40 contracts (4,000 sh) | BE SS: $44.00 | CC-SS: $48.20 (banked floor $47.35) | IV: HIGH | Accounts: Main:1299, Joint:1782
| Max Loss | $112,000 | (ND $16.00 + SW $12) x 4000 |
| Normal income ref | $30,375/mo | 95% ann ROI on ML |
| Hedge rolling cost | $9,226/mo | |
| Unrealized P&L | $-34,100 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (40 ct) | POP / surv of new CC |
|---|
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (40 ct) | POP / surv of new CC |
|---|
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (40 ct) | POP / surv of new CC |
|---|
Every eligible strike x expiry in the 2-45 DTE band (3 expiries scanned, 33 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: 0.835 (IBKR) | Recovery@SS: +$33,579 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-9,055
| 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 | 2d | 17 Jul 2026 | $0.31 | 33/40 | $15,345 | $8,836 | 92% | 93% | +$11,501 | -$16,148 | 25.2% | $-18,163 (vs do-nothing $-9,108) |
| $42 | 2d | 17 Jul 2026 | $0.47 | 22/40 | $15,510 | $13,270 | 87% | 89% | +$10,480 | -$12,614 | 19.7% | $-16,975 (vs do-nothing $-7,920) |
| $41 | 2d | 17 Jul 2026 | $0.68 | 15/40 | $15,300 | $15,777 | 80% | 85% | +$8,765 | -$9,785 | 15.3% | $-15,640 (vs do-nothing $-6,585) |
| $43.50 | 9d | 24 Jul 2026 | $1.14 | 40/40 | $15,200 | $5,974 | 79% | 83% | +$5,803 | -$14,254 | 22.3% | $-14,775 (vs do-nothing $-5,720) |
| $43 | 9d | 24 Jul 2026 | $1.28 | 36/40 | $15,360 | $7,687 | 77% | 82% | +$5,704 | -$14,124 | 22.1% | $-15,499 (vs do-nothing $-6,444) |
| $42.50 | 9d | 24 Jul 2026 | $1.41 | 33/40 | $15,510 | $9,001 | 75% | 81% | +$5,431 | -$14,168 | 22.1% | $-16,183 (vs do-nothing $-7,128) |
| $44 | 16d | 31 Jul 2026 | $2.07 | 40/40 | $15,525 | $6,299 | 75% | 80% | +$4,616 | -$8,534 | 13.3% | $-9,055 (vs do-nothing $-0) |
| $43.50 | 16d | 31 Jul 2026 | $2.20 | 37/40 | $15,262 | $7,201 | 74% | 79% | +$4,311 | -$9,263 | 14.5% | $-10,424 (vs do-nothing $-1,369) |
| $42 | 9d | 24 Jul 2026 | $1.60 | 29/40 | $15,467 | $10,510 | 73% | 79% | +$5,409 | -$13,350 | 20.9% | $-16,218 (vs do-nothing $-7,163) |
| $43 | 16d | 31 Jul 2026 | $2.32 | 35/40 | $15,225 | $7,940 | 72% | 79% | +$3,993 | -$10,092 | 15.8% | $-11,680 (vs do-nothing $-2,625) |
| $40 | 2d | 17 Jul 2026 | $1.03 | 10/40 | $15,450 | $17,868 | 71% | 80% | +$7,886 | -$7,173 | 11.2% | $-14,095 (vs do-nothing $-5,040) |
| $41.50 | 9d | 24 Jul 2026 | $1.73 | 27/40 | $15,570 | $11,390 | 71% | 78% | +$4,968 | -$13,428 | 21.0% | $-16,723 (vs do-nothing $-7,668) |
| $42.50 | 16d | 31 Jul 2026 | $2.32 | 35/40 | $15,225 | $7,940 | 71% | 78% | +$3,062 | -$11,842 | 18.5% | $-13,430 (vs do-nothing $-4,375) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $42 | 16d | 31 Jul 2026 | $2.53 | 33/40 | $15,654 | $9,145 | 69% | 77% | +$3,249 | -$12,122 | 18.9% | $-14,137 (vs do-nothing $-5,082) |
| $41 | 9d | 24 Jul 2026 | $1.91 | 24/40 | $15,280 | $12,264 | 68% | 77% | +$4,532 | -$12,704 | 19.9% | $-16,639 (vs do-nothing $-7,584) |
| $41.50 | 16d | 31 Jul 2026 | $2.73 | 30/40 | $15,356 | $10,012 | 67% | 76% | +$3,171 | -$11,920 | 18.6% | $-14,575 (vs do-nothing $-5,520) |
| $41 | 16d | 31 Jul 2026 | $2.86 | 29/40 | $15,551 | $10,595 | 66% | 75% | +$2,839 | -$12,596 | 19.7% | $-15,464 (vs do-nothing $-6,409) |
| $40.50 | 9d | 24 Jul 2026 | $2.10 | 22/40 | $15,400 | $13,160 | 65% | 74% | +$3,239 | -$12,328 | 19.3% | $-16,689 (vs do-nothing $-7,634) |
| $40.50 | 16d | 31 Jul 2026 | $3.25 | 25/40 | $15,234 | $11,830 | 64% | 74% | +$3,422 | -$11,134 | 17.4% | $-14,855 (vs do-nothing $-5,800) |
| $40 | 9d | 24 Jul 2026 | $2.30 | 20/40 | $15,333 | $13,870 | 63% | 74% | +$4,080 | -$11,807 | 18.4% | $-16,595 (vs do-nothing $-7,540) |
| $40 | 16d | 31 Jul 2026 | $3.50 | 24/40 | $15,750 | $12,734 | 62% | 73% | +$3,542 | -$11,288 | 17.6% | $-15,223 (vs do-nothing $-6,168) |
| $39 | 2d | 17 Jul 2026 | $1.40 | 8/40 | $16,800 | $19,994 | 61% | 75% | +$6,774 | -$6,243 | 9.8% | $-13,591 (vs do-nothing $-4,536) |
| $39.50 | 9d | 24 Jul 2026 | $2.52 | 19/40 | $15,960 | $14,885 | 61% | 72% | +$3,187 | -$11,749 | 18.4% | $-16,750 (vs do-nothing $-7,695) |
| $39.50 | 16d | 31 Jul 2026 | $3.70 | 22/40 | $15,262 | $13,023 | 60% | 73% | +$3,230 | -$11,008 | 17.2% | $-15,369 (vs do-nothing $-6,314) |
| $39 | 16d | 31 Jul 2026 | $3.95 | 21/40 | $15,553 | $13,702 | 59% | 72% | +$3,220 | -$11,032 | 17.2% | $-15,607 (vs do-nothing $-6,552) |
| $39 | 9d | 24 Jul 2026 | $2.63 | 18/40 | $15,780 | $15,093 | 58% | 72% | +$3,323 | -$11,832 | 18.5% | $-17,047 (vs do-nothing $-7,992) |
| $38.50 | 16d | 31 Jul 2026 | $3.90 | 21/40 | $15,356 | $13,505 | 57% | 71% | +$2,130 | -$12,187 | 19.0% | $-16,762 (vs do-nothing $-7,707) |
| $38.50 | 9d | 24 Jul 2026 | $2.98 | 16/40 | $15,893 | $15,983 | 56% | 70% | +$2,922 | -$10,758 | 16.8% | $-16,399 (vs do-nothing $-7,344) |
| $38 | 16d | 31 Jul 2026 | $4.20 | 20/40 | $15,750 | $14,287 | 55% | 70% | +$2,260 | -$12,007 | 18.8% | $-16,795 (vs do-nothing $-7,740) |
| $38 | 9d | 24 Jul 2026 | $3.15 | 15/40 | $15,750 | $16,227 | 53% | 69% | +$2,916 | -$10,580 | 16.5% | $-16,435 (vs do-nothing $-7,380) |
| $37.50 | 16d | 31 Jul 2026 | $4.30 | 19/40 | $15,319 | $14,244 | 53% | 69% | +$1,612 | -$12,167 | 19.0% | $-17,168 (vs do-nothing $-8,113) |
| $37.50 | 9d | 24 Jul 2026 | $3.40 | 14/40 | $15,867 | $16,732 | 50% | 68% | +$2,659 | -$10,225 | 16.0% | $-16,293 (vs do-nothing $-7,238) |
| $38 | 2d | 17 Jul 2026 | $1.90 | 6/40 | $17,100 | $21,070 | 50% | 70% | +$5,428 | -$4,982 | 7.8% | $-12,757 (vs do-nothing $-3,702) |
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 40 contracts at the conservative CC.