20 contracts (2,000 sh) | BE SS: $44.00 | CC-SS: $49.36 | IV: HIGH | Accounts: Main:1299
| Max Loss | $56,000 | (ND $16.00 + SW $12) x 2000 |
| Normal income ref | $13,556/mo | 95% ann ROI on ML |
| Hedge rolling cost | $4,792/mo | |
| Unrealized P&L | $-15,900 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (20 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$50 | 28 Aug 2026 | 15d left | +$1.13/sh | +$2,259 cycle +$4,459 [+$1,771…+$2,780] · 100% credit | 69% surv 56% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$52 | 28 Aug 2026 | 15d left | +$0.37/sh | +$747 cycle +$2,947 [+$64…+$1,071] · 80% credit | 71% surv 60% |
| Up-and-out for even (raise the cap, free) | ~$53 | 28 Aug 2026 | 15d left | +$0.01/sh | +$19 cycle +$2,219 [-$767…+$300] · 34% credit | 72% surv 63% |
| Max even-money escape in the band | ~$53 | 28 Aug 2026 | 15d left | +$0.01/sh | +$19 cycle +$2,219 [-$767…+$300] · 34% credit | 72% surv 63% |
| Safety roll (pay small debit, max POP) | ~$56 | 28 Aug 2026 | 15d left | -$0.89/sh | -$1,772 cycle +$428 [-$2,867…-$1,680] · 4% credit | 76% surv 70% |
| budget: banked $2,200 debit $1,772 (81% used ≈ 1.9 wk of income) → whole cycle still +$428 cash · rolled 20 ct earn ≈ $11,923/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) | ~$55 | 28 Aug 2026 | 15d left | +$1.29/sh | +$2,585 cycle +$3,685 [+$2,372…+$3,919] · 100% credit | 69% surv 56% |
| Up-and-out for even (raise the cap, free) | ~$58 | 28 Aug 2026 | 15d left | +$0.15/sh | +$296 cycle +$1,396 [-$261…+$1,340] · 63% credit | 72% surv 62% |
| Max even-money escape in the band | ~$58 | 28 Aug 2026 | 15d left | +$0.15/sh | +$296 cycle +$1,396 [-$261…+$1,340] · 63% credit | 72% surv 62% |
| Safety roll (pay small debit, max POP) | ~$60 | 28 Aug 2026 | 15d left | -$0.34/sh | -$683 cycle +$417 [-$1,348…+$250] · 31% credit | 75% surv 67% |
| budget: banked $1,100 debit $683 (62% used ≈ 1.4 wk of income) → whole cycle still +$417 cash · rolled 20 ct earn ≈ $16,439/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) | ~$58 | 14 Aug 2026 | 8d left | +$2.65/sh | +$5,296 cycle +$5,316 | 68% surv 54% |
| Up-and-out for even (raise the cap, free) | ~$66 | 14 Aug 2026 | 8d left | +$0.03/sh | +$57 cycle +$77 | 79% surv 75% |
| Max even-money escape in the band | ~$78 | 28 Aug 2026 | 22d left | +$0.49/sh | +$981 cycle +$1,001 | 86% surv 84% |
Every eligible strike x expiry in the 2-45 DTE band (4 expiries scanned, 30 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: 0.865 (IBKR) | Recovery@SS: +$15,782 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-6,033
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $45 | 2d | 7 Aug 2026 | $0.34 | 14/20 | $7,140 | $5,048 | 85% | 87% | +$1,881 | -$5,625 | 17.6% | $-7,517 (vs do-nothing $-1,484) |
| $44 | 2d | 7 Aug 2026 | $0.49 | 10/20 | $7,350 | $7,058 | 80% | 83% | +$1,721 | -$4,868 | 15.2% | $-7,943 (vs do-nothing $-1,910) |
| $46 | 9d | 14 Aug 2026 | $1.07 | 20/20 | $7,133 | $2,342 | 78% | 82% | +$1,406 | -$4,575 | 14.3% | $-4,693 (vs do-nothing +$1,340) |
| $45 | 9d | 14 Aug 2026 | $1.30 | 16/20 | $6,933 | $3,942 | 75% | 79% | +$1,270 | -$4,892 | 15.3% | $-6,193 (vs do-nothing $-160) |
| $46 | 16d | 21 Aug 2026 | $1.87 | 20/20 | $7,012 | $2,221 | 74% | 79% | +$1,437 | -$2,975 | 9.3% | $-3,093 (vs do-nothing +$2,940) |
| $43 | 2d | 7 Aug 2026 | $0.70 | 7/20 | $7,350 | $8,408 | 74% | 79% | +$1,505 | -$3,960 | 12.4% | $-7,923 (vs do-nothing $-1,890) |
| $46 | 23d | 28 Aug 2026 | $2.60 | 20/20 | $6,783 | $1,991 | 72% | 78% | +$911 | -$1,515 | 4.7% | $-1,633 (vs do-nothing +$4,400) |
| $45 | 16d | 21 Aug 2026 | $2.14 | 17/20 | $6,821 | $3,380 | 72% | 78% | +$1,296 | -$3,770 | 11.8% | $-4,775 (vs do-nothing +$1,258) |
| $44 | 9d | 14 Aug 2026 | $1.55 | 14/20 | $7,233 | $5,142 | 71% | 77% | +$1,144 | -$5,331 | 16.7% | $-7,223 (vs do-nothing $-1,190) |
| $45 | 23d | 28 Aug 2026 | $2.97 | 18/20 | $6,973 | $3,081 | 70% | 77% | +$1,036 | -$2,498 | 7.8% | $-3,207 (vs do-nothing +$2,826) |
| $44 | 16d | 21 Aug 2026 | $2.40 | 16/20 | $7,200 | $4,208 | 68% | 76% | +$1,154 | -$4,732 | 14.8% | $-6,033 (vs do-nothing +$0) |
| $42 | 2d | 7 Aug 2026 | $0.96 | 5/20 | $7,200 | $9,158 | 67% | 74% | +$1,111 | -$3,199 | 10.0% | $-7,753 (vs do-nothing $-1,720) |
| $44 | 23d | 28 Aug 2026 | $3.15 | 17/20 | $6,985 | $3,543 | 67% | 75% | +$734 | -$3,753 | 11.7% | $-4,758 (vs do-nothing +$1,275) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $43 | 9d | 14 Aug 2026 | $1.85 | 11/20 | $6,783 | $6,042 | 67% | 75% | +$942 | -$4,958 | 15.5% | $-7,738 (vs do-nothing $-1,705) |
| $43 | 16d | 21 Aug 2026 | $2.72 | 14/20 | $7,140 | $5,048 | 65% | 74% | +$1,008 | -$5,093 | 15.9% | $-6,985 (vs do-nothing $-952) |
| $43 | 23d | 28 Aug 2026 | $3.45 | 16/20 | $7,200 | $4,208 | 64% | 74% | +$618 | -$4,652 | 14.5% | $-5,953 (vs do-nothing +$80) |
| $42 | 9d | 14 Aug 2026 | $2.18 | 10/20 | $7,267 | $6,975 | 62% | 72% | +$828 | -$5,178 | 16.2% | $-8,253 (vs do-nothing $-2,220) |
| $42 | 16d | 21 Aug 2026 | $3.00 | 13/20 | $7,312 | $5,671 | 62% | 72% | +$736 | -$5,665 | 17.7% | $-7,853 (vs do-nothing $-1,820) |
| $42 | 23d | 28 Aug 2026 | $3.80 | 14/20 | $6,939 | $4,847 | 62% | 72% | +$509 | -$4,981 | 15.6% | $-6,873 (vs do-nothing $-840) |
| $41 | 2d | 7 Aug 2026 | $1.29 | 4/20 | $7,740 | $10,148 | 59% | 70% | +$794 | -$2,827 | 8.8% | $-7,677 (vs do-nothing $-1,644) |
| $41 | 23d | 28 Aug 2026 | $4.15 | 13/20 | $7,037 | $5,395 | 59% | 71% | +$385 | -$5,470 | 17.1% | $-7,658 (vs do-nothing $-1,625) |
| $41 | 16d | 21 Aug 2026 | $3.35 | 11/20 | $6,909 | $6,168 | 58% | 70% | +$506 | -$5,508 | 17.2% | $-8,288 (vs do-nothing $-2,255) |
| $41 | 9d | 14 Aug 2026 | $2.55 | 8/20 | $6,800 | $7,408 | 58% | 70% | +$599 | -$4,646 | 14.5% | $-8,313 (vs do-nothing $-2,280) |
| $40 | 23d | 28 Aug 2026 | $4.65 | 12/20 | $7,278 | $6,087 | 55% | 69% | +$453 | -$5,649 | 17.7% | $-8,133 (vs do-nothing $-2,100) |
| $40 | 16d | 21 Aug 2026 | $3.85 | 10/20 | $7,219 | $6,927 | 54% | 68% | +$548 | -$5,508 | 17.2% | $-8,583 (vs do-nothing $-2,550) |
| $40 | 9d | 14 Aug 2026 | $2.99 | 7/20 | $6,977 | $8,035 | 53% | 67% | +$495 | -$4,457 | 13.9% | $-8,420 (vs do-nothing $-2,387) |
| $39.50 | 16d | 21 Aug 2026 | $4.00 | 10/20 | $7,500 | $7,208 | 52% | 67% | +$371 | -$5,858 | 18.3% | $-8,933 (vs do-nothing $-2,900) |
| $39.50 | 9d | 14 Aug 2026 | $3.20 | 7/20 | $7,467 | $8,525 | 50% | 66% | +$404 | -$4,660 | 14.6% | $-8,623 (vs do-nothing $-2,590) |
| $40 | 2d | 7 Aug 2026 | $1.67 | 3/20 | $7,515 | $10,373 | 50% | 65% | +$283 | -$2,306 | 7.2% | $-7,452 (vs do-nothing $-1,419) |
| $39.50 | 2d | 7 Aug 2026 | $1.90 | 3/20 | $8,550 | $11,408 | 45% | 63% | +$120 | -$2,387 | 7.5% | $-7,533 (vs do-nothing $-1,500) |
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.