15 contracts (1,500 sh) | BE SS: $373.00 | CC-SS: $344.91 (banked floor $319.61) | IV: MEDIUM | Accounts: Neville:0865
| Max Loss | $162,000 | (ND $73.00 + SW $35) x 1500 |
| Normal income ref | $22,350/mo | 75% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay โ $3,375/mo (info only, already in marks) |
| Unrealized P&L | $-21,713 | fortress legs from IBKR |
| Move | New strike โ | New expiry | Tenor | Est net | Total (15 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$345 | 2 Oct 2026 | 14d left | +$1.45/sh | +$2,175 cycle +$5,445 [+$1,410โฆ+$2,835] ยท 100% credit | 67% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$348 | 2 Oct 2026 | 14d left | +$0.04/sh | +$65 cycle +$3,335 [-$951โฆ+$510] ยท 35% credit | 70% surv 58% |
| Max even-money escape in the band | ~$348 | 2 Oct 2026 | 14d left | +$0.04/sh | +$65 cycle +$3,335 [-$951โฆ+$510] ยท 35% credit | 70% surv 58% |
| SS $373 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$353 | 2 Oct 2026 | 14d left | -$1.93/sh | -$2,890 cycle +$380 [-$4,528โฆ-$2,779] ยท 3% credit | 75% surv 68% |
| budget: banked $3,270 debit $2,890 (88% used โ 1.9 wk of income) โ whole cycle still +$380 cash ยท rolled 15 ct earn โ $13,840/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike โ | New expiry | Tenor | Est net | Total (15 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$353 | 2 Oct 2026 | 14d left | +$1.99/sh | +$2,979 cycle +$4,584 [+$2,809โฆ+$4,773] ยท 100% credit | 65% surv 47% |
| SS $373 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Roll out (same strike, buy time) | ~$355 | 2 Oct 2026 | 14d left | +$1.14/sh | +$1,706 cycle +$3,311 [+$1,412โฆ+$3,314] ยท 100% credit | 67% surv 51% |
| Safety roll (pay small debit, max POP) | ~$358 | 2 Oct 2026 | 14d left | -$0.27/sh | -$406 cycle +$1,199 [-$1,038โฆ+$986] ยท 42% credit | 70% surv 58% |
| budget: banked $1,605 debit $406 (25% used โ 0.5 wk of income) โ whole cycle still +$1,199 cash ยท rolled 15 ct earn โ $19,743/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike โ | New expiry | Tenor | Est net | Total (15 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$405 | 25 Sep 2026 | 11d left | +$0.07/sh | +$107 cycle +$167 | 66% surv 51% |
| Max even-money escape in the band | ~$408 | 2 Oct 2026 | 18d left | +$0.46/sh | +$688 cycle +$748 | 70% surv 58% |
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 16 clear the income floor), each sized to the minimum contracts that clear it. Sorted by survival (safest first): the primary ๐ฏ is the safest; rows below trade safety for income.
Fortress delta: 0.826 (IBKR) | Recovery@SS: +$22,399 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $1,197
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $337.50 | 8d | 18 Sep 2026 | $2.11 | 15/15 | $11,869 | $11,869 | 77% | 81% | +$3,559 | -$7,948 | 7.3% | $-7,261 (vs do-nothing $-8,458) |
| $335 | 8d | 18 Sep 2026 | $2.71 | 11/15 | $11,179 | $11,451 | 71% | 77% | +$2,817 | -$7,918 | 7.2% | $-7,096 (vs do-nothing $-8,292) |
| $335 | 15d | 25 Sep 2026 | $4.50 | 13/15 | $11,700 | $11,836 | 67% | 75% | +$2,812 | -$7,031 | 6.4% | $-6,276 (vs do-nothing $-7,473) |
| $332.50 | 8d | 18 Sep 2026 | $3.40 | 9/15 | $11,475 | $11,883 | 66% | 74% | +$2,244 | -$8,108 | 7.4% | $-7,217 (vs do-nothing $-8,414) |
| $335 | 22d | 2 Oct 2026 | $6.20 | 14/15 | $11,836 | $11,904 | 65% | 74% | +$2,801 | -$5,192 | 4.7% | $-4,471 (vs do-nothing $-5,668) |
| $332.50 | 15d | 25 Sep 2026 | $5.25 | 11/15 | $11,550 | $11,822 | 62% | 72% | +$2,286 | -$7,874 | 7.2% | $-7,052 (vs do-nothing $-8,248) |
| $330 | 8d | 18 Sep 2026 | $4.35 | 7/15 | $11,419 | $11,963 | 59% | 70% | +$1,954 | -$7,391 | 6.7% | $-6,432 (vs do-nothing $-7,629) |
| $330 | 15d | 25 Sep 2026 | $6.40 | 9/15 | $11,520 | $11,928 | 58% | 70% | +$2,255 | -$7,658 | 7.0% | $-6,767 (vs do-nothing $-7,964) |
| $330 | 22d | 2 Oct 2026 | $8.30 | 10/15 | $11,318 | $11,658 | 57% | 70% | +$2,339 | -$6,608 | 6.0% | $-5,752 (vs do-nothing $-6,948) |
| $327.50 | 8d | 18 Sep 2026 | $5.55 | 6/15 | $12,488 | $13,100 | 53% | 68% | +$2,118 | -$7,115 | 6.5% | $-6,122 (vs do-nothing $-7,319) |
| $327.50 | 15d | 25 Sep 2026 | $7.45 | 8/15 | $11,920 | $12,396 | 53% | 68% | +$1,939 | -$7,967 | 7.3% | $-7,042 (vs do-nothing $-8,239) |
| $325 | 22d | 2 Oct 2026 | $10.50 | 8/15 | $11,455 | $11,931 | 48% | 66% | +$1,696 | -$7,527 | 6.9% | $-6,602 (vs do-nothing $-7,799) |
| $325 | 15d | 25 Sep 2026 | $8.65 | 7/15 | $12,110 | $12,654 | 47% | 65% | +$1,627 | -$7,881 | 7.2% | $-6,922 (vs do-nothing $-8,119) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $325 | 8d | 18 Sep 2026 | $6.60 | 5/15 | $12,375 | $13,055 | 46% | 64% | +$1,232 | -$6,654 | 6.1% | $-5,628 (vs do-nothing $-6,824) |
| $322.50 | 15d | 25 Sep 2026 | $9.95 | 6/15 | $11,940 | $12,552 | 42% | 63% | +$1,261 | -$7,475 | 6.8% | $-6,482 (vs do-nothing $-7,679) |
| $322.50 | 8d | 18 Sep 2026 | $8.00 | 4/15 | $12,000 | $12,748 | 39% | 61% | +$761 | -$5,763 | 5.3% | $-4,703 (vs do-nothing $-5,899) |
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 15 contracts at the conservative CC.