12 contracts (1,200 sh) | BE SS: $96.50 | CC-SS: $86.79 | IV: MEDIUM | Accounts: Main:1299
| Max Loss | $31,800 | (ND $26.50 + SW $0) x 1200 |
| Normal income ref | $6,789/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 |
|---|
| 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 | +$0.69/sh | +$833 cycle +$1,493 [+$545…+$1,022] · 99% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$100 | 14 Aug 2026 | 24d left | +$0.55/sh | +$663 cycle +$1,323 [+$98…+$779] · 81% credit | 74% surv 65% |
| Up-and-out for even (raise the cap, free) | ~$99 | 31 Jul 2026 | 10d left | +$0.04/sh | +$45 cycle +$705 [-$389…+$117] · 34% credit | 72% surv 61% |
| Max even-money escape in the band | ~$102 | 14 Aug 2026 | 24d left | +$0.02/sh | +$28 cycle +$688 [-$648…+$105] · 30% credit | 77% surv 71% |
| Safety roll (pay small debit, max POP) | ~$104 | 14 Aug 2026 | 24d left | -$0.46/sh | -$557 cycle +$103 [-$1,329…-$489] · 9% credit | 83% surv 79% |
| budget: banked $660 debit $557 (84% used ≈ 0.9 wk of income) → whole cycle still +$103 cash · rolled 12 ct earn ≈ $1,697/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 | +$0.65/sh | +$778 cycle +$1,078 [+$580…+$1,096] · 98% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$102 | 14 Aug 2026 | 24d left | +$0.50/sh | +$601 cycle +$901 [+$180…+$913] · 82% credit | 74% surv 65% |
| Up-and-out for even (raise the cap, free) | ~$100 | 31 Jul 2026 | 10d left | +$0.19/sh | +$228 cycle +$528 [-$61…+$489] · 69% credit | 70% surv 58% |
| Max even-money escape in the band | ~$103 | 14 Aug 2026 | 24d left | +$0.16/sh | +$194 cycle +$494 [-$303…+$491] · 55% credit | 76% surv 69% |
| Safety roll (pay small debit, max POP) | ~$104 | 14 Aug 2026 | 24d left | -$0.03/sh | -$32 cycle +$268 [-$569…+$262] · 37% credit | 77% surv 71% |
| budget: banked $300 debit $32 (11% used ≈ 0.1 wk of income) → whole cycle still +$268 cash · rolled 12 ct earn ≈ $2,402/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 34 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: 0.839 (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $96.50 | 7d | 24 Jul 2026 | $0.75 | 11/12 | $3,536 | $3,846 | 75% | 80% | +$1,117 | -$0 | 0.0% | $7,750 (vs do-nothing $-770) |
| $96 | 7d | 24 Jul 2026 | $0.90 | 9/12 | $3,471 | $4,404 | 71% | 78% | +$1,032 | -$0 | 0.0% | $8,025 (vs do-nothing $-495) |
| $96.50 | 14d | 31 Jul 2026 | $1.45 | 11/12 | $3,418 | $3,729 | 69% | 76% | +$940 | -$0 | 0.0% | $8,520 (vs do-nothing +$0) |
| $95.50 | 7d | 24 Jul 2026 | $1.05 | 8/12 | $3,600 | $4,843 | 67% | 76% | +$951 | -$0 | 0.0% | $8,200 (vs do-nothing $-320) |
| $96 | 14d | 31 Jul 2026 | $1.60 | 10/12 | $3,429 | $4,050 | 66% | 74% | +$851 | -$0 | 0.0% | $8,670 (vs do-nothing +$150) |
| $96 | 21d | 7 Aug 2026 | $2.15 | 12/12 | $3,686 | $3,686 | 64% | 74% | +$859 | -$0 | 0.0% | $9,360 (vs do-nothing +$840) |
| $95 | 7d | 24 Jul 2026 | $1.25 | 7/12 | $3,750 | $5,304 | 63% | 74% | +$943 | -$0 | 0.0% | $8,380 (vs do-nothing $-140) |
| $95.50 | 14d | 31 Jul 2026 | $1.80 | 9/12 | $3,471 | $4,404 | 63% | 73% | +$811 | -$0 | 0.0% | $8,835 (vs do-nothing +$315) |
| $95.50 | 28d | 14 Aug 2026 | $2.85 | 12/12 | $3,664 | $3,664 | 60% | 72% | +$777 | -$0 | 0.0% | $10,200 (vs do-nothing +$1,680) |
| $95 | 14d | 31 Jul 2026 | $2.00 | 8/12 | $3,429 | $4,671 | 60% | 71% | +$763 | -$0 | 0.0% | $8,960 (vs do-nothing +$440) |
| $94.50 | 7d | 24 Jul 2026 | $1.45 | 6/12 | $3,729 | $5,593 | 59% | 72% | +$841 | -$0 | 0.0% | $8,520 (vs do-nothing +$0) |
| $95 | 21d | 7 Aug 2026 | $2.60 | 10/12 | $3,714 | $4,336 | 59% | 72% | +$812 | -$0 | 0.0% | $9,670 (vs do-nothing +$1,150) |
| $95 | 28d | 14 Aug 2026 | $2.90 | 11/12 | $3,418 | $3,729 | 58% | 71% | +$537 | -$0 | 0.0% | $10,115 (vs do-nothing +$1,595) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $94.50 | 14d | 31 Jul 2026 | $2.20 | 8/12 | $3,771 | $5,014 | 57% | 71% | +$760 | -$0 | 0.0% | $9,120 (vs do-nothing +$600) |
| $94.50 | 28d | 14 Aug 2026 | $3.30 | 10/12 | $3,536 | $4,157 | 56% | 71% | +$690 | -$0 | 0.0% | $10,370 (vs do-nothing +$1,850) |
| $94 | 7d | 24 Jul 2026 | $1.70 | 5/12 | $3,643 | $5,818 | 55% | 70% | +$780 | -$0 | 0.0% | $8,645 (vs do-nothing +$125) |
| $94 | 14d | 31 Jul 2026 | $2.40 | 7/12 | $3,600 | $5,154 | 54% | 69% | +$636 | -$0 | 0.0% | $9,185 (vs do-nothing +$665) |
| $94 | 21d | 7 Aug 2026 | $3.00 | 8/12 | $3,429 | $4,671 | 54% | 69% | +$601 | -$0 | 0.0% | $9,760 (vs do-nothing +$1,240) |
| $94 | 28d | 14 Aug 2026 | $3.50 | 10/12 | $3,750 | $4,371 | 54% | 69% | +$664 | -$0 | 0.0% | $10,570 (vs do-nothing +$2,050) |
| $93.50 | 28d | 14 Aug 2026 | $3.70 | 9/12 | $3,568 | $4,500 | 52% | 68% | +$562 | -$0 | 0.0% | $10,545 (vs do-nothing +$2,025) |
| $93.50 | 14d | 31 Jul 2026 | $2.70 | 6/12 | $3,471 | $5,336 | 51% | 68% | +$626 | -$0 | 0.0% | $9,270 (vs do-nothing +$750) |
| $93.50 | 7d | 24 Jul 2026 | $1.90 | 5/12 | $4,071 | $6,246 | 50% | 68% | +$697 | -$0 | 0.0% | $8,745 (vs do-nothing +$225) |
| $93 | 28d | 14 Aug 2026 | $4.00 | 8/12 | $3,429 | $4,671 | 49% | 68% | +$542 | -$0 | 0.0% | $10,560 (vs do-nothing +$2,040) |
| $93 | 21d | 7 Aug 2026 | $3.50 | 7/12 | $3,500 | $5,054 | 49% | 67% | +$523 | -$0 | 0.0% | $9,955 (vs do-nothing +$1,435) |
| $93 | 14d | 31 Jul 2026 | $2.95 | 6/12 | $3,793 | $5,657 | 48% | 67% | +$619 | -$0 | 0.0% | $9,420 (vs do-nothing +$900) |
| $92.50 | 28d | 14 Aug 2026 | $4.10 | 8/12 | $3,514 | $4,757 | 47% | 66% | +$395 | -$0 | 0.0% | $10,640 (vs do-nothing +$2,120) |
| $92.50 | 21d | 7 Aug 2026 | $3.80 | 7/12 | $3,800 | $5,354 | 46% | 66% | +$549 | -$0 | 0.0% | $10,165 (vs do-nothing +$1,645) |
| $93 | 7d | 24 Jul 2026 | $2.20 | 4/12 | $3,771 | $6,257 | 46% | 66% | +$617 | -$0 | 0.0% | $8,820 (vs do-nothing +$300) |
| $92 | 28d | 14 Aug 2026 | $4.50 | 8/12 | $3,857 | $5,100 | 45% | 66% | +$493 | -$0 | 0.0% | $10,960 (vs do-nothing +$2,440) |
| $92.50 | 14d | 31 Jul 2026 | $3.20 | 5/12 | $3,429 | $5,604 | 45% | 65% | +$490 | -$0 | 0.0% | $9,395 (vs do-nothing +$875) |
| $92 | 21d | 7 Aug 2026 | $4.10 | 6/12 | $3,514 | $5,379 | 44% | 65% | +$479 | -$0 | 0.0% | $10,110 (vs do-nothing +$1,590) |
| $92.50 | 7d | 24 Jul 2026 | $2.45 | 4/12 | $4,200 | $6,686 | 42% | 64% | +$546 | -$0 | 0.0% | $8,920 (vs do-nothing +$400) |
| $92 | 14d | 31 Jul 2026 | $3.50 | 5/12 | $3,750 | $5,925 | 42% | 64% | +$499 | -$0 | 0.0% | $9,545 (vs do-nothing +$1,025) |
| $92 | 7d | 24 Jul 2026 | $2.80 | 3/12 | $3,600 | $6,396 | 38% | 63% | +$452 | -$0 | 0.0% | $8,925 (vs do-nothing +$405) |
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.