10 contracts (1,000 sh) | BE SS: $264.80 | CC-SS: $227.71 (banked floor $227.18) | IV: MEDIUM | Accounts: Main:1299
| Max Loss | $74,800 | (ND $49.80 + SW $25) x 1000 |
| Normal income ref | $11,700/mo | 75% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay โ $1,384/mo (info only, already in marks) |
| Unrealized P&L | $-6,700 | fortress legs from IBKR |
| Move | New strike โ | New expiry | Tenor | Est net | Total (10 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$230 | 21 Sep 2026 | 7d left | +$0.43/sh | +$432 cycle +$1,512 [+$229โฆ+$839] ยท 96% credit | 67% surv 51% |
| Max even-money escape in the band | ~$237 | 2 Oct 2026 | 18d left | +$0.47/sh | +$475 cycle +$1,555 [-$221โฆ+$910] ยท 61% credit | 75% surv 67% |
| SS $265 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$242 | 2 Oct 2026 | 18d left | -$1.03/sh | -$1,034 cycle +$46 [-$2,044โฆ-$719] ยท 9% credit | 81% surv 77% |
| budget: banked $1,080 debit $1,034 (96% used โ 1.1 wk of income) โ whole cycle still +$46 cash ยท rolled 10 ct earn โ $4,266/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike โ | New expiry | Tenor | Est net | Total (10 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$238 | 2 Oct 2026 | 14d left | +$1.24/sh | +$1,238 cycle +$2,148 [+$1,043โฆ+$1,920] ยท 100% credit | 68% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$239 | 2 Oct 2026 | 14d left | +$0.46/sh | +$456 cycle +$1,366 [+$126โฆ+$1,003] ยท 84% credit | 69% surv 55% |
| Max even-money escape in the band | ~$239 | 2 Oct 2026 | 14d left | +$0.46/sh | +$456 cycle +$1,366 [+$126โฆ+$1,003] ยท 84% credit | 69% surv 55% |
| SS $265 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Move | New strike โ | New expiry | Tenor | Est net | Total (10 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$260 | 18 Sep 2026 | 5d left | +$0.13/sh | +$132 cycle +$142 | 67% surv 51% |
| Max even-money escape in the band | ~$267 | 2 Oct 2026 | 19d left | +$0.39/sh | +$390 cycle +$400 | 75% surv 67% |
| reaches SS โ | ||||||
Every eligible strike x expiry in the 4-45 DTE band (7 expiries scanned, 32 clear the income floor), each sized to the minimum contracts that clear it. Sorted by survival (safest first): the primary ๐ฏ is the safest; rows below trade safety for income.
Fortress delta: 0.764 (IBKR) | Recovery@SS: +$7,049 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $379
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $225 | 6d | 16 Sep 2026 | $1.55 | 8/10 | $6,200 | $6,216 | 76% | 81% | +$2,306 | -$925 | 1.9% | $-570 (vs do-nothing $-949) |
| $225 | 8d | 18 Sep 2026 | $2.19 | 8/10 | $6,570 | $6,586 | 72% | 78% | +$2,191 | -$413 | 0.8% | $-58 (vs do-nothing $-437) |
| $222.50 | 4d | 14 Sep 2026 | $1.35 | 6/10 | $6,075 | $6,108 | 72% | 78% | +$2,127 | -$2,314 | 4.6% | $-1,953 (vs do-nothing $-2,332) |
| $225 | 11d | 21 Sep 2026 | $2.49 | 9/10 | $6,112 | $6,120 | 71% | 77% | +$1,864 | -$194 | 0.4% | $157 (vs do-nothing $-221) |
| $225 | 13d | 23 Sep 2026 | $2.76 | 10/10 | $6,369 | $6,369 | 69% | 76% | +$1,533 | -$0 | 0.0% | $403 (vs do-nothing +$24) |
| $225 | 15d | 25 Sep 2026 | $3.50 | 9/10 | $6,300 | $6,308 | 68% | 75% | +$1,684 | -$0 | 0.0% | $1,066 (vs do-nothing +$688) |
| $222.50 | 6d | 16 Sep 2026 | $2.30 | 6/10 | $6,900 | $6,933 | 67% | 75% | +$2,043 | -$1,744 | 3.5% | $-1,383 (vs do-nothing $-1,762) |
| $225 | 22d | 2 Oct 2026 | $4.85 | 9/10 | $5,952 | $5,960 | 65% | 74% | +$1,577 | -$0 | 0.0% | $2,281 (vs do-nothing +$1,903) |
| $222.50 | 8d | 18 Sep 2026 | $3.00 | 6/10 | $6,750 | $6,783 | 65% | 74% | +$1,815 | -$1,324 | 2.7% | $-963 (vs do-nothing $-1,342) |
| $222.50 | 11d | 21 Sep 2026 | $3.25 | 7/10 | $6,205 | $6,229 | 64% | 73% | +$1,437 | -$1,369 | 2.7% | $-1,012 (vs do-nothing $-1,390) |
| $222.50 | 13d | 23 Sep 2026 | $3.90 | 7/10 | $6,300 | $6,325 | 63% | 73% | +$1,600 | -$914 | 1.8% | $-557 (vs do-nothing $-935) |
| $222.50 | 15d | 25 Sep 2026 | $4.45 | 7/10 | $6,230 | $6,255 | 62% | 72% | +$1,502 | -$529 | 1.1% | $-172 (vs do-nothing $-550) |
| $220 | 4d | 14 Sep 2026 | $2.25 | 4/10 | $6,750 | $6,799 | 59% | 71% | +$1,685 | -$2,182 | 4.4% | $-1,816 (vs do-nothing $-2,194) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $220 | 6d | 16 Sep 2026 | $3.30 | 4/10 | $6,600 | $6,649 | 57% | 70% | +$1,510 | -$1,762 | 3.5% | $-1,396 (vs do-nothing $-1,774) |
| $220 | 8d | 18 Sep 2026 | $4.05 | 4/10 | $6,075 | $6,124 | 56% | 70% | +$1,348 | -$1,462 | 2.9% | $-1,096 (vs do-nothing $-1,474) |
| $220 | 11d | 21 Sep 2026 | $4.30 | 5/10 | $5,864 | $5,905 | 56% | 69% | +$1,100 | -$1,703 | 3.4% | $-1,339 (vs do-nothing $-1,718) |
| $220 | 13d | 23 Sep 2026 | $4.85 | 6/10 | $6,715 | $6,748 | 56% | 69% | +$1,269 | -$1,714 | 3.4% | $-1,353 (vs do-nothing $-1,732) |
| $220 | 15d | 25 Sep 2026 | $5.55 | 6/10 | $6,660 | $6,693 | 55% | 69% | +$1,379 | -$1,294 | 2.6% | $-933 (vs do-nothing $-1,312) |
| $220 | 22d | 2 Oct 2026 | $7.00 | 7/10 | $6,682 | $6,706 | 55% | 69% | +$1,380 | -$494 | 1.0% | $-137 (vs do-nothing $-515) |
| $217.50 | 15d | 25 Sep 2026 | $6.85 | 5/10 | $6,850 | $6,891 | 49% | 66% | +$1,215 | -$1,678 | 3.4% | $-1,314 (vs do-nothing $-1,693) |
| $217.50 | 13d | 23 Sep 2026 | $6.05 | 5/10 | $6,981 | $7,022 | 48% | 66% | +$1,006 | -$2,078 | 4.2% | $-1,714 (vs do-nothing $-2,093) |
| $217.50 | 11d | 21 Sep 2026 | $5.65 | 4/10 | $6,164 | $6,213 | 48% | 66% | +$999 | -$1,822 | 3.7% | $-1,456 (vs do-nothing $-1,834) |
| $217.50 | 8d | 18 Sep 2026 | $5.30 | 3/10 | $5,962 | $6,020 | 48% | 66% | +$1,017 | -$1,472 | 3.0% | $-1,102 (vs do-nothing $-1,481) |
| $217.50 | 6d | 16 Sep 2026 | $4.55 | 3/10 | $6,825 | $6,882 | 47% | 65% | +$1,160 | -$1,697 | 3.4% | $-1,327 (vs do-nothing $-1,706) |
| $217.50 | 4d | 14 Sep 2026 | $3.50 | 3/10 | $7,875 | $7,932 | 45% | 65% | +$1,353 | -$2,012 | 4.0% | $-1,642 (vs do-nothing $-2,021) |
| $215 | 22d | 2 Oct 2026 | $9.60 | 5/10 | $6,545 | $6,586 | 44% | 64% | +$961 | -$1,553 | 3.1% | $-1,189 (vs do-nothing $-1,568) |
| $215 | 15d | 25 Sep 2026 | $8.30 | 4/10 | $6,640 | $6,689 | 42% | 64% | +$1,084 | -$1,762 | 3.5% | $-1,396 (vs do-nothing $-1,774) |
| $215 | 13d | 23 Sep 2026 | $7.30 | 4/10 | $6,738 | $6,788 | 41% | 63% | +$603 | -$2,162 | 4.3% | $-1,796 (vs do-nothing $-2,174) |
| $215 | 11d | 21 Sep 2026 | $6.95 | 4/10 | $7,582 | $7,631 | 40% | 63% | +$796 | -$2,302 | 4.6% | $-1,936 (vs do-nothing $-2,314) |
| $215 | 8d | 18 Sep 2026 | $6.80 | 3/10 | $7,650 | $7,707 | 39% | 62% | +$1,044 | -$1,772 | 3.6% | $-1,402 (vs do-nothing $-1,781) |
| $215 | 6d | 16 Sep 2026 | $6.05 | 2/10 | $6,050 | $6,115 | 37% | 61% | +$726 | -$1,331 | 2.7% | $-959 (vs do-nothing $-1,337) |
| $215 | 4d | 14 Sep 2026 | $5.10 | 2/10 | $7,650 | $7,715 | 32% | 60% | +$828 | -$1,521 | 3.1% | $-1,149 (vs do-nothing $-1,527) |
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 10 contracts at the conservative CC.