5 contracts (500 sh) | BE SS: $87.00 | CC-SS: $89.71 (banked floor $89.17) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $33,500 | (ND $42.00 + SW $25) x 500 |
| Normal income ref | $4,456/mo | 95% ann ROI on ML |
| Hedge rolling cost | $68/mo | |
| Unrealized P&L | $-2,000 | 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) | ~$92 | 9 Oct 2026 | 8d left | +$1.58/sh | +$788 cycle +$1,243 [+$563…+$893] · 96% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$101 | 23 Oct 2026 | 22d left | +$0.77/sh | +$385 cycle +$840 [-$197…+$403] · 64% credit | 79% surv 74% |
| Up-and-out for even (raise the cap, free) | ~$96 | 9 Oct 2026 | 8d left | +$0.12/sh | +$58 cycle +$513 [-$392…+$78] · 33% credit | 76% surv 68% |
| Max even-money escape in the band | ~$104 | 23 Oct 2026 | 22d left | +$0.04/sh | +$21 cycle +$476 [-$664…+$8] · 26% credit | 82% surv 79% |
| Safety roll (pay small debit, max POP) | ~$110 | 23 Oct 2026 | 22d left | -$0.81/sh | -$403 cycle +$52 [-$1,184…-$447] | 89% surv 88% |
| budget: banked $455 debit $403 (89% used ≈ 0.4 wk of income) → whole cycle still +$52 cash · rolled 5 ct earn ≈ $974/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) | ~$95 | 9 Oct 2026 | 8d left | +$1.54/sh | +$772 cycle +$1,007 [+$591…+$923] · 95% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$104 | 23 Oct 2026 | 22d left | +$0.75/sh | +$377 cycle +$612 [-$124…+$476] · 69% credit | 79% surv 74% |
| Up-and-out for even (raise the cap, free) | ~$99 | 9 Oct 2026 | 8d left | +$0.08/sh | +$41 cycle +$276 [-$371…+$126] · 44% credit | 76% surv 68% |
| Max even-money escape in the band | ~$107 | 23 Oct 2026 | 22d left | +$0.02/sh | +$9 cycle +$244 [-$595…+$88] · 37% credit | 82% surv 79% |
| Safety roll (pay small debit, max POP) | ~$109 | 23 Oct 2026 | 22d left | -$0.35/sh | -$177 cycle +$58 [-$835…-$105] · 12% credit | 84% surv 81% |
| budget: banked $235 debit $177 (76% used ≈ 0.3 wk of income) → whole cycle still +$58 cash · rolled 5 ct earn ≈ $1,340/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 47 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: 1.060 (IBKR) | Recovery@SS: +$2,055 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $451
| 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 | 3d | 2 Oct 2026 | $0.47 | 5/5 | $2,350 | $2,282 | 90% | 91% | +$1,314 | -$0 | 0.0% | $290 (vs do-nothing $-161) |
| $94 | 3d | 2 Oct 2026 | $0.53 | 5/5 | $2,650 | $2,582 | 88% | 89% | +$1,286 | -$0 | 0.0% | $320 (vs do-nothing $-131) |
| $93.50 | 3d | 2 Oct 2026 | $0.59 | 4/5 | $2,360 | $3,342 | 86% | 88% | +$1,107 | -$0 | 0.0% | $370 (vs do-nothing $-81) |
| $93 | 3d | 2 Oct 2026 | $0.67 | 4/5 | $2,680 | $3,662 | 85% | 87% | +$1,243 | -$0 | 0.0% | $402 (vs do-nothing $-49) |
| $92.50 | 3d | 2 Oct 2026 | $0.74 | 4/5 | $2,960 | $3,942 | 84% | 86% | +$1,312 | -$0 | 0.0% | $430 (vs do-nothing $-21) |
| $92 | 3d | 2 Oct 2026 | $0.90 | 3/5 | $2,700 | $4,732 | 82% | 85% | +$1,285 | -$0 | 0.0% | $483 (vs do-nothing +$32) |
| $91.50 | 3d | 2 Oct 2026 | $0.91 | 3/5 | $2,730 | $4,762 | 80% | 84% | +$1,111 | -$0 | 0.0% | $486 (vs do-nothing +$35) |
| $94 | 10d | 9 Oct 2026 | $1.54 | 5/5 | $2,310 | $2,242 | 79% | 83% | +$801 | -$0 | 0.0% | $825 (vs do-nothing +$374) |
| $91 | 3d | 2 Oct 2026 | $1.02 | 3/5 | $3,060 | $5,092 | 78% | 83% | +$1,210 | -$0 | 0.0% | $519 (vs do-nothing +$68) |
| $93.50 | 10d | 9 Oct 2026 | $1.63 | 5/5 | $2,445 | $2,377 | 78% | 82% | +$810 | -$0 | 0.0% | $870 (vs do-nothing +$419) |
| $93 | 10d | 9 Oct 2026 | $1.78 | 5/5 | $2,670 | $2,602 | 76% | 81% | +$899 | -$0 | 0.0% | $945 (vs do-nothing +$494) |
| $92.50 | 10d | 9 Oct 2026 | $1.88 | 4/5 | $2,256 | $3,238 | 75% | 80% | +$723 | -$0 | 0.0% | $886 (vs do-nothing +$435) |
| $90 | 3d | 2 Oct 2026 | $1.29 | 2/5 | $2,580 | $5,662 | 74% | 80% | +$977 | -$0 | 0.0% | $551 (vs do-nothing +$99) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $92 | 10d | 9 Oct 2026 | $1.98 | 4/5 | $2,376 | $3,358 | 74% | 79% | +$717 | -$0 | 0.0% | $926 (vs do-nothing +$475) |
| $93.50 | 17d | 16 Oct 2026 | $2.59 | 5/5 | $2,285 | $2,217 | 74% | 79% | +$670 | -$0 | 0.0% | $1,350 (vs do-nothing +$899) |
| $93 | 17d | 16 Oct 2026 | $2.73 | 5/5 | $2,409 | $2,341 | 72% | 79% | +$695 | -$0 | 0.0% | $1,420 (vs do-nothing +$969) |
| $91.50 | 10d | 9 Oct 2026 | $2.16 | 4/5 | $2,592 | $3,574 | 72% | 79% | +$798 | -$0 | 0.0% | $998 (vs do-nothing +$547) |
| $92.50 | 17d | 16 Oct 2026 | $2.84 | 5/5 | $2,506 | $2,438 | 71% | 78% | +$687 | -$0 | 0.0% | $1,475 (vs do-nothing +$1,024) |
| $91 | 10d | 9 Oct 2026 | $2.29 | 4/5 | $2,748 | $3,730 | 71% | 78% | +$809 | -$0 | 0.0% | $1,050 (vs do-nothing +$599) |
| $92 | 17d | 16 Oct 2026 | $2.97 | 5/5 | $2,621 | $2,553 | 70% | 77% | +$692 | -$0 | 0.0% | $1,540 (vs do-nothing +$1,089) |
| $89 | 3d | 2 Oct 2026 | $1.58 | 2/5 | $3,160 | $6,242 | 70% | 77% | +$1,092 | -$0 | 0.0% | $467 (vs do-nothing +$16) |
| $91.50 | 17d | 16 Oct 2026 | $3.05 | 5/5 | $2,691 | $2,623 | 69% | 76% | +$647 | -$0 | 0.0% | $1,580 (vs do-nothing +$1,129) |
| $92 | 24d | 23 Oct 2026 | $3.75 | 5/5 | $2,344 | $2,276 | 68% | 76% | +$471 | -$0 | 0.0% | $1,930 (vs do-nothing +$1,479) |
| $91 | 17d | 16 Oct 2026 | $3.20 | 4/5 | $2,259 | $3,241 | 68% | 76% | +$525 | -$0 | 0.0% | $1,414 (vs do-nothing +$963) |
| $90 | 10d | 9 Oct 2026 | $2.57 | 3/5 | $2,313 | $4,345 | 68% | 76% | +$618 | -$0 | 0.0% | $984 (vs do-nothing +$533) |
| $91 | 24d | 23 Oct 2026 | $4.10 | 5/5 | $2,562 | $2,494 | 66% | 75% | +$508 | -$0 | 0.0% | $2,105 (vs do-nothing +$1,654) |
| $90 | 17d | 16 Oct 2026 | $3.60 | 4/5 | $2,541 | $3,523 | 65% | 74% | +$597 | -$0 | 0.0% | $1,574 (vs do-nothing +$1,123) |
| $88 | 3d | 2 Oct 2026 | $1.90 | 2/5 | $3,800 | $6,882 | 64% | 74% | +$1,154 | -$0 | 0.0% | $331 (vs do-nothing $-120) |
| $89 | 10d | 9 Oct 2026 | $2.92 | 3/5 | $2,628 | $4,660 | 64% | 74% | +$658 | -$0 | 0.0% | $877 (vs do-nothing +$426) |
| $90 | 24d | 23 Oct 2026 | $4.45 | 5/5 | $2,781 | $2,713 | 64% | 74% | +$530 | -$0 | 0.0% | $2,280 (vs do-nothing +$1,829) |
| $89 | 17d | 16 Oct 2026 | $3.95 | 4/5 | $2,788 | $3,770 | 62% | 73% | +$611 | -$0 | 0.0% | $1,431 (vs do-nothing +$980) |
| $89 | 24d | 23 Oct 2026 | $4.65 | 4/5 | $2,325 | $3,307 | 61% | 72% | +$353 | -$0 | 0.0% | $1,711 (vs do-nothing +$1,260) |
| $88 | 10d | 9 Oct 2026 | $3.15 | 3/5 | $2,835 | $4,867 | 61% | 72% | +$554 | -$0 | 0.0% | $646 (vs do-nothing +$195) |
| $88 | 17d | 16 Oct 2026 | $4.35 | 3/5 | $2,303 | $4,335 | 60% | 72% | +$477 | -$0 | 0.0% | $1,006 (vs do-nothing +$555) |
| $88 | 24d | 23 Oct 2026 | $5.05 | 4/5 | $2,525 | $3,507 | 59% | 71% | +$367 | -$0 | 0.0% | $1,471 (vs do-nothing +$1,020) |
| $87 | 3d | 2 Oct 2026 | $2.26 | 1/5 | $2,260 | $6,392 | 59% | 72% | +$583 | -$45 | 0.2% | $327 (vs do-nothing $-124) |
| $87 | 10d | 9 Oct 2026 | $3.50 | 3/5 | $3,150 | $5,182 | 57% | 70% | +$518 | -$0 | 0.0% | $451 (vs do-nothing $-0) |
| $87 | 24d | 23 Oct 2026 | $5.70 | 4/5 | $2,850 | $3,832 | 57% | 70% | +$493 | -$0 | 0.0% | $1,331 (vs do-nothing +$880) |
| $87 | 17d | 16 Oct 2026 | $4.75 | 3/5 | $2,515 | $4,547 | 57% | 70% | +$478 | -$0 | 0.0% | $826 (vs do-nothing +$375) |
| $86 | 24d | 23 Oct 2026 | $6.20 | 3/5 | $2,325 | $4,357 | 54% | 69% | +$396 | -$0 | 0.0% | $961 (vs do-nothing +$510) |
| $86 | 17d | 16 Oct 2026 | $5.05 | 3/5 | $2,674 | $4,705 | 54% | 69% | +$407 | -$0 | 0.0% | $616 (vs do-nothing +$165) |
| $86 | 10d | 9 Oct 2026 | $3.95 | 2/5 | $2,370 | $5,452 | 53% | 68% | +$354 | -$0 | 0.0% | $341 (vs do-nothing $-110) |
| $86 | 3d | 2 Oct 2026 | $2.68 | 1/5 | $2,680 | $6,812 | 53% | 69% | +$578 | -$103 | 0.5% | $269 (vs do-nothing $-182) |
| $85 | 24d | 23 Oct 2026 | $6.45 | 3/5 | $2,419 | $4,451 | 51% | 68% | +$316 | -$0 | 0.0% | $736 (vs do-nothing +$285) |
| $85 | 17d | 16 Oct 2026 | $5.50 | 3/5 | $2,912 | $4,944 | 50% | 67% | +$395 | -$0 | 0.0% | $451 (vs do-nothing $-0) |
| $85 | 10d | 9 Oct 2026 | $4.40 | 2/5 | $2,640 | $5,722 | 49% | 67% | +$333 | -$61 | 0.3% | $231 (vs do-nothing $-220) |
| $85 | 3d | 2 Oct 2026 | $3.00 | 1/5 | $3,000 | $7,132 | 46% | 66% | +$397 | -$171 | 0.8% | $201 (vs do-nothing $-250) |
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.