12 contracts (1,200 sh) | BE SS: $96.50 | CC-SS: $89.78 (banked floor $89.14) | IV: MEDIUM | Accounts: Main:1299
| Max Loss | $31,800 | (ND $26.50 + SW $0) x 1200 |
| Normal income ref | $3,812/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 | $1,368 | 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) | ~$94 | 7 Aug 2026 | 8d left | +$0.52/sh | +$618 cycle +$978 [+$91…+$730] · 80% credit | 65% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$98 | 21 Aug 2026 | 22d left | +$0.47/sh | +$562 cycle +$922 [-$209…+$639] · 67% credit | 74% surv 66% |
| Max even-money escape in the band | ~$98 | 21 Aug 2026 | 22d left | +$0.22/sh | +$263 cycle +$623 [-$569…+$326] · 45% credit | 76% surv 70% |
| reaches SS ✓ | ||||||
| Up-and-out for even (raise the cap, free) | ~$96 | 7 Aug 2026 | 8d left | +$0.12/sh | +$139 cycle +$499 [-$502…+$213] · 41% credit | 69% surv 59% |
| Safety roll (pay small debit, max POP) | ~$100 | 21 Aug 2026 | 22d left | -$0.22/sh | -$269 cycle +$91 [-$1,218…-$242] · 10% credit | 82% surv 78% |
| budget: banked $360 debit $269 (75% used ≈ 0.3 wk of income) → whole cycle still +$91 cash · rolled 12 ct earn ≈ $1,797/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 |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$99 | 21 Aug 2026 | 19d left | +$0.33/sh | +$400 cycle +$700 [+$27…+$700] · 77% credit | 68% surv 57% |
| Safety roll (pay small debit, max POP) | ~$100 | 21 Aug 2026 | 19d left | -$0.21/sh | -$258 cycle +$42 [-$724…+$1] · 25% credit | 72% surv 65% |
| budget: banked $300 debit $258 (86% used ≈ 1.2 wk of income) → whole cycle still +$42 cash · rolled 12 ct earn ≈ $3,200/mo while parked; 0 ct free to re-sell | ||||||
| Roll out (same strike, buy time) | ~$98 | 14 Aug 2026 | 12d left | -$0.41/sh | -$493 cycle -$193 [-$979…-$225] · 16% credit | 61% surv 51% |
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 44 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: 0.900 (fallback) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $1,428
| 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 | 3d | 31 Jul 2026 | $0.30 | 7/12 | $2,100 | $2,175 | 86% | 88% | +$1,129 | -$0 | 0.0% | $1,603 (vs do-nothing +$175) |
| $95.50 | 10d | 7 Aug 2026 | $0.60 | 11/12 | $1,980 | $1,995 | 80% | 83% | +$508 | -$0 | 0.0% | $2,033 (vs do-nothing +$605) |
| $93.50 | 3d | 31 Jul 2026 | $0.50 | 4/12 | $2,000 | $2,120 | 78% | 83% | +$853 | -$0 | 0.0% | $1,608 (vs do-nothing +$180) |
| $95 | 10d | 7 Aug 2026 | $0.65 | 10/12 | $1,950 | $1,980 | 77% | 81% | +$330 | -$0 | 0.0% | $2,028 (vs do-nothing +$600) |
| $93 | 3d | 31 Jul 2026 | $0.65 | 3/12 | $1,950 | $2,085 | 73% | 80% | +$758 | -$0 | 0.0% | $1,608 (vs do-nothing +$180) |
| $95.50 | 24d | 21 Aug 2026 | $1.40 | 11/12 | $1,925 | $1,940 | 72% | 78% | +$306 | -$0 | 0.0% | $2,913 (vs do-nothing +$1,485) |
| $94 | 10d | 7 Aug 2026 | $0.75 | 9/12 | $2,025 | $2,070 | 71% | 77% | $-65 | -$0 | 0.0% | $2,058 (vs do-nothing +$630) |
| $95 | 24d | 21 Aug 2026 | $1.65 | 10/12 | $2,062 | $2,092 | 70% | 77% | +$420 | -$0 | 0.0% | $3,028 (vs do-nothing +$1,600) |
| $94.50 | 17d | 14 Aug 2026 | $1.00 | 11/12 | $1,941 | $1,956 | 70% | 75% | $-294 | -$0 | 0.0% | $2,473 (vs do-nothing +$1,045) |
| $93.50 | 10d | 7 Aug 2026 | $0.90 | 8/12 | $2,160 | $2,220 | 68% | 75% | $-41 | -$0 | 0.0% | $2,108 (vs do-nothing +$680) |
| $92.50 | 3d | 31 Jul 2026 | $0.80 | 3/12 | $2,400 | $2,535 | 68% | 76% | +$789 | -$0 | 0.0% | $1,653 (vs do-nothing +$225) |
| $94 | 17d | 14 Aug 2026 | $1.15 | 10/12 | $2,029 | $2,059 | 67% | 74% | $-260 | -$0 | 0.0% | $2,528 (vs do-nothing +$1,100) |
| $94 | 24d | 21 Aug 2026 | $1.90 | 9/12 | $2,138 | $2,182 | 66% | 74% | +$310 | -$0 | 0.0% | $3,093 (vs do-nothing +$1,665) |
| 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 | 17d | 14 Aug 2026 | $1.45 | 8/12 | $2,047 | $2,107 | 65% | 73% | +$79 | -$0 | 0.0% | $2,548 (vs do-nothing +$1,120) |
| $93 | 10d | 7 Aug 2026 | $1.20 | 6/12 | $2,160 | $2,250 | 65% | 73% | +$218 | -$0 | 0.0% | $2,118 (vs do-nothing +$690) |
| $93.50 | 24d | 21 Aug 2026 | $2.05 | 8/12 | $2,050 | $2,110 | 63% | 73% | +$252 | -$0 | 0.0% | $3,028 (vs do-nothing +$1,600) |
| $93 | 17d | 14 Aug 2026 | $1.35 | 8/12 | $1,906 | $1,966 | 62% | 71% | $-318 | -$0 | 0.0% | $2,468 (vs do-nothing +$1,040) |
| $92 | 3d | 31 Jul 2026 | $1.00 | 2/12 | $2,000 | $2,150 | 62% | 73% | +$582 | -$0 | 0.0% | $1,618 (vs do-nothing +$190) |
| $92.50 | 10d | 7 Aug 2026 | $1.35 | 5/12 | $2,025 | $2,130 | 62% | 71% | +$135 | -$0 | 0.0% | $2,078 (vs do-nothing +$650) |
| $93 | 24d | 21 Aug 2026 | $2.10 | 8/12 | $2,100 | $2,160 | 61% | 72% | +$114 | -$0 | 0.0% | $3,068 (vs do-nothing +$1,640) |
| $92.50 | 17d | 14 Aug 2026 | $1.70 | 7/12 | $2,100 | $2,175 | 60% | 70% | $-89 | -$0 | 0.0% | $2,583 (vs do-nothing +$1,155) |
| $92.50 | 24d | 21 Aug 2026 | $1.90 | 9/12 | $2,138 | $2,182 | 59% | 69% | $-425 | -$0 | 0.0% | $3,093 (vs do-nothing +$1,665) |
| $92 | 10d | 7 Aug 2026 | $1.60 | 4/12 | $1,920 | $2,040 | 58% | 70% | +$166 | -$0 | 0.0% | $2,048 (vs do-nothing +$620) |
| $92 | 17d | 14 Aug 2026 | $2.15 | 6/12 | $2,276 | $2,366 | 57% | 69% | +$135 | -$0 | 0.0% | $2,688 (vs do-nothing +$1,260) |
| $91.50 | 3d | 31 Jul 2026 | $1.20 | 2/12 | $2,400 | $2,550 | 57% | 71% | +$570 | -$0 | 0.0% | $1,658 (vs do-nothing +$230) |
| $92 | 24d | 21 Aug 2026 | $2.60 | 6/12 | $1,950 | $2,040 | 56% | 69% | +$85 | -$0 | 0.0% | $2,958 (vs do-nothing +$1,530) |
| $91.50 | 10d | 7 Aug 2026 | $1.45 | 5/12 | $2,175 | $2,280 | 55% | 68% | $-351 | -$0 | 0.0% | $2,128 (vs do-nothing +$700) |
| $91.50 | 17d | 14 Aug 2026 | $1.65 | 7/12 | $2,038 | $2,113 | 54% | 67% | $-696 | -$0 | 0.0% | $2,548 (vs do-nothing +$1,120) |
| $91.50 | 24d | 21 Aug 2026 | $1.85 | 9/12 | $2,081 | $2,126 | 54% | 66% | $-965 | -$0 | 0.0% | $3,048 (vs do-nothing +$1,620) |
| $91 | 24d | 21 Aug 2026 | $3.20 | 5/12 | $2,000 | $2,105 | 52% | 67% | +$160 | -$0 | 0.0% | $3,003 (vs do-nothing +$1,575) |
| $91 | 17d | 14 Aug 2026 | $1.80 | 6/12 | $1,906 | $1,996 | 52% | 66% | $-696 | -$0 | 0.0% | $2,478 (vs do-nothing +$1,050) |
| $91 | 10d | 7 Aug 2026 | $2.00 | 4/12 | $2,400 | $2,520 | 51% | 66% | +$87 | -$0 | 0.0% | $2,208 (vs do-nothing +$780) |
| $91 | 3d | 31 Jul 2026 | $1.45 | 2/12 | $2,900 | $3,050 | 51% | 69% | +$588 | -$0 | 0.0% | $1,708 (vs do-nothing +$280) |
| $90.50 | 24d | 21 Aug 2026 | $2.35 | 7/12 | $2,056 | $2,131 | 50% | 64% | $-737 | -$0 | 0.0% | $3,038 (vs do-nothing +$1,610) |
| $90.50 | 17d | 14 Aug 2026 | $2.15 | 6/12 | $2,276 | $2,366 | 49% | 64% | $-601 | -$0 | 0.0% | $2,688 (vs do-nothing +$1,260) |
| $90.50 | 10d | 7 Aug 2026 | $1.80 | 4/12 | $2,160 | $2,280 | 48% | 64% | $-470 | -$0 | 0.0% | $2,128 (vs do-nothing +$700) |
| $90 | 24d | 21 Aug 2026 | $3.50 | 5/12 | $2,188 | $2,292 | 47% | 65% | +$29 | -$0 | 0.0% | $3,153 (vs do-nothing +$1,725) |
| $90 | 17d | 14 Aug 2026 | $2.20 | 5/12 | $1,941 | $2,046 | 46% | 63% | $-701 | -$0 | 0.0% | $2,503 (vs do-nothing +$1,075) |
| $89.50 | 24d | 21 Aug 2026 | $3.10 | 5/12 | $1,938 | $2,042 | 45% | 63% | $-394 | -$0 | 0.0% | $2,813 (vs do-nothing +$1,385) |
| $90 | 10d | 7 Aug 2026 | $2.35 | 3/12 | $2,115 | $2,250 | 44% | 63% | $-114 | -$0 | 0.0% | $2,118 (vs do-nothing +$690) |
| $89.50 | 17d | 14 Aug 2026 | $3.70 | 3/12 | $1,959 | $2,094 | 43% | 64% | +$219 | -$0 | 0.0% | $2,439 (vs do-nothing +$1,011) |
| $89.50 | 10d | 7 Aug 2026 | $2.35 | 3/12 | $2,115 | $2,250 | 41% | 61% | $-389 | -$0 | 0.0% | $2,034 (vs do-nothing +$606) |
| $90 | 3d | 31 Jul 2026 | $2.05 | 1/12 | $2,050 | $2,215 | 39% | 63% | +$310 | -$0 | 0.0% | $1,628 (vs do-nothing +$200) |
| $89.50 | 3d | 31 Jul 2026 | $2.25 | 1/12 | $2,250 | $2,415 | 34% | 64% | +$170 | -$0 | 0.0% | $1,620 (vs do-nothing +$192) |
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 12 contracts at the conservative CC.