50 contracts (5,000 sh) | BE SS: $23.65 | CC-SS: $20.65 (banked floor $20.54) | 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 ≈ $2,675/mo (info only, already in marks) |
| Unrealized P&L | $5,350 | 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) | ~$21 | 7 Aug 2026 | 8d left | +$0.62/sh | +$3,118 cycle +$10,368 | 72% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$22 | 7 Aug 2026 | 8d left | +$0.19/sh | +$960 cycle +$8,210 | 77% surv 65% |
| Max even-money escape in the band | ~$24 | 21 Aug 2026 | 22d left | +$0.10/sh | +$493 cycle +$7,743 | 82% surv 77% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$25 | 7 Aug 2026 | 8d left | -$0.73/sh | -$3,649 cycle +$3,601 | 90% surv 89% |
| budget: banked $7,250 debit $3,649 (50% used ≈ 0.2 wk of income) → whole cycle still +$3,601 cash · rolled 50 ct earn ≈ $6,709/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 | 7 Aug 2026 | 8d left | +$0.74/sh | +$3,683 cycle +$6,383 [+$1,641…+$4,175] · 89% credit | 72% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$27 | 21 Aug 2026 | 22d left | +$0.44/sh | +$2,222 cycle +$4,922 [-$935…+$2,566] · 65% credit | 80% surv 72% |
| Max even-money escape in the band | ~$27 | 21 Aug 2026 | 22d left | +$0.29/sh | +$1,426 cycle +$4,126 [-$1,875…+$1,736] · 51% credit | 81% surv 75% |
| reaches SS ✓ | ||||||
| Up-and-out for even (raise the cap, free) | ~$25 | 7 Aug 2026 | 8d left | +$0.20/sh | +$978 cycle +$3,678 [-$1,688…+$1,227] · 48% credit | 76% surv 64% |
| Safety roll (pay small debit, max POP) | ~$29 | 14 Aug 2026 | 16d left | -$0.44/sh | -$2,177 cycle +$523 [-$6,095…-$2,160] | 86% surv 83% |
| budget: banked $2,700 debit $2,177 (81% used ≈ 0.4 wk of income) → whole cycle still +$523 cash · rolled 50 ct earn ≈ $7,965/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 | +$0.54/sh | +$2,721 cycle +$4,271 [+$1,932…+$4,472] · 98% credit | 71% surv 54% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$28 | 21 Aug 2026 | 19d left | +$0.38/sh | +$1,912 cycle +$3,462 [+$586…+$3,762] · 85% credit | 75% surv 64% |
| Up-and-out for even (raise the cap, free) | ~$28 | 14 Aug 2026 | 12d left | +$0.18/sh | +$925 cycle +$2,475 [-$22…+$2,339] · 75% credit | 75% surv 62% |
| Max even-money escape in the band | ~$29 | 21 Aug 2026 | 19d left | +$0.02/sh | +$76 cycle +$1,626 [-$1,422…+$1,689] · 50% credit | 77% surv 69% |
| Safety roll (pay small debit, max POP) | ~$30 | 21 Aug 2026 | 19d left | -$0.30/sh | -$1,494 cycle +$56 [-$3,159…+$17] · 26% credit | 80% surv 73% |
| budget: banked $1,550 debit $1,494 (96% used ≈ 1.4 wk of income) → whole cycle still +$56 cash · rolled 50 ct earn ≈ $14,558/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 29 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: $10,150
| 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 | 92% | 94% | +$8,235 | -$0 | 0.0% | $7,239 (vs do-nothing $-2,911) |
| $24 | 3d | 31 Jul 2026 | $0.42 | 24/50 | $10,080 | $17,568 | 89% | 92% | +$8,492 | -$0 | 0.0% | $8,854 (vs do-nothing $-1,296) |
| $23.50 | 3d | 31 Jul 2026 | $0.54 | 19/50 | $10,260 | $19,188 | 85% | 90% | +$8,112 | -$0 | 0.0% | $9,352 (vs do-nothing $-798) |
| $24.50 | 10d | 7 Aug 2026 | $0.69 | 49/50 | $10,143 | $10,431 | 81% | 85% | +$5,230 | -$0 | 0.0% | $8,827 (vs do-nothing $-1,323) |
| $23 | 3d | 31 Jul 2026 | $0.73 | 14/50 | $10,220 | $20,588 | 79% | 87% | +$7,620 | -$0 | 0.0% | $9,828 (vs do-nothing $-322) |
| $24 | 10d | 7 Aug 2026 | $0.83 | 41/50 | $10,209 | $12,801 | 77% | 83% | +$4,991 | -$0 | 0.0% | $9,617 (vs do-nothing $-533) |
| $24.50 | 17d | 14 Aug 2026 | $1.20 | 48/50 | $10,165 | $10,741 | 76% | 82% | +$4,800 | -$0 | 0.0% | $11,302 (vs do-nothing +$1,152) |
| $23.50 | 10d | 7 Aug 2026 | $0.96 | 35/50 | $10,080 | $14,400 | 73% | 81% | +$4,475 | -$0 | 0.0% | $10,150 (vs do-nothing +$0) |
| $24 | 17d | 14 Aug 2026 | $1.31 | 44/50 | $10,172 | $11,900 | 73% | 81% | +$4,365 | -$0 | 0.0% | $11,690 (vs do-nothing +$1,540) |
| $22.50 | 3d | 31 Jul 2026 | $0.92 | 11/50 | $10,120 | $21,352 | 72% | 84% | +$6,896 | -$0 | 0.0% | $10,106 (vs do-nothing $-44) |
| $23.50 | 17d | 14 Aug 2026 | $1.30 | 44/50 | $10,094 | $11,822 | 70% | 79% | +$3,266 | -$0 | 0.0% | $11,646 (vs do-nothing +$1,496) |
| $23 | 10d | 7 Aug 2026 | $1.14 | 30/50 | $10,260 | $16,020 | 69% | 79% | +$4,269 | -$0 | 0.0% | $10,690 (vs do-nothing +$540) |
| $23 | 17d | 14 Aug 2026 | $1.62 | 36/50 | $10,292 | $14,324 | 67% | 77% | +$3,753 | -$0 | 0.0% | $12,526 (vs do-nothing +$2,376) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $23 | 24d | 21 Aug 2026 | $1.94 | 42/50 | $10,185 | $12,489 | 66% | 76% | +$3,178 | -$0 | 0.0% | $14,266 (vs do-nothing +$4,116) |
| $22.50 | 10d | 7 Aug 2026 | $1.37 | 25/50 | $10,275 | $17,475 | 65% | 77% | +$4,106 | -$0 | 0.0% | $11,175 (vs do-nothing +$1,025) |
| $22 | 3d | 31 Jul 2026 | $1.13 | 9/50 | $10,170 | $21,978 | 63% | 81% | +$6,171 | -$0 | 0.0% | $10,303 (vs do-nothing +$153) |
| $22.50 | 17d | 14 Aug 2026 | $1.94 | 30/50 | $10,271 | $16,031 | 63% | 76% | +$3,921 | -$0 | 0.0% | $13,090 (vs do-nothing +$2,940) |
| $22.50 | 24d | 21 Aug 2026 | $2.15 | 38/50 | $10,212 | $13,668 | 63% | 75% | +$3,051 | -$0 | 0.0% | $14,672 (vs do-nothing +$4,522) |
| $22 | 10d | 7 Aug 2026 | $1.70 | 20/50 | $10,200 | $18,840 | 60% | 76% | +$4,160 | -$0 | 0.0% | $11,630 (vs do-nothing +$1,480) |
| $22 | 24d | 21 Aug 2026 | $2.29 | 35/50 | $10,019 | $14,339 | 59% | 73% | +$2,573 | -$0 | 0.0% | $14,805 (vs do-nothing +$4,655) |
| $22 | 17d | 14 Aug 2026 | $2.15 | 27/50 | $10,244 | $16,868 | 59% | 74% | +$3,617 | -$0 | 0.0% | $13,363 (vs do-nothing +$3,213) |
| $21.50 | 24d | 21 Aug 2026 | $2.61 | 31/50 | $10,114 | $15,586 | 56% | 72% | +$2,693 | -$0 | 0.0% | $15,265 (vs do-nothing +$5,115) |
| $21.50 | 17d | 14 Aug 2026 | $2.27 | 25/50 | $10,015 | $17,215 | 55% | 73% | +$2,934 | -$0 | 0.0% | $13,425 (vs do-nothing +$3,275) |
| $21.50 | 10d | 7 Aug 2026 | $1.85 | 19/50 | $10,545 | $19,473 | 55% | 73% | +$3,589 | -$0 | 0.0% | $11,841 (vs do-nothing +$1,691) |
| $21.50 | 3d | 31 Jul 2026 | $1.36 | 8/50 | $10,880 | $22,976 | 54% | 78% | +$5,703 | -$0 | 0.0% | $10,470 (vs do-nothing +$320) |
| $21 | 24d | 21 Aug 2026 | $2.78 | 29/50 | $10,077 | $16,125 | 53% | 71% | +$2,290 | -$0 | 0.0% | $15,428 (vs do-nothing +$5,278) |
| $21 | 17d | 14 Aug 2026 | $2.52 | 23/50 | $10,228 | $18,004 | 51% | 71% | +$2,748 | -$0 | 0.0% | $13,738 (vs do-nothing +$3,588) |
| $21 | 10d | 7 Aug 2026 | $2.14 | 16/50 | $10,272 | $20,064 | 49% | 72% | +$3,240 | -$0 | 0.0% | $12,038 (vs do-nothing +$1,888) |
| $21 | 3d | 31 Jul 2026 | $1.45 | 7/50 | $10,150 | $22,534 | 44% | 75% | +$3,806 | -$0 | 0.0% | $10,493 (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.