12 contracts (1,200 sh) | BE SS: $96.50 | CC-SS: $85.33 (banked floor $84.63) | IV: MEDIUM | Accounts: Main:1299
| Max Loss | $31,800 | (ND $26.50 + SW $0) x 1200 |
| Normal income ref | $6,480/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 | $7,200 | 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) | ~$96 | 21 Aug 2026 | 14d left | +$0.25/sh | +$301 cycle +$1,201 [-$213…+$195] · 41% credit | 67% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$96 | 21 Aug 2026 | 14d left | +$0.02/sh | +$25 cycle +$925 [-$536…-$105] · 20% credit | 68% surv 54% |
| Max even-money escape in the band | ~$96 | 21 Aug 2026 | 14d left | +$0.02/sh | +$25 cycle +$925 [-$536…-$105] · 20% credit | 68% surv 54% |
| SS $96 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$98 | 21 Aug 2026 | 14d left | -$0.61/sh | -$734 cycle +$166 [-$1,423…-$939] · 3% credit | 72% surv 62% |
| budget: banked $900 debit $734 (82% used ≈ 1.8 wk of income) → whole cycle still +$166 cash · rolled 12 ct earn ≈ $4,727/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 | 18d left | +$0.37/sh | +$439 cycle +$1,099 [-$218…+$654] · 62% credit | 69% surv 56% |
| Roll out (same strike, buy time) | ~$98 | 14 Aug 2026 | 11d left | +$0.10/sh | +$119 cycle +$779 [-$421…+$331] · 43% credit | 66% surv 51% |
| Safety roll (pay small debit, max POP) | ~$100 | 21 Aug 2026 | 18d left | -$0.36/sh | -$428 cycle +$232 [-$1,285…-$277] · 16% credit | 72% surv 64% |
| budget: banked $660 debit $428 (65% used ≈ 0.8 wk of income) → whole cycle still +$232 cash · rolled 12 ct earn ≈ $3,679/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 |
|---|
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 27 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: 0.831 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $8,460
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $95.50 | 8d | 7 Aug 2026 | $0.85 | 11/12 | $3,506 | $3,716 | 72% | 79% | +$685 | -$0 | 0.0% | $8,240 (vs do-nothing $-220) |
| $95 | 8d | 7 Aug 2026 | $1.20 | 8/12 | $3,600 | $4,440 | 68% | 76% | +$864 | -$0 | 0.0% | $8,580 (vs do-nothing +$120) |
| $95.50 | 15d | 14 Aug 2026 | $1.60 | 11/12 | $3,520 | $3,730 | 67% | 75% | +$807 | -$0 | 0.0% | $9,065 (vs do-nothing +$605) |
| $94.50 | 8d | 7 Aug 2026 | $1.15 | 8/12 | $3,450 | $4,290 | 65% | 74% | +$237 | -$0 | 0.0% | $8,540 (vs do-nothing +$80) |
| $95 | 22d | 21 Aug 2026 | $2.15 | 12/12 | $3,518 | $3,518 | 63% | 72% | +$500 | -$0 | 0.0% | $9,780 (vs do-nothing +$1,320) |
| $94.50 | 15d | 14 Aug 2026 | $1.55 | 11/12 | $3,410 | $3,620 | 62% | 72% | $-59 | -$0 | 0.0% | $9,010 (vs do-nothing +$550) |
| $94 | 8d | 7 Aug 2026 | $1.30 | 7/12 | $3,412 | $4,462 | 61% | 72% | +$132 | -$0 | 0.0% | $8,635 (vs do-nothing +$175) |
| $94.50 | 22d | 21 Aug 2026 | $2.45 | 10/12 | $3,341 | $3,761 | 61% | 73% | +$566 | -$0 | 0.0% | $9,860 (vs do-nothing +$1,400) |
| $94 | 15d | 14 Aug 2026 | $1.90 | 9/12 | $3,420 | $4,050 | 59% | 71% | +$240 | -$0 | 0.0% | $9,225 (vs do-nothing +$765) |
| $93.50 | 8d | 7 Aug 2026 | $1.50 | 6/12 | $3,375 | $4,635 | 58% | 70% | +$114 | -$0 | 0.0% | $8,730 (vs do-nothing +$270) |
| $93.50 | 15d | 14 Aug 2026 | $1.50 | 11/12 | $3,300 | $3,510 | 57% | 68% | $-1,040 | -$0 | 0.0% | $8,955 (vs do-nothing +$495) |
| $93.50 | 22d | 21 Aug 2026 | $2.90 | 9/12 | $3,559 | $4,189 | 56% | 70% | +$523 | -$0 | 0.0% | $10,125 (vs do-nothing +$1,665) |
| $93 | 8d | 7 Aug 2026 | $1.90 | 5/12 | $3,562 | $5,032 | 54% | 69% | +$431 | -$0 | 0.0% | $8,885 (vs do-nothing +$425) |
| 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 | 15d | 14 Aug 2026 | $2.30 | 8/12 | $3,680 | $4,520 | 54% | 69% | +$168 | -$0 | 0.0% | $9,460 (vs do-nothing +$1,000) |
| $93 | 22d | 21 Aug 2026 | $3.10 | 8/12 | $3,382 | $4,222 | 54% | 69% | +$448 | -$0 | 0.0% | $10,100 (vs do-nothing +$1,640) |
| $92.50 | 22d | 21 Aug 2026 | $3.40 | 7/12 | $3,245 | $4,295 | 51% | 68% | +$443 | -$0 | 0.0% | $10,105 (vs do-nothing +$1,645) |
| $92.50 | 15d | 14 Aug 2026 | $2.80 | 6/12 | $3,360 | $4,620 | 51% | 68% | +$440 | -$0 | 0.0% | $9,510 (vs do-nothing +$1,050) |
| $92.50 | 8d | 7 Aug 2026 | $2.15 | 5/12 | $4,031 | $5,501 | 50% | 68% | +$444 | -$0 | 0.0% | $9,010 (vs do-nothing +$550) |
| $92 | 22d | 21 Aug 2026 | $3.60 | 7/12 | $3,436 | $4,486 | 49% | 66% | +$384 | -$0 | 0.0% | $10,245 (vs do-nothing +$1,785) |
| $92 | 15d | 14 Aug 2026 | $2.75 | 6/12 | $3,300 | $4,560 | 48% | 66% | +$74 | -$0 | 0.0% | $9,480 (vs do-nothing +$1,020) |
| $92 | 8d | 7 Aug 2026 | $2.35 | 4/12 | $3,525 | $5,205 | 47% | 65% | +$258 | -$0 | 0.0% | $8,980 (vs do-nothing +$520) |
| $91.50 | 22d | 21 Aug 2026 | $3.50 | 7/12 | $3,341 | $4,391 | 47% | 65% | +$26 | -$0 | 0.0% | $10,175 (vs do-nothing +$1,715) |
| $91.50 | 15d | 14 Aug 2026 | $3.00 | 6/12 | $3,600 | $4,860 | 45% | 65% | +$47 | -$0 | 0.0% | $9,630 (vs do-nothing +$1,170) |
| $91 | 22d | 21 Aug 2026 | $3.80 | 7/12 | $3,627 | $4,677 | 44% | 64% | +$36 | -$0 | 0.0% | $10,385 (vs do-nothing +$1,925) |
| $91.50 | 8d | 7 Aug 2026 | $2.75 | 4/12 | $4,125 | $5,805 | 43% | 64% | +$429 | -$0 | 0.0% | $9,140 (vs do-nothing +$680) |
| $91 | 15d | 14 Aug 2026 | $3.40 | 5/12 | $3,400 | $4,870 | 42% | 63% | +$151 | -$0 | 0.0% | $9,635 (vs do-nothing +$1,175) |
| $91 | 8d | 7 Aug 2026 | $2.65 | 4/12 | $3,975 | $5,655 | 40% | 63% | $-183 | -$0 | 0.0% | $9,100 (vs do-nothing +$640) |
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.