5 contracts (500 sh) | BE SS: $87.00 | CC-SS: $90.21 (banked floor $89.68) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $33,500 | (ND $42.00 + SW $25) x 500 |
| Normal income ref | $4,256/mo | 95% ann ROI on ML |
| Hedge rolling cost | $69/mo | |
| Unrealized P&L | $-3,140 | 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) | ~$91 | 9 Oct 2026 | 8d left | +$1.57/sh | +$787 cycle +$997 [+$567…+$867] · 95% credit | 66% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$100 | 23 Oct 2026 | 22d left | +$0.87/sh | +$436 cycle +$646 [-$97…+$454] · 70% credit | 79% surv 74% |
| Up-and-out for even (raise the cap, free) | ~$96 | 9 Oct 2026 | 8d left | +$0.03/sh | +$17 cycle +$227 [-$467…+$14] · 29% credit | 77% surv 71% |
| Max even-money escape in the band | ~$104 | 23 Oct 2026 | 22d left | +$0.00/sh | +$2 cycle +$212 [-$647…-$3] · 23% credit | 83% surv 80% |
| Safety roll (pay small debit, max POP) | ~$106 | 23 Oct 2026 | 22d left | -$0.31/sh | -$155 cycle +$55 [-$847…-$169] · 8% credit | 85% surv 83% |
| budget: banked $210 debit $155 (74% used ≈ 0.2 wk of income) → whole cycle still +$55 cash · rolled 5 ct earn ≈ $1,016/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 |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$102 | 23 Oct 2026 | 15d left | +$0.14/sh | +$68 cycle +$423 [-$54…+$369] · 68% credit | 66% surv 52% |
| Roll out (same strike, buy time) | ~$102 | 23 Oct 2026 | 15d left | +$0.08/sh | +$39 cycle +$394 [-$87…+$335] · 63% credit | 66% surv 52% |
| Safety roll (pay small debit, max POP) | ~$103 | 23 Oct 2026 | 15d left | -$0.23/sh | -$114 cycle +$241 [-$272…+$158] · 41% credit | 67% surv 55% |
| budget: banked $355 debit $114 (32% used ≈ 0.7 wk of income) → whole cycle still +$241 cash · rolled 5 ct earn ≈ $4,247/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 2-45 DTE band (4 expiries scanned, 41 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: 1.059 (IBKR) | Recovery@SS: +$3,204 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $209
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $92.50 | 2d | 2 Oct 2026 | $0.30 | 5/5 | $2,250 | $2,181 | 92% | 92% | +$1,281 | -$0 | 0.0% | $214 (vs do-nothing +$6) |
| $92 | 2d | 2 Oct 2026 | $0.29 | 5/5 | $2,175 | $2,106 | 90% | 91% | +$1,025 | -$0 | 0.0% | $209 (vs do-nothing +$1) |
| $91.50 | 2d | 2 Oct 2026 | $0.36 | 4/5 | $2,160 | $2,748 | 89% | 90% | +$1,067 | -$0 | 0.0% | $237 (vs do-nothing +$29) |
| $91 | 2d | 2 Oct 2026 | $0.42 | 4/5 | $2,520 | $3,108 | 88% | 89% | +$1,222 | -$0 | 0.0% | $261 (vs do-nothing +$53) |
| $90 | 2d | 2 Oct 2026 | $0.55 | 3/5 | $2,475 | $3,719 | 85% | 87% | +$1,106 | -$0 | 0.0% | $224 (vs do-nothing +$15) |
| $89 | 2d | 2 Oct 2026 | $0.69 | 3/5 | $3,105 | $4,349 | 81% | 84% | +$1,190 | -$156 | 0.7% | $-34 (vs do-nothing $-243) |
| $91.50 | 9d | 9 Oct 2026 | $1.34 | 5/5 | $2,233 | $2,165 | 78% | 82% | +$668 | -$0 | 0.0% | $734 (vs do-nothing +$526) |
| $91 | 9d | 9 Oct 2026 | $1.44 | 5/5 | $2,400 | $2,331 | 77% | 81% | +$691 | -$0 | 0.0% | $784 (vs do-nothing +$576) |
| $88 | 2d | 2 Oct 2026 | $0.89 | 2/5 | $2,670 | $4,570 | 76% | 81% | +$900 | -$264 | 1.3% | $-113 (vs do-nothing $-322) |
| $90 | 9d | 9 Oct 2026 | $1.68 | 4/5 | $2,240 | $2,828 | 74% | 79% | +$614 | -$0 | 0.0% | $681 (vs do-nothing +$472) |
| $91.50 | 16d | 16 Oct 2026 | $2.35 | 5/5 | $2,203 | $2,134 | 74% | 79% | +$575 | -$0 | 0.0% | $1,239 (vs do-nothing +$1,031) |
| $91 | 16d | 16 Oct 2026 | $2.48 | 5/5 | $2,325 | $2,256 | 72% | 78% | +$591 | -$0 | 0.0% | $1,304 (vs do-nothing +$1,096) |
| $89 | 9d | 9 Oct 2026 | $1.93 | 4/5 | $2,573 | $3,161 | 71% | 77% | +$644 | -$0 | 0.0% | $381 (vs do-nothing +$172) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $87 | 2d | 2 Oct 2026 | $1.14 | 2/5 | $3,420 | $5,320 | 71% | 77% | +$995 | -$414 | 2.0% | $-263 (vs do-nothing $-472) |
| $91 | 23d | 23 Oct 2026 | $3.40 | 5/5 | $2,217 | $2,149 | 70% | 77% | +$531 | -$0 | 0.0% | $1,764 (vs do-nothing +$1,556) |
| $90 | 16d | 16 Oct 2026 | $2.77 | 5/5 | $2,597 | $2,528 | 70% | 77% | +$631 | -$0 | 0.0% | $1,344 (vs do-nothing +$1,135) |
| $90 | 23d | 23 Oct 2026 | $3.40 | 5/5 | $2,217 | $2,149 | 68% | 76% | +$355 | -$0 | 0.0% | $1,659 (vs do-nothing +$1,450) |
| $88 | 9d | 9 Oct 2026 | $2.22 | 3/5 | $2,220 | $3,464 | 67% | 75% | +$507 | -$0 | 0.0% | $125 (vs do-nothing $-84) |
| $89 | 16d | 16 Oct 2026 | $3.00 | 4/5 | $2,250 | $2,838 | 67% | 75% | +$471 | -$0 | 0.0% | $809 (vs do-nothing +$600) |
| $89 | 23d | 23 Oct 2026 | $3.50 | 5/5 | $2,283 | $2,214 | 66% | 74% | +$228 | -$0 | 0.0% | $1,209 (vs do-nothing +$1,000) |
| $88 | 16d | 16 Oct 2026 | $3.15 | 4/5 | $2,362 | $2,950 | 65% | 74% | +$352 | -$0 | 0.0% | $469 (vs do-nothing +$260) |
| $86 | 2d | 2 Oct 2026 | $1.44 | 1/5 | $2,160 | $4,716 | 64% | 74% | +$521 | -$277 | 1.3% | $-97 (vs do-nothing $-306) |
| $87 | 9d | 9 Oct 2026 | $2.54 | 3/5 | $2,540 | $3,784 | 64% | 73% | +$521 | -$201 | 1.0% | $-79 (vs do-nothing $-288) |
| $88 | 23d | 23 Oct 2026 | $3.80 | 5/5 | $2,478 | $2,410 | 63% | 73% | +$213 | -$0 | 0.0% | $859 (vs do-nothing +$650) |
| $87 | 16d | 16 Oct 2026 | $3.50 | 4/5 | $2,625 | $3,213 | 62% | 72% | +$359 | -$0 | 0.0% | $209 (vs do-nothing +$0) |
| $87 | 23d | 23 Oct 2026 | $4.10 | 4/5 | $2,139 | $2,727 | 61% | 72% | +$145 | -$0 | 0.0% | $449 (vs do-nothing +$240) |
| $86 | 9d | 9 Oct 2026 | $2.91 | 3/5 | $2,910 | $4,154 | 60% | 71% | +$538 | -$390 | 1.9% | $-268 (vs do-nothing $-477) |
| $86 | 16d | 16 Oct 2026 | $3.90 | 3/5 | $2,194 | $3,438 | 59% | 71% | +$283 | -$93 | 0.4% | $29 (vs do-nothing $-180) |
| $86 | 23d | 23 Oct 2026 | $4.50 | 4/5 | $2,348 | $2,935 | 58% | 70% | +$155 | -$0 | 0.0% | $209 (vs do-nothing +$0) |
| $85 | 2d | 2 Oct 2026 | $1.85 | 1/5 | $2,775 | $5,331 | 57% | 70% | +$595 | -$336 | 1.6% | $-156 (vs do-nothing $-365) |
| $85 | 9d | 9 Oct 2026 | $3.05 | 3/5 | $3,050 | $4,294 | 56% | 69% | +$278 | -$648 | 3.1% | $-526 (vs do-nothing $-735) |
| $85 | 23d | 23 Oct 2026 | $5.00 | 4/5 | $2,609 | $3,196 | 56% | 69% | +$202 | -$85 | 0.4% | $9 (vs do-nothing $-200) |
| $85 | 16d | 16 Oct 2026 | $4.35 | 3/5 | $2,447 | $3,691 | 56% | 69% | +$303 | -$258 | 1.2% | $-136 (vs do-nothing $-345) |
| $84 | 23d | 23 Oct 2026 | $5.35 | 4/5 | $2,791 | $3,379 | 53% | 68% | +$154 | -$345 | 1.6% | $-251 (vs do-nothing $-460) |
| $84 | 16d | 16 Oct 2026 | $4.70 | 3/5 | $2,644 | $3,888 | 52% | 68% | +$245 | -$453 | 2.2% | $-331 (vs do-nothing $-540) |
| $84 | 9d | 9 Oct 2026 | $3.55 | 2/5 | $2,367 | $4,267 | 52% | 67% | +$217 | -$532 | 2.5% | $-381 (vs do-nothing $-590) |
| $83 | 23d | 23 Oct 2026 | $5.90 | 3/5 | $2,309 | $3,553 | 50% | 67% | +$144 | -$393 | 1.9% | $-271 (vs do-nothing $-480) |
| $84 | 2d | 2 Oct 2026 | $2.20 | 1/5 | $3,300 | $5,856 | 50% | 67% | +$450 | -$401 | 1.9% | $-221 (vs do-nothing $-430) |
| $83 | 16d | 16 Oct 2026 | $5.20 | 3/5 | $2,925 | $4,169 | 49% | 66% | +$249 | -$603 | 2.9% | $-481 (vs do-nothing $-690) |
| $83 | 9d | 9 Oct 2026 | $3.95 | 2/5 | $2,633 | $4,533 | 47% | 65% | +$147 | -$652 | 3.1% | $-501 (vs do-nothing $-710) |
| $83 | 2d | 2 Oct 2026 | $2.76 | 1/5 | $4,140 | $6,696 | 43% | 64% | +$484 | -$445 | 2.1% | $-265 (vs do-nothing $-474) |
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.