50 contracts (5,000 sh) | BE SS: $23.65 | CC-SS: $20.03 (banked floor $19.92) | IV: HIGH | Accounts: Joint:1782
| Max Loss | $30,601 | (ND $-16.88 + SW $23) x 5000 |
| Normal income ref | $20,029/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 | $9,200 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 50x $30C 31 Jul 2026 | U6241782 | $0.21 | $1,050 | 2026-07-23 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (50 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$22 | 7 Aug 2026 | 8d left | +$0.70/sh | +$3,524 cycle +$8,124 [+$1,477…+$3,642] · 90% credit | 71% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$25 | 21 Aug 2026 | 22d left | +$0.47/sh | +$2,366 cycle +$6,966 [-$1,269…+$1,910] · 60% credit | 75% surv 68% |
| Up-and-out for even (raise the cap, free) | ~$24 | 7 Aug 2026 | 8d left | +$0.17/sh | +$826 cycle +$5,426 [-$1,920…+$534] · 34% credit | 76% surv 64% |
| Max even-money escape in the band | ~$26 | 14 Aug 2026 | 16d left | +$0.07/sh | +$336 cycle +$4,936 [-$3,230…-$209] · 23% credit | 80% surv 74% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$28 | 7 Aug 2026 | 8d left | -$0.89/sh | -$4,450 cycle +$150 [-$9,739…-$5,467] | 92% surv 91% |
| budget: banked $4,600 debit $4,450 (97% used ≈ 0.4 wk of income) → whole cycle still +$150 cash · rolled 50 ct earn ≈ $5,565/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 | 14 Aug 2026 | 12d left | +$0.55/sh | +$2,739 cycle +$4,289 [+$1,869…+$4,136] · 98% credit | 70% surv 54% |
| Max even-money escape in the band | ~$28 | 21 Aug 2026 | 19d left | +$0.40/sh | +$2,014 cycle +$3,564 [+$829…+$3,517] · 88% credit | 75% surv 64% |
| Up-and-out for even (raise the cap, free) | ~$28 | 14 Aug 2026 | 12d left | +$0.18/sh | +$907 cycle +$2,457 [-$107…+$2,024] · 72% credit | 74% surv 62% |
| 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 | 8d left | +$0.80/sh | +$4,019 cycle +$5,569 [+$2,905…+$4,904] · 94% credit | 71% surv 54% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$27 | 14 Aug 2026 | 16d left | +$0.33/sh | +$1,642 cycle +$3,192 [-$420…+$2,478] · 69% credit | 78% surv 70% |
| Max even-money escape in the band | ~$28 | 14 Aug 2026 | 16d left | +$0.06/sh | +$314 cycle +$1,864 [-$2,020…+$1,079] · 45% credit | 81% surv 75% |
| Up-and-out for even (raise the cap, free) | ~$26 | 7 Aug 2026 | 8d left | +$0.02/sh | +$86 cycle +$1,636 [-$1,950…+$776] · 43% credit | 77% surv 67% |
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 28 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: 1.287 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $14,000
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $25 | 3d | 31 Jul 2026 | $0.25 | 41/50 | $10,250 | $12,842 | 94% | 95% | +$9,029 | -$0 | 0.0% | $11,089 (vs do-nothing $-2,911) |
| $24.50 | 3d | 31 Jul 2026 | $0.31 | 33/50 | $10,230 | $15,126 | 91% | 93% | +$8,527 | -$0 | 0.0% | $11,855 (vs do-nothing $-2,145) |
| $24.50 | 10d | 7 Aug 2026 | $0.69 | 49/50 | $10,143 | $10,431 | 80% | 84% | +$4,579 | -$0 | 0.0% | $12,677 (vs do-nothing $-1,323) |
| $23 | 3d | 31 Jul 2026 | $0.73 | 14/50 | $10,220 | $20,588 | 77% | 86% | +$7,129 | -$0 | 0.0% | $13,678 (vs do-nothing $-322) |
| $24 | 10d | 7 Aug 2026 | $0.83 | 41/50 | $10,209 | $12,801 | 76% | 82% | +$4,347 | -$0 | 0.0% | $13,467 (vs do-nothing $-533) |
| $24.50 | 17d | 14 Aug 2026 | $1.20 | 48/50 | $10,165 | $10,741 | 75% | 81% | +$3,997 | -$0 | 0.0% | $15,152 (vs do-nothing +$1,152) |
| $23.50 | 10d | 7 Aug 2026 | $0.96 | 35/50 | $10,080 | $14,400 | 73% | 80% | +$3,832 | -$0 | 0.0% | $14,000 (vs do-nothing +$0) |
| $24 | 17d | 14 Aug 2026 | $1.31 | 44/50 | $10,172 | $11,900 | 72% | 80% | +$3,601 | -$0 | 0.0% | $15,540 (vs do-nothing +$1,540) |
| $22.50 | 3d | 31 Jul 2026 | $0.92 | 11/50 | $10,120 | $21,352 | 71% | 83% | +$6,435 | -$0 | 0.0% | $13,956 (vs do-nothing $-44) |
| $23.50 | 17d | 14 Aug 2026 | $1.30 | 44/50 | $10,094 | $11,822 | 69% | 78% | +$2,477 | -$0 | 0.0% | $15,496 (vs do-nothing +$1,496) |
| $23 | 10d | 7 Aug 2026 | $1.14 | 30/50 | $10,260 | $16,020 | 69% | 78% | +$3,635 | -$0 | 0.0% | $14,540 (vs do-nothing +$540) |
| $23 | 17d | 14 Aug 2026 | $1.62 | 36/50 | $10,292 | $14,324 | 66% | 76% | +$3,089 | -$0 | 0.0% | $16,376 (vs do-nothing +$2,376) |
| $23 | 24d | 21 Aug 2026 | $1.94 | 42/50 | $10,185 | $12,489 | 66% | 76% | +$3,178 | -$0 | 0.0% | $18,116 (vs do-nothing +$4,116) |
| 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 | 10d | 7 Aug 2026 | $1.37 | 25/50 | $10,275 | $17,475 | 64% | 76% | +$3,508 | -$0 | 0.0% | $15,025 (vs do-nothing +$1,025) |
| $22.50 | 17d | 14 Aug 2026 | $1.94 | 30/50 | $10,271 | $16,031 | 63% | 75% | +$3,357 | -$0 | 0.0% | $16,940 (vs do-nothing +$2,940) |
| $22.50 | 24d | 21 Aug 2026 | $2.15 | 38/50 | $10,212 | $13,668 | 63% | 75% | +$3,008 | -$0 | 0.0% | $18,522 (vs do-nothing +$4,522) |
| $22 | 3d | 31 Jul 2026 | $1.13 | 9/50 | $10,170 | $21,978 | 62% | 78% | +$4,961 | -$0 | 0.0% | $14,153 (vs do-nothing +$153) |
| $22 | 10d | 7 Aug 2026 | $1.70 | 20/50 | $10,200 | $18,840 | 60% | 75% | +$3,627 | -$0 | 0.0% | $15,480 (vs do-nothing +$1,480) |
| $22 | 24d | 21 Aug 2026 | $2.29 | 35/50 | $10,019 | $14,339 | 59% | 73% | +$1,969 | -$0 | 0.0% | $18,655 (vs do-nothing +$4,655) |
| $22 | 17d | 14 Aug 2026 | $2.15 | 27/50 | $10,244 | $16,868 | 59% | 74% | +$3,102 | -$0 | 0.0% | $17,213 (vs do-nothing +$3,213) |
| $21.50 | 24d | 21 Aug 2026 | $2.61 | 31/50 | $10,114 | $15,586 | 56% | 72% | +$2,603 | -$0 | 0.0% | $19,115 (vs do-nothing +$5,115) |
| $21.50 | 17d | 14 Aug 2026 | $2.27 | 25/50 | $10,015 | $17,215 | 56% | 72% | +$2,452 | -$0 | 0.0% | $17,275 (vs do-nothing +$3,275) |
| $21.50 | 10d | 7 Aug 2026 | $1.85 | 19/50 | $10,545 | $19,473 | 55% | 72% | +$3,037 | -$0 | 0.0% | $15,691 (vs do-nothing +$1,691) |
| $21.50 | 3d | 31 Jul 2026 | $1.36 | 8/50 | $10,880 | $22,976 | 54% | 74% | +$4,548 | -$0 | 0.0% | $14,320 (vs do-nothing +$320) |
| $21 | 24d | 21 Aug 2026 | $2.78 | 29/50 | $10,077 | $16,125 | 53% | 71% | +$2,178 | -$0 | 0.0% | $19,278 (vs do-nothing +$5,278) |
| $21 | 17d | 14 Aug 2026 | $2.52 | 23/50 | $10,228 | $18,004 | 52% | 70% | +$2,305 | -$0 | 0.0% | $17,588 (vs do-nothing +$3,588) |
| $21 | 10d | 7 Aug 2026 | $2.14 | 16/50 | $10,272 | $20,064 | 50% | 71% | +$2,744 | -$0 | 0.0% | $15,888 (vs do-nothing +$1,888) |
| $21 | 3d | 31 Jul 2026 | $1.45 | 7/50 | $10,150 | $22,534 | 46% | 71% | +$2,787 | -$0 | 0.0% | $14,343 (vs do-nothing +$343) |
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 50 contracts at the conservative CC.