15 contracts (1,500 sh) | BE SS: $373.00 | CC-SS: $346.06 (banked floor $320.93) | IV: MEDIUM | Accounts: Neville:0865
| Max Loss | $162,000 | (ND $73.00 + SW $35) x 1500 |
| Normal income ref | $22,800/mo | 75% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,855/mo (info only, already in marks) |
| Unrealized P&L | $-3,975 | 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) | ~$352 | 9 Oct 2026 | 14d left | +$1.55/sh | +$2,327 cycle +$8,177 [+$1,242…+$2,268] · 100% credit | 66% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$355 | 9 Oct 2026 | 14d left | +$0.38/sh | +$572 cycle +$6,422 [-$740…+$310] · 35% credit | 69% surv 56% |
| Max even-money escape in the band | ~$355 | 9 Oct 2026 | 14d left | +$0.38/sh | +$572 cycle +$6,422 [-$740…+$310] · 35% credit | 69% surv 56% |
| SS $373 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$365 | 9 Oct 2026 | 14d left | -$2.97/sh | -$4,448 cycle +$1,402 [-$6,896…-$5,181] | 79% surv 75% |
| budget: banked $5,850 debit $4,448 (76% used ≈ 1.7 wk of income) → whole cycle still +$1,402 cash · rolled 15 ct earn ≈ $9,905/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) | ~$355 | 2 Oct 2026 | 11d left | +$2.09/sh | +$3,130 cycle +$5,590 [+$2,379…+$3,616] · 100% credit | 66% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$358 | 2 Oct 2026 | 11d left | +$1.02/sh | +$1,527 cycle +$3,987 [+$539…+$1,800] · 90% credit | 69% surv 57% |
| Max even-money escape in the band | ~$363 | 9 Oct 2026 | 18d left | +$0.98/sh | +$1,466 cycle +$3,926 [-$34…+$1,673] · 74% credit | 73% surv 65% |
| SS $373 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$365 | 2 Oct 2026 | 11d left | -$1.53/sh | -$2,292 cycle +$168 [-$4,186…-$2,384] · 2% credit | 78% surv 73% |
| budget: banked $2,460 debit $2,292 (93% used ≈ 1.1 wk of income) → whole cycle still +$168 cash · rolled 15 ct earn ≈ $11,609/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 | ~$368 | 9 Oct 2026 | 14d left | +$2.16/sh | +$3,240 cycle +$4,650 [+$3,084…+$4,848] · 100% credit | 64% surv 46% |
| SS $373 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Roll out (same strike, buy time) | ~$370 | 9 Oct 2026 | 14d left | +$1.04/sh | +$1,566 cycle +$2,976 [+$1,191…+$2,852] · 99% credit | 66% surv 51% |
| Safety roll (pay small debit, max POP) | ~$373 | 9 Oct 2026 | 14d left | -$0.13/sh | -$190 cycle +$1,220 [-$813…+$853] · 45% credit | 69% surv 57% |
| budget: banked $1,410 debit $190 (13% used ≈ 0.3 wk of income) → whole cycle still +$1,220 cash · rolled 15 ct earn ≈ $19,994/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 17 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: +$4,738 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $1,828
| 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 | 8d | 25 Sep 2026 | $2.15 | 15/15 | $12,094 | $12,094 | 75% | 80% | +$3,144 | -$0 | 0.0% | $3,988 (vs do-nothing +$2,160) |
| $350 | 8d | 25 Sep 2026 | $2.77 | 11/15 | $11,426 | $11,994 | 70% | 76% | +$2,501 | -$0 | 0.0% | $4,094 (vs do-nothing +$2,266) |
| $352.50 | 15d | 2 Oct 2026 | $3.90 | 15/15 | $11,700 | $11,700 | 70% | 77% | +$2,630 | -$0 | 0.0% | $6,613 (vs do-nothing +$4,785) |
| $350 | 15d | 2 Oct 2026 | $4.65 | 13/15 | $12,090 | $12,374 | 66% | 74% | +$2,355 | -$0 | 0.0% | $6,950 (vs do-nothing +$5,122) |
| $347.50 | 8d | 25 Sep 2026 | $3.40 | 9/15 | $11,475 | $12,327 | 64% | 73% | +$1,689 | -$0 | 0.0% | $4,249 (vs do-nothing +$2,421) |
| $350 | 22d | 9 Oct 2026 | $6.35 | 14/15 | $12,123 | $12,265 | 64% | 73% | +$2,448 | -$0 | 0.0% | $9,724 (vs do-nothing +$7,896) |
| $347.50 | 15d | 2 Oct 2026 | $5.45 | 11/15 | $11,990 | $12,558 | 61% | 71% | +$1,871 | -$0 | 0.0% | $7,042 (vs do-nothing +$5,214) |
| $345 | 8d | 25 Sep 2026 | $4.55 | 7/15 | $11,944 | $13,080 | 58% | 69% | +$1,918 | -$0 | 0.0% | $3,775 (vs do-nothing +$1,947) |
| $345 | 15d | 2 Oct 2026 | $6.60 | 9/15 | $11,880 | $12,732 | 56% | 69% | +$1,801 | -$0 | 0.0% | $6,176 (vs do-nothing +$4,349) |
| $345 | 22d | 9 Oct 2026 | $8.30 | 11/15 | $12,450 | $13,018 | 56% | 69% | +$1,831 | -$0 | 0.0% | $9,012 (vs do-nothing +$7,185) |
| $342.50 | 15d | 2 Oct 2026 | $7.60 | 8/15 | $12,160 | $13,154 | 51% | 66% | +$1,359 | -$0 | 0.0% | $4,493 (vs do-nothing +$2,665) |
| $342.50 | 8d | 25 Sep 2026 | $5.35 | 6/15 | $12,038 | $13,316 | 51% | 66% | +$948 | -$0 | 0.0% | $2,477 (vs do-nothing +$649) |
| $340 | 22d | 9 Oct 2026 | $10.55 | 8/15 | $11,509 | $12,503 | 48% | 65% | +$1,136 | -$0 | 0.0% | $4,853 (vs do-nothing +$3,025) |
| 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 | 15d | 2 Oct 2026 | $8.90 | 7/15 | $12,460 | $13,596 | 46% | 64% | +$1,179 | -$0 | 0.0% | $3,320 (vs do-nothing +$1,492) |
| $340 | 8d | 25 Sep 2026 | $6.65 | 5/15 | $12,469 | $13,889 | 44% | 63% | +$740 | -$0 | 0.0% | $1,768 (vs do-nothing $-59) |
| $337.50 | 15d | 2 Oct 2026 | $10.20 | 6/15 | $12,240 | $13,518 | 42% | 62% | +$818 | -$0 | 0.0% | $2,387 (vs do-nothing +$559) |
| $337.50 | 8d | 25 Sep 2026 | $8.00 | 4/15 | $12,000 | $13,562 | 38% | 60% | +$314 | -$223 | 0.2% | $1,320 (vs do-nothing $-507) |
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.