50 contracts (5,000 sh) | BE SS: $23.65 | CC-SS: $20.84 (banked floor $20.74) | IV: HIGH | Accounts: Joint:1782
| Max Loss | $30,601 | (ND $-16.88 + SW $23) x 5000 |
| Normal income ref | $17,437/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,797/mo (info only, already in marks) |
| Unrealized P&L | $2,175 | 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) | ~$22 | 31 Jul 2026 | 8d left | +$0.86/sh | +$4,295 cycle +$6,645 [+$2,974…+$4,215] · 98% credit | 69% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$26 | 14 Aug 2026 | 22d left | +$0.32/sh | +$1,595 cycle +$3,945 [-$965…+$1,320] · 61% credit | 82% surv 78% |
| Up-and-out for even (raise the cap, free) | ~$24 | 31 Jul 2026 | 8d left | +$0.12/sh | +$622 cycle +$2,972 [-$1,833…+$314] · 37% credit | 78% surv 71% |
| Max even-money escape in the band | ~$27 | 14 Aug 2026 | 22d left | +$0.11/sh | +$557 cycle +$2,907 [-$2,326…+$220] · 33% credit | 85% surv 82% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$27 | 31 Jul 2026 | 8d left | -$0.44/sh | -$2,188 cycle +$162 [-$5,981…-$2,727] | 90% surv 89% |
| budget: banked $2,350 debit $2,188 (93% used ≈ 0.3 wk of income) → whole cycle still +$162 cash · rolled 50 ct earn ≈ $4,832/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (50 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$23 | 31 Jul 2026 | 8d left | +$0.92/sh | +$4,581 cycle +$5,781 [+$3,473…+$4,649] · 98% credit | 69% surv 54% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$27 | 14 Aug 2026 | 22d left | +$0.41/sh | +$2,050 cycle +$3,250 [-$105…+$1,985] · 74% credit | 81% surv 77% |
| Max even-money escape in the band | ~$28 | 14 Aug 2026 | 22d left | +$0.19/sh | +$950 cycle +$2,150 [-$1,506…+$825] · 51% credit | 84% surv 81% |
| reaches SS ✓ | ||||||
| Up-and-out for even (raise the cap, free) | ~$25 | 31 Jul 2026 | 8d left | +$0.04/sh | +$181 cycle +$1,381 [-$2,126…+$0] · 25% credit | 80% surv 74% |
| Safety roll (pay small debit, max POP) | ~$28 | 7 Aug 2026 | 15d left | -$0.10/sh | -$504 cycle +$696 [-$3,249…-$696] · 7% credit | 86% surv 83% |
| budget: banked $1,200 debit $504 (42% used ≈ 0.1 wk of income) → whole cycle still +$696 cash · rolled 50 ct earn ≈ $6,410/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| 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 | +$0.95/sh | +$4,726 cycle +$5,576 [+$3,788…+$4,926] · 98% credit | 69% surv 54% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$27 | 14 Aug 2026 | 22d left | +$0.46/sh | +$2,288 cycle +$3,138 [+$475…+$2,343] · 83% credit | 81% surv 76% |
| Max even-money escape in the band | ~$28 | 14 Aug 2026 | 22d left | +$0.23/sh | +$1,159 cycle +$2,009 [-$936…+$1,125] · 60% credit | 83% surv 80% |
| reaches SS ✓ | ||||||
| Up-and-out for even (raise the cap, free) | ~$26 | 31 Jul 2026 | 8d left | +$0.06/sh | +$293 cycle +$1,143 [-$1,725…+$177] · 34% credit | 79% surv 74% |
| Safety roll (pay small debit, max POP) | ~$28 | 7 Aug 2026 | 15d left | -$0.07/sh | -$371 cycle +$479 [-$2,744…-$492] · 11% credit | 85% surv 83% |
| budget: banked $850 debit $371 (44% used ≈ 0.1 wk of income) → whole cycle still +$479 cash · rolled 50 ct earn ≈ $6,912/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
Every eligible strike x expiry in the 2-45 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: 1.262 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $7,325
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $24 | 2d | 24 Jul 2026 | $0.12 | 49/50 | $8,820 | $9,013 | 94% | 94% | +$6,845 | -$0 | 0.0% | $2,866 (vs do-nothing $-4,459) |
| $23.50 | 2d | 24 Jul 2026 | $0.17 | 35/50 | $8,925 | $11,822 | 90% | 92% | +$6,270 | -$0 | 0.0% | $4,315 (vs do-nothing $-3,010) |
| $23 | 2d | 24 Jul 2026 | $0.24 | 25/50 | $9,000 | $13,828 | 85% | 88% | +$5,545 | -$0 | 0.0% | $5,350 (vs do-nothing $-1,975) |
| $24 | 9d | 31 Jul 2026 | $0.58 | 46/50 | $8,893 | $9,666 | 79% | 83% | +$3,061 | -$0 | 0.0% | $5,255 (vs do-nothing $-2,070) |
| $22.50 | 2d | 24 Jul 2026 | $0.34 | 18/50 | $9,180 | $15,360 | 79% | 84% | +$4,823 | -$0 | 0.0% | $6,083 (vs do-nothing $-1,242) |
| $23.50 | 9d | 31 Jul 2026 | $0.69 | 38/50 | $8,740 | $11,057 | 76% | 81% | +$2,684 | -$0 | 0.0% | $6,033 (vs do-nothing $-1,292) |
| $23.50 | 16d | 7 Aug 2026 | $1.03 | 46/50 | $8,884 | $9,656 | 73% | 79% | +$2,602 | -$0 | 0.0% | $7,325 (vs do-nothing +$0) |
| $23 | 9d | 31 Jul 2026 | $0.82 | 32/50 | $8,747 | $12,223 | 72% | 78% | +$2,381 | -$0 | 0.0% | $6,653 (vs do-nothing $-672) |
| $22 | 2d | 24 Jul 2026 | $0.47 | 13/50 | $9,165 | $16,311 | 70% | 79% | +$3,889 | -$0 | 0.0% | $6,597 (vs do-nothing $-728) |
| $23 | 16d | 7 Aug 2026 | $1.17 | 40/50 | $8,775 | $10,706 | 69% | 77% | +$2,336 | -$0 | 0.0% | $7,885 (vs do-nothing +$560) |
| $23 | 23d | 14 Aug 2026 | $1.51 | 45/50 | $8,863 | $9,829 | 68% | 76% | +$2,250 | -$0 | 0.0% | $9,485 (vs do-nothing +$2,160) |
| $22.50 | 9d | 31 Jul 2026 | $0.99 | 27/50 | $8,910 | $13,352 | 67% | 76% | +$2,259 | -$0 | 0.0% | $7,217 (vs do-nothing $-108) |
| $22.50 | 16d | 7 Aug 2026 | $1.33 | 35/50 | $8,728 | $11,625 | 66% | 75% | +$2,106 | -$0 | 0.0% | $8,375 (vs do-nothing +$1,050) |
| 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 | 9d | 31 Jul 2026 | $1.17 | 23/50 | $8,970 | $14,184 | 63% | 73% | +$2,011 | -$0 | 0.0% | $7,647 (vs do-nothing +$322) |
| $22 | 16d | 7 Aug 2026 | $1.53 | 31/50 | $8,893 | $12,562 | 62% | 73% | +$2,025 | -$0 | 0.0% | $8,875 (vs do-nothing +$1,550) |
| $22 | 23d | 14 Aug 2026 | $1.87 | 36/50 | $8,781 | $11,485 | 61% | 73% | +$1,836 | -$0 | 0.0% | $10,349 (vs do-nothing +$3,024) |
| $21.50 | 2d | 24 Jul 2026 | $0.65 | 9/50 | $8,775 | $16,693 | 60% | 74% | +$2,937 | -$0 | 0.0% | $6,983 (vs do-nothing $-342) |
| $21.50 | 16d | 7 Aug 2026 | $1.72 | 28/50 | $9,030 | $13,279 | 58% | 72% | +$1,794 | -$0 | 0.0% | $9,257 (vs do-nothing +$1,932) |
| $21.50 | 9d | 31 Jul 2026 | $1.36 | 20/50 | $9,067 | $14,860 | 58% | 71% | +$1,701 | -$0 | 0.0% | $7,985 (vs do-nothing +$660) |
| $21 | 23d | 14 Aug 2026 | $2.31 | 29/50 | $8,738 | $12,793 | 55% | 69% | +$828 | -$0 | 0.0% | $11,037 (vs do-nothing +$3,712) |
| $21 | 16d | 7 Aug 2026 | $1.96 | 24/50 | $8,820 | $13,841 | 53% | 69% | +$1,617 | -$0 | 0.0% | $9,557 (vs do-nothing +$2,232) |
| $21 | 9d | 31 Jul 2026 | $1.60 | 17/50 | $9,067 | $15,440 | 53% | 69% | +$1,516 | -$0 | 0.0% | $8,294 (vs do-nothing +$969) |
| $21 | 2d | 24 Jul 2026 | $0.92 | 7/50 | $9,660 | $17,964 | 49% | 70% | +$2,788 | -$0 | 0.0% | $7,248 (vs do-nothing $-77) |
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.