12 contracts (1,200 sh) | BE SS: $96.50 | CC-SS: $87.42 | IV: MEDIUM | Accounts: Main:1299
| Max Loss | $31,800 | (ND $26.50 + SW $0) x 1200 |
| Normal income ref | $5,464/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 | $5,640 | 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 |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$98 | 14 Aug 2026 | 24d left | +$0.48/sh | +$573 cycle +$933 [-$120…+$676] · 67% credit | 68% surv 59% |
| Roll out (same strike, buy time) | ~$97 | 31 Jul 2026 | 10d left | +$0.08/sh | +$94 cycle +$454 [-$472…+$186] · 36% credit | 64% surv 51% |
| Max even-money escape in the band | ~$99 | 14 Aug 2026 | 24d left | +$0.07/sh | +$85 cycle +$445 [-$632…+$178] · 34% credit | 72% surv 64% |
| Safety roll (pay small debit, max POP) | ~$100 | 14 Aug 2026 | 24d left | -$0.13/sh | -$150 cycle +$210 [-$902…-$59] · 21% credit | 74% surv 67% |
| budget: banked $360 debit $150 (42% used ≈ 0.4 wk of income) → whole cycle still +$210 cash · rolled 12 ct earn ≈ $2,449/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 |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$100 | 14 Aug 2026 | 24d left | +$0.43/sh | +$511 cycle +$631 [-$42…+$837] · 74% credit | 68% surv 59% |
| Roll out (same strike, buy time) | ~$99 | 31 Jul 2026 | 10d left | +$0.03/sh | +$39 cycle +$159 [-$394…+$333] · 50% credit | 64% surv 51% |
| Max even-money escape in the band | ~$101 | 14 Aug 2026 | 24d left | +$0.01/sh | +$15 cycle +$135 [-$561…+$328] · 45% credit | 72% surv 64% |
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 31 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: 0.829 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $6,720
| 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 | 7d | 24 Jul 2026 | $0.95 | 7/12 | $2,850 | $3,814 | 68% | 77% | +$566 | -$0 | 0.0% | $6,755 (vs do-nothing +$35) |
| $95.50 | 14d | 31 Jul 2026 | $1.15 | 12/12 | $2,957 | $2,957 | 66% | 74% | $-119 | -$0 | 0.0% | $7,020 (vs do-nothing +$300) |
| $94.50 | 7d | 24 Jul 2026 | $0.70 | 10/12 | $3,000 | $3,386 | 64% | 72% | $-960 | -$0 | 0.0% | $6,520 (vs do-nothing $-200) |
| $95 | 14d | 31 Jul 2026 | $1.30 | 10/12 | $2,786 | $3,171 | 63% | 73% | $-141 | -$0 | 0.0% | $7,120 (vs do-nothing +$400) |
| $95 | 21d | 7 Aug 2026 | $1.80 | 11/12 | $2,829 | $3,021 | 61% | 72% | $-15 | -$0 | 0.0% | $7,710 (vs do-nothing +$990) |
| $95 | 28d | 14 Aug 2026 | $2.20 | 12/12 | $2,829 | $2,829 | 61% | 73% | +$302 | -$0 | 0.0% | $8,280 (vs do-nothing +$1,560) |
| $94.50 | 14d | 31 Jul 2026 | $1.50 | 9/12 | $2,893 | $3,471 | 60% | 71% | $-103 | -$0 | 0.0% | $7,260 (vs do-nothing +$540) |
| $94 | 7d | 24 Jul 2026 | $0.85 | 8/12 | $2,914 | $3,686 | 59% | 71% | $-895 | -$0 | 0.0% | $6,680 (vs do-nothing $-40) |
| $94.50 | 28d | 14 Aug 2026 | $2.45 | 11/12 | $2,888 | $3,080 | 58% | 70% | +$26 | -$0 | 0.0% | $8,425 (vs do-nothing +$1,705) |
| $94 | 14d | 31 Jul 2026 | $1.65 | 8/12 | $2,829 | $3,600 | 57% | 70% | $-187 | -$0 | 0.0% | $7,320 (vs do-nothing +$600) |
| $94 | 21d | 7 Aug 2026 | $2.20 | 9/12 | $2,829 | $3,407 | 57% | 69% | $-31 | -$0 | 0.0% | $7,890 (vs do-nothing +$1,170) |
| $94 | 28d | 14 Aug 2026 | $2.60 | 10/12 | $2,786 | $3,171 | 56% | 70% | +$297 | -$0 | 0.0% | $8,420 (vs do-nothing +$1,700) |
| $93.50 | 7d | 24 Jul 2026 | $1.50 | 5/12 | $3,214 | $4,564 | 55% | 70% | +$378 | -$0 | 0.0% | $7,020 (vs do-nothing +$300) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $93.50 | 14d | 31 Jul 2026 | $1.85 | 7/12 | $2,775 | $3,739 | 54% | 68% | $-199 | -$0 | 0.0% | $7,385 (vs do-nothing +$665) |
| $93.50 | 28d | 14 Aug 2026 | $2.85 | 9/12 | $2,748 | $3,327 | 54% | 69% | +$255 | -$0 | 0.0% | $8,475 (vs do-nothing +$1,755) |
| $93 | 28d | 14 Aug 2026 | $3.10 | 9/12 | $2,989 | $3,568 | 52% | 68% | +$257 | -$0 | 0.0% | $8,700 (vs do-nothing +$1,980) |
| $93 | 21d | 7 Aug 2026 | $2.60 | 8/12 | $2,971 | $3,743 | 51% | 68% | +$189 | -$0 | 0.0% | $8,080 (vs do-nothing +$1,360) |
| $93 | 14d | 31 Jul 2026 | $2.15 | 6/12 | $2,764 | $3,921 | 51% | 67% | $-97 | -$0 | 0.0% | $7,470 (vs do-nothing +$750) |
| $93 | 7d | 24 Jul 2026 | $1.50 | 5/12 | $3,214 | $4,564 | 51% | 67% | $-134 | -$0 | 0.0% | $7,020 (vs do-nothing +$300) |
| $92.50 | 28d | 14 Aug 2026 | $3.30 | 8/12 | $2,829 | $3,600 | 49% | 67% | +$197 | -$0 | 0.0% | $8,640 (vs do-nothing +$1,920) |
| $92.50 | 21d | 7 Aug 2026 | $2.90 | 7/12 | $2,900 | $3,864 | 49% | 66% | $-67 | -$0 | 0.0% | $8,120 (vs do-nothing +$1,400) |
| $92.50 | 14d | 31 Jul 2026 | $2.40 | 6/12 | $3,086 | $4,243 | 48% | 66% | $-111 | -$0 | 0.0% | $7,620 (vs do-nothing +$900) |
| $92 | 28d | 14 Aug 2026 | $3.60 | 8/12 | $3,086 | $3,857 | 47% | 65% | $-5 | -$0 | 0.0% | $8,880 (vs do-nothing +$2,160) |
| $92 | 21d | 7 Aug 2026 | $3.10 | 7/12 | $3,100 | $4,064 | 47% | 65% | $-144 | -$0 | 0.0% | $8,260 (vs do-nothing +$1,540) |
| $92.50 | 7d | 24 Jul 2026 | $1.55 | 5/12 | $3,321 | $4,671 | 46% | 64% | $-595 | -$0 | 0.0% | $7,045 (vs do-nothing +$325) |
| $91.50 | 28d | 14 Aug 2026 | $3.80 | 7/12 | $2,850 | $3,814 | 45% | 64% | $-68 | -$0 | 0.0% | $8,750 (vs do-nothing +$2,030) |
| $92 | 14d | 31 Jul 2026 | $2.55 | 5/12 | $2,732 | $4,082 | 45% | 64% | $-232 | -$0 | 0.0% | $7,545 (vs do-nothing +$825) |
| $91.50 | 21d | 7 Aug 2026 | $3.40 | 6/12 | $2,914 | $4,071 | 44% | 64% | $-116 | -$0 | 0.0% | $8,220 (vs do-nothing +$1,500) |
| $91.50 | 14d | 31 Jul 2026 | $2.85 | 5/12 | $3,054 | $4,404 | 42% | 63% | $-229 | -$0 | 0.0% | $7,695 (vs do-nothing +$975) |
| $92 | 7d | 24 Jul 2026 | $1.75 | 4/12 | $3,000 | $4,543 | 42% | 63% | $-632 | -$0 | 0.0% | $7,060 (vs do-nothing +$340) |
| $91.50 | 7d | 24 Jul 2026 | $2.00 | 4/12 | $3,429 | $4,971 | 38% | 61% | $-707 | -$0 | 0.0% | $7,160 (vs do-nothing +$440) |
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.