5 contracts (500 sh) | BE SS: $87.00 | CC-SS: $92.02 (banked floor $91.48) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $33,500 | (ND $42.00 + SW $25) x 500 |
| Normal income ref | $5,455/mo | 95% ann ROI on ML |
| Hedge rolling cost | $66/mo | |
| Unrealized P&L | $-2,850 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$94 | 9 Oct 2026 | 9d left | +$1.50/sh | +$750 cycle +$1,210 [+$542…+$944] · 99% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$102 | 23 Oct 2026 | 23d left | +$0.86/sh | +$431 cycle +$891 [-$22…+$543] · 74% credit | 78% surv 72% |
| Up-and-out for even (raise the cap, free) | ~$97 | 9 Oct 2026 | 9d left | +$0.25/sh | +$123 cycle +$583 [-$212…+$223] · 51% credit | 74% surv 65% |
| Max even-money escape in the band | ~$104 | 23 Oct 2026 | 23d left | +$0.07/sh | +$36 cycle +$496 [-$517…+$106] · 35% credit | 80% surv 75% |
| Safety roll (pay small debit, max POP) | ~$107 | 16 Oct 2026 | 16d left | -$0.90/sh | -$452 cycle +$8 [-$1,062…-$425] · 1% credit | 86% surv 84% |
| budget: banked $460 debit $452 (98% used ≈ 0.6 wk of income) → whole cycle still +$8 cash · rolled 5 ct earn ≈ $1,463/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$97 | 9 Oct 2026 | 9d left | +$1.46/sh | +$730 cycle +$970 [+$623…+$978] · 99% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$105 | 23 Oct 2026 | 23d left | +$0.84/sh | +$420 cycle +$660 [+$77…+$657] · 78% credit | 78% surv 72% |
| Up-and-out for even (raise the cap, free) | ~$100 | 9 Oct 2026 | 9d left | +$0.21/sh | +$103 cycle +$343 [-$150…+$303] · 59% credit | 74% surv 65% |
| Max even-money escape in the band | ~$107 | 23 Oct 2026 | 23d left | +$0.04/sh | +$19 cycle +$259 [-$424…+$241] · 43% credit | 79% surv 75% |
| Safety roll (pay small debit, max POP) | ~$110 | 23 Oct 2026 | 23d left | -$0.41/sh | -$207 cycle +$33 [-$709…+$1] · 26% credit | 83% surv 80% |
| budget: banked $240 debit $207 (86% used ≈ 0.5 wk of income) → whole cycle still +$33 cash · rolled 5 ct earn ≈ $1,397/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 40 clear the income floor), each sized to the minimum contracts that clear it. Sorted by survival (safest first): the primary 🎯 is the safest; rows below trade safety for income.
Fortress delta: 1.057 (IBKR) | Recovery@SS: +$2,911 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-448
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $95 | 4d | 2 Oct 2026 | $0.73 | 5/5 | $2,738 | $2,671 | 85% | 87% | +$1,207 | -$0 | 0.0% | $426 (vs do-nothing +$874) |
| $94 | 4d | 2 Oct 2026 | $0.85 | 5/5 | $3,188 | $3,121 | 83% | 85% | +$1,247 | -$0 | 0.0% | $486 (vs do-nothing +$934) |
| $93.50 | 4d | 2 Oct 2026 | $0.92 | 4/5 | $2,760 | $3,785 | 81% | 84% | +$1,018 | -$0 | 0.0% | $327 (vs do-nothing +$775) |
| $93 | 4d | 2 Oct 2026 | $1.04 | 4/5 | $3,120 | $4,145 | 80% | 83% | +$1,169 | -$0 | 0.0% | $375 (vs do-nothing +$823) |
| $92.50 | 4d | 2 Oct 2026 | $1.11 | 4/5 | $3,330 | $4,355 | 78% | 82% | +$1,149 | -$0 | 0.0% | $403 (vs do-nothing +$851) |
| $92 | 4d | 2 Oct 2026 | $1.22 | 3/5 | $2,745 | $4,861 | 77% | 81% | +$919 | -$0 | 0.0% | $218 (vs do-nothing +$666) |
| $91.50 | 4d | 2 Oct 2026 | $1.31 | 3/5 | $2,948 | $5,063 | 75% | 80% | +$913 | -$0 | 0.0% | $95 (vs do-nothing +$543) |
| $93.50 | 11d | 9 Oct 2026 | $2.01 | 5/5 | $2,741 | $2,675 | 75% | 80% | +$818 | -$0 | 0.0% | $1,066 (vs do-nothing +$1,514) |
| $93 | 11d | 9 Oct 2026 | $2.12 | 5/5 | $2,891 | $2,825 | 73% | 79% | +$824 | -$0 | 0.0% | $1,121 (vs do-nothing +$1,569) |
| $91 | 4d | 2 Oct 2026 | $1.45 | 3/5 | $3,262 | $5,378 | 73% | 79% | +$999 | -$0 | 0.0% | $-13 (vs do-nothing +$435) |
| $92.50 | 11d | 9 Oct 2026 | $2.26 | 5/5 | $3,082 | $3,016 | 72% | 78% | +$861 | -$0 | 0.0% | $1,191 (vs do-nothing +$1,639) |
| $92 | 11d | 9 Oct 2026 | $2.40 | 5/5 | $3,273 | $3,207 | 71% | 77% | +$888 | -$0 | 0.0% | $1,252 (vs do-nothing +$1,700) |
| $91.50 | 11d | 9 Oct 2026 | $2.53 | 4/5 | $2,760 | $3,785 | 69% | 77% | +$712 | -$0 | 0.0% | $764 (vs do-nothing +$1,212) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $90 | 4d | 2 Oct 2026 | $1.76 | 3/5 | $3,960 | $6,076 | 69% | 76% | +$1,169 | -$77 | 0.4% | $-220 (vs do-nothing +$228) |
| $92 | 18d | 16 Oct 2026 | $3.30 | 5/5 | $2,750 | $2,684 | 68% | 76% | +$612 | -$0 | 0.0% | $1,702 (vs do-nothing +$2,150) |
| $91 | 11d | 9 Oct 2026 | $2.67 | 4/5 | $2,913 | $3,938 | 68% | 76% | +$715 | -$0 | 0.0% | $620 (vs do-nothing +$1,068) |
| $91.50 | 18d | 16 Oct 2026 | $3.45 | 5/5 | $2,875 | $2,809 | 67% | 75% | +$616 | -$0 | 0.0% | $1,527 (vs do-nothing +$1,975) |
| $91 | 18d | 16 Oct 2026 | $3.60 | 5/5 | $3,000 | $2,934 | 65% | 74% | +$614 | -$0 | 0.0% | $1,352 (vs do-nothing +$1,800) |
| $90 | 11d | 9 Oct 2026 | $3.00 | 4/5 | $3,273 | $4,298 | 65% | 74% | +$747 | -$0 | 0.0% | $352 (vs do-nothing +$800) |
| $89 | 4d | 2 Oct 2026 | $2.04 | 2/5 | $3,060 | $6,267 | 64% | 74% | +$778 | -$195 | 0.9% | $-440 (vs do-nothing +$8) |
| $90 | 18d | 16 Oct 2026 | $3.95 | 5/5 | $3,292 | $3,226 | 63% | 73% | +$632 | -$0 | 0.0% | $1,027 (vs do-nothing +$1,475) |
| $89 | 11d | 9 Oct 2026 | $3.20 | 4/5 | $3,491 | $4,516 | 61% | 72% | +$596 | -$0 | 0.0% | $32 (vs do-nothing +$480) |
| $89 | 18d | 16 Oct 2026 | $4.30 | 4/5 | $2,867 | $3,892 | 60% | 72% | +$499 | -$0 | 0.0% | $472 (vs do-nothing +$920) |
| $89 | 25d | 23 Oct 2026 | $5.05 | 5/5 | $3,030 | $2,964 | 60% | 71% | +$402 | -$0 | 0.0% | $1,077 (vs do-nothing +$1,525) |
| $88 | 4d | 2 Oct 2026 | $2.42 | 2/5 | $3,630 | $6,837 | 60% | 71% | +$847 | -$319 | 1.5% | $-564 (vs do-nothing $-116) |
| $88 | 11d | 9 Oct 2026 | $3.65 | 3/5 | $2,986 | $5,102 | 58% | 70% | +$505 | -$110 | 0.5% | $-253 (vs do-nothing +$195) |
| $88 | 18d | 16 Oct 2026 | $4.70 | 4/5 | $3,133 | $4,158 | 57% | 70% | +$503 | -$0 | 0.0% | $232 (vs do-nothing +$680) |
| $88 | 25d | 23 Oct 2026 | $5.20 | 5/5 | $3,120 | $3,054 | 57% | 70% | +$259 | -$0 | 0.0% | $652 (vs do-nothing +$1,100) |
| $87 | 25d | 23 Oct 2026 | $5.60 | 5/5 | $3,360 | $3,294 | 55% | 69% | +$249 | -$0 | 0.0% | $352 (vs do-nothing +$800) |
| $87 | 18d | 16 Oct 2026 | $5.15 | 4/5 | $3,433 | $4,458 | 55% | 69% | +$518 | -$0 | 0.0% | $12 (vs do-nothing +$460) |
| $87 | 4d | 2 Oct 2026 | $2.83 | 2/5 | $4,245 | $7,452 | 54% | 69% | +$870 | -$437 | 2.1% | $-682 (vs do-nothing $-234) |
| $87 | 11d | 9 Oct 2026 | $4.00 | 3/5 | $3,273 | $5,388 | 54% | 69% | +$446 | -$305 | 1.5% | $-448 (vs do-nothing $-0) |
| $86 | 25d | 23 Oct 2026 | $6.05 | 4/5 | $2,904 | $3,929 | 52% | 68% | +$201 | -$0 | 0.0% | $-28 (vs do-nothing +$420) |
| $86 | 18d | 16 Oct 2026 | $5.60 | 3/5 | $2,800 | $4,916 | 52% | 68% | +$381 | -$125 | 0.6% | $-268 (vs do-nothing +$180) |
| $86 | 11d | 9 Oct 2026 | $4.50 | 3/5 | $3,682 | $5,798 | 51% | 67% | +$474 | -$455 | 2.2% | $-598 (vs do-nothing $-150) |
| $85 | 25d | 23 Oct 2026 | $6.65 | 4/5 | $3,192 | $4,217 | 50% | 67% | +$260 | -$147 | 0.7% | $-188 (vs do-nothing +$260) |
| $86 | 4d | 2 Oct 2026 | $3.15 | 2/5 | $4,725 | $7,932 | 49% | 67% | +$659 | -$573 | 2.7% | $-818 (vs do-nothing $-370) |
| $85 | 18d | 16 Oct 2026 | $6.05 | 3/5 | $3,025 | $5,141 | 49% | 66% | +$355 | -$290 | 1.4% | $-433 (vs do-nothing +$15) |
| $85 | 11d | 9 Oct 2026 | $5.00 | 2/5 | $2,727 | $5,934 | 47% | 66% | +$309 | -$403 | 1.9% | $-648 (vs do-nothing $-200) |
| $85 | 4d | 2 Oct 2026 | $3.65 | 1/5 | $2,738 | $7,035 | 43% | 64% | +$307 | -$337 | 1.6% | $-683 (vs do-nothing $-235) |
Income/mo = FIGHT leg gross, DTE-prorated. Net/mo = FIGHT + conservative CC gross minus hedge cost. POP (mid) = probability stock closes at or below (strike + mid premium) at expiry, per-strike chain IV when available. Survival = CC expires fully worthless. EV/mo = premium minus expected buyback, monthly, with realized vol = IV x 85% (variance risk premium 15%). Survival, POP and touch use vol x 1.00 (raw implied: the VRP haircut is applied to the premium edge but NOT to risk, because understating the edge costs opportunity while understating breach odds costs capital; the risk-side haircut arms only from the graded ledger). Cap give-up @ SS = recovery mortgaged on a V-bounce to SS, net of premium. Total P&L @ SS = absolute position P&L if the stock closes at SS; "vs do-nothing" = opportunity cost against holding all 5 contracts at the conservative CC.