20 contracts (2,000 sh) | BE SS: $44.00 | CC-SS: $49.25 | IV: HIGH | Accounts: Main:1299
| Max Loss | $56,000 | (ND $16.00 + SW $12) x 2000 |
| Normal income ref | $11,786/mo | 95% ann ROI on ML |
| Hedge rolling cost | $5,026/mo | |
| Unrealized P&L | $-16,300 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 20x $55C 31 Jul 2026 | U10001299 | $0.50 | $1,005 | 2026-07-22 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (20 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Up-and-out for even (raise the cap, free) | ~$50 | 28 Aug 2026 | 18d left | +$0.40/sh | +$810 cycle +$3,030 [+$134…+$1,113] · 86% credit | 66% surv 56% |
| Max even-money escape in the band | ~$50 | 28 Aug 2026 | 18d left | +$0.40/sh | +$810 cycle +$3,030 [+$134…+$1,113] · 86% credit | 66% surv 56% |
| Roll out (same strike, buy time) | ~$50 | 28 Aug 2026 | 18d left | +$0.40/sh | +$804 cycle +$3,024 [+$111…+$1,113] · 84% credit | 66% surv 56% |
| Safety roll (pay small debit, max POP) | ~$55 | 28 Aug 2026 | 18d left | -$1.06/sh | -$2,119 cycle +$101 [-$3,209…-$2,104] · 2% credit | 74% surv 68% |
| budget: banked $2,220 debit $2,119 (95% used ≈ 2.9 wk of income) → whole cycle still +$101 cash · rolled 20 ct earn ≈ $9,170/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (20 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$55 | 28 Aug 2026 | 18d left | +$0.47/sh | +$941 cycle +$2,161 [+$510…+$1,996] · 94% credit | 67% surv 57% |
| Roll out (same strike, buy time) | ~$55 | 28 Aug 2026 | 18d left | +$0.46/sh | +$923 cycle +$2,143 [+$481…+$1,991] · 93% credit | 66% surv 56% |
| Up-and-out for even (raise the cap, free) | ~$56 | 28 Aug 2026 | 18d left | +$0.04/sh | +$75 cycle +$1,295 [-$463…+$1,082] · 54% credit | 68% surv 59% |
| Max even-money escape in the band | ~$56 | 28 Aug 2026 | 18d left | +$0.04/sh | +$75 cycle +$1,295 [-$463…+$1,082] · 54% credit | 68% surv 59% |
| Safety roll (pay small debit, max POP) | ~$58 | 28 Aug 2026 | 18d left | -$0.47/sh | -$945 cycle +$275 [-$1,573…-$43] · 24% credit | 71% surv 63% |
| budget: banked $1,220 debit $945 (77% used ≈ 2.4 wk of income) → whole cycle still +$275 cash · rolled 20 ct earn ≈ $13,038/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (20 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$62 | 14 Aug 2026 | 10d left | +$1.83/sh | +$3,651 cycle +$3,671 | 66% surv 55% |
| Up-and-out for even (raise the cap, free) | ~$67 | 14 Aug 2026 | 10d left | +$0.11/sh | +$218 cycle +$238 | 73% surv 67% |
| Max even-money escape in the band | ~$77 | 28 Aug 2026 | 24d left | +$0.60/sh | +$1,208 cycle +$1,228 | 81% surv 78% |
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 22 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: 0.864 (IBKR) | Recovery@SS: +$16,181 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-7,497
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $44 | 7d | 7 Aug 2026 | $0.81 | 17/20 | $5,901 | $1,878 | 74% | 77% | $-1,250 | -$7,546 | 23.6% | $-8,772 (vs do-nothing $-1,275) |
| $44 | 14d | 14 Aug 2026 | $1.56 | 18/20 | $6,017 | $1,660 | 70% | 75% | $-672 | -$6,640 | 20.8% | $-7,497 (vs do-nothing +$0) |
| $43 | 7d | 7 Aug 2026 | $1.02 | 14/20 | $6,120 | $3,100 | 70% | 74% | $-1,303 | -$7,321 | 22.9% | $-9,653 (vs do-nothing $-2,156) |
| $44 | 21d | 21 Aug 2026 | $2.25 | 19/20 | $6,107 | $1,415 | 68% | 74% | $-539 | -$5,698 | 17.8% | $-6,186 (vs do-nothing +$1,311) |
| $43 | 14d | 14 Aug 2026 | $1.78 | 16/20 | $6,103 | $2,414 | 67% | 73% | $-865 | -$7,151 | 22.3% | $-8,745 (vs do-nothing $-1,248) |
| $43 | 21d | 21 Aug 2026 | $2.52 | 17/20 | $6,120 | $2,097 | 66% | 73% | $-601 | -$6,339 | 19.8% | $-7,565 (vs do-nothing $-68) |
| $43 | 28d | 28 Aug 2026 | $2.95 | 19/20 | $6,005 | $1,314 | 65% | 73% | $-790 | -$6,268 | 19.6% | $-6,756 (vs do-nothing +$741) |
| $42 | 7d | 7 Aug 2026 | $1.26 | 11/20 | $5,940 | $3,923 | 65% | 71% | $-1,353 | -$6,588 | 20.6% | $-10,027 (vs do-nothing $-2,530) |
| $42 | 14d | 14 Aug 2026 | $2.09 | 14/20 | $6,270 | $3,250 | 63% | 71% | $-849 | -$7,223 | 22.6% | $-9,555 (vs do-nothing $-2,058) |
| $42 | 21d | 21 Aug 2026 | $2.82 | 15/20 | $6,043 | $2,688 | 63% | 71% | $-643 | -$6,644 | 20.8% | $-8,607 (vs do-nothing $-1,110) |
| $42 | 28d | 28 Aug 2026 | $3.20 | 18/20 | $6,171 | $1,814 | 63% | 71% | $-984 | -$7,288 | 22.8% | $-8,145 (vs do-nothing $-648) |
| $41 | 28d | 28 Aug 2026 | $3.45 | 16/20 | $5,914 | $2,225 | 60% | 72% | $-1,141 | -$7,679 | 24.0% | $-9,273 (vs do-nothing $-1,776) |
| $41 | 7d | 7 Aug 2026 | $1.53 | 9/20 | $5,901 | $4,553 | 60% | 68% | $-1,494 | -$6,047 | 18.9% | $-10,224 (vs do-nothing $-2,727) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $41 | 21d | 21 Aug 2026 | $3.15 | 14/20 | $6,300 | $3,280 | 60% | 69% | $-717 | -$7,139 | 22.3% | $-9,471 (vs do-nothing $-1,974) |
| $41 | 14d | 14 Aug 2026 | $2.28 | 13/20 | $6,351 | $3,665 | 59% | 69% | $-1,337 | -$7,760 | 24.2% | $-10,461 (vs do-nothing $-2,964) |
| $40 | 28d | 28 Aug 2026 | $3.85 | 15/20 | $6,188 | $2,833 | 57% | 69% | $-1,133 | -$8,099 | 25.3% | $-10,062 (vs do-nothing $-2,565) |
| $40 | 21d | 21 Aug 2026 | $3.50 | 12/20 | $6,000 | $3,648 | 56% | 68% | $-745 | -$6,899 | 21.6% | $-9,969 (vs do-nothing $-2,472) |
| $40 | 14d | 14 Aug 2026 | $2.75 | 10/20 | $5,893 | $4,210 | 55% | 66% | $-956 | -$6,499 | 20.3% | $-10,307 (vs do-nothing $-2,810) |
| $39.50 | 21d | 21 Aug 2026 | $3.70 | 12/20 | $6,343 | $3,991 | 55% | 67% | $-793 | -$7,259 | 22.7% | $-10,329 (vs do-nothing $-2,832) |
| $40 | 7d | 7 Aug 2026 | $1.85 | 8/20 | $6,343 | $5,328 | 54% | 64% | $-1,725 | -$5,919 | 18.5% | $-10,465 (vs do-nothing $-2,968) |
| $39.50 | 14d | 14 Aug 2026 | $2.93 | 10/20 | $6,279 | $4,595 | 53% | 65% | $-1,078 | -$6,819 | 21.3% | $-10,627 (vs do-nothing $-3,130) |
| $39.50 | 7d | 7 Aug 2026 | $2.03 | 7/20 | $6,090 | $5,410 | 51% | 63% | $-1,700 | -$5,403 | 16.9% | $-10,318 (vs do-nothing $-2,821) |
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 20 contracts at the conservative CC.