12 contracts (1,200 sh) | BE SS: $96.50 | CC-SS: $87.07 | IV: MEDIUM | Accounts: Main:1299
| Max Loss | $31,800 | (ND $26.50 + SW $0) x 1200 |
| Normal income ref | $6,429/mo | 75% 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 | $6,780 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 12x $100C 24 Jul 2026 | U10001299 | $0.97 | $1,164 | 2026-07-07 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (12 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$96 | 31 Jul 2026 | 10d left | +$0.71/sh | +$855 cycle +$1,935 [+$454…+$783] · 96% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$98 | 14 Aug 2026 | 24d left | +$0.79/sh | +$952 cycle +$2,032 [+$300…+$818] · 88% credit | 72% surv 62% |
| Up-and-out for even (raise the cap, free) | ~$97 | 31 Jul 2026 | 10d left | +$0.18/sh | +$214 cycle +$1,294 [-$305…+$92] · 35% credit | 71% surv 60% |
| Max even-money escape in the band | ~$100 | 14 Aug 2026 | 24d left | +$0.16/sh | +$190 cycle +$1,270 [-$592…-$4] · 25% credit | 77% surv 70% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$102 | 7 Aug 2026 | 18d left | -$0.77/sh | -$923 cycle +$157 [-$1,890…-$1,189] | 83% surv 81% |
| budget: banked $1,080 debit $923 (85% used ≈ 0.9 wk of income) → whole cycle still +$157 cash · rolled 12 ct earn ≈ $1,507/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (12 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$98 | 31 Jul 2026 | 10d left | +$0.68/sh | +$818 cycle +$1,478 [+$491…+$948] · 97% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$100 | 14 Aug 2026 | 24d left | +$0.38/sh | +$458 cycle +$1,118 [-$166…+$545] · 64% credit | 72% surv 64% |
| Up-and-out for even (raise the cap, free) | ~$99 | 31 Jul 2026 | 10d left | +$0.15/sh | +$177 cycle +$837 [-$276…+$243] · 45% credit | 71% surv 60% |
| Max even-money escape in the band | ~$102 | 14 Aug 2026 | 24d left | +$0.12/sh | +$148 cycle +$808 [-$540…+$217] · 37% credit | 77% surv 70% |
| Safety roll (pay small debit, max POP) | ~$104 | 14 Aug 2026 | 24d left | -$0.48/sh | -$581 cycle +$79 [-$1,405…-$532] · 8% credit | 81% surv 78% |
| budget: banked $660 debit $581 (88% used ≈ 0.9 wk of income) → whole cycle still +$79 cash · rolled 12 ct earn ≈ $1,593/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (12 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$100 | 31 Jul 2026 | 10d left | +$0.64/sh | +$767 cycle +$1,067 [+$534…+$1,032] · 96% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$103 | 14 Aug 2026 | 24d left | +$0.28/sh | +$333 cycle +$633 [-$126…+$618] · 65% credit | 74% surv 66% |
| Up-and-out for even (raise the cap, free) | ~$101 | 31 Jul 2026 | 10d left | +$0.10/sh | +$124 cycle +$424 [-$202…+$354] · 54% credit | 71% surv 60% |
| Max even-money escape in the band | ~$104 | 14 Aug 2026 | 24d left | +$0.07/sh | +$89 cycle +$389 [-$418…+$355] · 45% credit | 77% surv 70% |
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 37 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: 0.841 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $8,520
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $97 | 7d | 24 Jul 2026 | $0.70 | 11/12 | $3,300 | $3,611 | 77% | 82% | +$1,366 | -$0 | 0.0% | $7,695 (vs do-nothing $-825) |
| $96.50 | 7d | 24 Jul 2026 | $0.80 | 10/12 | $3,429 | $4,050 | 73% | 79% | +$1,134 | -$0 | 0.0% | $7,870 (vs do-nothing $-650) |
| $96 | 7d | 24 Jul 2026 | $0.90 | 9/12 | $3,471 | $4,404 | 70% | 78% | +$1,036 | -$0 | 0.0% | $8,025 (vs do-nothing $-495) |
| $97 | 14d | 31 Jul 2026 | $1.25 | 12/12 | $3,214 | $3,214 | 70% | 77% | +$666 | -$0 | 0.0% | $8,280 (vs do-nothing $-240) |
| $96.50 | 14d | 31 Jul 2026 | $1.45 | 11/12 | $3,418 | $3,729 | 67% | 75% | +$737 | -$0 | 0.0% | $8,520 (vs do-nothing +$0) |
| $95.50 | 7d | 24 Jul 2026 | $1.10 | 7/12 | $3,300 | $4,854 | 66% | 75% | +$958 | -$0 | 0.0% | $8,275 (vs do-nothing $-245) |
| $96 | 14d | 31 Jul 2026 | $1.60 | 10/12 | $3,429 | $4,050 | 65% | 74% | +$777 | -$0 | 0.0% | $8,670 (vs do-nothing +$150) |
| $96 | 21d | 7 Aug 2026 | $2.10 | 11/12 | $3,300 | $3,611 | 62% | 73% | +$543 | -$0 | 0.0% | $9,235 (vs do-nothing +$715) |
| $95 | 7d | 24 Jul 2026 | $1.30 | 6/12 | $3,343 | $5,207 | 62% | 73% | +$875 | -$0 | 0.0% | $8,430 (vs do-nothing $-90) |
| $95.50 | 14d | 31 Jul 2026 | $1.80 | 9/12 | $3,471 | $4,404 | 61% | 72% | +$617 | -$0 | 0.0% | $8,835 (vs do-nothing +$315) |
| $96 | 28d | 14 Aug 2026 | $2.55 | 12/12 | $3,279 | $3,279 | 61% | 73% | +$583 | -$0 | 0.0% | $9,840 (vs do-nothing +$1,320) |
| $95.50 | 28d | 14 Aug 2026 | $2.70 | 12/12 | $3,471 | $3,471 | 59% | 71% | +$516 | -$0 | 0.0% | $10,020 (vs do-nothing +$1,500) |
| $95 | 14d | 31 Jul 2026 | $2.05 | 8/12 | $3,514 | $4,757 | 59% | 71% | +$638 | -$0 | 0.0% | $9,000 (vs do-nothing +$480) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $95 | 21d | 7 Aug 2026 | $2.55 | 9/12 | $3,279 | $4,211 | 58% | 70% | +$510 | -$0 | 0.0% | $9,510 (vs do-nothing +$990) |
| $94.50 | 7d | 24 Jul 2026 | $1.50 | 5/12 | $3,214 | $5,389 | 57% | 71% | +$720 | -$0 | 0.0% | $8,545 (vs do-nothing +$25) |
| $95 | 28d | 14 Aug 2026 | $2.80 | 11/12 | $3,300 | $3,611 | 57% | 70% | +$338 | -$0 | 0.0% | $10,005 (vs do-nothing +$1,485) |
| $94.50 | 14d | 31 Jul 2026 | $2.25 | 7/12 | $3,375 | $4,929 | 56% | 70% | +$591 | -$0 | 0.0% | $9,080 (vs do-nothing +$560) |
| $94.50 | 28d | 14 Aug 2026 | $3.40 | 9/12 | $3,279 | $4,211 | 55% | 69% | +$636 | -$0 | 0.0% | $10,275 (vs do-nothing +$1,755) |
| $94 | 28d | 14 Aug 2026 | $3.30 | 10/12 | $3,536 | $4,157 | 53% | 68% | +$342 | -$0 | 0.0% | $10,370 (vs do-nothing +$1,850) |
| $94 | 21d | 7 Aug 2026 | $3.00 | 8/12 | $3,429 | $4,671 | 53% | 68% | +$443 | -$0 | 0.0% | $9,760 (vs do-nothing +$1,240) |
| $94 | 7d | 24 Jul 2026 | $1.75 | 5/12 | $3,750 | $5,925 | 53% | 69% | +$741 | -$0 | 0.0% | $8,670 (vs do-nothing +$150) |
| $94 | 14d | 31 Jul 2026 | $2.50 | 6/12 | $3,214 | $5,079 | 52% | 68% | +$477 | -$0 | 0.0% | $9,150 (vs do-nothing +$630) |
| $93.50 | 28d | 14 Aug 2026 | $3.70 | 9/12 | $3,568 | $4,500 | 51% | 67% | +$449 | -$0 | 0.0% | $10,545 (vs do-nothing +$2,025) |
| $93.50 | 14d | 31 Jul 2026 | $2.75 | 6/12 | $3,536 | $5,400 | 49% | 67% | +$538 | -$0 | 0.0% | $9,300 (vs do-nothing +$780) |
| $93 | 28d | 14 Aug 2026 | $4.00 | 8/12 | $3,429 | $4,671 | 48% | 66% | +$428 | -$0 | 0.0% | $10,560 (vs do-nothing +$2,040) |
| $93.50 | 7d | 24 Jul 2026 | $2.00 | 4/12 | $3,429 | $5,914 | 48% | 67% | +$505 | -$0 | 0.0% | $8,740 (vs do-nothing +$220) |
| $93 | 21d | 7 Aug 2026 | $3.50 | 7/12 | $3,500 | $5,054 | 48% | 66% | +$369 | -$0 | 0.0% | $9,955 (vs do-nothing +$1,435) |
| $93 | 14d | 31 Jul 2026 | $3.00 | 5/12 | $3,214 | $5,389 | 46% | 66% | +$432 | -$0 | 0.0% | $9,295 (vs do-nothing +$775) |
| $92.50 | 28d | 14 Aug 2026 | $4.10 | 8/12 | $3,514 | $4,757 | 46% | 65% | +$274 | -$0 | 0.0% | $10,640 (vs do-nothing +$2,120) |
| $92.50 | 21d | 7 Aug 2026 | $3.60 | 7/12 | $3,600 | $5,154 | 45% | 65% | +$187 | -$0 | 0.0% | $10,025 (vs do-nothing +$1,505) |
| $92 | 28d | 14 Aug 2026 | $4.60 | 7/12 | $3,450 | $5,004 | 44% | 65% | +$396 | -$0 | 0.0% | $10,725 (vs do-nothing +$2,205) |
| $93 | 7d | 24 Jul 2026 | $2.20 | 4/12 | $3,771 | $6,257 | 43% | 66% | +$499 | -$0 | 0.0% | $8,820 (vs do-nothing +$300) |
| $92.50 | 14d | 31 Jul 2026 | $3.30 | 5/12 | $3,536 | $5,711 | 43% | 64% | +$450 | -$0 | 0.0% | $9,445 (vs do-nothing +$925) |
| $92 | 21d | 7 Aug 2026 | $4.10 | 6/12 | $3,514 | $5,379 | 43% | 64% | +$335 | -$0 | 0.0% | $10,110 (vs do-nothing +$1,590) |
| $92 | 14d | 31 Jul 2026 | $3.60 | 5/12 | $3,857 | $6,032 | 40% | 63% | +$369 | -$0 | 0.0% | $9,595 (vs do-nothing +$1,075) |
| $92.50 | 7d | 24 Jul 2026 | $2.60 | 3/12 | $3,343 | $6,139 | 39% | 63% | +$452 | -$0 | 0.0% | $8,865 (vs do-nothing +$345) |
| $92 | 7d | 24 Jul 2026 | $2.95 | 3/12 | $3,793 | $6,589 | 35% | 62% | +$488 | -$0 | 0.0% | $8,970 (vs do-nothing +$450) |
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 12 contracts at the conservative CC.