200 contracts (20,000 sh) | BE SS: $40.55 | CC-SS: $14.99 | IV: HIGH | Accounts: Main:1299
| Max Loss | $11,000 | (ND $0.55 + SW $0) x 20000 |
| Normal income ref | $37,688/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $0/mo (info only, already in marks) |
| Unrealized P&L | $-4,900 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (200 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$15 | 14 Aug 2026 | 15d left | +$0.31/sh | +$6,122 cycle +$12,122 [+$5,107…+$8,199] · 100% credit | 69% surv 54% |
| Up-and-out for even (raise the cap, free) | ~$15 | 14 Aug 2026 | 15d left | +$0.11/sh | +$2,231 cycle +$8,231 [+$850…+$3,663] · 92% credit | 71% surv 59% |
| Max even-money escape in the band | ~$15 | 14 Aug 2026 | 15d left | +$0.11/sh | +$2,231 cycle +$8,231 [+$850…+$3,663] · 92% credit | 71% surv 59% |
| SS $41 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$16 | 14 Aug 2026 | 15d left | -$0.25/sh | -$4,987 cycle +$1,013 [-$7,518…-$4,205] · 5% credit | 77% surv 70% |
| budget: banked $6,000 debit $4,987 (83% used ≈ 1.9 wk of income) → whole cycle still +$1,013 cash · rolled 200 ct earn ≈ $30,781/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (200 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$16 | 14 Aug 2026 | 15d left | +$0.34/sh | +$6,759 cycle +$10,159 [+$6,277…+$9,904] · 100% credit | 69% surv 55% |
| Up-and-out for even (raise the cap, free) | ~$16 | 14 Aug 2026 | 15d left | +$0.14/sh | +$2,848 cycle +$6,248 [+$1,977…+$5,335] · 98% credit | 71% surv 59% |
| Max even-money escape in the band | ~$16 | 14 Aug 2026 | 15d left | +$0.14/sh | +$2,848 cycle +$6,248 [+$1,977…+$5,335] · 98% credit | 71% surv 59% |
| SS $41 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$17 | 14 Aug 2026 | 15d left | -$0.04/sh | -$878 cycle +$2,522 [-$2,166…+$1,198] · 38% credit | 74% surv 64% |
| budget: banked $3,400 debit $878 (26% used ≈ 0.6 wk of income) → whole cycle still +$2,522 cash · rolled 200 ct earn ≈ $43,318/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (200 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$20 | 14 Aug 2026 | 15d left | +$0.48/sh | +$9,585 cycle +$9,985 | 70% surv 55% |
| Up-and-out for even (raise the cap, free) | ~$21 | 14 Aug 2026 | 15d left | +$0.09/sh | +$1,819 cycle +$2,219 | 73% surv 62% |
| Max even-money escape in the band | ~$21 | 14 Aug 2026 | 15d left | +$0.09/sh | +$1,819 cycle +$2,219 | 73% surv 62% |
| SS $41 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
Every eligible strike x expiry in the 2-45 DTE band (4 expiries scanned, 14 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: 0.095 (IBKR) | Recovery@SS: +$4,600 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $100
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $13.50 | 2d | 24 Jul 2026 | $0.13 | 97/200 | $18,915 | $19,301 | 82% | 85% | +$8,152 | -$13,155 | 119.6% | $-13,249 (vs do-nothing $-13,349) |
| $14 | 9d | 31 Jul 2026 | $0.29 | 195/200 | $18,850 | $18,869 | 79% | 82% | +$6,465 | -$13,576 | 123.4% | $-13,866 (vs do-nothing $-13,966) |
| $14 | 16d | 7 Aug 2026 | $0.51 | 198/200 | $18,934 | $18,941 | 74% | 79% | +$5,011 | -$9,429 | 85.7% | $-9,725 (vs do-nothing $-9,825) |
| $13.50 | 9d | 31 Jul 2026 | $0.40 | 142/200 | $18,933 | $19,151 | 71% | 78% | +$4,777 | -$15,424 | 140.2% | $-15,608 (vs do-nothing $-15,708) |
| $13 | 2d | 24 Jul 2026 | $0.25 | 51/200 | $19,125 | $19,684 | 68% | 76% | +$5,551 | -$8,855 | 80.5% | $-8,856 (vs do-nothing $-8,957) |
| $13.50 | 16d | 7 Aug 2026 | $0.66 | 153/200 | $18,934 | $19,110 | 67% | 76% | +$4,276 | -$12,641 | 114.9% | $-12,847 (vs do-nothing $-12,947) |
| $13.50 | 23d | 14 Aug 2026 | $0.88 | 165/200 | $18,939 | $19,070 | 66% | 75% | +$4,101 | -$10,003 | 90.9% | $-10,232 (vs do-nothing $-10,333) |
| $13 | 9d | 31 Jul 2026 | $0.57 | 100/200 | $19,000 | $19,375 | 62% | 72% | +$3,766 | -$14,162 | 128.7% | $-14,262 (vs do-nothing $-14,362) |
| $13 | 16d | 7 Aug 2026 | $0.85 | 119/200 | $18,966 | $19,269 | 61% | 72% | +$3,659 | -$13,521 | 122.9% | $-13,659 (vs do-nothing $-13,759) |
| $13 | 23d | 14 Aug 2026 | $1.06 | 137/200 | $18,942 | $19,178 | 60% | 72% | +$3,373 | -$12,689 | 115.4% | $-12,863 (vs do-nothing $-12,963) |
| $12.50 | 23d | 14 Aug 2026 | $1.28 | 113/200 | $18,866 | $19,192 | 54% | 69% | +$2,813 | -$13,630 | 123.9% | $-13,756 (vs do-nothing $-13,856) |
| $12.50 | 16d | 7 Aug 2026 | $1.07 | 94/200 | $18,859 | $19,256 | 53% | 69% | +$2,909 | -$13,313 | 121.0% | $-13,400 (vs do-nothing $-13,501) |
| $12.50 | 9d | 31 Jul 2026 | $0.79 | 72/200 | $18,960 | $19,440 | 52% | 68% | +$2,772 | -$12,213 | 111.0% | $-12,257 (vs do-nothing $-12,357) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $12.50 | 2d | 24 Jul 2026 | $0.45 | 28/200 | $18,900 | $19,545 | 49% | 67% | +$3,047 | -$5,701 | 51.8% | $-5,657 (vs do-nothing $-5,757) |
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%). 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 200 contracts at the conservative CC.