20 contracts (2,000 sh) | BE SS: $44.00 | CC-SS: $49.14 | IV: HIGH | Accounts: Joint:1782
| Max Loss | $56,000 | (ND $16.00 + SW $12) x 2000 |
| Normal income ref | $16,182/mo | 95% ann ROI on ML |
| Hedge rolling cost | $4,644/mo | |
| Unrealized P&L | $-14,150 | 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 | 16d left | +$0.91/sh | +$1,821 cycle +$5,261 [+$988…+$2,312] · 99% credit | 70% surv 56% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$51 | 28 Aug 2026 | 16d left | +$0.62/sh | +$1,233 cycle +$4,673 [+$426…+$1,648] · 93% credit | 71% surv 58% |
| Up-and-out for even (raise the cap, free) | ~$52 | 28 Aug 2026 | 16d left | +$0.10/sh | +$202 cycle +$3,642 [-$764…+$499] · 37% credit | 72% surv 61% |
| Max even-money escape in the band | ~$52 | 28 Aug 2026 | 16d left | +$0.10/sh | +$202 cycle +$3,642 [-$764…+$499] · 37% credit | 72% surv 61% |
| Safety roll (pay small debit, max POP) | ~$57 | 28 Aug 2026 | 16d left | -$1.57/sh | -$3,135 cycle +$305 [-$4,627…-$3,229] · 1% credit | 79% surv 73% |
| budget: banked $3,440 debit $3,135 (91% used ≈ 2.2 wk of income) → whole cycle still +$305 cash · rolled 20 ct earn ≈ $11,870/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 | 16d left | +$1.04/sh | +$2,085 cycle +$3,965 [+$1,543…+$3,366] · 99% credit | 70% surv 56% |
| Up-and-out for even (raise the cap, free) | ~$57 | 28 Aug 2026 | 16d left | +$0.24/sh | +$476 cycle +$2,356 [-$213…+$1,526] · 67% credit | 72% surv 61% |
| Max even-money escape in the band | ~$57 | 28 Aug 2026 | 16d left | +$0.24/sh | +$476 cycle +$2,356 [-$213…+$1,526] · 67% credit | 72% surv 61% |
| Safety roll (pay small debit, max POP) | ~$59 | 28 Aug 2026 | 16d left | -$0.42/sh | -$847 cycle +$1,033 [-$1,609…+$53] · 26% credit | 75% surv 65% |
| budget: banked $1,880 debit $847 (45% used ≈ 1.1 wk of income) → whole cycle still +$1,033 cash · rolled 20 ct earn ≈ $18,808/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 | +$2.84/sh | +$5,674 cycle +$5,694 | 71% surv 54% |
| Up-and-out for even (raise the cap, free) | ~$65 | 14 Aug 2026 | 8d left | +$0.01/sh | +$12 cycle +$32 | 80% surv 74% |
| Max even-money escape in the band | ~$72 | 28 Aug 2026 | 22d left | +$1.01/sh | +$2,017 cycle +$2,037 | 83% surv 79% |
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 27 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: 0.875 (IBKR) | Recovery@SS: +$14,226 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-5,232
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $47 | 3d | 7 Aug 2026 | $0.53 | 16/20 | $8,480 | $6,824 | 87% | 89% | +$4,611 | -$2,582 | 8.1% | $-3,568 (vs do-nothing +$1,664) |
| $46 | 3d | 7 Aug 2026 | $0.72 | 12/20 | $8,640 | $9,972 | 83% | 86% | +$4,286 | -$2,909 | 9.1% | $-4,956 (vs do-nothing +$276) |
| $48 | 10d | 14 Aug 2026 | $1.37 | 20/20 | $8,220 | $3,576 | 80% | 84% | +$3,313 | -$0 | 0.0% | $528 (vs do-nothing +$5,760) |
| $45 | 3d | 7 Aug 2026 | $0.97 | 9/20 | $8,730 | $12,303 | 78% | 83% | +$3,951 | -$2,857 | 8.9% | $-5,700 (vs do-nothing $-468) |
| $47 | 10d | 14 Aug 2026 | $1.59 | 17/20 | $8,109 | $5,706 | 77% | 82% | +$2,979 | -$942 | 2.9% | $-1,662 (vs do-nothing +$3,570) |
| $46 | 10d | 14 Aug 2026 | $1.85 | 15/20 | $8,325 | $7,416 | 74% | 80% | +$2,790 | -$1,941 | 6.1% | $-3,192 (vs do-nothing +$2,040) |
| $44 | 3d | 7 Aug 2026 | $1.27 | 7/20 | $8,890 | $13,957 | 73% | 80% | +$3,591 | -$2,712 | 8.5% | $-6,086 (vs do-nothing $-854) |
| $46 | 17d | 21 Aug 2026 | $2.62 | 18/20 | $8,322 | $5,173 | 71% | 78% | +$2,310 | -$943 | 2.9% | $-1,398 (vs do-nothing +$3,834) |
| $45 | 10d | 14 Aug 2026 | $2.15 | 13/20 | $8,385 | $8,970 | 71% | 78% | +$2,557 | -$2,592 | 8.1% | $-4,374 (vs do-nothing +$858) |
| $46 | 24d | 28 Aug 2026 | $3.35 | 20/20 | $8,375 | $3,731 | 70% | 78% | +$1,880 | -$0 | 0.0% | $488 (vs do-nothing +$5,720) |
| $45 | 17d | 21 Aug 2026 | $3.00 | 16/20 | $8,471 | $6,815 | 69% | 77% | +$2,297 | -$1,830 | 5.7% | $-2,816 (vs do-nothing +$2,416) |
| $45 | 24d | 28 Aug 2026 | $3.85 | 17/20 | $8,181 | $5,778 | 67% | 76% | +$1,992 | -$500 | 1.6% | $-1,220 (vs do-nothing +$4,012) |
| $44 | 10d | 14 Aug 2026 | $2.49 | 11/20 | $8,217 | $10,296 | 67% | 76% | +$2,267 | -$2,919 | 9.1% | $-5,232 (vs do-nothing +$0) |
| 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 | 3d | 7 Aug 2026 | $1.62 | 5/20 | $8,100 | $14,661 | 66% | 76% | +$2,847 | -$2,262 | 7.1% | $-6,167 (vs do-nothing $-935) |
| $44 | 17d | 21 Aug 2026 | $2.94 | 16/20 | $8,301 | $6,645 | 65% | 75% | +$1,195 | -$3,526 | 11.0% | $-4,512 (vs do-nothing +$720) |
| $44 | 24d | 28 Aug 2026 | $4.05 | 16/20 | $8,100 | $6,444 | 65% | 75% | +$1,583 | -$1,750 | 5.5% | $-2,736 (vs do-nothing +$2,496) |
| $43 | 10d | 14 Aug 2026 | $2.89 | 10/20 | $8,670 | $11,496 | 63% | 74% | +$2,192 | -$3,254 | 10.2% | $-5,832 (vs do-nothing $-600) |
| $43 | 17d | 21 Aug 2026 | $3.80 | 13/20 | $8,718 | $9,303 | 62% | 74% | +$2,096 | -$3,047 | 9.5% | $-4,829 (vs do-nothing +$403) |
| $43 | 24d | 28 Aug 2026 | $4.50 | 15/20 | $8,438 | $7,529 | 62% | 74% | +$1,618 | -$2,466 | 7.7% | $-3,717 (vs do-nothing +$1,515) |
| $42 | 3d | 7 Aug 2026 | $2.09 | 4/20 | $8,360 | $15,668 | 60% | 73% | +$2,676 | -$2,022 | 6.3% | $-6,192 (vs do-nothing $-960) |
| $42 | 24d | 28 Aug 2026 | $5.00 | 13/20 | $8,125 | $8,710 | 59% | 73% | +$1,544 | -$2,787 | 8.7% | $-4,569 (vs do-nothing +$663) |
| $42 | 17d | 21 Aug 2026 | $4.15 | 12/20 | $8,788 | $10,120 | 59% | 72% | +$1,805 | -$3,593 | 11.2% | $-5,640 (vs do-nothing $-408) |
| $42 | 10d | 14 Aug 2026 | $3.30 | 9/20 | $8,910 | $12,483 | 59% | 72% | +$1,980 | -$3,460 | 10.8% | $-6,303 (vs do-nothing $-1,071) |
| $41 | 24d | 28 Aug 2026 | $5.30 | 13/20 | $8,612 | $9,198 | 56% | 71% | +$1,304 | -$3,697 | 11.6% | $-5,479 (vs do-nothing $-247) |
| $41 | 17d | 21 Aug 2026 | $4.60 | 10/20 | $8,118 | $10,944 | 55% | 71% | +$1,497 | -$3,544 | 11.1% | $-6,122 (vs do-nothing $-890) |
| $41 | 10d | 14 Aug 2026 | $3.90 | 7/20 | $8,190 | $13,257 | 54% | 70% | +$1,834 | -$2,971 | 9.3% | $-6,345 (vs do-nothing $-1,113) |
| $41 | 3d | 7 Aug 2026 | $2.57 | 4/20 | $10,280 | $17,588 | 53% | 70% | +$2,780 | -$2,230 | 7.0% | $-6,400 (vs do-nothing $-1,168) |
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.