15 contracts (1,500 sh) | BE SS: $373.00 | CC-SS: $344.70 (banked floor $319.41) | IV: MEDIUM | Accounts: Neville:0865
| Max Loss | $162,000 | (ND $73.00 + SW $35) x 1500 |
| Normal income ref | $20,668/mo | 75% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $3,056/mo (info only, already in marks) |
| Unrealized P&L | $-10,388 | fortress legs from IBKR |
| Move | New strike ≈ | 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 | +$1.47/sh | +$2,202 cycle +$7,377 [+$1,104…+$2,103] · 99% credit | 66% surv 51% |
| Max even-money escape in the band | ~$349 | 9 Oct 2026 | 21d left | +$1.75/sh | +$2,627 cycle +$7,802 [+$1,169…+$2,365] · 97% credit | 71% surv 59% |
| SS $373 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$364 | 9 Oct 2026 | 21d left | -$2.91/sh | -$4,368 cycle +$807 [-$7,420…-$5,248] · 0% credit | 83% surv 80% |
| budget: banked $5,175 debit $4,368 (84% used ≈ 1.7 wk of income) → whole cycle still +$807 cash · rolled 15 ct earn ≈ $5,728/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (15 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$348 | 25 Sep 2026 | 10d left | +$1.91/sh | +$2,865 cycle +$4,950 [+$2,122…+$3,546] · 99% credit | 66% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$357 | 9 Oct 2026 | 24d left | +$2.21/sh | +$3,311 cycle +$5,396 [+$1,827…+$3,848] · 93% credit | 74% surv 66% |
| Max even-money escape in the band | ~$362 | 9 Oct 2026 | 24d left | +$0.54/sh | +$806 cycle +$2,891 [-$1,090…+$1,129] · 47% credit | 78% surv 72% |
| SS $373 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Up-and-out for even (raise the cap, free) | ~$352 | 25 Sep 2026 | 10d left | +$0.25/sh | +$371 cycle +$2,456 [-$811…+$770] · 43% credit | 72% surv 62% |
| Safety roll (pay small debit, max POP) | ~$367 | 9 Oct 2026 | 24d left | -$0.80/sh | -$1,206 cycle +$879 [-$3,497…-$962] · 16% credit | 82% surv 78% |
| budget: banked $2,085 debit $1,206 (58% used ≈ 0.6 wk of income) → whole cycle still +$879 cash · rolled 15 ct earn ≈ $5,949/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (15 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$364 | 9 Oct 2026 | 18d left | +$1.10/sh | +$1,652 cycle +$3,902 [+$1,256…+$3,297] · 100% credit | 66% surv 49% |
| SS $373 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Roll out (same strike, buy time) | ~$365 | 9 Oct 2026 | 18d left | +$0.68/sh | +$1,015 cycle +$3,265 [+$566…+$2,527] · 93% credit | 67% surv 51% |
| Safety roll (pay small debit, max POP) | ~$369 | 9 Oct 2026 | 18d left | -$1.25/sh | -$1,869 cycle +$381 [-$2,734…-$792] · 13% credit | 71% surv 59% |
| budget: banked $2,250 debit $1,869 (83% used ≈ 2.5 wk of income) → whole cycle still +$381 cash · rolled 15 ct earn ≈ $15,586/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 22 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: 0.846 (IBKR) | Recovery@SS: +$11,202 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $1,414
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $345 | 7d | 18 Sep 2026 | $1.94 | 13/15 | $10,809 | $10,980 | 76% | 80% | +$3,252 | -$0 | 0.0% | $3,416 (vs do-nothing +$2,002) |
| $342.50 | 7d | 18 Sep 2026 | $2.54 | 10/15 | $10,886 | $11,314 | 70% | 76% | +$2,741 | -$0 | 0.0% | $1,357 (vs do-nothing $-57) |
| $345 | 14d | 25 Sep 2026 | $3.45 | 14/15 | $10,350 | $10,436 | 70% | 77% | +$2,184 | -$0 | 0.0% | $5,684 (vs do-nothing +$4,270) |
| $345 | 21d | 2 Oct 2026 | $5.05 | 15/15 | $10,821 | $10,821 | 67% | 75% | +$2,246 | -$0 | 0.0% | $8,389 (vs do-nothing +$6,975) |
| $342.50 | 14d | 25 Sep 2026 | $4.45 | 11/15 | $10,489 | $10,832 | 65% | 74% | +$2,364 | -$0 | 0.0% | $3,452 (vs do-nothing +$2,038) |
| $345 | 28d | 9 Oct 2026 | $7.00 | 14/15 | $10,500 | $10,586 | 65% | 74% | +$2,398 | -$0 | 0.0% | $10,654 (vs do-nothing +$9,240) |
| $340 | 7d | 18 Sep 2026 | $3.30 | 8/15 | $11,314 | $11,914 | 63% | 73% | +$2,304 | -$1,118 | 1.0% | $-24 (vs do-nothing $-1,438) |
| $340 | 14d | 25 Sep 2026 | $5.25 | 10/15 | $11,250 | $11,679 | 60% | 71% | +$1,983 | -$0 | 0.0% | $1,567 (vs do-nothing +$153) |
| $340 | 21d | 2 Oct 2026 | $6.85 | 11/15 | $10,764 | $11,107 | 59% | 70% | +$1,684 | -$0 | 0.0% | $3,342 (vs do-nothing +$1,928) |
| $340 | 28d | 9 Oct 2026 | $8.90 | 11/15 | $10,489 | $10,832 | 58% | 71% | +$2,309 | -$0 | 0.0% | $5,597 (vs do-nothing +$4,183) |
| $337.50 | 7d | 18 Sep 2026 | $4.05 | 6/15 | $10,414 | $11,186 | 56% | 68% | +$1,177 | -$1,888 | 1.7% | $-714 (vs do-nothing $-2,128) |
| $337.50 | 14d | 25 Sep 2026 | $6.20 | 8/15 | $10,629 | $11,229 | 55% | 68% | +$1,427 | -$798 | 0.7% | $296 (vs do-nothing $-1,118) |
| $335 | 28d | 9 Oct 2026 | $11.25 | 9/15 | $10,848 | $11,362 | 50% | 67% | +$1,948 | -$0 | 0.0% | $2,452 (vs do-nothing +$1,038) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $335 | 21d | 2 Oct 2026 | $9.15 | 8/15 | $10,457 | $11,057 | 50% | 66% | +$1,253 | -$438 | 0.4% | $656 (vs do-nothing $-758) |
| $335 | 14d | 25 Sep 2026 | $7.30 | 7/15 | $10,950 | $11,636 | 49% | 66% | +$1,077 | -$1,678 | 1.5% | $-544 (vs do-nothing $-1,958) |
| $335 | 7d | 18 Sep 2026 | $5.40 | 5/15 | $11,571 | $12,429 | 48% | 65% | +$1,239 | -$2,149 | 2.0% | $-934 (vs do-nothing $-2,349) |
| $332.50 | 14d | 25 Sep 2026 | $8.65 | 6/15 | $11,121 | $11,893 | 44% | 63% | +$874 | -$2,128 | 1.9% | $-954 (vs do-nothing $-2,368) |
| $330 | 28d | 9 Oct 2026 | $13.65 | 8/15 | $11,700 | $12,300 | 42% | 64% | +$1,441 | -$838 | 0.8% | $256 (vs do-nothing $-1,158) |
| $330 | 21d | 2 Oct 2026 | $11.85 | 7/15 | $11,850 | $12,536 | 41% | 63% | +$1,001 | -$1,993 | 1.8% | $-859 (vs do-nothing $-2,273) |
| $332.50 | 7d | 18 Sep 2026 | $6.65 | 4/15 | $11,400 | $12,343 | 41% | 62% | +$619 | -$2,219 | 2.0% | $-965 (vs do-nothing $-2,379) |
| $330 | 14d | 25 Sep 2026 | $10.55 | 5/15 | $11,304 | $12,161 | 38% | 62% | +$1,097 | -$2,074 | 1.9% | $-859 (vs do-nothing $-2,274) |
| $330 | 7d | 18 Sep 2026 | $8.00 | 4/15 | $13,714 | $14,657 | 33% | 59% | +$81 | -$2,679 | 2.4% | $-1,425 (vs do-nothing $-2,839) |
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.