400 contracts (40,000 sh) | BE SS: $16.75 | CC-SS: $10.49 | IV: HIGH | Accounts: Main:1299
| Max Loss | $150,000 | (ND $3.75 + SW $0) x 40000 |
| Normal income ref | $47,143/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $0/mo (info only, already in marks) |
| Unrealized P&L | $19,000 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (400 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$12 | 18 Sep 2026 | 14d left | +$0.23/sh | +$9,162 cycle +$23,562 [+$7,786…+$9,689] · 100% credit | 68% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$12 | 18 Sep 2026 | 14d left | +$0.09/sh | +$3,582 cycle +$17,982 [+$1,667…+$3,392] · 99% credit | 71% surv 60% |
| Max even-money escape in the band | ~$13 | 25 Sep 2026 | 21d left | +$0.10/sh | +$4,020 cycle +$18,420 [+$844…+$3,447] · 91% credit | 75% surv 67% |
| SS $17 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$15 | 25 Sep 2026 | 21d left | -$0.35/sh | -$14,192 cycle +$208 [-$22,173…-$16,617] | 90% surv 89% |
| budget: banked $14,400 debit $14,192 (99% used ≈ 2.0 wk of income) → whole cycle still +$208 cash · rolled 400 ct earn ≈ $10,618/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (400 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$12 | 11 Sep 2026 | 10d left | +$0.27/sh | +$10,616 cycle +$15,416 [+$9,631…+$12,592] · 100% credit | 67% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$13 | 11 Sep 2026 | 10d left | +$0.13/sh | +$5,373 cycle +$10,173 [+$3,839…+$7,055] · 99% credit | 71% surv 60% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$14 | 25 Sep 2026 | 24d left | +$0.09/sh | +$3,757 cycle +$8,557 [+$222…+$5,407] · 77% credit | 80% surv 76% |
| Max even-money escape in the band | ~$15 | 25 Sep 2026 | 24d left | +$0.02/sh | +$736 cycle +$5,536 [-$3,220…+$2,077] · 41% credit | 83% surv 80% |
| SS $17 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$15 | 25 Sep 2026 | 24d left | -$0.07/sh | -$2,992 cycle +$1,808 [-$8,034…-$2,122] · 13% credit | 86% surv 83% |
| budget: banked $4,800 debit $2,992 (62% used ≈ 0.6 wk of income) → whole cycle still +$1,808 cash · rolled 400 ct earn ≈ $16,911/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (400 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$13 | 11 Sep 2026 | 10d left | +$0.28/sh | +$11,322 cycle +$14,122 [+$10,781…+$15,058] · 100% credit | 67% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$13 | 11 Sep 2026 | 10d left | +$0.15/sh | +$6,106 cycle +$8,906 [+$5,392…+$9,082] · 100% credit | 71% surv 60% |
| Max even-money escape in the band | ~$15 | 25 Sep 2026 | 24d left | +$0.05/sh | +$2,041 cycle +$4,841 [-$492…+$4,944] · 69% credit | 82% surv 79% |
| SS $17 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$16 | 25 Sep 2026 | 24d left | -$0.05/sh | -$1,984 cycle +$816 [-$5,316…+$911] · 32% credit | 85% surv 82% |
| budget: banked $2,800 debit $1,984 (71% used ≈ 0.7 wk of income) → whole cycle still +$816 cash · rolled 400 ct earn ≈ $19,554/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 12 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: 0.668 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $20,600
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $12 | 7d | 4 Sep 2026 | $0.21 | 262/400 | $23,580 | $24,369 | 75% | 79% | +$5,458 | -$0 | 0.0% | $25,054 (vs do-nothing +$4,454) |
| $12 | 14d | 11 Sep 2026 | $0.36 | 306/400 | $23,606 | $24,143 | 71% | 77% | +$5,206 | -$0 | 0.0% | $30,392 (vs do-nothing +$9,792) |
| $12 | 21d | 18 Sep 2026 | $0.54 | 306/400 | $23,606 | $24,143 | 68% | 76% | +$5,007 | -$0 | 0.0% | $35,900 (vs do-nothing +$15,300) |
| $12 | 28d | 25 Sep 2026 | $0.67 | 329/400 | $23,618 | $24,023 | 67% | 75% | +$4,518 | -$0 | 0.0% | $41,327 (vs do-nothing +$20,727) |
| $11.50 | 7d | 4 Sep 2026 | $0.34 | 162/400 | $23,606 | $24,966 | 62% | 72% | +$3,105 | -$0 | 0.0% | $25,460 (vs do-nothing +$4,860) |
| $11.50 | 14d | 11 Sep 2026 | $0.52 | 212/400 | $23,623 | $24,697 | 61% | 71% | +$3,815 | -$0 | 0.0% | $30,776 (vs do-nothing +$10,176) |
| $11.50 | 21d | 18 Sep 2026 | $0.70 | 236/400 | $23,600 | $24,537 | 60% | 71% | +$3,636 | -$0 | 0.0% | $36,176 (vs do-nothing +$15,576) |
| $11.50 | 28d | 25 Sep 2026 | $0.84 | 262/400 | $23,580 | $24,369 | 60% | 71% | +$3,554 | -$0 | 0.0% | $41,560 (vs do-nothing +$20,960) |
| $11 | 28d | 25 Sep 2026 | $1.07 | 206/400 | $23,616 | $24,725 | 52% | 68% | +$3,104 | -$0 | 0.0% | $41,818 (vs do-nothing +$21,218) |
| $11 | 21d | 18 Sep 2026 | $0.91 | 182/400 | $23,660 | $24,906 | 51% | 67% | +$2,410 | -$0 | 0.0% | $36,434 (vs do-nothing +$15,834) |
| $11 | 14d | 11 Sep 2026 | $0.72 | 153/400 | $23,606 | $25,017 | 49% | 65% | +$1,166 | -$0 | 0.0% | $31,004 (vs do-nothing +$10,404) |
| $11 | 7d | 4 Sep 2026 | $0.55 | 100/400 | $23,571 | $25,286 | 47% | 64% | +$1,758 | -$0 | 0.0% | $25,700 (vs do-nothing +$5,100) |
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 400 contracts at the conservative CC.