50 contracts (5,000 sh) | BE SS: $23.65 | CC-SS: $21.22 (banked floor $21.12) | IV: HIGH | Accounts: Joint:1782
| Max Loss | $30,601 | (ND $-16.88 + SW $23) x 5000 |
| Normal income ref | $14,471/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,895/mo (info only, already in marks) |
| Unrealized P&L | $-2,225 | 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 | 21 Aug 2026 | 16d left | +$0.05/sh | +$254 cycle +$6,954 [-$1,673…-$836] · 11% credit | 67% surv 55% |
| Up-and-out for even (raise the cap, free) | ~$22 | 21 Aug 2026 | 16d left | +$0.00/sh | +$24 cycle +$6,724 [-$1,851…-$1,034] · 9% credit | 68% surv 57% |
| Max even-money escape in the band | ~$22 | 21 Aug 2026 | 16d left | +$0.00/sh | +$24 cycle +$6,724 [-$1,851…-$1,034] · 9% credit | 68% surv 57% |
| SS $24 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$26 | 21 Aug 2026 | 16d left | -$1.31/sh | -$6,553 cycle +$147 [-$10,542…-$8,558] | 86% surv 84% |
| budget: banked $6,700 debit $6,553 (98% used ≈ 2.4 wk of income) → whole cycle still +$147 cash · rolled 50 ct earn ≈ $3,382/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 |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$24 | 21 Aug 2026 | 22d left | +$0.60/sh | +$3,025 cycle +$4,225 [-$62…+$3,308] · 74% credit | 72% surv 63% |
| Roll out (same strike, buy time) | ~$23 | 7 Aug 2026 | 8d left | +$0.21/sh | +$1,063 cycle +$2,263 [-$1,696…+$1,341] · 48% credit | 67% surv 54% |
| Max even-money escape in the band | ~$26 | 21 Aug 2026 | 22d left | +$0.12/sh | +$591 cycle +$1,791 [-$2,735…+$791] · 35% credit | 77% surv 71% |
| reaches SS ✓ | ||||||
| Up-and-out for even (raise the cap, free) | ~$23 | 7 Aug 2026 | 8d left | +$0.09/sh | +$453 cycle +$1,653 [-$2,462…+$667] · 34% credit | 68% surv 56% |
| Safety roll (pay small debit, max POP) | ~$27 | 21 Aug 2026 | 22d left | -$0.14/sh | -$695 cycle +$505 [-$4,309…-$623] · 16% credit | 80% surv 75% |
| budget: banked $1,200 debit $695 (58% used ≈ 0.3 wk of income) → whole cycle still +$505 cash · rolled 50 ct earn ≈ $7,872/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 |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$26 | 21 Aug 2026 | 22d left | +$0.32/sh | +$1,594 cycle +$2,344 [-$1,516…+$2,484] · 62% credit | 74% surv 67% |
| Roll out (same strike, buy time) | ~$24 | 7 Aug 2026 | 8d left | +$0.23/sh | +$1,148 cycle +$1,898 [-$1,301…+$2,011] · 61% credit | 67% surv 54% |
| Up-and-out for even (raise the cap, free) | ~$24 | 7 Aug 2026 | 8d left | +$0.11/sh | +$528 cycle +$1,278 [-$2,115…+$1,349] · 51% credit | 68% surv 56% |
| Max even-money escape in the band | ~$27 | 21 Aug 2026 | 22d left | +$0.04/sh | +$202 cycle +$952 [-$2,925…+$1,082] · 44% credit | 78% surv 72% |
| Safety roll (pay small debit, max POP) | ~$28 | 21 Aug 2026 | 22d left | -$0.08/sh | -$408 cycle +$342 [-$3,638…+$434] · 34% credit | 79% surv 75% |
| budget: banked $750 debit $408 (54% used ≈ 0.2 wk of income) → whole cycle still +$342 cash · rolled 50 ct earn ≈ $8,806/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 27 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: 1.260 (IBKR) | Recovery@SS: +$2,858 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $3,333
| 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 | 3d | 31 Jul 2026 | $0.15 | 49/50 | $7,350 | $7,512 | 89% | 91% | +$2,813 | -$0 | 0.0% | $1,422 (vs do-nothing $-1,911) |
| $23 | 3d | 31 Jul 2026 | $0.24 | 31/50 | $7,440 | $10,518 | 82% | 85% | +$1,435 | -$0 | 0.0% | $2,403 (vs do-nothing $-930) |
| $23.50 | 10d | 7 Aug 2026 | $0.54 | 45/50 | $7,290 | $8,100 | 77% | 82% | +$1,142 | -$0 | 0.0% | $3,333 (vs do-nothing +$0) |
| $22.50 | 3d | 31 Jul 2026 | $0.21 | 35/50 | $7,350 | $9,780 | 76% | 81% | $-2,371 | -$0 | 0.0% | $2,178 (vs do-nothing $-1,155) |
| $23 | 10d | 7 Aug 2026 | $0.67 | 36/50 | $7,236 | $9,504 | 74% | 80% | +$1,134 | -$0 | 0.0% | $3,801 (vs do-nothing +$468) |
| $23.50 | 24d | 21 Aug 2026 | $1.17 | 50/50 | $7,312 | $7,312 | 72% | 79% | +$1,396 | -$0 | 0.0% | $6,483 (vs do-nothing +$3,150) |
| $22 | 3d | 31 Jul 2026 | $0.46 | 16/50 | $7,360 | $12,868 | 70% | 79% | +$1,071 | -$0 | 0.0% | $3,205 (vs do-nothing $-128) |
| $23 | 17d | 14 Aug 2026 | $1.01 | 41/50 | $7,308 | $8,766 | 70% | 77% | +$472 | -$0 | 0.0% | $5,260 (vs do-nothing +$1,927) |
| $22.50 | 10d | 7 Aug 2026 | $0.82 | 30/50 | $7,380 | $10,620 | 70% | 77% | +$1,116 | -$0 | 0.0% | $4,173 (vs do-nothing +$840) |
| $23 | 24d | 21 Aug 2026 | $1.32 | 44/50 | $7,260 | $8,232 | 69% | 76% | +$335 | -$0 | 0.0% | $6,765 (vs do-nothing +$3,432) |
| $22.50 | 17d | 14 Aug 2026 | $1.12 | 37/50 | $7,313 | $9,419 | 67% | 75% | +$176 | -$0 | 0.0% | $5,479 (vs do-nothing +$2,146) |
| $22.50 | 24d | 21 Aug 2026 | $1.44 | 41/50 | $7,380 | $8,838 | 66% | 74% | +$125 | -$0 | 0.0% | $7,023 (vs do-nothing +$3,690) |
| $22 | 10d | 7 Aug 2026 | $1.01 | 24/50 | $7,272 | $11,484 | 65% | 75% | +$1,145 | -$0 | 0.0% | $4,461 (vs do-nothing +$1,128) |
| 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 | 17d | 14 Aug 2026 | $1.26 | 33/50 | $7,338 | $10,092 | 64% | 73% | +$1 | -$0 | 0.0% | $5,709 (vs do-nothing +$2,376) |
| $21.50 | 3d | 31 Jul 2026 | $0.55 | 14/50 | $7,700 | $13,532 | 64% | 74% | +$50 | -$0 | 0.0% | $3,347 (vs do-nothing +$14) |
| $22 | 24d | 21 Aug 2026 | $1.65 | 36/50 | $7,425 | $9,693 | 63% | 73% | +$278 | -$0 | 0.0% | $7,329 (vs do-nothing +$3,996) |
| $21.50 | 10d | 7 Aug 2026 | $1.11 | 22/50 | $7,326 | $11,862 | 61% | 72% | +$513 | -$0 | 0.0% | $4,587 (vs do-nothing +$1,254) |
| $21.50 | 24d | 21 Aug 2026 | $1.78 | 33/50 | $7,342 | $10,096 | 60% | 71% | +$10 | -$0 | 0.0% | $7,425 (vs do-nothing +$4,092) |
| $21.50 | 17d | 14 Aug 2026 | $1.34 | 31/50 | $7,331 | $10,409 | 60% | 71% | $-583 | -$0 | 0.0% | $5,813 (vs do-nothing +$2,480) |
| $21 | 24d | 21 Aug 2026 | $2.00 | 29/50 | $7,250 | $10,652 | 57% | 70% | +$55 | -$0 | 0.0% | $6,919 (vs do-nothing +$3,585) |
| $21 | 17d | 14 Aug 2026 | $1.64 | 26/50 | $7,525 | $11,413 | 57% | 70% | +$252 | -$0 | 0.0% | $5,612 (vs do-nothing +$2,278) |
| $21 | 10d | 7 Aug 2026 | $1.29 | 19/50 | $7,353 | $12,375 | 56% | 70% | +$274 | -$0 | 0.0% | $4,333 (vs do-nothing +$1,000) |
| $21 | 3d | 31 Jul 2026 | $0.71 | 11/50 | $7,810 | $14,128 | 56% | 71% | $-369 | -$0 | 0.0% | $3,274 (vs do-nothing $-59) |
| $20.50 | 24d | 21 Aug 2026 | $2.08 | 28/50 | $7,280 | $10,844 | 54% | 68% | $-456 | -$0 | 0.0% | $5,619 (vs do-nothing +$2,286) |
| $20.50 | 17d | 14 Aug 2026 | $1.77 | 24/50 | $7,496 | $11,708 | 53% | 68% | $-198 | -$0 | 0.0% | $4,548 (vs do-nothing +$1,215) |
| $20.50 | 10d | 7 Aug 2026 | $1.55 | 16/50 | $7,440 | $12,948 | 51% | 68% | +$329 | -$0 | 0.0% | $3,791 (vs do-nothing +$458) |
| $20.50 | 3d | 31 Jul 2026 | $0.89 | 9/50 | $8,010 | $14,652 | 48% | 66% | $-884 | -$0 | 0.0% | $2,997 (vs do-nothing $-336) |
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.