12 contracts (1,200 sh) | BE SS: $96.50 | CC-SS: $86.98 (banked floor $86.41) | IV: MEDIUM | Accounts: Main:1299
| Max Loss | $31,800 | (ND $26.50 + SW $0) x 1200 |
| Normal income ref | $6,120/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 | $2,700 | fortress legs from IBKR |
| 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) | ~$92 | 31 Jul 2026 | 8d left | +$0.75/sh | +$897 cycle +$1,197 [+$367…+$869] · 87% credit | 66% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$96 | 14 Aug 2026 | 22d left | +$0.49/sh | +$589 cycle +$889 [-$265…+$520] · 64% credit | 75% surv 68% |
| Up-and-out for even (raise the cap, free) | ~$94 | 31 Jul 2026 | 8d left | +$0.11/sh | +$129 cycle +$429 [-$628…+$65] · 33% credit | 71% surv 62% |
| Max even-money escape in the band | ~$97 | 14 Aug 2026 | 22d left | +$0.05/sh | +$57 cycle +$357 [-$932…-$28] · 22% credit | 79% surv 75% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$98 | 14 Aug 2026 | 22d left | -$0.20/sh | -$236 cycle +$64 [-$1,307…-$332] · 6% credit | 82% surv 79% |
| budget: banked $300 debit $236 (79% used ≈ 0.2 wk of income) → whole cycle still +$64 cash · rolled 12 ct earn ≈ $1,606/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 |
|---|
Every eligible strike x expiry in the 2-45 DTE band (4 expiries scanned, 39 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: 0.814 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $3,300
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $92.50 | 2d | 24 Jul 2026 | $0.25 | 9/12 | $3,375 | $3,656 | 83% | 85% | +$868 | -$0 | 0.0% | $3,075 (vs do-nothing $-225) |
| $92 | 2d | 24 Jul 2026 | $0.35 | 6/12 | $3,150 | $3,712 | 78% | 82% | +$769 | -$0 | 0.0% | $3,210 (vs do-nothing $-90) |
| $93 | 9d | 31 Jul 2026 | $0.80 | 12/12 | $3,200 | $3,200 | 75% | 79% | +$782 | -$0 | 0.0% | $3,660 (vs do-nothing +$360) |
| $91.50 | 2d | 24 Jul 2026 | $0.45 | 5/12 | $3,375 | $4,031 | 73% | 79% | +$610 | -$0 | 0.0% | $3,275 (vs do-nothing $-25) |
| $92.50 | 9d | 31 Jul 2026 | $0.95 | 10/12 | $3,167 | $3,354 | 71% | 78% | +$744 | -$0 | 0.0% | $3,750 (vs do-nothing +$450) |
| $92 | 9d | 31 Jul 2026 | $1.00 | 10/12 | $3,333 | $3,521 | 68% | 76% | +$443 | -$0 | 0.0% | $3,800 (vs do-nothing +$500) |
| $91 | 2d | 24 Jul 2026 | $0.65 | 4/12 | $3,900 | $4,650 | 68% | 76% | +$887 | -$0 | 0.0% | $3,360 (vs do-nothing +$60) |
| $91.50 | 9d | 31 Jul 2026 | $1.20 | 8/12 | $3,200 | $3,575 | 65% | 74% | +$461 | -$0 | 0.0% | $3,860 (vs do-nothing +$560) |
| $92 | 16d | 7 Aug 2026 | $1.65 | 10/12 | $3,094 | $3,281 | 65% | 74% | +$519 | -$0 | 0.0% | $4,450 (vs do-nothing +$1,150) |
| $92 | 23d | 14 Aug 2026 | $2.05 | 12/12 | $3,209 | $3,209 | 63% | 73% | +$561 | -$0 | 0.0% | $5,160 (vs do-nothing +$1,860) |
| $91.50 | 16d | 7 Aug 2026 | $1.85 | 9/12 | $3,122 | $3,403 | 62% | 72% | +$444 | -$0 | 0.0% | $4,515 (vs do-nothing +$1,215) |
| $90.50 | 2d | 24 Jul 2026 | $0.75 | 3/12 | $3,375 | $4,219 | 62% | 72% | +$365 | -$0 | 0.0% | $3,375 (vs do-nothing +$75) |
| $91 | 9d | 31 Jul 2026 | $1.40 | 7/12 | $3,267 | $3,735 | 61% | 72% | +$448 | -$0 | 0.0% | $3,930 (vs do-nothing +$630) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $91.50 | 23d | 14 Aug 2026 | $2.25 | 11/12 | $3,228 | $3,322 | 61% | 72% | +$527 | -$0 | 0.0% | $5,225 (vs do-nothing +$1,925) |
| $91 | 16d | 7 Aug 2026 | $1.95 | 9/12 | $3,291 | $3,572 | 59% | 70% | +$291 | -$0 | 0.0% | $4,605 (vs do-nothing +$1,305) |
| $91 | 23d | 14 Aug 2026 | $2.50 | 10/12 | $3,261 | $3,448 | 59% | 71% | +$537 | -$0 | 0.0% | $5,300 (vs do-nothing +$2,000) |
| $90.50 | 9d | 31 Jul 2026 | $1.60 | 6/12 | $3,200 | $3,762 | 58% | 71% | +$381 | -$0 | 0.0% | $3,960 (vs do-nothing +$660) |
| $90.50 | 16d | 7 Aug 2026 | $2.15 | 8/12 | $3,225 | $3,600 | 56% | 69% | +$249 | -$0 | 0.0% | $4,620 (vs do-nothing +$1,320) |
| $90.50 | 23d | 14 Aug 2026 | $2.70 | 9/12 | $3,170 | $3,451 | 56% | 70% | +$460 | -$0 | 0.0% | $5,280 (vs do-nothing +$1,980) |
| $90 | 2d | 24 Jul 2026 | $1.05 | 2/12 | $3,150 | $4,088 | 55% | 69% | +$535 | -$0 | 0.0% | $3,410 (vs do-nothing +$110) |
| $90 | 9d | 31 Jul 2026 | $1.90 | 5/12 | $3,167 | $3,823 | 54% | 68% | +$444 | -$0 | 0.0% | $4,000 (vs do-nothing +$700) |
| $90 | 16d | 7 Aug 2026 | $2.45 | 7/12 | $3,216 | $3,684 | 54% | 68% | +$319 | -$0 | 0.0% | $4,665 (vs do-nothing +$1,365) |
| $90 | 23d | 14 Aug 2026 | $2.95 | 8/12 | $3,078 | $3,453 | 54% | 68% | +$424 | -$0 | 0.0% | $5,260 (vs do-nothing +$1,960) |
| $89.50 | 23d | 14 Aug 2026 | $3.10 | 8/12 | $3,235 | $3,610 | 51% | 67% | +$320 | -$0 | 0.0% | $5,380 (vs do-nothing +$2,080) |
| $89.50 | 16d | 7 Aug 2026 | $2.85 | 6/12 | $3,206 | $3,769 | 51% | 67% | +$454 | -$0 | 0.0% | $4,710 (vs do-nothing +$1,410) |
| $89.50 | 9d | 31 Jul 2026 | $2.10 | 5/12 | $3,500 | $4,156 | 50% | 67% | +$367 | -$0 | 0.0% | $4,100 (vs do-nothing +$800) |
| $89.50 | 2d | 24 Jul 2026 | $1.20 | 2/12 | $3,600 | $4,538 | 49% | 67% | +$265 | -$0 | 0.0% | $3,440 (vs do-nothing +$140) |
| $89 | 23d | 14 Aug 2026 | $3.40 | 7/12 | $3,104 | $3,573 | 49% | 66% | +$312 | -$0 | 0.0% | $5,330 (vs do-nothing +$2,030) |
| $89 | 16d | 7 Aug 2026 | $3.00 | 6/12 | $3,375 | $3,938 | 48% | 66% | +$335 | -$0 | 0.0% | $4,800 (vs do-nothing +$1,500) |
| $89 | 9d | 31 Jul 2026 | $2.35 | 4/12 | $3,133 | $3,883 | 47% | 66% | +$269 | -$0 | 0.0% | $4,040 (vs do-nothing +$740) |
| $88.50 | 23d | 14 Aug 2026 | $3.70 | 7/12 | $3,378 | $3,847 | 46% | 66% | +$330 | -$0 | 0.0% | $5,540 (vs do-nothing +$2,240) |
| $88.50 | 16d | 7 Aug 2026 | $3.20 | 6/12 | $3,600 | $4,162 | 45% | 64% | +$253 | -$0 | 0.0% | $4,920 (vs do-nothing +$1,620) |
| $88 | 23d | 14 Aug 2026 | $4.10 | 6/12 | $3,209 | $3,771 | 44% | 64% | +$298 | -$0 | 0.0% | $5,460 (vs do-nothing +$2,160) |
| $88.50 | 9d | 31 Jul 2026 | $2.65 | 4/12 | $3,533 | $4,283 | 43% | 64% | +$282 | -$0 | 0.0% | $4,160 (vs do-nothing +$860) |
| $89 | 2d | 24 Jul 2026 | $1.50 | 2/12 | $4,500 | $5,438 | 43% | 64% | +$331 | -$0 | 0.0% | $3,500 (vs do-nothing +$200) |
| $88 | 16d | 7 Aug 2026 | $3.50 | 5/12 | $3,281 | $3,938 | 42% | 63% | +$221 | -$0 | 0.0% | $4,800 (vs do-nothing +$1,500) |
| $88 | 9d | 31 Jul 2026 | $2.95 | 4/12 | $3,933 | $4,683 | 39% | 62% | +$266 | -$0 | 0.0% | $4,280 (vs do-nothing +$980) |
| $88.50 | 2d | 24 Jul 2026 | $1.85 | 2/12 | $5,550 | $6,488 | 36% | 62% | +$437 | -$0 | 0.0% | $3,570 (vs do-nothing +$270) |
| $88 | 2d | 24 Jul 2026 | $2.20 | 1/12 | $3,300 | $4,331 | 30% | 60% | +$219 | -$0 | 0.0% | $3,470 (vs do-nothing +$170) |
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.