15 contracts (1,500 sh) | BE SS: $373.00 | CC-SS: $345.38 (banked floor $320.17) | IV: MEDIUM | Accounts: Neville:0865
| Max Loss | $162,000 | (ND $73.00 + SW $35) x 1500 |
| Normal income ref | $22,050/mo | 75% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,866/mo (info only, already in marks) |
| Unrealized P&L | $-1,988 | 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) | ~$355 | 9 Oct 2026 | 16d left | +$1.50/sh | +$2,256 cycle +$8,781 [+$1,123…+$2,326] · 99% credit | 66% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$357 | 9 Oct 2026 | 16d left | +$0.65/sh | +$972 cycle +$7,497 [-$318…+$868] · 57% credit | 68% surv 54% |
| Max even-money escape in the band | ~$357 | 9 Oct 2026 | 16d left | +$0.65/sh | +$972 cycle +$7,497 [-$318…+$868] · 57% credit | 68% surv 54% |
| SS $373 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$372 | 9 Oct 2026 | 16d left | -$4.29/sh | -$6,433 cycle +$92 [-$9,501…-$7,237] | 82% surv 79% |
| budget: banked $6,525 debit $6,433 (99% used ≈ 2.4 wk of income) → whole cycle still +$92 cash · rolled 15 ct earn ≈ $7,154/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) | ~$352 | 25 Sep 2026 | 8d left | +$2.91/sh | +$4,363 cycle +$6,208 [+$3,548…+$4,839] · 100% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$364 | 9 Oct 2026 | 22d left | +$2.07/sh | +$3,106 cycle +$4,951 [+$863…+$3,178] · 84% credit | 76% surv 69% |
| Max even-money escape in the band | ~$369 | 9 Oct 2026 | 22d left | +$0.70/sh | +$1,053 cycle +$2,898 [-$1,635…+$930] · 47% credit | 80% surv 76% |
| 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) | ~$359 | 25 Sep 2026 | 8d left | +$0.21/sh | +$320 cycle +$2,165 [-$1,642…+$268] · 31% credit | 76% surv 68% |
| Safety roll (pay small debit, max POP) | ~$379 | 9 Oct 2026 | 22d left | -$1.00/sh | -$1,502 cycle +$343 [-$4,866…-$1,906] · 2% credit | 87% surv 85% |
| budget: banked $1,845 debit $1,502 (81% used ≈ 0.4 wk of income) → whole cycle still +$343 cash · rolled 15 ct earn ≈ $4,466/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 | 8d left | +$2.82/sh | +$4,234 cycle +$5,149 [+$3,876…+$4,843] · 100% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$369 | 9 Oct 2026 | 22d left | +$1.97/sh | +$2,949 cycle +$3,864 [+$1,516…+$3,470] · 88% credit | 76% surv 69% |
| Max even-money escape in the band | ~$374 | 9 Oct 2026 | 22d left | +$0.60/sh | +$902 cycle +$1,817 [-$900…+$1,382] · 58% credit | 80% surv 76% |
| reaches SS ✓ | ||||||
| Up-and-out for even (raise the cap, free) | ~$364 | 25 Sep 2026 | 8d left | +$0.13/sh | +$194 cycle +$1,109 [-$1,064…+$622] · 48% credit | 76% surv 68% |
| Safety roll (pay small debit, max POP) | ~$379 | 9 Oct 2026 | 22d left | -$0.49/sh | -$737 cycle +$178 [-$2,909…-$327] · 14% credit | 84% surv 81% |
| budget: banked $915 debit $737 (81% used ≈ 0.3 wk of income) → whole cycle still +$178 cash · rolled 15 ct earn ≈ $5,601/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 27 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: 0.866 (IBKR) | Recovery@SS: +$2,738 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $1,350
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $355 | 3d | 18 Sep 2026 | $0.87 | 13/15 | $11,310 | $11,550 | 86% | 87% | +$4,834 | -$0 | 0.0% | $1,961 (vs do-nothing +$611) |
| $352.50 | 3d | 18 Sep 2026 | $1.23 | 9/15 | $11,070 | $11,790 | 80% | 83% | +$3,991 | -$0 | 0.0% | $2,097 (vs do-nothing +$747) |
| $355 | 10d | 25 Sep 2026 | $2.59 | 15/15 | $11,655 | $11,655 | 76% | 81% | +$3,893 | -$0 | 0.0% | $4,635 (vs do-nothing +$3,285) |
| $350 | 3d | 18 Sep 2026 | $1.75 | 7/15 | $12,250 | $13,210 | 74% | 79% | +$3,757 | -$0 | 0.0% | $2,295 (vs do-nothing +$945) |
| $352.50 | 10d | 25 Sep 2026 | $3.20 | 12/15 | $11,520 | $11,880 | 72% | 78% | +$3,338 | -$0 | 0.0% | $4,710 (vs do-nothing +$3,360) |
| $355 | 17d | 2 Oct 2026 | $4.35 | 15/15 | $11,515 | $11,515 | 71% | 78% | +$3,300 | -$0 | 0.0% | $7,275 (vs do-nothing +$5,925) |
| $352.50 | 17d | 2 Oct 2026 | $4.95 | 13/15 | $11,356 | $11,596 | 67% | 75% | +$2,656 | -$0 | 0.0% | $7,265 (vs do-nothing +$5,915) |
| $350 | 10d | 25 Sep 2026 | $3.95 | 10/15 | $11,850 | $12,450 | 66% | 75% | +$2,965 | -$0 | 0.0% | $4,900 (vs do-nothing +$3,550) |
| $347.50 | 3d | 18 Sep 2026 | $2.46 | 5/15 | $12,300 | $13,500 | 66% | 74% | +$3,037 | -$0 | 0.0% | $2,380 (vs do-nothing +$1,030) |
| $350 | 17d | 2 Oct 2026 | $5.85 | 11/15 | $11,356 | $11,836 | 63% | 73% | +$2,429 | -$0 | 0.0% | $7,345 (vs do-nothing +$5,995) |
| $350 | 24d | 9 Oct 2026 | $7.65 | 12/15 | $11,475 | $11,835 | 62% | 72% | +$2,530 | -$0 | 0.0% | $10,050 (vs do-nothing +$8,700) |
| $347.50 | 10d | 25 Sep 2026 | $4.85 | 8/15 | $11,640 | $12,480 | 61% | 72% | +$2,495 | -$0 | 0.0% | $4,910 (vs do-nothing +$3,560) |
| $347.50 | 17d | 2 Oct 2026 | $6.85 | 10/15 | $12,088 | $12,688 | 59% | 71% | +$2,326 | -$0 | 0.0% | $7,800 (vs do-nothing +$6,450) |
| 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 | 3d | 18 Sep 2026 | $3.35 | 4/15 | $13,400 | $14,720 | 57% | 70% | +$2,367 | -$0 | 0.0% | $2,379 (vs do-nothing +$1,029) |
| $345 | 10d | 25 Sep 2026 | $5.85 | 7/15 | $12,285 | $13,245 | 55% | 69% | +$2,134 | -$0 | 0.0% | $4,901 (vs do-nothing +$3,551) |
| $345 | 17d | 2 Oct 2026 | $7.95 | 8/15 | $11,224 | $12,064 | 54% | 68% | +$1,906 | -$0 | 0.0% | $7,088 (vs do-nothing +$5,738) |
| $345 | 24d | 9 Oct 2026 | $9.65 | 10/15 | $12,062 | $12,662 | 54% | 68% | +$2,025 | -$0 | 0.0% | $10,223 (vs do-nothing +$8,872) |
| $342.50 | 17d | 2 Oct 2026 | $9.10 | 7/15 | $11,241 | $12,201 | 50% | 66% | +$1,598 | -$0 | 0.0% | $5,426 (vs do-nothing +$4,076) |
| $342.50 | 10d | 25 Sep 2026 | $7.05 | 6/15 | $12,690 | $13,770 | 49% | 66% | +$1,815 | -$0 | 0.0% | $3,614 (vs do-nothing +$2,263) |
| $342.50 | 3d | 18 Sep 2026 | $4.50 | 3/15 | $13,500 | $14,940 | 48% | 65% | +$1,747 | -$0 | 0.0% | $1,717 (vs do-nothing +$367) |
| $340 | 24d | 9 Oct 2026 | $12.15 | 8/15 | $12,150 | $12,990 | 46% | 65% | +$1,615 | -$0 | 0.0% | $6,448 (vs do-nothing +$5,098) |
| $340 | 17d | 2 Oct 2026 | $10.45 | 6/15 | $11,065 | $12,145 | 45% | 64% | +$1,374 | -$0 | 0.0% | $4,154 (vs do-nothing +$2,803) |
| $340 | 10d | 25 Sep 2026 | $8.40 | 5/15 | $12,600 | $13,800 | 43% | 64% | +$1,448 | -$0 | 0.0% | $2,662 (vs do-nothing +$1,311) |
| $337.50 | 17d | 2 Oct 2026 | $11.90 | 6/15 | $12,600 | $13,680 | 41% | 63% | +$1,336 | -$0 | 0.0% | $3,524 (vs do-nothing +$2,173) |
| $340 | 3d | 18 Sep 2026 | $5.95 | 2/15 | $11,900 | $13,460 | 38% | 61% | +$1,025 | -$0 | 0.0% | $1,385 (vs do-nothing +$34) |
| $337.50 | 10d | 25 Sep 2026 | $9.95 | 4/15 | $11,940 | $13,260 | 37% | 61% | +$1,129 | -$0 | 0.0% | $2,019 (vs do-nothing +$669) |
| $337.50 | 3d | 18 Sep 2026 | $7.60 | 2/15 | $15,200 | $16,760 | 30% | 58% | +$708 | -$56 | 0.1% | $1,215 (vs do-nothing $-136) |
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.