5 contracts (500 sh) | BE SS: $87.00 | CC-SS: $90.45 (banked floor $89.92) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $33,500 | (ND $42.00 + SW $25) x 500 |
| Normal income ref | $4,520/mo | 95% ann ROI on ML |
| Hedge rolling cost | $69/mo | |
| Unrealized P&L | $-3,825 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$91 | 16 Oct 2026 | 11d left | +$1.20/sh | +$601 cycle +$1,121 [+$415…+$730] · 98% credit | 67% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$93 | 16 Oct 2026 | 11d left | +$0.37/sh | +$187 cycle +$707 [-$75…+$272] · 64% credit | 71% surv 59% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$95 | 23 Oct 2026 | 18d left | +$0.51/sh | +$257 cycle +$777 [-$114…+$351] · 62% credit | 73% surv 64% |
| Max even-money escape in the band | ~$96 | 23 Oct 2026 | 18d left | +$0.26/sh | +$131 cycle +$651 [-$263…+$215] · 44% credit | 74% surv 67% |
| Safety roll (pay small debit, max POP) | ~$101 | 23 Oct 2026 | 18d left | -$0.94/sh | -$472 cycle +$48 [-$994…-$445] · 5% credit | 82% surv 79% |
| budget: banked $520 debit $472 (91% used ≈ 1.1 wk of income) → whole cycle still +$48 cash · rolled 5 ct earn ≈ $1,586/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 | 16 Oct 2026 | 11d left | +$1.13/sh | +$564 cycle +$819 [+$467…+$866] · 98% credit | 67% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$97 | 16 Oct 2026 | 11d left | +$0.30/sh | +$148 cycle +$403 [-$7…+$383] · 75% credit | 71% surv 59% |
| Max even-money escape in the band | ~$100 | 23 Oct 2026 | 18d left | +$0.19/sh | +$97 cycle +$352 [-$143…+$371] · 61% credit | 74% surv 67% |
| Safety roll (pay small debit, max POP) | ~$102 | 23 Oct 2026 | 18d left | -$0.31/sh | -$156 cycle +$99 [-$445…+$109] · 33% credit | 77% surv 71% |
| budget: banked $255 debit $156 (61% used ≈ 0.7 wk of income) → whole cycle still +$99 cash · rolled 5 ct earn ≈ $2,218/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) | ~$103 | 16 Oct 2026 | 11d left | +$0.94/sh | +$472 cycle +$547 | 67% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$105 | 16 Oct 2026 | 11d left | +$0.11/sh | +$55 cycle +$130 | 71% surv 59% |
| Max even-money escape in the band | ~$108 | 23 Oct 2026 | 18d left | +$0.02/sh | +$11 cycle +$86 | 74% surv 66% |
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 24 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: 1.063 (IBKR) | Recovery@SS: +$3,891 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-134
| 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 | 8d | 9 Oct 2026 | $1.22 | 5/5 | $2,288 | $2,218 | 79% | 83% | +$841 | -$0 | 0.0% | $451 (vs do-nothing +$585) |
| $89 | 8d | 9 Oct 2026 | $1.43 | 5/5 | $2,681 | $2,612 | 76% | 81% | +$919 | -$10 | 0.0% | $56 (vs do-nothing +$190) |
| $88 | 8d | 9 Oct 2026 | $1.69 | 4/5 | $2,535 | $3,076 | 73% | 79% | +$822 | -$304 | 1.4% | $-278 (vs do-nothing $-144) |
| $89 | 15d | 16 Oct 2026 | $2.49 | 5/5 | $2,490 | $2,421 | 71% | 78% | +$718 | -$0 | 0.0% | $586 (vs do-nothing +$720) |
| $87 | 8d | 9 Oct 2026 | $2.03 | 3/5 | $2,284 | $3,434 | 69% | 77% | +$727 | -$426 | 2.0% | $-440 (vs do-nothing $-306) |
| $88 | 15d | 16 Oct 2026 | $2.77 | 5/5 | $2,770 | $2,701 | 68% | 76% | +$736 | -$0 | 0.0% | $226 (vs do-nothing +$360) |
| $88 | 22d | 23 Oct 2026 | $3.45 | 5/5 | $2,352 | $2,283 | 66% | 75% | +$414 | -$0 | 0.0% | $566 (vs do-nothing +$700) |
| $87 | 15d | 16 Oct 2026 | $3.05 | 4/5 | $2,440 | $2,981 | 66% | 75% | +$577 | -$160 | 0.8% | $-134 (vs do-nothing +$0) |
| $86 | 8d | 9 Oct 2026 | $2.36 | 3/5 | $2,655 | $3,806 | 65% | 75% | +$777 | -$627 | 3.0% | $-641 (vs do-nothing $-507) |
| $87 | 22d | 23 Oct 2026 | $3.70 | 5/5 | $2,523 | $2,453 | 64% | 76% | +$371 | -$0 | 0.0% | $191 (vs do-nothing +$325) |
| $86 | 15d | 16 Oct 2026 | $3.30 | 4/5 | $2,640 | $3,181 | 62% | 73% | +$513 | -$460 | 2.2% | $-434 (vs do-nothing $-300) |
| $86 | 22d | 23 Oct 2026 | $3.95 | 5/5 | $2,693 | $2,624 | 61% | 74% | +$308 | -$250 | 1.2% | $-184 (vs do-nothing $-50) |
| $85 | 8d | 9 Oct 2026 | $2.71 | 3/5 | $3,049 | $4,199 | 61% | 73% | +$794 | -$822 | 3.9% | $-836 (vs do-nothing $-702) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $85 | 15d | 16 Oct 2026 | $3.75 | 4/5 | $3,000 | $3,541 | 59% | 71% | +$577 | -$680 | 3.2% | $-654 (vs do-nothing $-520) |
| $85 | 22d | 23 Oct 2026 | $4.40 | 4/5 | $2,400 | $2,941 | 59% | 71% | +$287 | -$420 | 2.0% | $-394 (vs do-nothing $-260) |
| $84 | 8d | 9 Oct 2026 | $3.05 | 2/5 | $2,288 | $4,048 | 56% | 70% | +$493 | -$680 | 3.2% | $-734 (vs do-nothing $-600) |
| $84 | 22d | 23 Oct 2026 | $4.90 | 4/5 | $2,673 | $3,213 | 56% | 69% | +$338 | -$620 | 3.0% | $-594 (vs do-nothing $-460) |
| $84 | 15d | 16 Oct 2026 | $4.10 | 3/5 | $2,460 | $3,611 | 56% | 70% | +$397 | -$705 | 3.4% | $-719 (vs do-nothing $-585) |
| $83 | 22d | 23 Oct 2026 | $5.10 | 4/5 | $2,782 | $3,322 | 53% | 68% | +$206 | -$940 | 4.5% | $-914 (vs do-nothing $-780) |
| $83 | 15d | 16 Oct 2026 | $4.65 | 3/5 | $2,790 | $3,941 | 52% | 68% | +$456 | -$840 | 4.0% | $-854 (vs do-nothing $-720) |
| $83 | 8d | 9 Oct 2026 | $3.30 | 2/5 | $2,475 | $4,236 | 51% | 68% | +$369 | -$830 | 4.0% | $-884 (vs do-nothing $-750) |
| $82 | 22d | 23 Oct 2026 | $5.50 | 4/5 | $3,000 | $3,541 | 50% | 67% | +$164 | -$1,180 | 5.6% | $-1,154 (vs do-nothing $-1,020) |
| $82 | 15d | 16 Oct 2026 | $4.90 | 3/5 | $2,940 | $4,091 | 49% | 67% | +$309 | -$1,065 | 5.1% | $-1,079 (vs do-nothing $-945) |
| $82 | 8d | 9 Oct 2026 | $3.75 | 2/5 | $2,812 | $4,573 | 46% | 66% | +$331 | -$940 | 4.5% | $-994 (vs do-nothing $-860) |
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.