40 contracts (4,000 sh) | BE SS: $44.00 | CC-SS: $48.90 (banked floor $48.05) | IV: HIGH | Accounts: Main:1299, Joint:1782
| Max Loss | $112,000 | (ND $16.00 + SW $12) x 4000 |
| Normal income ref | $29,250/mo | 95% ann ROI on ML |
| Hedge rolling cost | $8,839/mo | |
| Unrealized P&L | $-32,700 | 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 |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$53 | 24 Jul 2026 | 8d left | +$2.48/sh | +$9,930 cycle +$9,970 | 69% surv 54% |
| Up-and-out for even (raise the cap, free) | ~$59 | 24 Jul 2026 | 8d left | +$0.08/sh | +$313 cycle +$353 | 80% surv 75% |
| Max even-money escape in the band | ~$66 | 31 Jul 2026 | 15d left | +$0.07/sh | +$283 cycle +$323 | 84% surv 82% |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (40 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$54 | 24 Jul 2026 | 8d left | +$2.55/sh | +$10,217 cycle +$10,257 | 69% surv 54% |
| Up-and-out for even (raise the cap, free) | ~$60 | 24 Jul 2026 | 8d left | +$0.13/sh | +$524 cycle +$564 | 80% surv 74% |
| Max even-money escape in the band | ~$67 | 31 Jul 2026 | 15d left | +$0.14/sh | +$557 cycle +$597 | 84% surv 81% |
Every eligible strike x expiry in the 2-45 DTE band (3 expiries scanned, 29 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: 0.842 (IBKR) | Recovery@SS: +$32,082 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-11,120
| 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 | $0.38 | 26/40 | $14,820 | $11,940 | 85% | 87% | +$7,105 | -$14,340 | 22.4% | $-18,634 (vs do-nothing $-7,514) |
| $44.50 | 9d | 24 Jul 2026 | $1.11 | 40/40 | $14,800 | $5,961 | 78% | 82% | +$4,912 | -$13,142 | 20.5% | $-13,760 (vs do-nothing $-2,640) |
| $42 | 2d | 17 Jul 2026 | $0.59 | 17/40 | $15,045 | $15,996 | 77% | 82% | +$5,950 | -$10,719 | 16.7% | $-17,376 (vs do-nothing $-6,256) |
| $44 | 9d | 24 Jul 2026 | $1.24 | 36/40 | $14,880 | $7,744 | 76% | 81% | +$4,730 | -$13,160 | 20.6% | $-14,828 (vs do-nothing $-3,708) |
| $43.50 | 9d | 24 Jul 2026 | $1.39 | 32/40 | $14,827 | $9,393 | 74% | 80% | +$4,562 | -$12,818 | 20.0% | $-15,536 (vs do-nothing $-4,416) |
| $45 | 16d | 31 Jul 2026 | $1.99 | 40/40 | $14,925 | $6,086 | 74% | 80% | +$3,514 | -$7,622 | 11.9% | $-8,240 (vs do-nothing +$2,880) |
| $44.50 | 16d | 31 Jul 2026 | $2.15 | 37/40 | $14,916 | $7,354 | 73% | 79% | +$3,461 | -$8,308 | 13.0% | $-9,714 (vs do-nothing +$1,406) |
| $44 | 16d | 31 Jul 2026 | $2.27 | 35/40 | $14,897 | $8,186 | 71% | 78% | +$3,152 | -$9,189 | 14.4% | $-11,120 (vs do-nothing +$0) |
| $42.50 | 9d | 24 Jul 2026 | $1.69 | 26/40 | $14,647 | $11,767 | 70% | 77% | +$3,939 | -$12,234 | 19.1% | $-16,528 (vs do-nothing $-5,408) |
| $43.50 | 16d | 31 Jul 2026 | $2.47 | 32/40 | $14,820 | $9,386 | 70% | 77% | +$3,193 | -$9,362 | 14.6% | $-12,080 (vs do-nothing $-960) |
| $41 | 2d | 17 Jul 2026 | $0.91 | 11/40 | $15,015 | $18,519 | 69% | 77% | +$4,981 | -$7,684 | 12.0% | $-15,916 (vs do-nothing $-4,796) |
| $43 | 16d | 31 Jul 2026 | $2.62 | 30/40 | $14,738 | $10,155 | 68% | 76% | +$2,950 | -$9,826 | 15.4% | $-13,070 (vs do-nothing $-1,950) |
| $42 | 9d | 24 Jul 2026 | $1.89 | 24/40 | $15,120 | $13,091 | 67% | 76% | +$3,969 | -$12,013 | 18.8% | $-16,832 (vs do-nothing $-5,712) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $42.50 | 16d | 31 Jul 2026 | $2.79 | 28/40 | $14,648 | $10,916 | 66% | 75% | +$2,763 | -$10,095 | 15.8% | $-13,864 (vs do-nothing $-2,744) |
| $41.50 | 9d | 24 Jul 2026 | $1.58 | 28/40 | $14,747 | $11,015 | 65% | 74% | +$117 | -$16,283 | 25.4% | $-20,052 (vs do-nothing $-8,932) |
| $42 | 16d | 31 Jul 2026 | $2.98 | 27/40 | $15,086 | $11,781 | 65% | 74% | +$2,723 | -$10,572 | 16.5% | $-14,603 (vs do-nothing $-3,483) |
| $41.50 | 16d | 31 Jul 2026 | $3.00 | 26/40 | $14,625 | $11,745 | 63% | 74% | +$2,664 | -$11,428 | 17.9% | $-15,722 (vs do-nothing $-4,602) |
| $41 | 9d | 24 Jul 2026 | $2.28 | 20/40 | $15,200 | $14,874 | 62% | 73% | +$3,486 | -$11,231 | 17.5% | $-17,100 (vs do-nothing $-5,980) |
| $41 | 16d | 31 Jul 2026 | $3.20 | 25/40 | $15,000 | $12,546 | 61% | 73% | +$2,627 | -$11,739 | 18.3% | $-16,295 (vs do-nothing $-5,175) |
| $40.50 | 9d | 24 Jul 2026 | $2.50 | 18/40 | $15,000 | $15,525 | 60% | 72% | +$3,221 | -$10,612 | 16.6% | $-17,006 (vs do-nothing $-5,886) |
| $40.50 | 16d | 31 Jul 2026 | $3.40 | 23/40 | $14,662 | $13,059 | 59% | 72% | +$2,429 | -$11,490 | 18.0% | $-16,571 (vs do-nothing $-5,451) |
| $40 | 2d | 17 Jul 2026 | $1.37 | 8/40 | $16,440 | $21,221 | 59% | 72% | +$4,740 | -$6,020 | 9.4% | $-15,040 (vs do-nothing $-3,920) |
| $40 | 16d | 31 Jul 2026 | $3.65 | 22/40 | $15,056 | $13,879 | 57% | 71% | +$2,495 | -$11,540 | 18.0% | $-16,884 (vs do-nothing $-5,764) |
| $40 | 9d | 24 Jul 2026 | $2.72 | 17/40 | $15,413 | $16,364 | 57% | 71% | +$3,027 | -$10,498 | 16.4% | $-17,155 (vs do-nothing $-6,035) |
| $39.50 | 16d | 31 Jul 2026 | $3.90 | 20/40 | $14,625 | $14,299 | 55% | 70% | +$2,381 | -$10,991 | 17.2% | $-16,860 (vs do-nothing $-5,740) |
| $39.50 | 9d | 24 Jul 2026 | $2.96 | 15/40 | $14,800 | $16,602 | 54% | 70% | +$2,672 | -$9,653 | 15.1% | $-16,835 (vs do-nothing $-5,715) |
| $39 | 16d | 31 Jul 2026 | $4.20 | 19/40 | $14,962 | $15,062 | 53% | 70% | +$2,505 | -$10,821 | 16.9% | $-16,953 (vs do-nothing $-5,833) |
| $39 | 9d | 24 Jul 2026 | $3.10 | 15/40 | $15,500 | $17,302 | 52% | 68% | +$2,090 | -$10,193 | 15.9% | $-17,375 (vs do-nothing $-6,255) |
| $39 | 2d | 17 Jul 2026 | $1.83 | 6/40 | $16,470 | $22,103 | 48% | 67% | +$3,239 | -$4,839 | 7.6% | $-14,384 (vs do-nothing $-3,264) |
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.