50 contracts (5,000 sh) | BE SS: $23.65 | CC-SS: $23.03 (banked floor $22.93) | IV: HIGH | Accounts: Joint:1782
| Max Loss | $30,601 | (ND $-16.88 + SW $23) x 5000 |
| Normal income ref | $12,794/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,992/mo (info only, already in marks) |
| Unrealized P&L | $-17,500 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (50 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$24 | 7 Aug 2026 | 12d left | +$0.20/sh | +$997 cycle +$2,497 [+$97…+$1,973] · 78% credit | 66% surv 54% |
| Max even-money escape in the band | ~$26 | 14 Aug 2026 | 19d left | +$0.16/sh | +$823 cycle +$2,323 [-$309…+$1,774] · 65% credit | 74% surv 66% |
| Up-and-out for even (raise the cap, free) | ~$25 | 7 Aug 2026 | 12d left | +$0.11/sh | +$544 cycle +$2,044 [-$206…+$1,332] · 64% credit | 71% surv 61% |
| Safety roll (pay small debit, max POP) | ~$27 | 14 Aug 2026 | 19d left | -$0.04/sh | -$196 cycle +$1,304 [-$1,450…+$662] · 38% credit | 77% surv 71% |
| budget: banked $1,500 debit $196 (13% used ≈ 0.2 wk of income) → whole cycle still +$1,304 cash · rolled 50 ct earn ≈ $10,685/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (50 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$25 | 7 Aug 2026 | 12d left | +$0.21/sh | +$1,065 cycle +$2,015 [+$404…+$2,580] · 88% credit | 66% surv 54% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$27 | 14 Aug 2026 | 19d left | +$0.21/sh | +$1,062 cycle +$2,012 [+$249…+$2,650] · 84% credit | 74% surv 66% |
| Up-and-out for even (raise the cap, free) | ~$26 | 7 Aug 2026 | 12d left | +$0.14/sh | +$696 cycle +$1,646 [+$153…+$2,018] · 83% credit | 71% surv 61% |
| Max even-money escape in the band | ~$28 | 14 Aug 2026 | 19d left | +$0.01/sh | +$49 cycle +$999 [-$871…+$1,473] · 52% credit | 77% surv 71% |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (50 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$24 | 31 Jul 2026 | 8d left | +$0.86/sh | +$4,293 cycle +$4,493 [+$4,058…+$4,877] · 100% credit | 68% surv 53% |
| Max even-money escape in the band | ~$28 | 14 Aug 2026 | 22d left | +$0.21/sh | +$1,027 cycle +$1,227 [-$489…+$1,480] · 69% credit | 82% surv 79% |
| reaches SS ✓ | ||||||
| Up-and-out for even (raise the cap, free) | ~$26 | 31 Jul 2026 | 8d left | +$0.00/sh | +$24 cycle +$224 [-$1,294…+$357] · 43% credit | 80% surv 74% |
| Safety roll (pay small debit, max POP) | ~$28 | 7 Aug 2026 | 16d left | -$0.02/sh | -$115 cycle +$85 [-$1,670…+$309] · 37% credit | 83% surv 80% |
| budget: banked $200 debit $115 (57% used ≈ 0.2 wk of income) → whole cycle still +$85 cash · rolled 50 ct earn ≈ $6,962/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 23 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: 1.245 (IBKR) | Recovery@SS: +$18,379 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $4,179
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $22.50 | 3d | 24 Jul 2026 | $0.16 | 40/50 | $6,400 | $7,565 | 88% | 90% | +$3,421 | -$1,490 | 0.0% | $49 (vs do-nothing $-4,130) |
| $22 | 3d | 24 Jul 2026 | $0.23 | 28/50 | $6,440 | $9,002 | 83% | 86% | +$2,940 | -$2,247 | 0.0% | $84 (vs do-nothing $-4,095) |
| $23 | 10d | 31 Jul 2026 | $0.46 | 47/50 | $6,486 | $6,835 | 80% | 84% | +$1,860 | -$0 | 0.0% | $3,086 (vs do-nothing $-1,092) |
| $21.50 | 3d | 24 Jul 2026 | $0.32 | 20/50 | $6,400 | $9,894 | 77% | 82% | +$2,312 | -$2,425 | 0.0% | $434 (vs do-nothing $-3,745) |
| $22.50 | 10d | 31 Jul 2026 | $0.58 | 37/50 | $6,438 | $7,952 | 77% | 81% | +$1,779 | -$0 | 0.0% | $1,913 (vs do-nothing $-2,266) |
| $23 | 17d | 7 Aug 2026 | $0.77 | 48/50 | $6,522 | $6,755 | 76% | 82% | +$1,760 | -$0 | 0.0% | $4,551 (vs do-nothing +$372) |
| $23 | 24d | 14 Aug 2026 | $1.07 | 48/50 | $6,420 | $6,653 | 74% | 79% | +$1,144 | -$0 | 0.0% | $5,991 (vs do-nothing +$1,812) |
| $22.50 | 17d | 7 Aug 2026 | $0.88 | 42/50 | $6,522 | $7,454 | 73% | 79% | +$1,497 | -$0 | 0.0% | $2,867 (vs do-nothing $-1,312) |
| $22 | 10d | 31 Jul 2026 | $0.72 | 30/50 | $6,480 | $8,809 | 73% | 79% | +$1,687 | -$937 | 0.0% | $1,262 (vs do-nothing $-2,917) |
| $22 | 17d | 7 Aug 2026 | $1.07 | 34/50 | $6,420 | $8,284 | 70% | 78% | +$1,540 | -$0 | 0.0% | $2,063 (vs do-nothing $-2,116) |
| $21 | 3d | 24 Jul 2026 | $0.46 | 14/50 | $6,440 | $10,633 | 69% | 77% | +$1,912 | -$2,201 | 0.0% | $1,053 (vs do-nothing $-3,125) |
| $21.50 | 10d | 31 Jul 2026 | $0.84 | 26/50 | $6,552 | $9,347 | 68% | 77% | +$1,328 | -$1,800 | 0.0% | $663 (vs do-nothing $-3,516) |
| $22 | 24d | 14 Aug 2026 | $1.27 | 41/50 | $6,509 | $7,557 | 68% | 75% | +$598 | -$0 | 0.0% | $2,447 (vs do-nothing $-1,732) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $21.50 | 17d | 7 Aug 2026 | $1.17 | 31/50 | $6,401 | $8,614 | 66% | 75% | +$1,094 | -$1,124 | 0.0% | $1,009 (vs do-nothing $-3,170) |
| $21 | 10d | 31 Jul 2026 | $0.97 | 22/50 | $6,402 | $9,663 | 63% | 73% | +$896 | -$2,337 | 0.0% | $390 (vs do-nothing $-3,789) |
| $21 | 17d | 7 Aug 2026 | $1.34 | 28/50 | $6,621 | $9,184 | 62% | 73% | +$938 | -$1,939 | 0.0% | $392 (vs do-nothing $-3,787) |
| $21 | 24d | 14 Aug 2026 | $1.69 | 31/50 | $6,549 | $8,762 | 62% | 72% | +$755 | -$1,062 | 0.0% | $1,071 (vs do-nothing $-3,108) |
| $20.50 | 3d | 24 Jul 2026 | $0.63 | 11/50 | $6,930 | $11,472 | 60% | 72% | +$1,619 | -$2,093 | 0.0% | $1,360 (vs do-nothing $-2,819) |
| $20.50 | 10d | 31 Jul 2026 | $1.16 | 19/50 | $6,612 | $10,223 | 58% | 70% | +$749 | -$2,608 | 0.0% | $317 (vs do-nothing $-3,862) |
| $20.50 | 17d | 7 Aug 2026 | $1.45 | 25/50 | $6,397 | $9,309 | 58% | 71% | +$419 | -$2,706 | 0.0% | $-177 (vs do-nothing $-4,356) |
| $20 | 24d | 14 Aug 2026 | $2.12 | 25/50 | $6,625 | $9,537 | 55% | 69% | +$644 | -$2,281 | 0.0% | $248 (vs do-nothing $-3,931) |
| $20 | 10d | 31 Jul 2026 | $1.44 | 15/50 | $6,480 | $10,556 | 53% | 68% | +$833 | -$2,389 | 0.0% | $800 (vs do-nothing $-3,379) |
| $20 | 3d | 24 Jul 2026 | $0.84 | 8/50 | $6,720 | $11,612 | 50% | 67% | +$1,083 | -$1,754 | 0.0% | $1,897 (vs do-nothing $-2,282) |
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 50 contracts at the conservative CC.