200 contracts (20,000 sh) | BE SS: $40.55 | CC-SS: $14.48 | IV: HIGH | Accounts: Main:1299
| Max Loss | $11,000 | (ND $0.55 + SW $0) x 20000 |
| Normal income ref | $34,024/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 | $-5,800 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 34x $14.5C 31 Jul 2026 | U10001299 | $0.21 | $714 | 2026-07-24 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (200 ct) | POP / surv of new CC |
|---|
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (200 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$15 | 21 Aug 2026 | 16d left | +$0.32/sh | +$6,442 cycle +$9,842 [+$5,920…+$9,301] · 100% credit | 70% surv 55% |
| Up-and-out for even (raise the cap, free) | ~$15 | 21 Aug 2026 | 16d left | +$0.18/sh | +$3,686 cycle +$7,086 [+$3,142…+$6,126] · 100% credit | 72% surv 59% |
| Max even-money escape in the band | ~$15 | 21 Aug 2026 | 16d left | +$0.18/sh | +$3,686 cycle +$7,086 [+$3,142…+$6,126] · 100% credit | 72% 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 | 21 Aug 2026 | 16d left | -$0.09/sh | -$1,728 cycle +$1,672 [-$3,170…+$197] · 28% credit | 74% surv 64% |
| budget: banked $3,400 debit $1,728 (51% used ≈ 1.3 wk of income) → whole cycle still +$1,672 cash · rolled 200 ct earn ≈ $40,872/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) | ~$14 | 7 Aug 2026 | 8d left | +$0.56/sh | +$11,286 cycle +$11,686 | 71% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$16 | 7 Aug 2026 | 8d left | +$0.16/sh | +$3,155 cycle +$3,555 | 86% surv 79% |
| Max even-money escape in the band | ~$18 | 21 Aug 2026 | 22d left | +$0.01/sh | +$145 cycle +$545 | 85% surv 82% |
| SS $41 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 17 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: 0.900 (fallback) | Recovery@SS: +$51,878 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $46,278
| 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 | 3d | 31 Jul 2026 | $0.12 | 142/200 | $17,040 | $17,214 | 90% | 91% | +$12,127 | -$19,342 | 175.8% | $26,794 (vs do-nothing $-19,484) |
| $13.50 | 10d | 7 Aug 2026 | $0.44 | 130/200 | $17,043 | $17,253 | 84% | 88% | +$11,684 | -$7,087 | 64.4% | $39,062 (vs do-nothing $-7,217) |
| $12.50 | 3d | 31 Jul 2026 | $0.23 | 74/200 | $17,020 | $17,398 | 80% | 85% | +$10,274 | -$12,966 | 117.9% | $33,239 (vs do-nothing $-13,040) |
| $13 | 10d | 7 Aug 2026 | $0.38 | 150/200 | $17,100 | $17,250 | 78% | 83% | +$7,376 | -$16,532 | 150.3% | $29,596 (vs do-nothing $-16,682) |
| $13 | 17d | 14 Aug 2026 | $0.57 | 170/200 | $17,100 | $17,190 | 74% | 81% | +$6,334 | -$15,506 | 141.0% | $30,602 (vs do-nothing $-15,676) |
| $13 | 24d | 21 Aug 2026 | $0.74 | 184/200 | $17,020 | $17,068 | 72% | 79% | +$5,809 | -$13,655 | 124.1% | $32,439 (vs do-nothing $-13,839) |
| $12.50 | 10d | 7 Aug 2026 | $0.54 | 106/200 | $17,172 | $17,454 | 70% | 78% | +$6,604 | -$15,287 | 139.0% | $30,886 (vs do-nothing $-15,393) |
| $12.50 | 17d | 14 Aug 2026 | $0.73 | 133/200 | $17,134 | $17,335 | 68% | 77% | +$5,538 | -$16,653 | 151.4% | $29,492 (vs do-nothing $-16,786) |
| $12.50 | 24d | 21 Aug 2026 | $0.86 | 159/200 | $17,092 | $17,216 | 66% | 76% | +$4,521 | -$17,842 | 162.2% | $28,277 (vs do-nothing $-18,001) |
| $12 | 3d | 31 Jul 2026 | $0.41 | 42/200 | $17,220 | $17,694 | 66% | 78% | +$8,263 | -$8,703 | 79.1% | $37,533 (vs do-nothing $-8,745) |
| $12 | 10d | 7 Aug 2026 | $0.75 | 76/200 | $17,100 | $17,472 | 61% | 74% | +$5,776 | -$13,164 | 119.7% | $33,038 (vs do-nothing $-13,240) |
| $12 | 17d | 14 Aug 2026 | $0.92 | 105/200 | $17,047 | $17,332 | 60% | 73% | +$4,080 | -$16,402 | 149.1% | $29,771 (vs do-nothing $-16,507) |
| $12 | 24d | 21 Aug 2026 | $1.11 | 123/200 | $17,066 | $17,297 | 60% | 73% | +$4,561 | -$16,877 | 153.4% | $29,278 (vs do-nothing $-17,000) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $11.50 | 24d | 21 Aug 2026 | $1.29 | 106/200 | $17,092 | $17,374 | 54% | 71% | +$3,393 | -$17,937 | 163.1% | $28,236 (vs do-nothing $-18,043) |
| $11.50 | 17d | 14 Aug 2026 | $1.06 | 91/200 | $17,087 | $17,414 | 53% | 69% | +$2,350 | -$17,455 | 158.7% | $28,732 (vs do-nothing $-17,546) |
| $11.50 | 10d | 7 Aug 2026 | $0.96 | 60/200 | $17,280 | $17,700 | 51% | 70% | +$4,358 | -$12,133 | 110.3% | $34,086 (vs do-nothing $-12,193) |
| $11.50 | 3d | 31 Jul 2026 | $0.65 | 27/200 | $17,550 | $18,069 | 48% | 71% | +$5,905 | -$6,297 | 57.2% | $39,955 (vs do-nothing $-6,324) |
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 200 contracts at the conservative CC.