12 contracts (1,200 sh) | BE SS: $96.50 | CC-SS: $86.97 (banked floor $86.28) | IV: MEDIUM | Accounts: Main:1299
| Max Loss | $31,800 | (ND $26.50 + SW $0) x 1200 |
| Normal income ref | $5,748/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 |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$95 | 21 Aug 2026 | 14d left | +$0.44/sh | +$531 cycle +$1,611 [-$67…+$440] · 65% credit | 62% surv 45% |
| SS $96 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Roll out (same strike, buy time) | ~$96 | 21 Aug 2026 | 14d left | -$0.23/sh | -$273 cycle +$807 [-$997…-$450] · 11% credit | 64% surv 51% |
| Safety roll (pay small debit, max POP) | ~$98 | 21 Aug 2026 | 14d left | -$0.84/sh | -$1,014 cycle +$66 [-$1,784…-$1,247] · 2% credit | 73% surv 65% |
| budget: banked $1,080 debit $1,014 (94% used ≈ 2.0 wk of income) → whole cycle still +$66 cash · rolled 12 ct earn ≈ $4,250/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 | 18d left | +$0.37/sh | +$442 cycle +$862 [-$151…+$643] · 66% credit | 65% surv 53% |
| Max even-money escape in the band | ~$99 | 21 Aug 2026 | 18d left | +$0.17/sh | +$204 cycle +$624 [-$429…+$391] · 46% credit | 66% surv 56% |
| Roll out (same strike, buy time) | ~$98 | 14 Aug 2026 | 11d left | +$0.02/sh | +$25 cycle +$445 [-$503…+$201] · 37% credit | 64% surv 51% |
| Safety roll (pay small debit, max POP) | ~$101 | 21 Aug 2026 | 18d left | -$0.34/sh | -$412 cycle +$8 [-$1,166…-$294] · 15% credit | 73% surv 66% |
| budget: banked $420 debit $412 (98% used ≈ 1.1 wk of income) → whole cycle still +$8 cash · rolled 12 ct earn ≈ $3,214/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, 26 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: $5,760
| 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 | $0.70 | 11/12 | $2,888 | $2,898 | 71% | 77% | $-248 | -$0 | 0.0% | $6,475 (vs do-nothing +$715) |
| $95 | 8d | 7 Aug 2026 | $0.95 | 9/12 | $3,206 | $3,236 | 68% | 75% | +$163 | -$0 | 0.0% | $6,570 (vs do-nothing +$810) |
| $95.50 | 22d | 21 Aug 2026 | $1.90 | 12/12 | $3,109 | $3,109 | 65% | 74% | +$382 | -$0 | 0.0% | $7,980 (vs do-nothing +$2,220) |
| $94.50 | 8d | 7 Aug 2026 | $1.05 | 8/12 | $3,150 | $3,190 | 64% | 73% | $-38 | -$0 | 0.0% | $6,560 (vs do-nothing +$800) |
| $95 | 15d | 14 Aug 2026 | $1.45 | 10/12 | $2,900 | $2,920 | 64% | 73% | +$18 | -$0 | 0.0% | $7,160 (vs do-nothing +$1,400) |
| $95 | 22d | 21 Aug 2026 | $2.25 | 10/12 | $3,068 | $3,088 | 63% | 73% | +$553 | -$0 | 0.0% | $7,960 (vs do-nothing +$2,200) |
| $94 | 8d | 7 Aug 2026 | $1.25 | 7/12 | $3,281 | $3,331 | 61% | 72% | +$17 | -$0 | 0.0% | $6,600 (vs do-nothing +$840) |
| $94.50 | 22d | 21 Aug 2026 | $2.00 | 11/12 | $3,000 | $3,010 | 60% | 71% | $-55 | -$0 | 0.0% | $7,905 (vs do-nothing +$2,145) |
| $94 | 22d | 21 Aug 2026 | $2.20 | 10/12 | $3,000 | $3,020 | 58% | 70% | $-58 | -$0 | 0.0% | $7,910 (vs do-nothing +$2,150) |
| $93.50 | 8d | 7 Aug 2026 | $1.45 | 6/12 | $3,262 | $3,322 | 57% | 70% | +$9 | -$0 | 0.0% | $6,600 (vs do-nothing +$840) |
| $93.50 | 22d | 21 Aug 2026 | $2.40 | 9/12 | $2,945 | $2,975 | 56% | 69% | $-77 | -$0 | 0.0% | $7,875 (vs do-nothing +$2,115) |
| $93 | 8d | 7 Aug 2026 | $1.85 | 5/12 | $3,469 | $3,539 | 54% | 69% | +$337 | -$0 | 0.0% | $6,660 (vs do-nothing +$900) |
| $93 | 15d | 14 Aug 2026 | $1.80 | 8/12 | $2,880 | $2,920 | 53% | 67% | $-693 | -$0 | 0.0% | $7,160 (vs do-nothing +$1,400) |
| 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 | 22d | 21 Aug 2026 | $2.60 | 9/12 | $3,191 | $3,221 | 53% | 68% | $-119 | -$0 | 0.0% | $8,055 (vs do-nothing +$2,295) |
| $92.50 | 22d | 21 Aug 2026 | $2.90 | 8/12 | $3,164 | $3,204 | 51% | 67% | $-50 | -$0 | 0.0% | $8,040 (vs do-nothing +$2,280) |
| $92.50 | 15d | 14 Aug 2026 | $2.55 | 6/12 | $3,060 | $3,120 | 51% | 67% | +$85 | -$0 | 0.0% | $7,260 (vs do-nothing +$1,500) |
| $92.50 | 8d | 7 Aug 2026 | $1.95 | 4/12 | $2,925 | $3,005 | 50% | 66% | +$50 | -$0 | 0.0% | $6,520 (vs do-nothing +$760) |
| $92 | 22d | 21 Aug 2026 | $3.00 | 8/12 | $3,273 | $3,313 | 49% | 67% | $-228 | -$0 | 0.0% | $8,120 (vs do-nothing +$2,360) |
| $92 | 15d | 14 Aug 2026 | $1.60 | 9/12 | $2,880 | $2,910 | 48% | 63% | $-2,055 | -$0 | 0.0% | $7,155 (vs do-nothing +$1,395) |
| $91.50 | 22d | 21 Aug 2026 | $3.50 | 7/12 | $3,341 | $3,391 | 46% | 65% | +$13 | -$0 | 0.0% | $8,175 (vs do-nothing +$2,415) |
| $92 | 8d | 7 Aug 2026 | $2.00 | 4/12 | $3,000 | $3,080 | 46% | 65% | $-277 | -$0 | 0.0% | $6,540 (vs do-nothing +$780) |
| $91.50 | 15d | 14 Aug 2026 | $2.40 | 6/12 | $2,880 | $2,940 | 45% | 63% | $-745 | -$0 | 0.0% | $7,170 (vs do-nothing +$1,410) |
| $91 | 22d | 21 Aug 2026 | $3.20 | 7/12 | $3,055 | $3,105 | 44% | 63% | $-552 | -$0 | 0.0% | $7,965 (vs do-nothing +$2,205) |
| $91.50 | 8d | 7 Aug 2026 | $2.20 | 4/12 | $3,300 | $3,380 | 43% | 63% | $-413 | -$0 | 0.0% | $6,620 (vs do-nothing +$860) |
| $91 | 15d | 14 Aug 2026 | $2.15 | 7/12 | $3,010 | $3,060 | 42% | 60% | $-1,632 | -$0 | 0.0% | $7,230 (vs do-nothing +$1,470) |
| $91 | 8d | 7 Aug 2026 | $2.50 | 4/12 | $3,750 | $3,830 | 39% | 61% | $-430 | -$0 | 0.0% | $6,740 (vs do-nothing +$980) |
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.