20 contracts (2,000 sh) | BE SS: $44.00 | CC-SS: $55.13 | IV: HIGH | Accounts: Joint:1782
| Max Loss | $56,000 | (ND $16.00 + SW $12) x 2000 |
| Normal income ref | $14,471/mo | 95% ann ROI on ML |
| Hedge rolling cost | $4,931/mo | |
| Unrealized P&L | $-24,080 | 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) | ~$56 | 14 Aug 2026 | 16d left | +$0.93/sh | +$1,858 cycle +$3,058 [+$1,272…+$2,927] · 100% credit | 68% surv 56% |
| Up-and-out for even (raise the cap, free) | ~$57 | 14 Aug 2026 | 16d left | +$0.34/sh | +$673 cycle +$1,873 [-$75…+$1,555] · 72% credit | 70% surv 59% |
| Max even-money escape in the band | ~$57 | 14 Aug 2026 | 16d left | +$0.34/sh | +$673 cycle +$1,873 [-$75…+$1,555] · 72% credit | 70% surv 59% |
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 30 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: 0.900 (fallback) | Recovery@SS: +$24,296 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-17,000
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $47 | 3d | 24 Jul 2026 | $0.44 | 17/20 | $7,480 | $4,817 | 85% | 87% | +$2,521 | -$13,069 | 40.8% | $-15,436 (vs do-nothing +$1,564) |
| $46.50 | 3d | 24 Jul 2026 | $0.45 | 17/20 | $7,650 | $4,987 | 83% | 85% | +$1,581 | -$13,902 | 43.4% | $-16,269 (vs do-nothing +$731) |
| $46 | 3d | 24 Jul 2026 | $0.57 | 13/20 | $7,410 | $7,771 | 81% | 83% | +$1,762 | -$11,125 | 34.8% | $-16,935 (vs do-nothing +$65) |
| $45.50 | 3d | 24 Jul 2026 | $0.66 | 11/20 | $7,260 | $9,133 | 78% | 81% | +$1,480 | -$9,865 | 30.8% | $-17,396 (vs do-nothing $-396) |
| $48 | 10d | 31 Jul 2026 | $1.33 | 19/20 | $7,581 | $3,406 | 77% | 81% | +$929 | -$11,016 | 34.4% | $-11,661 (vs do-nothing +$5,339) |
| $45 | 3d | 24 Jul 2026 | $0.77 | 10/20 | $7,700 | $10,329 | 75% | 79% | +$1,385 | -$9,358 | 29.2% | $-17,750 (vs do-nothing $-750) |
| $47 | 10d | 31 Jul 2026 | $1.30 | 19/20 | $7,410 | $3,235 | 74% | 78% | $-617 | -$12,973 | 40.5% | $-13,618 (vs do-nothing +$3,382) |
| $48 | 17d | 7 Aug 2026 | $2.11 | 20/20 | $7,447 | $2,516 | 74% | 78% | +$552 | -$10,036 | 31.4% | $-9,820 (vs do-nothing +$7,180) |
| $44.50 | 3d | 24 Jul 2026 | $0.88 | 9/20 | $7,920 | $11,305 | 72% | 77% | +$1,134 | -$8,773 | 27.4% | $-18,026 (vs do-nothing $-1,026) |
| $47 | 17d | 7 Aug 2026 | $2.38 | 18/20 | $7,560 | $4,141 | 71% | 77% | +$456 | -$10,346 | 32.3% | $-11,852 (vs do-nothing +$5,148) |
| $46 | 10d | 31 Jul 2026 | $1.65 | 15/20 | $7,425 | $6,274 | 71% | 76% | $-174 | -$11,217 | 35.1% | $-15,305 (vs do-nothing +$1,695) |
| $44 | 3d | 24 Jul 2026 | $1.01 | 8/20 | $8,080 | $12,221 | 69% | 75% | +$925 | -$8,094 | 25.3% | $-18,208 (vs do-nothing $-1,208) |
| $45.50 | 10d | 31 Jul 2026 | $1.47 | 17/20 | $7,497 | $4,834 | 69% | 75% | $-1,910 | -$13,868 | 43.3% | $-16,235 (vs do-nothing +$765) |
| 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 | 17d | 7 Aug 2026 | $2.68 | 16/20 | $7,567 | $5,660 | 69% | 76% | +$363 | -$10,317 | 32.2% | $-13,544 (vs do-nothing +$3,456) |
| $45 | 17d | 7 Aug 2026 | $2.98 | 14/20 | $7,362 | $6,967 | 66% | 74% | +$199 | -$10,007 | 31.3% | $-14,956 (vs do-nothing +$2,044) |
| $43.50 | 3d | 24 Jul 2026 | $1.13 | 7/20 | $7,910 | $12,807 | 66% | 73% | +$533 | -$7,348 | 23.0% | $-18,323 (vs do-nothing $-1,323) |
| $44.50 | 10d | 31 Jul 2026 | $2.00 | 13/20 | $7,800 | $8,161 | 66% | 73% | $-737 | -$11,216 | 35.1% | $-17,026 (vs do-nothing $-26) |
| $44 | 10d | 31 Jul 2026 | $2.52 | 10/20 | $7,560 | $10,189 | 64% | 72% | +$425 | -$8,608 | 26.9% | $-17,000 (vs do-nothing +$0) |
| $44 | 17d | 7 Aug 2026 | $3.40 | 13/20 | $7,800 | $8,161 | 63% | 73% | +$270 | -$10,046 | 31.4% | $-15,856 (vs do-nothing +$1,144) |
| $43 | 3d | 24 Jul 2026 | $1.29 | 6/20 | $7,740 | $13,393 | 62% | 71% | +$338 | -$6,503 | 20.3% | $-18,338 (vs do-nothing $-1,338) |
| $43 | 24d | 14 Aug 2026 | $4.40 | 14/20 | $7,700 | $7,305 | 61% | 72% | +$195 | -$10,819 | 33.8% | $-15,768 (vs do-nothing +$1,232) |
| $43 | 17d | 7 Aug 2026 | $3.75 | 11/20 | $7,279 | $9,152 | 60% | 71% | +$95 | -$9,216 | 28.8% | $-16,747 (vs do-nothing +$253) |
| $42.50 | 3d | 24 Jul 2026 | $1.48 | 5/20 | $7,400 | $13,809 | 59% | 69% | +$228 | -$5,574 | 17.4% | $-18,270 (vs do-nothing $-1,270) |
| $42 | 24d | 14 Aug 2026 | $4.80 | 13/20 | $7,800 | $8,161 | 58% | 70% | +$122 | -$10,826 | 33.8% | $-16,636 (vs do-nothing +$364) |
| $42 | 17d | 7 Aug 2026 | $4.10 | 10/20 | $7,235 | $9,864 | 57% | 69% | $-98 | -$9,028 | 28.2% | $-17,420 (vs do-nothing $-420) |
| $42 | 3d | 24 Jul 2026 | $1.66 | 5/20 | $8,300 | $14,709 | 55% | 67% | +$15 | -$5,734 | 17.9% | $-18,430 (vs do-nothing $-1,430) |
| $41 | 24d | 14 Aug 2026 | $5.25 | 12/20 | $7,875 | $8,992 | 55% | 69% | +$84 | -$10,653 | 33.3% | $-17,324 (vs do-nothing $-324) |
| $41 | 17d | 7 Aug 2026 | $4.60 | 9/20 | $7,306 | $10,691 | 54% | 68% | $-74 | -$8,575 | 26.8% | $-17,828 (vs do-nothing $-828) |
| $41.50 | 3d | 24 Jul 2026 | $1.87 | 4/20 | $7,480 | $14,645 | 52% | 65% | $-126 | -$4,703 | 14.7% | $-18,260 (vs do-nothing $-1,260) |
| $41 | 3d | 24 Jul 2026 | $2.08 | 4/20 | $8,320 | $15,485 | 48% | 63% | $-353 | -$4,819 | 15.1% | $-18,376 (vs do-nothing $-1,376) |
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.