12 contracts (1,200 sh) | BE SS: $96.50 | CC-SS: $86.64 (banked floor $85.94) | IV: MEDIUM | Accounts: Main:1299
| Max Loss | $31,800 | (ND $26.50 + SW $0) x 1200 |
| Normal income ref | $5,625/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 | $5,700 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (12 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$90 | 7 Aug 2026 | 8d left | +$0.80/sh | +$958 cycle +$3,778 | 66% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$92 | 7 Aug 2026 | 8d left | +$0.21/sh | +$256 cycle +$3,076 | 72% surv 62% |
| Max even-money escape in the band | ~$96 | 21 Aug 2026 | 22d left | +$0.03/sh | +$30 cycle +$2,850 | 80% surv 76% |
| SS $96 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$101 | 21 Aug 2026 | 22d left | -$0.84/sh | -$1,008 cycle +$1,812 | 91% surv 90% |
| budget: banked $2,820 debit $1,008 (36% used ≈ 0.1 wk of income) → whole cycle still +$1,812 cash · rolled 12 ct earn ≈ $564/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 |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$95 | 7 Aug 2026 | 8d left | +$0.73/sh | +$881 cycle +$1,241 [+$249…+$837] · 82% credit | 66% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$98 | 21 Aug 2026 | 22d left | +$0.62/sh | +$750 cycle +$1,110 [-$201…+$656] · 67% credit | 74% surv 67% |
| Up-and-out for even (raise the cap, free) | ~$96 | 7 Aug 2026 | 8d left | +$0.19/sh | +$225 cycle +$585 [-$614…+$138] · 39% credit | 70% surv 60% |
| Max even-money escape in the band | ~$100 | 21 Aug 2026 | 22d left | +$0.13/sh | +$158 cycle +$518 [-$946…+$33] · 27% credit | 78% surv 73% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$101 | 21 Aug 2026 | 22d left | -$0.26/sh | -$311 cycle +$49 [-$1,554…-$462] · 2% credit | 82% surv 79% |
| budget: banked $360 debit $311 (86% used ≈ 0.2 wk of income) → whole cycle still +$49 cash · rolled 12 ct earn ≈ $1,611/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, 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: 0.833 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $7,020
| 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 | 2d | 31 Jul 2026 | $0.30 | 7/12 | $3,150 | $4,181 | 81% | 84% | +$832 | -$0 | 0.0% | $6,460 (vs do-nothing $-560) |
| $94.50 | 2d | 31 Jul 2026 | $0.35 | 6/12 | $3,150 | $4,388 | 76% | 81% | +$307 | -$0 | 0.0% | $6,570 (vs do-nothing $-450) |
| $95.50 | 9d | 7 Aug 2026 | $0.85 | 10/12 | $2,833 | $3,246 | 73% | 79% | +$518 | -$0 | 0.0% | $6,770 (vs do-nothing $-250) |
| $96 | 16d | 14 Aug 2026 | $1.25 | 12/12 | $2,812 | $2,812 | 71% | 78% | +$610 | -$0 | 0.0% | $7,200 (vs do-nothing +$180) |
| $94 | 2d | 31 Jul 2026 | $0.55 | 4/12 | $3,300 | $4,950 | 71% | 78% | +$664 | -$0 | 0.0% | $6,800 (vs do-nothing $-220) |
| $95 | 9d | 7 Aug 2026 | $1.00 | 9/12 | $3,000 | $3,619 | 70% | 77% | +$513 | -$0 | 0.0% | $6,930 (vs do-nothing $-90) |
| $95.50 | 16d | 14 Aug 2026 | $1.40 | 11/12 | $2,888 | $3,094 | 69% | 76% | +$573 | -$0 | 0.0% | $7,350 (vs do-nothing +$330) |
| $95.50 | 23d | 21 Aug 2026 | $1.95 | 12/12 | $3,052 | $3,052 | 66% | 75% | +$658 | -$0 | 0.0% | $8,040 (vs do-nothing +$1,020) |
| $94.50 | 9d | 7 Aug 2026 | $1.15 | 8/12 | $3,067 | $3,892 | 66% | 75% | +$446 | -$0 | 0.0% | $7,060 (vs do-nothing +$40) |
| $95 | 16d | 14 Aug 2026 | $1.55 | 10/12 | $2,906 | $3,319 | 66% | 75% | +$506 | -$0 | 0.0% | $7,470 (vs do-nothing +$450) |
| $93.50 | 2d | 31 Jul 2026 | $0.75 | 3/12 | $3,375 | $5,231 | 65% | 75% | +$698 | -$0 | 0.0% | $6,915 (vs do-nothing $-105) |
| $95 | 23d | 21 Aug 2026 | $2.10 | 11/12 | $3,013 | $3,219 | 64% | 74% | +$573 | -$0 | 0.0% | $8,120 (vs do-nothing +$1,100) |
| $94.50 | 16d | 14 Aug 2026 | $1.80 | 9/12 | $3,038 | $3,656 | 64% | 73% | +$585 | -$0 | 0.0% | $7,650 (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $94 | 9d | 7 Aug 2026 | $1.35 | 7/12 | $3,150 | $4,181 | 63% | 73% | +$452 | -$0 | 0.0% | $7,195 (vs do-nothing +$175) |
| $94.50 | 23d | 21 Aug 2026 | $2.30 | 10/12 | $3,000 | $3,412 | 62% | 72% | +$541 | -$0 | 0.0% | $8,220 (vs do-nothing +$1,200) |
| $94 | 16d | 14 Aug 2026 | $1.95 | 8/12 | $2,925 | $3,750 | 61% | 72% | +$461 | -$0 | 0.0% | $7,700 (vs do-nothing +$680) |
| $94 | 23d | 21 Aug 2026 | $2.50 | 9/12 | $2,935 | $3,554 | 60% | 71% | +$489 | -$0 | 0.0% | $8,280 (vs do-nothing +$1,260) |
| $93.50 | 9d | 7 Aug 2026 | $1.55 | 6/12 | $3,100 | $4,338 | 60% | 71% | +$398 | -$0 | 0.0% | $7,290 (vs do-nothing +$270) |
| $93 | 2d | 31 Jul 2026 | $0.95 | 2/12 | $2,850 | $4,912 | 59% | 72% | +$494 | -$0 | 0.0% | $6,990 (vs do-nothing $-30) |
| $93.50 | 16d | 14 Aug 2026 | $2.15 | 7/12 | $2,822 | $3,853 | 58% | 72% | +$396 | -$0 | 0.0% | $7,755 (vs do-nothing +$735) |
| $93.50 | 23d | 21 Aug 2026 | $2.75 | 8/12 | $2,870 | $3,695 | 57% | 70% | +$474 | -$0 | 0.0% | $8,340 (vs do-nothing +$1,320) |
| $93 | 9d | 7 Aug 2026 | $1.75 | 5/12 | $2,917 | $4,360 | 56% | 69% | +$305 | -$0 | 0.0% | $7,345 (vs do-nothing +$325) |
| $93 | 16d | 14 Aug 2026 | $2.40 | 7/12 | $3,150 | $4,181 | 55% | 69% | +$434 | -$0 | 0.0% | $7,930 (vs do-nothing +$910) |
| $93 | 23d | 21 Aug 2026 | $3.10 | 7/12 | $2,830 | $3,862 | 55% | 69% | +$527 | -$0 | 0.0% | $8,420 (vs do-nothing +$1,400) |
| $92.50 | 2d | 31 Jul 2026 | $1.15 | 2/12 | $3,450 | $5,512 | 53% | 69% | +$413 | -$0 | 0.0% | $7,030 (vs do-nothing +$10) |
| $92.50 | 23d | 21 Aug 2026 | $3.20 | 7/12 | $2,922 | $3,953 | 53% | 68% | +$398 | -$0 | 0.0% | $8,490 (vs do-nothing +$1,470) |
| $92.50 | 16d | 14 Aug 2026 | $2.50 | 6/12 | $2,812 | $4,050 | 52% | 68% | +$216 | -$0 | 0.0% | $7,860 (vs do-nothing +$840) |
| $92.50 | 9d | 7 Aug 2026 | $2.00 | 5/12 | $3,333 | $4,777 | 52% | 68% | +$326 | -$0 | 0.0% | $7,470 (vs do-nothing +$450) |
| $92 | 23d | 21 Aug 2026 | $3.60 | 6/12 | $2,817 | $4,055 | 50% | 67% | +$454 | -$0 | 0.0% | $8,520 (vs do-nothing +$1,500) |
| $92 | 16d | 14 Aug 2026 | $2.90 | 6/12 | $3,262 | $4,500 | 50% | 69% | +$379 | -$0 | 0.0% | $8,100 (vs do-nothing +$1,080) |
| $92 | 9d | 7 Aug 2026 | $2.30 | 4/12 | $3,067 | $4,717 | 49% | 66% | +$315 | -$0 | 0.0% | $7,500 (vs do-nothing +$480) |
| $91.50 | 23d | 21 Aug 2026 | $3.70 | 6/12 | $2,896 | $4,133 | 48% | 66% | +$321 | -$0 | 0.0% | $8,580 (vs do-nothing +$1,560) |
| $91.50 | 16d | 14 Aug 2026 | $3.10 | 5/12 | $2,906 | $4,350 | 47% | 65% | +$249 | -$0 | 0.0% | $8,020 (vs do-nothing +$1,000) |
| $92 | 2d | 31 Jul 2026 | $1.55 | 2/12 | $4,650 | $6,712 | 47% | 67% | +$822 | -$0 | 0.0% | $7,110 (vs do-nothing +$90) |
| $91 | 23d | 21 Aug 2026 | $4.00 | 6/12 | $3,130 | $4,368 | 46% | 66% | +$333 | -$0 | 0.0% | $8,760 (vs do-nothing +$1,740) |
| $91.50 | 9d | 7 Aug 2026 | $2.55 | 4/12 | $3,400 | $5,050 | 45% | 65% | +$274 | -$0 | 0.0% | $7,600 (vs do-nothing +$580) |
| $91 | 16d | 14 Aug 2026 | $3.40 | 5/12 | $3,188 | $4,631 | 44% | 64% | +$260 | -$0 | 0.0% | $8,170 (vs do-nothing +$1,150) |
| $90.50 | 23d | 21 Aug 2026 | $4.30 | 6/12 | $3,365 | $4,603 | 43% | 64% | +$335 | -$0 | 0.0% | $8,940 (vs do-nothing +$1,920) |
| $91 | 9d | 7 Aug 2026 | $2.85 | 3/12 | $2,850 | $4,706 | 42% | 64% | +$204 | -$0 | 0.0% | $7,545 (vs do-nothing +$525) |
| $90.50 | 16d | 14 Aug 2026 | $3.70 | 5/12 | $3,469 | $4,912 | 41% | 63% | +$257 | -$0 | 0.0% | $8,320 (vs do-nothing +$1,300) |
| $91.50 | 2d | 31 Jul 2026 | $1.70 | 2/12 | $5,100 | $7,162 | 41% | 65% | +$373 | -$0 | 0.0% | $7,140 (vs do-nothing +$120) |
| $90.50 | 9d | 7 Aug 2026 | $3.10 | 3/12 | $3,100 | $4,956 | 38% | 62% | +$132 | -$0 | 0.0% | $7,620 (vs do-nothing +$600) |
| $91 | 2d | 31 Jul 2026 | $2.00 | 1/12 | $3,000 | $5,269 | 35% | 62% | +$136 | -$0 | 0.0% | $7,110 (vs do-nothing +$90) |
| $90.50 | 2d | 31 Jul 2026 | $2.35 | 1/12 | $3,525 | $5,794 | 30% | 60% | +$115 | -$0 | 0.0% | $7,145 (vs do-nothing +$125) |
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.