50 contracts (5,000 sh) | BE SS: $23.65 | CC-SS: $20.71 (banked floor $20.60) | IV: HIGH | Accounts: Joint:1782
| Max Loss | $30,601 | (ND $-16.88 + SW $23) x 5000 |
| Normal income ref | $18,188/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 | $4,300 | 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) | ~$21 | 31 Jul 2026 | 8d left | +$0.77/sh | +$3,863 cycle +$9,363 | 69% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$22 | 31 Jul 2026 | 8d left | +$0.13/sh | +$666 cycle +$6,166 | 77% surv 69% |
| Max even-money escape in the band | ~$25 | 14 Aug 2026 | 22d left | +$0.16/sh | +$777 cycle +$6,277 | 83% surv 80% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$26 | 31 Jul 2026 | 8d left | -$0.52/sh | -$2,590 cycle +$2,910 | 91% surv 90% |
| budget: banked $5,500 debit $2,590 (47% used ≈ 0.1 wk of income) → whole cycle still +$2,910 cash · rolled 50 ct earn ≈ $4,155/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 | +$0.88/sh | +$4,401 cycle +$5,851 [+$2,551…+$4,366] · 93% credit | 70% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$27 | 14 Aug 2026 | 22d left | +$0.41/sh | +$2,057 cycle +$3,507 [-$764…+$1,903] · 67% credit | 81% surv 76% |
| Max even-money escape in the band | ~$28 | 14 Aug 2026 | 22d left | +$0.18/sh | +$877 cycle +$2,327 [-$2,218…+$683] · 43% credit | 84% surv 80% |
| reaches SS ✓ | ||||||
| Up-and-out for even (raise the cap, free) | ~$25 | 31 Jul 2026 | 8d left | +$0.15/sh | +$762 cycle +$2,212 [-$2,062…+$492] · 41% credit | 77% surv 69% |
| 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 | +$0.91/sh | +$4,540 cycle +$5,490 [+$2,984…+$4,563] · 96% credit | 70% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$27 | 14 Aug 2026 | 22d left | +$0.46/sh | +$2,302 cycle +$3,252 [-$106…+$2,222] · 74% credit | 81% surv 75% |
| Max even-money escape in the band | ~$28 | 14 Aug 2026 | 22d left | +$0.22/sh | +$1,096 cycle +$2,046 [-$1,573…+$961] · 52% credit | 83% surv 80% |
| reaches SS ✓ | ||||||
| Up-and-out for even (raise the cap, free) | ~$25 | 31 Jul 2026 | 8d left | +$0.18/sh | +$881 cycle +$1,831 [-$1,503…+$716] · 50% credit | 77% surv 69% |
Every eligible strike x expiry in the 2-45 DTE band (4 expiries scanned, 24 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: 0.764 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $10,050
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $24 | 2d | 24 Jul 2026 | $0.13 | 47/50 | $9,165 | $9,812 | 94% | 95% | +$7,690 | -$0 | 0.0% | $5,256 (vs do-nothing $-4,794) |
| $23.50 | 2d | 24 Jul 2026 | $0.19 | 32/50 | $9,120 | $13,001 | 90% | 92% | +$6,980 | -$0 | 0.0% | $6,978 (vs do-nothing $-3,072) |
| $23 | 2d | 24 Jul 2026 | $0.29 | 21/50 | $9,135 | $15,388 | 85% | 89% | +$6,334 | -$0 | 0.0% | $8,244 (vs do-nothing $-1,806) |
| $24 | 9d | 31 Jul 2026 | $0.63 | 44/50 | $9,240 | $10,534 | 78% | 83% | +$3,535 | -$0 | 0.0% | $7,762 (vs do-nothing $-2,288) |
| $22.50 | 2d | 24 Jul 2026 | $0.42 | 15/50 | $9,450 | $16,997 | 77% | 84% | +$5,716 | -$0 | 0.0% | $8,955 (vs do-nothing $-1,095) |
| $23.50 | 9d | 31 Jul 2026 | $0.75 | 37/50 | $9,250 | $12,053 | 74% | 80% | +$3,158 | -$0 | 0.0% | $8,570 (vs do-nothing $-1,480) |
| $24 | 16d | 7 Aug 2026 | $1.00 | 49/50 | $9,188 | $9,403 | 74% | 80% | +$3,061 | -$0 | 0.0% | $9,315 (vs do-nothing $-735) |
| $23.50 | 16d | 7 Aug 2026 | $1.15 | 43/50 | $9,272 | $10,781 | 71% | 79% | +$2,903 | -$0 | 0.0% | $10,050 (vs do-nothing +$0) |
| $23 | 9d | 31 Jul 2026 | $0.92 | 30/50 | $9,200 | $13,512 | 70% | 78% | +$2,983 | -$0 | 0.0% | $9,360 (vs do-nothing $-690) |
| $23 | 16d | 7 Aug 2026 | $1.33 | 37/50 | $9,227 | $12,030 | 68% | 77% | +$2,758 | -$0 | 0.0% | $10,716 (vs do-nothing +$666) |
| $22 | 2d | 24 Jul 2026 | $0.60 | 11/50 | $9,900 | $18,309 | 67% | 79% | +$5,121 | -$0 | 0.0% | $9,445 (vs do-nothing $-605) |
| $23 | 23d | 14 Aug 2026 | $1.67 | 42/50 | $9,149 | $10,874 | 66% | 76% | +$2,588 | -$0 | 0.0% | $12,234 (vs do-nothing +$2,184) |
| $22.50 | 9d | 31 Jul 2026 | $1.11 | 25/50 | $9,250 | $14,641 | 66% | 76% | +$2,791 | -$0 | 0.0% | $9,950 (vs do-nothing $-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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $22.50 | 16d | 7 Aug 2026 | $1.50 | 33/50 | $9,281 | $12,947 | 64% | 75% | +$2,499 | -$0 | 0.0% | $11,205 (vs do-nothing +$1,155) |
| $22 | 9d | 31 Jul 2026 | $1.32 | 21/50 | $9,240 | $15,493 | 61% | 73% | +$2,543 | -$0 | 0.0% | $10,407 (vs do-nothing +$357) |
| $22 | 16d | 7 Aug 2026 | $1.72 | 29/50 | $9,352 | $13,881 | 60% | 73% | +$2,378 | -$0 | 0.0% | $11,703 (vs do-nothing +$1,653) |
| $22 | 23d | 14 Aug 2026 | $2.04 | 35/50 | $9,313 | $12,547 | 60% | 73% | +$2,146 | -$0 | 0.0% | $13,165 (vs do-nothing +$3,115) |
| $21.50 | 2d | 24 Jul 2026 | $0.82 | 8/50 | $9,840 | $18,896 | 56% | 75% | +$4,158 | -$0 | 0.0% | $9,786 (vs do-nothing $-264) |
| $21.50 | 16d | 7 Aug 2026 | $1.94 | 25/50 | $9,094 | $14,484 | 56% | 71% | +$2,093 | -$0 | 0.0% | $12,025 (vs do-nothing +$1,975) |
| $21.50 | 9d | 31 Jul 2026 | $1.55 | 18/50 | $9,300 | $16,200 | 55% | 71% | +$2,288 | -$0 | 0.0% | $10,770 (vs do-nothing +$720) |
| $21 | 23d | 14 Aug 2026 | $2.48 | 29/50 | $9,381 | $13,909 | 53% | 70% | +$1,728 | -$0 | 0.0% | $13,907 (vs do-nothing +$3,857) |
| $21 | 16d | 7 Aug 2026 | $2.15 | 23/50 | $9,272 | $15,094 | 52% | 69% | +$1,812 | -$0 | 0.0% | $12,350 (vs do-nothing +$2,300) |
| $21 | 9d | 31 Jul 2026 | $1.79 | 16/50 | $9,547 | $16,878 | 50% | 69% | +$2,013 | -$0 | 0.0% | $11,074 (vs do-nothing +$1,024) |
| $21 | 2d | 24 Jul 2026 | $1.10 | 6/50 | $9,900 | $19,388 | 44% | 70% | +$3,364 | -$0 | 0.0% | $10,020 (vs do-nothing $-30) |
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.