50 contracts (5,000 sh) | BE SS: $23.65 | CC-SS: $20.53 (banked floor $20.42) | IV: HIGH | Accounts: Joint:1782
| Max Loss | $30,601 | (ND $-16.88 + SW $23) x 5000 |
| Normal income ref | $19,031/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 |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$23 | 14 Aug 2026 | 15d left | +$0.44/sh | +$2,208 cycle +$8,858 [+$1,109…+$1,918] · 99% credit | 70% surv 53% |
| SS $24 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Roll out (same strike, buy time) | ~$23 | 14 Aug 2026 | 15d left | +$0.39/sh | +$1,936 cycle +$8,586 [+$825…+$1,624] · 99% credit | 70% surv 54% |
| Safety roll (pay small debit, max POP) | ~$28 | 14 Aug 2026 | 15d left | -$1.18/sh | -$5,889 cycle +$761 [-$8,733…-$6,994] | 87% surv 84% |
| budget: banked $6,650 debit $5,889 (89% used ≈ 2.1 wk of income) → whole cycle still +$761 cash · rolled 50 ct earn ≈ $6,631/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) | ~$22 | 31 Jul 2026 | 8d left | +$0.95/sh | +$4,740 cycle +$6,840 [+$3,106…+$4,703] · 95% credit | 71% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$26 | 14 Aug 2026 | 22d left | +$0.37/sh | +$1,864 cycle +$3,964 [-$1,162…+$1,665] · 61% credit | 82% surv 77% |
| Up-and-out for even (raise the cap, free) | ~$24 | 31 Jul 2026 | 8d left | +$0.13/sh | +$647 cycle +$2,747 [-$2,110…+$388] · 38% credit | 80% surv 72% |
| Max even-money escape in the band | ~$27 | 14 Aug 2026 | 22d left | +$0.14/sh | +$697 cycle +$2,797 [-$2,630…+$433] · 37% credit | 85% surv 81% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$26 | 31 Jul 2026 | 8d left | -$0.39/sh | -$1,937 cycle +$163 [-$5,746…-$2,395] | 88% surv 86% |
| budget: banked $2,100 debit $1,937 (92% used ≈ 0.3 wk of income) → whole cycle still +$163 cash · rolled 50 ct earn ≈ $8,612/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) | ~$26 | 7 Aug 2026 | 12d left | +$0.61/sh | +$3,067 cycle +$4,417 [+$2,580…+$4,958] · 98% credit | 70% surv 54% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$28 | 14 Aug 2026 | 18d left | +$0.40/sh | +$1,991 cycle +$3,341 [+$1,113…+$3,922] · 91% credit | 76% surv 66% |
| Up-and-out for even (raise the cap, free) | ~$27 | 7 Aug 2026 | 12d left | +$0.01/sh | +$25 cycle +$1,375 [-$907…+$1,432] · 53% credit | 74% surv 64% |
| Max even-money escape in the band | ~$29 | 14 Aug 2026 | 18d left | +$0.00/sh | +$19 cycle +$1,369 [-$1,164…+$1,789] · 53% credit | 78% surv 71% |
| Safety roll (pay small debit, max POP) | ~$30 | 14 Aug 2026 | 18d left | -$0.27/sh | -$1,344 cycle +$6 [-$2,681…+$271] · 29% credit | 81% surv 75% |
| budget: banked $1,350 debit $1,344 (100% used ≈ 1.3 wk of income) → whole cycle still +$6 cash · rolled 50 ct earn ≈ $12,933/mo while parked; 0 ct free to re-sell | ||||||
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: 0.900 (fallback) | 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 | 49/50 | $9,555 | $9,771 | 95% | 96% | +$8,494 | -$0 | 0.0% | $5,052 (vs do-nothing $-4,998) |
| $23.50 | 2d | 24 Jul 2026 | $0.19 | 34/50 | $9,690 | $13,140 | 92% | 94% | +$8,063 | -$0 | 0.0% | $6,786 (vs do-nothing $-3,264) |
| $23 | 2d | 24 Jul 2026 | $0.29 | 22/50 | $9,570 | $15,607 | 87% | 91% | +$7,392 | -$0 | 0.0% | $8,158 (vs do-nothing $-1,892) |
| $24 | 9d | 31 Jul 2026 | $0.63 | 46/50 | $9,660 | $10,522 | 81% | 85% | +$4,995 | -$0 | 0.0% | $7,658 (vs do-nothing $-2,392) |
| $22.50 | 2d | 24 Jul 2026 | $0.42 | 16/50 | $10,080 | $17,411 | 80% | 87% | +$7,019 | -$0 | 0.0% | $8,882 (vs do-nothing $-1,168) |
| $23.50 | 9d | 31 Jul 2026 | $0.75 | 39/50 | $9,750 | $12,122 | 77% | 83% | +$4,618 | -$0 | 0.0% | $8,490 (vs do-nothing $-1,560) |
| $23 | 9d | 31 Jul 2026 | $0.92 | 32/50 | $9,813 | $13,695 | 73% | 81% | +$4,408 | -$0 | 0.0% | $9,314 (vs do-nothing $-736) |
| $23.50 | 16d | 7 Aug 2026 | $1.15 | 45/50 | $9,703 | $10,781 | 72% | 80% | +$3,571 | -$0 | 0.0% | $10,050 (vs do-nothing +$0) |
| $22 | 2d | 24 Jul 2026 | $0.60 | 11/50 | $9,900 | $18,309 | 71% | 83% | +$6,101 | -$0 | 0.0% | $9,445 (vs do-nothing $-605) |
| $23 | 16d | 7 Aug 2026 | $1.33 | 39/50 | $9,726 | $12,098 | 69% | 78% | +$3,430 | -$0 | 0.0% | $10,752 (vs do-nothing +$702) |
| $22.50 | 9d | 31 Jul 2026 | $1.11 | 26/50 | $9,620 | $14,795 | 68% | 78% | +$4,044 | -$0 | 0.0% | $9,946 (vs do-nothing $-104) |
| $23 | 23d | 14 Aug 2026 | $1.67 | 44/50 | $9,584 | $10,878 | 68% | 77% | +$3,156 | -$0 | 0.0% | $12,338 (vs do-nothing +$2,288) |
| $22.50 | 16d | 7 Aug 2026 | $1.50 | 34/50 | $9,562 | $13,012 | 66% | 76% | +$3,087 | -$0 | 0.0% | $11,240 (vs do-nothing +$1,190) |
| 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 | $1.32 | 22/50 | $9,680 | $15,718 | 63% | 76% | +$3,756 | -$0 | 0.0% | $10,424 (vs do-nothing +$374) |
| $22 | 16d | 7 Aug 2026 | $1.72 | 30/50 | $9,675 | $13,988 | 62% | 74% | +$2,964 | -$0 | 0.0% | $11,760 (vs do-nothing +$1,710) |
| $22 | 23d | 14 Aug 2026 | $2.04 | 36/50 | $9,579 | $12,598 | 61% | 74% | +$2,645 | -$0 | 0.0% | $13,254 (vs do-nothing +$3,204) |
| $21.50 | 2d | 24 Jul 2026 | $0.82 | 8/50 | $9,840 | $18,896 | 61% | 78% | +$5,178 | -$0 | 0.0% | $9,786 (vs do-nothing $-264) |
| $21.50 | 16d | 7 Aug 2026 | $1.94 | 27/50 | $9,821 | $14,781 | 58% | 73% | +$2,763 | -$0 | 0.0% | $12,183 (vs do-nothing +$2,133) |
| $21.50 | 9d | 31 Jul 2026 | $1.55 | 19/50 | $9,817 | $16,501 | 58% | 74% | +$3,467 | -$0 | 0.0% | $10,810 (vs do-nothing +$760) |
| $21 | 23d | 14 Aug 2026 | $2.48 | 30/50 | $9,704 | $14,017 | 54% | 71% | +$2,217 | -$0 | 0.0% | $14,040 (vs do-nothing +$3,990) |
| $21 | 16d | 7 Aug 2026 | $2.15 | 24/50 | $9,675 | $15,281 | 53% | 71% | +$2,381 | -$0 | 0.0% | $12,450 (vs do-nothing +$2,400) |
| $21 | 9d | 31 Jul 2026 | $1.79 | 16/50 | $9,547 | $16,878 | 52% | 72% | +$2,986 | -$0 | 0.0% | $11,074 (vs do-nothing +$1,024) |
| $21 | 2d | 24 Jul 2026 | $1.10 | 6/50 | $9,900 | $19,388 | 49% | 74% | +$4,378 | -$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.