12 contracts (1,200 sh) | BE SS: $96.50 | CC-SS: $86.41 (banked floor $85.72) | IV: MEDIUM | Accounts: Main:1299
| Max Loss | $31,800 | (ND $26.50 + SW $0) x 1200 |
| Normal income ref | $5,929/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 | $4,500 | 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 |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$97 | 21 Aug 2026 | 22d left | +$0.57/sh | +$684 cycle +$1,104 [-$309…+$752] · 64% credit | 73% surv 64% |
| Roll out (same strike, buy time) | ~$94 | 7 Aug 2026 | 8d left | +$0.36/sh | +$432 cycle +$852 [-$285…+$544] · 60% credit | 66% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$95 | 7 Aug 2026 | 8d left | +$0.16/sh | +$196 cycle +$616 [-$574…+$282] · 41% credit | 69% surv 56% |
| Max even-money escape in the band | ~$98 | 21 Aug 2026 | 22d left | +$0.03/sh | +$40 cycle +$460 [-$1,136…+$65] · 27% credit | 76% surv 70% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$99 | 21 Aug 2026 | 22d left | -$0.26/sh | -$311 cycle +$109 [-$1,584…-$309] · 8% credit | 79% surv 74% |
| budget: banked $420 debit $311 (74% used ≈ 0.3 wk of income) → whole cycle still +$109 cash · rolled 12 ct earn ≈ $2,052/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 |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$98 | 21 Aug 2026 | 19d left | +$0.39/sh | +$472 cycle +$712 [-$50…+$948] · 72% credit | 67% surv 52% |
| Max even-money escape in the band | ~$99 | 21 Aug 2026 | 19d left | +$0.10/sh | +$121 cycle +$361 [-$442…+$594] · 55% credit | 68% surv 55% |
| Roll out (same strike, buy time) | ~$98 | 14 Aug 2026 | 12d left | -$0.14/sh | -$170 cycle +$70 [-$652…+$248] · 38% credit | 66% surv 51% |
| Safety roll (pay small debit, max POP) | ~$99 | 21 Aug 2026 | 19d left | -$0.14/sh | -$172 cycle +$68 [-$769…+$288] · 37% credit | 69% surv 57% |
| budget: banked $240 debit $172 (72% used ≈ 1.0 wk of income) → whole cycle still +$68 cash · rolled 12 ct earn ≈ $4,455/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 40 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: $4,860
| 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 | $0.25 | 12/12 | $3,000 | $3,000 | 85% | 88% | +$1,093 | -$0 | 0.0% | $4,800 (vs do-nothing $-60) |
| $94 | 3d | 31 Jul 2026 | $0.35 | 9/12 | $3,150 | $3,420 | 82% | 85% | +$1,102 | -$0 | 0.0% | $4,905 (vs do-nothing +$45) |
| $93.50 | 3d | 31 Jul 2026 | $0.45 | 7/12 | $3,150 | $3,600 | 78% | 82% | +$925 | -$0 | 0.0% | $4,965 (vs do-nothing +$105) |
| $93 | 3d | 31 Jul 2026 | $0.60 | 5/12 | $3,000 | $3,630 | 73% | 79% | +$833 | -$0 | 0.0% | $5,010 (vs do-nothing +$150) |
| $94 | 10d | 7 Aug 2026 | $0.95 | 11/12 | $3,135 | $3,225 | 72% | 79% | +$709 | -$0 | 0.0% | $5,575 (vs do-nothing +$715) |
| $94 | 17d | 14 Aug 2026 | $1.50 | 12/12 | $3,176 | $3,176 | 68% | 76% | +$671 | -$0 | 0.0% | $6,300 (vs do-nothing +$1,440) |
| $92.50 | 3d | 31 Jul 2026 | $0.75 | 4/12 | $3,000 | $3,720 | 68% | 76% | +$691 | -$0 | 0.0% | $5,040 (vs do-nothing +$180) |
| $93 | 10d | 7 Aug 2026 | $1.25 | 8/12 | $3,000 | $3,360 | 66% | 75% | +$556 | -$0 | 0.0% | $5,620 (vs do-nothing +$760) |
| $94 | 24d | 21 Aug 2026 | $2.00 | 12/12 | $3,000 | $3,000 | 66% | 74% | +$536 | -$0 | 0.0% | $6,900 (vs do-nothing +$2,040) |
| $93.50 | 17d | 14 Aug 2026 | $1.70 | 10/12 | $3,000 | $3,180 | 66% | 75% | +$626 | -$0 | 0.0% | $6,260 (vs do-nothing +$1,400) |
| $93.50 | 24d | 21 Aug 2026 | $2.20 | 11/12 | $3,025 | $3,115 | 64% | 74% | +$598 | -$0 | 0.0% | $6,950 (vs do-nothing +$2,090) |
| $93 | 17d | 14 Aug 2026 | $1.85 | 10/12 | $3,265 | $3,445 | 63% | 73% | +$578 | -$0 | 0.0% | $6,410 (vs do-nothing +$1,550) |
| $92 | 3d | 31 Jul 2026 | $0.95 | 4/12 | $3,800 | $4,520 | 63% | 74% | +$794 | -$0 | 0.0% | $5,120 (vs do-nothing +$260) |
| 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 | 10d | 7 Aug 2026 | $1.45 | 7/12 | $3,045 | $3,495 | 63% | 74% | +$551 | -$0 | 0.0% | $5,665 (vs do-nothing +$805) |
| $93 | 24d | 21 Aug 2026 | $2.35 | 11/12 | $3,231 | $3,321 | 62% | 72% | +$550 | -$0 | 0.0% | $7,115 (vs do-nothing +$2,255) |
| $92.50 | 17d | 14 Aug 2026 | $2.15 | 8/12 | $3,035 | $3,395 | 60% | 72% | +$615 | -$0 | 0.0% | $6,340 (vs do-nothing +$1,480) |
| $92.50 | 24d | 21 Aug 2026 | $2.60 | 10/12 | $3,250 | $3,430 | 59% | 72% | +$565 | -$0 | 0.0% | $7,160 (vs do-nothing +$2,300) |
| $92 | 10d | 7 Aug 2026 | $1.65 | 6/12 | $2,970 | $3,510 | 59% | 72% | +$493 | -$0 | 0.0% | $5,670 (vs do-nothing +$810) |
| $92 | 17d | 14 Aug 2026 | $2.30 | 8/12 | $3,247 | $3,607 | 58% | 71% | +$532 | -$0 | 0.0% | $6,460 (vs do-nothing +$1,600) |
| $91.50 | 3d | 31 Jul 2026 | $1.15 | 3/12 | $3,450 | $4,260 | 57% | 72% | +$577 | -$0 | 0.0% | $5,115 (vs do-nothing +$255) |
| $92 | 24d | 21 Aug 2026 | $2.75 | 9/12 | $3,094 | $3,364 | 57% | 70% | +$439 | -$0 | 0.0% | $7,065 (vs do-nothing +$2,205) |
| $91.50 | 10d | 7 Aug 2026 | $1.85 | 6/12 | $3,330 | $3,870 | 56% | 71% | +$476 | -$0 | 0.0% | $5,790 (vs do-nothing +$930) |
| $91.50 | 17d | 14 Aug 2026 | $2.55 | 7/12 | $3,150 | $3,600 | 55% | 70% | +$497 | -$0 | 0.0% | $6,435 (vs do-nothing +$1,575) |
| $91.50 | 24d | 21 Aug 2026 | $3.00 | 8/12 | $3,000 | $3,360 | 55% | 69% | +$414 | -$0 | 0.0% | $7,020 (vs do-nothing +$2,160) |
| $91 | 24d | 21 Aug 2026 | $3.30 | 8/12 | $3,300 | $3,660 | 52% | 68% | +$474 | -$0 | 0.0% | $7,260 (vs do-nothing +$2,400) |
| $91 | 17d | 14 Aug 2026 | $2.80 | 6/12 | $2,965 | $3,505 | 52% | 69% | +$436 | -$0 | 0.0% | $6,360 (vs do-nothing +$1,500) |
| $91 | 10d | 7 Aug 2026 | $2.00 | 5/12 | $3,000 | $3,630 | 52% | 70% | +$277 | -$0 | 0.0% | $5,710 (vs do-nothing +$850) |
| $91 | 3d | 31 Jul 2026 | $1.35 | 3/12 | $4,050 | $4,860 | 52% | 69% | +$462 | -$0 | 0.0% | $5,175 (vs do-nothing +$315) |
| $90.50 | 24d | 21 Aug 2026 | $3.50 | 7/12 | $3,062 | $3,512 | 50% | 67% | +$368 | -$0 | 0.0% | $7,100 (vs do-nothing +$2,240) |
| $90.50 | 17d | 14 Aug 2026 | $3.00 | 6/12 | $3,176 | $3,716 | 49% | 67% | +$392 | -$0 | 0.0% | $6,480 (vs do-nothing +$1,620) |
| $90.50 | 10d | 7 Aug 2026 | $2.20 | 5/12 | $3,300 | $3,930 | 48% | 68% | +$200 | -$0 | 0.0% | $5,810 (vs do-nothing +$950) |
| $90 | 24d | 21 Aug 2026 | $3.80 | 7/12 | $3,325 | $3,775 | 48% | 66% | +$395 | -$0 | 0.0% | $7,310 (vs do-nothing +$2,450) |
| $90 | 17d | 14 Aug 2026 | $3.30 | 6/12 | $3,494 | $4,034 | 47% | 66% | +$429 | -$0 | 0.0% | $6,660 (vs do-nothing +$1,800) |
| $90.50 | 3d | 31 Jul 2026 | $1.65 | 2/12 | $3,300 | $4,200 | 47% | 67% | +$368 | -$0 | 0.0% | $5,130 (vs do-nothing +$270) |
| $89.50 | 24d | 21 Aug 2026 | $4.10 | 6/12 | $3,075 | $3,615 | 45% | 65% | +$352 | -$0 | 0.0% | $7,140 (vs do-nothing +$2,280) |
| $90 | 10d | 7 Aug 2026 | $2.50 | 4/12 | $3,000 | $3,720 | 45% | 66% | +$193 | -$0 | 0.0% | $5,740 (vs do-nothing +$880) |
| $89.50 | 17d | 14 Aug 2026 | $3.50 | 5/12 | $3,088 | $3,718 | 44% | 65% | +$286 | -$0 | 0.0% | $6,460 (vs do-nothing +$1,600) |
| $90 | 3d | 31 Jul 2026 | $1.90 | 2/12 | $3,800 | $4,700 | 41% | 64% | +$268 | -$0 | 0.0% | $5,180 (vs do-nothing +$320) |
| $89.50 | 10d | 7 Aug 2026 | $2.80 | 4/12 | $3,360 | $4,080 | 41% | 65% | +$200 | -$0 | 0.0% | $5,860 (vs do-nothing +$1,000) |
| $89.50 | 3d | 31 Jul 2026 | $2.25 | 2/12 | $4,500 | $5,400 | 36% | 63% | +$310 | -$0 | 0.0% | $5,250 (vs do-nothing +$390) |
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.