20 contracts (2,000 sh) | BE SS: $44.00 | CC-SS: $48.76 | IV: HIGH | Accounts: Main:1299
| Max Loss | $56,000 | (ND $16.00 + SW $12) x 2000 |
| Normal income ref | $15,988/mo | 95% ann ROI on ML |
| Hedge rolling cost | $4,483/mo | |
| Unrealized P&L | $-13,150 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (20 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$49 | 7 Aug 2026 | 12d left | +$1.14/sh | +$2,289 cycle +$4,549 [+$1,458…+$2,937] · 99% credit | 69% surv 55% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$53 | 14 Aug 2026 | 19d left | +$0.84/sh | +$1,672 cycle +$3,932 [+$315…+$2,093] · 85% credit | 74% surv 65% |
| Up-and-out for even (raise the cap, free) | ~$51 | 7 Aug 2026 | 12d left | +$0.50/sh | +$1,002 cycle +$3,262 [+$122…+$1,419] · 82% credit | 72% surv 61% |
| Max even-money escape in the band | ~$55 | 14 Aug 2026 | 19d left | +$0.02/sh | +$36 cycle +$2,296 [-$1,642…+$303] · 30% credit | 76% surv 69% |
| Safety roll (pay small debit, max POP) | ~$58 | 14 Aug 2026 | 19d left | -$0.81/sh | -$1,630 cycle +$630 [-$3,379…-$1,425] · 10% credit | 80% surv 75% |
| budget: banked $2,260 debit $1,630 (72% used ≈ 1.0 wk of income) → whole cycle still +$630 cash · rolled 20 ct earn ≈ $9,222/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (20 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$50 | 31 Jul 2026 | 8d left | +$2.55/sh | +$5,100 cycle +$5,420 [+$5,087…+$5,881] · 100% credit | 69% surv 55% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$60 | 14 Aug 2026 | 22d left | +$0.94/sh | +$1,877 cycle +$2,197 [+$408…+$2,488] · 82% credit | 79% surv 75% |
| Up-and-out for even (raise the cap, free) | ~$56 | 31 Jul 2026 | 8d left | +$0.08/sh | +$160 cycle +$480 [-$1,029…+$604] · 51% credit | 79% surv 74% |
| Max even-money escape in the band | ~$60 | 7 Aug 2026 | 16d left | +$0.05/sh | +$94 cycle +$414 [-$1,595…+$625] · 47% credit | 80% surv 76% |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (20 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$51 | 31 Jul 2026 | 8d left | +$2.62/sh | +$5,243 cycle +$5,403 [+$5,273…+$6,066] · 100% credit | 69% surv 55% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$61 | 14 Aug 2026 | 22d left | +$1.02/sh | +$2,038 cycle +$2,198 [+$546…+$2,686] · 81% credit | 79% surv 74% |
| Up-and-out for even (raise the cap, free) | ~$57 | 31 Jul 2026 | 8d left | +$0.13/sh | +$259 cycle +$419 [-$1,054…+$740] · 56% credit | 79% surv 73% |
| Max even-money escape in the band | ~$61 | 7 Aug 2026 | 16d left | +$0.10/sh | +$196 cycle +$356 [-$1,582…+$774] · 51% credit | 79% surv 76% |
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 41 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: 0.861 (IBKR) | Recovery@SS: +$13,328 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-4,282
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $46.50 | 3d | 24 Jul 2026 | $0.44 | 19/20 | $8,360 | $4,636 | 85% | 87% | +$2,915 | -$3,457 | 10.8% | $-3,503 (vs do-nothing +$779) |
| $46 | 3d | 24 Jul 2026 | $0.53 | 16/20 | $8,480 | $7,033 | 83% | 86% | +$2,884 | -$3,567 | 11.1% | $-4,282 (vs do-nothing +$0) |
| $45.50 | 3d | 24 Jul 2026 | $0.63 | 13/20 | $8,190 | $9,020 | 81% | 84% | +$2,664 | -$3,419 | 10.7% | $-4,802 (vs do-nothing $-520) |
| $48 | 10d | 31 Jul 2026 | $1.34 | 20/20 | $8,040 | $3,557 | 79% | 83% | +$2,285 | -$0 | 0.0% | $1,338 (vs do-nothing +$5,620) |
| $45 | 3d | 24 Jul 2026 | $0.76 | 11/20 | $8,360 | $10,708 | 78% | 82% | +$2,704 | -$3,300 | 10.3% | $-5,129 (vs do-nothing $-847) |
| $47 | 10d | 31 Jul 2026 | $1.58 | 17/20 | $8,058 | $5,852 | 76% | 81% | +$2,081 | -$305 | 1.0% | $-797 (vs do-nothing +$3,485) |
| $44.50 | 3d | 24 Jul 2026 | $0.87 | 10/20 | $8,700 | $11,807 | 76% | 80% | +$2,515 | -$3,390 | 10.6% | $-5,442 (vs do-nothing $-1,160) |
| $46.50 | 10d | 31 Jul 2026 | $1.71 | 16/20 | $8,208 | $6,761 | 75% | 80% | +$2,004 | -$879 | 2.7% | $-1,594 (vs do-nothing +$2,688) |
| $46 | 10d | 31 Jul 2026 | $1.93 | 14/20 | $8,106 | $8,177 | 73% | 79% | +$2,129 | -$1,162 | 3.6% | $-2,322 (vs do-nothing +$1,960) |
| $44 | 3d | 24 Jul 2026 | $1.02 | 8/20 | $8,160 | $12,785 | 73% | 79% | +$2,244 | -$2,992 | 9.3% | $-5,490 (vs do-nothing $-1,208) |
| $47 | 17d | 7 Aug 2026 | $2.43 | 19/20 | $8,148 | $4,424 | 72% | 78% | +$634 | -$0 | 0.0% | $1,228 (vs do-nothing +$5,510) |
| $45.50 | 10d | 31 Jul 2026 | $2.02 | 14/20 | $8,484 | $8,555 | 72% | 78% | +$1,915 | -$1,736 | 5.4% | $-2,896 (vs do-nothing +$1,386) |
| $46 | 17d | 7 Aug 2026 | $2.70 | 17/20 | $8,100 | $5,894 | 70% | 76% | +$560 | -$101 | 0.3% | $-593 (vs do-nothing +$3,689) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $43.50 | 3d | 24 Jul 2026 | $1.17 | 7/20 | $8,190 | $13,574 | 70% | 77% | +$2,042 | -$2,863 | 8.9% | $-5,584 (vs do-nothing $-1,302) |
| $45 | 10d | 31 Jul 2026 | $2.19 | 13/20 | $8,541 | $9,371 | 69% | 76% | +$1,352 | -$2,041 | 6.4% | $-3,424 (vs do-nothing +$858) |
| $46 | 24d | 14 Aug 2026 | $3.25 | 20/20 | $8,125 | $3,642 | 69% | 76% | $-133 | -$0 | 0.0% | $1,158 (vs do-nothing +$5,440) |
| $44.50 | 10d | 31 Jul 2026 | $2.35 | 12/20 | $8,460 | $10,049 | 68% | 75% | +$1,287 | -$2,292 | 7.2% | $-3,898 (vs do-nothing +$384) |
| $45 | 17d | 7 Aug 2026 | $3.00 | 16/20 | $8,471 | $7,024 | 67% | 75% | +$526 | -$1,215 | 3.8% | $-1,930 (vs do-nothing +$2,352) |
| $45 | 24d | 14 Aug 2026 | $3.90 | 17/20 | $8,288 | $6,082 | 67% | 75% | +$602 | -$0 | 0.0% | $-253 (vs do-nothing +$4,029) |
| $43 | 3d | 24 Jul 2026 | $1.35 | 6/20 | $8,100 | $14,243 | 66% | 75% | +$1,884 | -$2,646 | 8.3% | $-5,590 (vs do-nothing $-1,308) |
| $44 | 10d | 31 Jul 2026 | $2.53 | 11/20 | $8,349 | $10,697 | 66% | 74% | +$1,250 | -$2,453 | 7.7% | $-4,282 (vs do-nothing +$0) |
| $44 | 17d | 7 Aug 2026 | $3.25 | 14/20 | $8,029 | $8,101 | 65% | 74% | +$263 | -$2,114 | 6.6% | $-3,274 (vs do-nothing +$1,008) |
| $44 | 24d | 14 Aug 2026 | $4.00 | 16/20 | $8,000 | $6,553 | 65% | 74% | +$89 | -$1,215 | 3.8% | $-1,930 (vs do-nothing +$2,352) |
| $43.50 | 10d | 31 Jul 2026 | $2.71 | 10/20 | $8,130 | $11,237 | 64% | 74% | +$1,414 | -$2,550 | 8.0% | $-4,602 (vs do-nothing $-320) |
| $42.50 | 3d | 24 Jul 2026 | $1.54 | 6/20 | $9,240 | $15,383 | 63% | 73% | +$1,959 | -$2,832 | 8.8% | $-5,776 (vs do-nothing $-1,494) |
| $43 | 10d | 31 Jul 2026 | $2.90 | 10/20 | $8,700 | $11,807 | 62% | 73% | +$1,390 | -$2,860 | 8.9% | $-4,912 (vs do-nothing $-630) |
| $43 | 24d | 14 Aug 2026 | $4.45 | 15/20 | $8,344 | $7,656 | 62% | 73% | +$242 | -$1,965 | 6.1% | $-2,902 (vs do-nothing +$1,380) |
| $43 | 17d | 7 Aug 2026 | $3.90 | 12/20 | $8,259 | $9,848 | 62% | 73% | +$1,229 | -$2,232 | 7.0% | $-3,838 (vs do-nothing +$444) |
| $42.50 | 10d | 31 Jul 2026 | $3.00 | 9/20 | $8,100 | $11,966 | 61% | 72% | +$954 | -$2,934 | 9.2% | $-5,209 (vs do-nothing $-927) |
| $42 | 24d | 14 Aug 2026 | $5.10 | 13/20 | $8,288 | $9,118 | 60% | 71% | +$626 | -$2,158 | 6.7% | $-3,541 (vs do-nothing +$741) |
| $42 | 3d | 24 Jul 2026 | $1.74 | 5/20 | $8,700 | $15,602 | 60% | 71% | +$1,643 | -$2,510 | 7.8% | $-5,677 (vs do-nothing $-1,395) |
| $42 | 17d | 7 Aug 2026 | $4.25 | 11/20 | $8,250 | $10,598 | 59% | 71% | +$972 | -$2,761 | 8.6% | $-4,590 (vs do-nothing $-308) |
| $42 | 10d | 31 Jul 2026 | $3.40 | 8/20 | $8,160 | $12,785 | 59% | 71% | +$1,275 | -$2,688 | 8.4% | $-5,186 (vs do-nothing $-904) |
| $41 | 24d | 14 Aug 2026 | $5.30 | 13/20 | $8,612 | $9,443 | 57% | 70% | +$264 | -$3,198 | 10.0% | $-4,581 (vs do-nothing $-299) |
| $41.50 | 10d | 31 Jul 2026 | $3.60 | 8/20 | $8,640 | $13,265 | 57% | 70% | +$1,192 | -$2,928 | 9.1% | $-5,426 (vs do-nothing $-1,144) |
| $41.50 | 3d | 24 Jul 2026 | $1.97 | 5/20 | $9,850 | $16,752 | 56% | 70% | +$1,699 | -$2,645 | 8.3% | $-5,812 (vs do-nothing $-1,530) |
| $41 | 17d | 7 Aug 2026 | $4.55 | 10/20 | $8,029 | $11,137 | 56% | 70% | +$590 | -$3,210 | 10.0% | $-5,262 (vs do-nothing $-980) |
| $41 | 10d | 31 Jul 2026 | $3.90 | 7/20 | $8,190 | $13,574 | 55% | 69% | +$1,155 | -$2,702 | 8.4% | $-5,423 (vs do-nothing $-1,141) |
| $40.50 | 10d | 31 Jul 2026 | $4.00 | 7/20 | $8,400 | $13,784 | 53% | 68% | +$821 | -$2,982 | 9.3% | $-5,703 (vs do-nothing $-1,421) |
| $41 | 3d | 24 Jul 2026 | $2.22 | 4/20 | $8,880 | $16,541 | 53% | 68% | +$1,399 | -$2,216 | 6.9% | $-5,606 (vs do-nothing $-1,324) |
| $40.50 | 3d | 24 Jul 2026 | $2.48 | 4/20 | $9,920 | $17,581 | 49% | 66% | +$1,393 | -$2,312 | 7.2% | $-5,702 (vs do-nothing $-1,420) |
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%). 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 20 contracts at the conservative CC.