15 contracts (1,500 sh) | BE SS: $373.00 | CC-SS: $345.22 (banked floor $319.98) | IV: MEDIUM | Accounts: Neville:0865
| Max Loss | $162,000 | (ND $73.00 + SW $35) x 1500 |
| Normal income ref | $29,045/mo | 75% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,901/mo (info only, already in marks) |
| Unrealized P&L | $-3,825 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (15 ct) | POP / surv of new CC |
|---|
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (15 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$352 | 25 Sep 2026 | 9d left | +$2.76/sh | +$4,141 cycle +$6,481 [+$3,226…+$5,085] · 100% credit | 67% surv 51% |
| Max even-money escape in the band | ~$366 | 9 Oct 2026 | 23d left | +$1.12/sh | +$1,682 cycle +$4,022 [-$706…+$2,161] · 63% credit | 78% surv 71% |
| 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) | ~$358 | 25 Sep 2026 | 9d left | +$0.10/sh | +$148 cycle +$2,488 [-$1,661…+$530] · 33% credit | 74% surv 65% |
| Safety roll (pay small debit, max POP) | ~$376 | 9 Oct 2026 | 23d left | -$1.34/sh | -$2,006 cycle +$334 [-$5,238…-$1,917] · 5% credit | 85% surv 82% |
| budget: banked $2,340 debit $2,006 (86% used ≈ 0.5 wk of income) → whole cycle still +$334 cash · rolled 15 ct earn ≈ $5,194/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (15 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$358 | 25 Sep 2026 | 9d left | +$2.66/sh | +$3,989 cycle +$5,264 [+$3,511…+$5,114] · 99% credit | 67% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$361 | 25 Sep 2026 | 9d left | +$1.06/sh | +$1,583 cycle +$2,858 [+$534…+$2,520] · 84% credit | 71% surv 59% |
| Max even-money escape in the band | ~$371 | 9 Oct 2026 | 23d left | +$1.00/sh | +$1,495 cycle +$2,770 [-$504…+$2,449] · 67% credit | 78% surv 71% |
| SS $373 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$376 | 9 Oct 2026 | 23d left | -$0.15/sh | -$220 cycle +$1,055 [-$2,705…+$659] · 33% credit | 81% surv 77% |
| budget: banked $1,275 debit $220 (17% used ≈ 0.1 wk of income) → whole cycle still +$1,055 cash · rolled 15 ct earn ≈ $7,634/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
Every eligible strike x expiry in the 4-45 DTE band (4 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: 0.855 (IBKR) | Recovery@SS: +$4,573 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $1,468
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $352.50 | 4d | 18 Sep 2026 | $1.56 | 13/15 | $15,210 | $15,472 | 82% | 85% | +$7,310 | -$0 | 0.0% | $2,872 (vs do-nothing +$1,404) |
| $350 | 4d | 18 Sep 2026 | $2.11 | 10/15 | $15,825 | $16,480 | 76% | 81% | +$6,609 | -$0 | 0.0% | $3,098 (vs do-nothing +$1,630) |
| $347.50 | 4d | 18 Sep 2026 | $2.85 | 7/15 | $14,962 | $16,010 | 69% | 77% | +$5,451 | -$0 | 0.0% | $3,127 (vs do-nothing +$1,659) |
| $350 | 11d | 25 Sep 2026 | $4.20 | 13/15 | $14,891 | $15,153 | 69% | 77% | +$5,117 | -$0 | 0.0% | $6,304 (vs do-nothing +$4,836) |
| $347.50 | 11d | 25 Sep 2026 | $4.85 | 11/15 | $14,550 | $15,074 | 64% | 74% | +$3,873 | -$0 | 0.0% | $6,275 (vs do-nothing +$4,807) |
| $345 | 4d | 18 Sep 2026 | $3.70 | 6/15 | $16,650 | $17,828 | 62% | 73% | +$4,999 | -$0 | 0.0% | $3,270 (vs do-nothing +$1,803) |
| $347.50 | 18d | 2 Oct 2026 | $6.65 | 14/15 | $15,517 | $15,648 | 61% | 72% | +$3,360 | -$0 | 0.0% | $10,106 (vs do-nothing +$8,638) |
| $345 | 11d | 25 Sep 2026 | $5.95 | 9/15 | $14,605 | $15,390 | 59% | 71% | +$3,696 | -$0 | 0.0% | $6,197 (vs do-nothing +$4,729) |
| $345 | 18d | 2 Oct 2026 | $7.80 | 12/15 | $15,600 | $15,993 | 57% | 70% | +$3,210 | -$0 | 0.0% | $9,993 (vs do-nothing +$8,525) |
| $345 | 25d | 9 Oct 2026 | $9.65 | 13/15 | $15,054 | $15,316 | 57% | 71% | +$3,806 | -$0 | 0.0% | $13,109 (vs do-nothing +$11,641) |
| $342.50 | 4d | 18 Sep 2026 | $4.85 | 4/15 | $14,550 | $15,990 | 54% | 69% | +$3,721 | -$0 | 0.0% | $2,130 (vs do-nothing +$662) |
| $342.50 | 11d | 25 Sep 2026 | $7.10 | 8/15 | $15,491 | $16,407 | 53% | 69% | +$3,357 | -$0 | 0.0% | $4,591 (vs do-nothing +$3,124) |
| $342.50 | 18d | 2 Oct 2026 | $8.95 | 10/15 | $14,917 | $15,571 | 53% | 69% | +$2,870 | -$0 | 0.0% | $7,222 (vs do-nothing +$5,754) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $340 | 25d | 9 Oct 2026 | $11.90 | 11/15 | $15,708 | $16,232 | 49% | 67% | +$2,885 | -$0 | 0.0% | $8,293 (vs do-nothing +$6,825) |
| $340 | 18d | 2 Oct 2026 | $10.30 | 9/15 | $15,450 | $16,235 | 48% | 67% | +$2,781 | -$0 | 0.0% | $5,612 (vs do-nothing +$4,144) |
| $340 | 11d | 25 Sep 2026 | $8.45 | 7/15 | $16,132 | $17,179 | 47% | 66% | +$3,048 | -$0 | 0.0% | $3,396 (vs do-nothing +$1,928) |
| $340 | 4d | 18 Sep 2026 | $6.15 | 4/15 | $18,450 | $19,890 | 45% | 66% | +$3,721 | -$0 | 0.0% | $1,650 (vs do-nothing +$182) |
| $337.50 | 18d | 2 Oct 2026 | $11.60 | 8/15 | $15,467 | $16,383 | 44% | 65% | +$2,285 | -$0 | 0.0% | $4,191 (vs do-nothing +$2,724) |
| $337.50 | 11d | 25 Sep 2026 | $9.85 | 6/15 | $16,118 | $17,296 | 42% | 64% | +$2,536 | -$0 | 0.0% | $2,460 (vs do-nothing +$993) |
| $335 | 25d | 9 Oct 2026 | $14.95 | 9/15 | $16,146 | $16,931 | 41% | 64% | +$2,557 | -$0 | 0.0% | $5,297 (vs do-nothing +$3,829) |
| $335 | 18d | 2 Oct 2026 | $13.30 | 7/15 | $15,517 | $16,564 | 40% | 63% | +$2,268 | -$0 | 0.0% | $3,291 (vs do-nothing +$1,823) |
| $337.50 | 4d | 18 Sep 2026 | $7.70 | 3/15 | $17,325 | $18,896 | 37% | 63% | +$2,770 | -$5 | 0.0% | $1,319 (vs do-nothing $-149) |
| $335 | 11d | 25 Sep 2026 | $11.40 | 5/15 | $15,545 | $16,855 | 37% | 62% | +$1,953 | -$0 | 0.0% | $1,820 (vs do-nothing +$352) |
| $335 | 4d | 18 Sep 2026 | $9.45 | 3/15 | $21,262 | $22,833 | 30% | 60% | +$2,713 | -$230 | 0.2% | $1,094 (vs do-nothing $-374) |
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.