15 contracts (1,500 sh) | BE SS: $373.00 | CC-SS: $345.76 (banked floor $320.62) | IV: MEDIUM | Accounts: Neville:0865
| Max Loss | $162,000 | (ND $73.00 + SW $35) x 1500 |
| Normal income ref | $23,512/mo | 75% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,863/mo (info only, already in marks) |
| Unrealized P&L | $-5,363 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (15 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$347 | 9 Oct 2026 | 15d left | +$2.11/sh | +$3,167 cycle +$11,492 [+$1,884…+$2,716] · 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) | ~$348 | 9 Oct 2026 | 15d left | +$1.60/sh | +$2,398 cycle +$10,723 [+$1,033…+$1,875] · 99% credit | 67% surv 51% |
| Safety roll (pay small debit, max POP) | ~$372 | 9 Oct 2026 | 15d left | -$5.33/sh | -$8,001 cycle +$324 [-$12,273…-$9,783] | 89% surv 88% |
| budget: banked $8,325 debit $8,001 (96% used ≈ 2.2 wk of income) → whole cycle still +$324 cash · rolled 15 ct earn ≈ $4,312/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) | ~$350 | 25 Sep 2026 | 8d left | +$3.18/sh | +$4,771 cycle +$6,241 [+$3,542…+$4,825] · 97% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$364 | 9 Oct 2026 | 22d left | +$1.32/sh | +$1,978 cycle +$3,448 [-$1,064…+$1,759] · 62% credit | 78% surv 73% |
| Up-and-out for even (raise the cap, free) | ~$357 | 25 Sep 2026 | 8d left | +$0.25/sh | +$376 cycle +$1,846 [-$2,207…+$167] · 32% credit | 75% surv 68% |
| Max even-money escape in the band | ~$369 | 9 Oct 2026 | 22d left | +$0.15/sh | +$224 cycle +$1,694 [-$3,232…-$69] · 23% credit | 82% surv 79% |
| SS $373 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$374 | 9 Oct 2026 | 22d left | -$0.55/sh | -$831 cycle +$639 [-$4,541…-$1,171] · 4% credit | 86% surv 84% |
| budget: banked $1,470 debit $831 (57% used ≈ 0.2 wk of income) → whole cycle still +$639 cash · rolled 15 ct earn ≈ $5,191/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) | ~$352 | 25 Sep 2026 | 8d left | +$3.14/sh | +$4,706 cycle +$5,696 [+$3,522…+$5,083] · 96% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$367 | 9 Oct 2026 | 22d left | +$1.27/sh | +$1,900 cycle +$2,890 [-$1,137…+$1,951] · 64% credit | 78% surv 73% |
| Up-and-out for even (raise the cap, free) | ~$359 | 25 Sep 2026 | 8d left | +$0.21/sh | +$314 cycle +$1,304 [-$2,176…+$309] · 34% credit | 75% surv 68% |
| Max even-money escape in the band | ~$372 | 9 Oct 2026 | 22d left | +$0.10/sh | +$151 cycle +$1,141 [-$3,304…+$143] · 30% credit | 82% surv 79% |
| SS $373 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$377 | 9 Oct 2026 | 22d left | -$0.60/sh | -$900 cycle +$90 [-$4,600…-$909] · 6% credit | 86% surv 84% |
| budget: banked $990 debit $900 (91% used ≈ 0.3 wk of income) → whole cycle still +$90 cash · rolled 15 ct earn ≈ $5,142/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
Every eligible strike x expiry in the 2-45 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: 0.861 (IBKR) | Recovery@SS: +$6,161 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $1,939
| 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 | 2d | 18 Sep 2026 | $0.66 | 12/15 | $11,880 | $12,308 | 90% | 91% | +$7,738 | -$0 | 0.0% | $1,819 (vs do-nothing $-120) |
| $350 | 2d | 18 Sep 2026 | $0.98 | 8/15 | $11,760 | $12,758 | 85% | 87% | +$6,546 | -$0 | 0.0% | $2,115 (vs do-nothing +$176) |
| $347.50 | 2d | 18 Sep 2026 | $1.49 | 6/15 | $13,410 | $14,692 | 77% | 82% | +$6,169 | -$0 | 0.0% | $2,377 (vs do-nothing +$438) |
| $352.50 | 9d | 25 Sep 2026 | $2.48 | 15/15 | $12,400 | $12,400 | 77% | 82% | +$4,793 | -$0 | 0.0% | $4,519 (vs do-nothing +$2,580) |
| $350 | 9d | 25 Sep 2026 | $3.00 | 12/15 | $12,000 | $12,428 | 72% | 78% | +$3,820 | -$0 | 0.0% | $4,627 (vs do-nothing +$2,688) |
| $345 | 2d | 18 Sep 2026 | $2.28 | 4/15 | $13,680 | $15,247 | 71% | 80% | +$7,612 | -$0 | 0.0% | $2,243 (vs do-nothing +$304) |
| $350 | 16d | 2 Oct 2026 | $4.65 | 14/15 | $12,206 | $12,349 | 68% | 76% | +$3,280 | -$0 | 0.0% | $7,385 (vs do-nothing +$5,446) |
| $347.50 | 9d | 25 Sep 2026 | $3.75 | 10/15 | $12,500 | $13,212 | 67% | 75% | +$3,446 | -$0 | 0.0% | $4,929 (vs do-nothing +$2,990) |
| $350 | 23d | 9 Oct 2026 | $6.55 | 14/15 | $11,961 | $12,103 | 65% | 74% | +$3,240 | -$0 | 0.0% | $10,045 (vs do-nothing +$8,106) |
| $347.50 | 16d | 2 Oct 2026 | $5.55 | 12/15 | $12,488 | $12,915 | 64% | 74% | +$3,102 | -$0 | 0.0% | $7,687 (vs do-nothing +$5,748) |
| $345 | 9d | 25 Sep 2026 | $4.95 | 8/15 | $13,200 | $14,198 | 61% | 73% | +$3,716 | -$0 | 0.0% | $4,682 (vs do-nothing +$2,743) |
| $345 | 16d | 2 Oct 2026 | $6.50 | 10/15 | $12,188 | $12,900 | 59% | 71% | +$2,218 | -$0 | 0.0% | $6,918 (vs do-nothing +$4,979) |
| $345 | 23d | 9 Oct 2026 | $8.40 | 11/15 | $12,052 | $12,622 | 58% | 71% | +$2,576 | -$0 | 0.0% | $9,506 (vs do-nothing +$7,567) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $342.50 | 2d | 18 Sep 2026 | $3.30 | 3/15 | $14,850 | $16,560 | 58% | 72% | +$5,000 | -$0 | 0.0% | $1,723 (vs do-nothing $-216) |
| $342.50 | 9d | 25 Sep 2026 | $6.00 | 6/15 | $12,000 | $13,282 | 55% | 69% | +$2,833 | -$0 | 0.0% | $3,126 (vs do-nothing +$1,188) |
| $342.50 | 16d | 2 Oct 2026 | $7.65 | 9/15 | $12,909 | $13,764 | 54% | 69% | +$2,129 | -$0 | 0.0% | $5,205 (vs do-nothing +$3,266) |
| $340 | 23d | 9 Oct 2026 | $10.95 | 9/15 | $12,854 | $13,709 | 50% | 67% | +$2,398 | -$0 | 0.0% | $5,925 (vs do-nothing +$3,986) |
| $340 | 16d | 2 Oct 2026 | $9.35 | 7/15 | $12,272 | $13,412 | 49% | 67% | +$2,300 | -$0 | 0.0% | $3,919 (vs do-nothing +$1,980) |
| $340 | 9d | 25 Sep 2026 | $7.20 | 5/15 | $12,000 | $13,425 | 48% | 67% | +$2,322 | -$0 | 0.0% | $2,279 (vs do-nothing +$340) |
| $340 | 2d | 18 Sep 2026 | $4.50 | 2/15 | $13,500 | $15,352 | 46% | 67% | +$3,244 | -$252 | 0.2% | $1,535 (vs do-nothing $-404) |
| $337.50 | 16d | 2 Oct 2026 | $10.40 | 7/15 | $13,650 | $14,790 | 45% | 65% | +$1,906 | -$0 | 0.0% | $2,904 (vs do-nothing +$965) |
| $337.50 | 9d | 25 Sep 2026 | $8.55 | 5/15 | $14,250 | $15,675 | 42% | 64% | +$2,203 | -$0 | 0.0% | $1,704 (vs do-nothing $-235) |
| $335 | 23d | 9 Oct 2026 | $13.75 | 7/15 | $12,554 | $13,694 | 42% | 64% | +$1,868 | -$0 | 0.0% | $3,499 (vs do-nothing +$1,560) |
| $335 | 16d | 2 Oct 2026 | $11.90 | 6/15 | $13,388 | $14,670 | 40% | 63% | +$1,640 | -$0 | 0.0% | $2,166 (vs do-nothing +$228) |
| $335 | 9d | 25 Sep 2026 | $10.15 | 4/15 | $13,533 | $15,101 | 36% | 62% | +$1,746 | -$244 | 0.2% | $1,391 (vs do-nothing $-548) |
| $337.50 | 2d | 18 Sep 2026 | $6.20 | 2/15 | $18,600 | $20,452 | 35% | 63% | +$3,575 | -$412 | 0.4% | $1,375 (vs do-nothing $-564) |
| $335 | 2d | 18 Sep 2026 | $7.85 | 1/15 | $11,775 | $13,770 | 25% | 60% | +$1,477 | -$291 | 0.3% | $1,572 (vs do-nothing $-367) |
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.