10 contracts (1,000 sh) | BE SS: $264.80 | CC-SS: $228.64 (banked floor $228.12) | IV: MEDIUM | Accounts: Main:1299
| Max Loss | $74,800 | (ND $49.80 + SW $25) x 1000 |
| Normal income ref | $11,443/mo | 75% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay โ $1,339/mo (info only, already in marks) |
| Unrealized P&L | $-5,525 | fortress legs from IBKR |
| Move | New strike โ | New expiry | Tenor | Est net | Total (10 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free โฅ60%) | ~$234 | 9 Oct 2026 | 24d left | +$2.78/sh | +$2,779 cycle +$3,869 [+$2,277โฆ+$3,246] ยท 99% credit | 73% surv 61% |
| Roll out (same strike, buy time) | ~$230 | 21 Sep 2026 | 6d left | +$0.54/sh | +$538 cycle +$1,628 [+$268โฆ+$826] ยท 93% credit | 67% surv 51% |
| Max even-money escape in the band | ~$239 | 9 Oct 2026 | 24d left | +$0.87/sh | +$869 cycle +$1,959 [+$110โฆ+$1,198] ยท 79% credit | 79% surv 71% |
| SS $265 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$244 | 9 Oct 2026 | 24d left | -$0.55/sh | -$549 cycle +$541 [-$1,568โฆ-$292] ยท 17% credit | 84% surv 80% |
| budget: banked $1,090 debit $549 (50% used โ 0.5 wk of income) โ whole cycle still +$541 cash ยท rolled 10 ct earn โ $3,177/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 |
|---|
| Move | New strike โ | New expiry | Tenor | Est net | Total (10 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$275 | 21 Sep 2026 | 6d left | -$0.61/sh | -$613 cycle -$603 | 67% surv 51% |
| Max even-money escape in the band | ~$279 | 9 Oct 2026 | 24d left | +$1.00/sh | +$998 cycle +$1,008 | 74% surv 62% |
Every eligible strike x expiry in the 4-45 DTE band (7 expiries scanned, 29 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: 0.771 (IBKR) | Recovery@SS: +$5,884 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $369
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $227.50 | 5d | 16 Sep 2026 | $1.00 | 10/10 | $6,000 | $6,000 | 81% | 84% | +$2,734 | -$142 | 0.3% | $217 (vs do-nothing $-152) |
| $227.50 | 7d | 18 Sep 2026 | $1.65 | 9/10 | $6,364 | $6,367 | 77% | 82% | +$2,887 | -$0 | 0.0% | $817 (vs do-nothing +$448) |
| $227.50 | 10d | 21 Sep 2026 | $1.96 | 10/10 | $5,880 | $5,880 | 73% | 79% | +$1,795 | -$0 | 0.0% | $1,177 (vs do-nothing +$808) |
| $227.50 | 12d | 23 Sep 2026 | $2.50 | 10/10 | $6,250 | $6,250 | 71% | 78% | +$2,182 | -$0 | 0.0% | $1,717 (vs do-nothing +$1,348) |
| $225 | 5d | 16 Sep 2026 | $1.66 | 6/10 | $5,976 | $5,986 | 71% | 78% | +$2,199 | -$1,189 | 2.4% | $-826 (vs do-nothing $-1,195) |
| $227.50 | 14d | 25 Sep 2026 | $3.00 | 9/10 | $5,786 | $5,788 | 70% | 77% | +$2,078 | -$0 | 0.0% | $2,032 (vs do-nothing +$1,663) |
| $225 | 7d | 18 Sep 2026 | $2.42 | 6/10 | $6,223 | $6,233 | 68% | 76% | +$2,315 | -$733 | 1.5% | $-370 (vs do-nothing $-739) |
| $225 | 10d | 21 Sep 2026 | $2.79 | 7/10 | $5,859 | $5,867 | 65% | 74% | +$1,522 | -$596 | 1.2% | $-234 (vs do-nothing $-603) |
| $225 | 12d | 23 Sep 2026 | $3.35 | 7/10 | $5,862 | $5,870 | 64% | 74% | +$1,685 | -$204 | 0.4% | $158 (vs do-nothing $-211) |
| $225 | 14d | 25 Sep 2026 | $3.90 | 7/10 | $5,850 | $5,857 | 63% | 74% | +$1,805 | -$0 | 0.0% | $543 (vs do-nothing +$174) |
| $225 | 21d | 2 Oct 2026 | $5.35 | 8/10 | $6,114 | $6,119 | 61% | 73% | +$1,959 | -$0 | 0.0% | $1,728 (vs do-nothing +$1,358) |
| $225 | 28d | 9 Oct 2026 | $6.55 | 9/10 | $6,316 | $6,319 | 60% | 73% | +$2,035 | -$0 | 0.0% | $2,977 (vs do-nothing +$2,608) |
| $222.50 | 5d | 16 Sep 2026 | $2.63 | 4/10 | $6,312 | $6,327 | 58% | 71% | +$1,754 | -$1,405 | 2.8% | $-1,040 (vs do-nothing $-1,409) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $222.50 | 7d | 18 Sep 2026 | $3.45 | 4/10 | $5,914 | $5,929 | 57% | 71% | +$1,781 | -$1,077 | 2.2% | $-712 (vs do-nothing $-1,081) |
| $222.50 | 10d | 21 Sep 2026 | $3.80 | 6/10 | $6,840 | $6,850 | 56% | 70% | +$1,428 | -$1,405 | 2.8% | $-1,042 (vs do-nothing $-1,411) |
| $222.50 | 12d | 23 Sep 2026 | $4.40 | 6/10 | $6,600 | $6,610 | 56% | 70% | +$1,522 | -$1,045 | 2.1% | $-682 (vs do-nothing $-1,051) |
| $222.50 | 14d | 25 Sep 2026 | $5.00 | 6/10 | $6,429 | $6,439 | 56% | 70% | +$1,700 | -$685 | 1.4% | $-322 (vs do-nothing $-691) |
| $220 | 28d | 9 Oct 2026 | $8.95 | 6/10 | $5,754 | $5,764 | 49% | 68% | +$1,459 | -$0 | 0.0% | $548 (vs do-nothing +$179) |
| $220 | 21d | 2 Oct 2026 | $7.80 | 6/10 | $6,686 | $6,696 | 49% | 68% | +$1,665 | -$505 | 1.0% | $-142 (vs do-nothing $-511) |
| $220 | 14d | 25 Sep 2026 | $6.35 | 5/10 | $6,804 | $6,816 | 48% | 67% | +$1,573 | -$1,146 | 2.3% | $-782 (vs do-nothing $-1,151) |
| $220 | 12d | 23 Sep 2026 | $5.70 | 5/10 | $7,125 | $7,138 | 48% | 66% | +$1,327 | -$1,471 | 3.0% | $-1,107 (vs do-nothing $-1,476) |
| $220 | 10d | 21 Sep 2026 | $5.10 | 4/10 | $6,120 | $6,135 | 47% | 66% | +$1,068 | -$1,417 | 2.8% | $-1,052 (vs do-nothing $-1,421) |
| $220 | 7d | 18 Sep 2026 | $4.75 | 3/10 | $6,107 | $6,125 | 46% | 67% | +$1,462 | -$1,168 | 2.3% | $-801 (vs do-nothing $-1,171) |
| $220 | 5d | 16 Sep 2026 | $3.90 | 3/10 | $7,020 | $7,038 | 45% | 65% | +$1,361 | -$1,423 | 2.9% | $-1,056 (vs do-nothing $-1,426) |
| $217.50 | 14d | 25 Sep 2026 | $7.75 | 4/10 | $6,643 | $6,658 | 40% | 64% | +$1,232 | -$1,357 | 2.7% | $-992 (vs do-nothing $-1,361) |
| $217.50 | 12d | 23 Sep 2026 | $7.00 | 4/10 | $7,000 | $7,015 | 40% | 63% | +$853 | -$1,657 | 3.3% | $-1,292 (vs do-nothing $-1,661) |
| $217.50 | 10d | 21 Sep 2026 | $6.55 | 3/10 | $5,895 | $5,912 | 38% | 63% | +$781 | -$1,378 | 2.8% | $-1,011 (vs do-nothing $-1,381) |
| $217.50 | 7d | 18 Sep 2026 | $6.30 | 3/10 | $8,100 | $8,118 | 36% | 63% | +$1,499 | -$1,453 | 2.9% | $-1,086 (vs do-nothing $-1,456) |
| $217.50 | 5d | 16 Sep 2026 | $5.50 | 2/10 | $6,600 | $6,620 | 33% | 61% | +$883 | -$1,128 | 2.3% | $-761 (vs do-nothing $-1,130) |
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.