5 contracts (500 sh) | BE SS: $267.92 | CC-SS: $270.56 | IV: MEDIUM | Accounts: Joint:1782
| Max Loss | $51,460 | (ND $67.92 + SW $35) x 500 |
| Normal income ref | $5,946/mo | 75% ann ROI on ML |
| Hedge rolling cost | $495/mo | |
| Unrealized P&L | $-3,523 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 5x $272.5C 28 Aug 2026 | U6241782 | $1.25 | $625 | 2026-08-18 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$272 | 4 Sep 2026 | 4d left | +$0.95/sh | +$474 cycle +$859 [+$388…+$561] · 100% credit | 69% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$284 | 25 Sep 2026 | 26d left | +$1.04/sh | +$521 cycle +$906 [+$17…+$688] · 77% credit | 79% surv 73% |
| Up-and-out for even (raise the cap, free) | ~$274 | 4 Sep 2026 | 4d left | +$0.13/sh | +$67 cycle +$452 [-$161…+$92] · 47% credit | 72% surv 58% |
| Max even-money escape in the band | ~$284 | 18 Sep 2026 | 18d left | +$0.03/sh | +$13 cycle +$398 [-$530…+$139] · 34% credit | 81% surv 77% |
| Safety roll (pay small debit, max POP) | ~$286 | 18 Sep 2026 | 18d left | -$0.53/sh | -$267 cycle +$118 [-$874…-$160] · 16% credit | 84% surv 81% |
| budget: banked $385 debit $267 (69% used ≈ 0.5 wk of income) → whole cycle still +$118 cash · rolled 5 ct earn ≈ $1,782/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$282 | 18 Sep 2026 | 14d left | +$1.26/sh | +$630 cycle +$1,025 [+$564…+$1,071] · 100% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$284 | 25 Sep 2026 | 21d left | +$1.89/sh | +$947 cycle +$1,342 [+$837…+$1,412] · 100% credit | 69% surv 55% |
| Up-and-out for even (raise the cap, free) | ~$284 | 18 Sep 2026 | 14d left | +$0.48/sh | +$241 cycle +$636 [+$129…+$593] · 88% credit | 69% surv 55% |
| Max even-money escape in the band | ~$284 | 18 Sep 2026 | 14d left | +$0.48/sh | +$241 cycle +$636 [+$129…+$593] · 88% credit | 69% surv 55% |
| Safety roll (pay small debit, max POP) | ~$289 | 25 Sep 2026 | 21d left | -$0.26/sh | -$128 cycle +$267 [-$382…+$260] · 43% credit | 75% surv 66% |
| budget: banked $395 debit $128 (32% used ≈ 0.7 wk of income) → whole cycle still +$267 cash · rolled 5 ct earn ≈ $3,195/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (6 expiries scanned, 26 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: 1.070 (IBKR) | Recovery@SS: +$3,777 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $185
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $270 | 5d | 2 Sep 2026 | $1.21 | 5/5 | $3,630 | $3,135 | 79% | 83% | +$1,625 | -$0 | 0.0% | $580 (vs do-nothing +$395) |
| $270 | 7d | 4 Sep 2026 | $1.98 | 4/5 | $3,394 | $3,630 | 74% | 80% | +$1,318 | -$0 | 0.0% | $809 (vs do-nothing +$624) |
| $270 | 12d | 9 Sep 2026 | $2.52 | 5/5 | $3,150 | $2,655 | 71% | 78% | +$1,090 | -$0 | 0.0% | $1,235 (vs do-nothing +$1,050) |
| $267.50 | 5d | 2 Sep 2026 | $1.87 | 3/5 | $3,366 | $4,331 | 69% | 77% | +$1,208 | -$357 | 1.1% | $-130 (vs do-nothing $-315) |
| $270 | 14d | 11 Sep 2026 | $3.30 | 5/5 | $3,536 | $3,041 | 69% | 76% | +$1,145 | -$0 | 0.0% | $1,625 (vs do-nothing +$1,440) |
| $270 | 21d | 18 Sep 2026 | $4.75 | 5/5 | $3,393 | $2,898 | 66% | 75% | +$1,023 | -$0 | 0.0% | $2,350 (vs do-nothing +$2,165) |
| $267.50 | 12d | 9 Sep 2026 | $2.92 | 5/5 | $3,650 | $3,155 | 64% | 73% | +$664 | -$70 | 0.2% | $185 (vs do-nothing +$0) |
| $270 | 28d | 25 Sep 2026 | $5.90 | 5/5 | $3,161 | $2,666 | 64% | 74% | +$898 | -$0 | 0.0% | $2,925 (vs do-nothing +$2,740) |
| $267.50 | 14d | 11 Sep 2026 | $4.15 | 4/5 | $3,557 | $3,793 | 62% | 73% | +$958 | -$0 | 0.0% | $677 (vs do-nothing +$492) |
| $267.50 | 21d | 18 Sep 2026 | $5.70 | 4/5 | $3,257 | $3,493 | 60% | 72% | +$856 | -$0 | 0.0% | $1,297 (vs do-nothing +$1,112) |
| $265 | 5d | 2 Sep 2026 | $2.85 | 2/5 | $3,420 | $5,115 | 58% | 71% | +$982 | -$542 | 1.6% | $-329 (vs do-nothing $-514) |
| $265 | 7d | 4 Sep 2026 | $3.75 | 2/5 | $3,214 | $4,910 | 57% | 70% | +$827 | -$362 | 1.1% | $-149 (vs do-nothing $-334) |
| $265 | 12d | 9 Sep 2026 | $4.35 | 3/5 | $3,262 | $4,228 | 56% | 70% | +$740 | -$363 | 1.1% | $-136 (vs do-nothing $-321) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $265 | 14d | 11 Sep 2026 | $5.40 | 3/5 | $3,471 | $4,437 | 55% | 70% | +$878 | -$48 | 0.1% | $179 (vs do-nothing $-6) |
| $265 | 21d | 18 Sep 2026 | $6.85 | 4/5 | $3,914 | $4,150 | 55% | 69% | +$914 | -$0 | 0.0% | $757 (vs do-nothing +$572) |
| $265 | 28d | 25 Sep 2026 | $8.10 | 4/5 | $3,471 | $3,707 | 54% | 69% | +$790 | -$0 | 0.0% | $1,257 (vs do-nothing +$1,072) |
| $262.50 | 21d | 18 Sep 2026 | $8.15 | 3/5 | $3,493 | $4,458 | 49% | 67% | +$718 | -$0 | 0.0% | $254 (vs do-nothing +$69) |
| $262.50 | 14d | 11 Sep 2026 | $6.55 | 3/5 | $4,211 | $5,176 | 48% | 67% | +$834 | -$453 | 1.3% | $-226 (vs do-nothing $-411) |
| $262.50 | 12d | 9 Sep 2026 | $5.60 | 3/5 | $4,200 | $5,165 | 48% | 66% | +$757 | -$738 | 2.2% | $-511 (vs do-nothing $-696) |
| $262.50 | 5d | 2 Sep 2026 | $4.00 | 2/5 | $4,800 | $6,495 | 46% | 66% | +$924 | -$812 | 2.4% | $-599 (vs do-nothing $-784) |
| $260 | 28d | 25 Sep 2026 | $10.85 | 3/5 | $3,488 | $4,453 | 45% | 65% | +$632 | -$0 | 0.0% | $314 (vs do-nothing +$129) |
| $260 | 21d | 18 Sep 2026 | $9.60 | 3/5 | $4,114 | $5,080 | 43% | 65% | +$740 | -$288 | 0.8% | $-61 (vs do-nothing $-246) |
| $260 | 14d | 11 Sep 2026 | $8.00 | 2/5 | $3,429 | $5,124 | 41% | 64% | +$561 | -$512 | 1.5% | $-299 (vs do-nothing $-484) |
| $260 | 12d | 9 Sep 2026 | $6.55 | 2/5 | $3,275 | $4,970 | 39% | 62% | +$238 | -$802 | 2.4% | $-589 (vs do-nothing $-774) |
| $260 | 7d | 4 Sep 2026 | $6.55 | 2/5 | $5,614 | $7,310 | 37% | 63% | +$907 | -$802 | 2.4% | $-589 (vs do-nothing $-774) |
| $260 | 5d | 2 Sep 2026 | $5.50 | 1/5 | $3,300 | $5,725 | 34% | 61% | +$416 | -$506 | 1.5% | $-307 (vs do-nothing $-492) |
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 5 contracts at the conservative CC.