10 contracts (1,000 sh) | BE SS: $108.93 | CC-SS: $112.39 | IV: HIGH | Accounts: Main:1299
| Max Loss | $47,850 | (ND $27.85 + SW $20) x 1000 |
| Normal income ref | $18,682/mo | 95% ann ROI on ML |
| Hedge rolling cost | $1,816/mo | |
| Unrealized P&L | $-4,540 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (10 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$115 | 31 Jul 2026 | 12d left | +$1.29/sh | +$1,291 cycle +$5,391 [+$435…+$1,167] · 96% credit | 69% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$115 | 31 Jul 2026 | 12d left | +$1.25/sh | +$1,253 cycle +$5,353 [+$397…+$1,128] · 96% credit | 69% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$117 | 31 Jul 2026 | 12d left | +$0.34/sh | +$340 cycle +$4,440 [-$653…+$115] · 29% credit | 71% surv 58% |
| Max even-money escape in the band | ~$117 | 31 Jul 2026 | 12d left | +$0.34/sh | +$340 cycle +$4,440 [-$653…+$115] · 29% credit | 71% surv 58% |
| Safety roll (pay small debit, max POP) | ~$132 | 31 Jul 2026 | 12d left | -$3.73/sh | -$3,731 cycle +$369 [-$5,988…-$4,411] | 88% surv 86% |
| budget: banked $4,100 debit $3,731 (91% used ≈ 1.4 wk of income) → whole cycle still +$369 cash · rolled 10 ct earn ≈ $4,253/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (10 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$114 | 24 Jul 2026 | 9d left | +$3.97/sh | +$3,972 cycle +$5,112 [+$3,440…+$4,109] · 100% credit | 69% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$126 | 31 Jul 2026 | 16d left | +$0.91/sh | +$908 cycle +$2,048 [-$238…+$905] · 68% credit | 81% surv 76% |
| Max even-money escape in the band | ~$127 | 31 Jul 2026 | 16d left | +$0.52/sh | +$524 cycle +$1,664 [-$685…+$519] · 52% credit | 82% surv 78% |
| Up-and-out for even (raise the cap, free) | ~$124 | 24 Jul 2026 | 9d left | +$0.35/sh | +$349 cycle +$1,489 [-$820…+$278] · 42% credit | 82% surv 77% |
| Safety roll (pay small debit, max POP) | ~$132 | 24 Jul 2026 | 9d left | -$1.07/sh | -$1,067 cycle +$73 [-$2,558…-$1,160] | 90% surv 88% |
| budget: banked $1,140 debit $1,067 (94% used ≈ 0.5 wk of income) → whole cycle still +$73 cash · rolled 10 ct earn ≈ $4,573/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (10 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$129 | 31 Jul 2026 | 12d left | +$0.92/sh | +$920 cycle +$2,310 [+$605…+$2,147] · 95% credit | 69% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$130 | 31 Jul 2026 | 12d left | +$0.38/sh | +$377 cycle +$1,767 [-$75…+$1,530] · 72% credit | 70% surv 55% |
| Max even-money escape in the band | ~$130 | 31 Jul 2026 | 12d left | +$0.38/sh | +$377 cycle +$1,767 [-$75…+$1,530] · 72% credit | 70% surv 55% |
| Safety roll (pay small debit, max POP) | ~$134 | 31 Jul 2026 | 12d left | -$1.19/sh | -$1,195 cycle +$195 [-$1,987…-$343] · 19% credit | 74% surv 64% |
| budget: banked $1,390 debit $1,195 (86% used ≈ 1.4 wk of income) → whole cycle still +$195 cash · rolled 10 ct earn ≈ $12,247/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 28 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: 0.921 (IBKR) | Recovery@SS: +$4,136 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $2,605
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $113 | 4d | 17 Jul 2026 | $1.27 | 10/10 | $9,525 | $7,709 | 80% | 85% | +$5,698 | -$0 | 0.0% | $866 (vs do-nothing $-1,740) |
| $112 | 4d | 17 Jul 2026 | $1.61 | 8/10 | $9,660 | $11,335 | 75% | 82% | +$5,511 | -$0 | 0.0% | $1,173 (vs do-nothing $-1,432) |
| $117 | 11d | 24 Jul 2026 | $3.50 | 10/10 | $9,545 | $7,730 | 74% | 80% | +$3,691 | -$0 | 0.0% | $3,096 (vs do-nothing +$490) |
| $116 | 11d | 24 Jul 2026 | $3.80 | 10/10 | $10,364 | $8,548 | 72% | 79% | +$3,853 | -$0 | 0.0% | $3,396 (vs do-nothing +$790) |
| $111 | 4d | 17 Jul 2026 | $1.91 | 7/10 | $10,028 | $13,448 | 70% | 80% | +$5,173 | -$0 | 0.0% | $862 (vs do-nothing $-1,743) |
| $115 | 11d | 24 Jul 2026 | $4.10 | 9/10 | $10,064 | $9,993 | 70% | 78% | +$3,558 | -$0 | 0.0% | $3,587 (vs do-nothing +$981) |
| $114 | 11d | 24 Jul 2026 | $4.45 | 8/10 | $9,709 | $11,384 | 67% | 77% | +$3,300 | -$0 | 0.0% | $3,758 (vs do-nothing +$1,152) |
| $113 | 11d | 24 Jul 2026 | $4.80 | 8/10 | $10,473 | $12,148 | 65% | 75% | +$3,382 | -$0 | 0.0% | $4,038 (vs do-nothing +$1,432) |
| $110 | 4d | 17 Jul 2026 | $2.23 | 6/10 | $10,035 | $15,201 | 64% | 77% | +$4,550 | -$96 | 0.3% | $703 (vs do-nothing $-1,902) |
| $113 | 18d | 31 Jul 2026 | $5.75 | 10/10 | $9,583 | $7,768 | 64% | 75% | +$2,621 | -$0 | 0.0% | $5,346 (vs do-nothing +$2,740) |
| $112 | 11d | 24 Jul 2026 | $5.15 | 7/10 | $9,832 | $13,252 | 63% | 74% | +$2,980 | -$0 | 0.0% | $3,830 (vs do-nothing +$1,225) |
| $112 | 18d | 31 Jul 2026 | $5.95 | 10/10 | $9,917 | $8,101 | 62% | 73% | +$2,369 | -$0 | 0.0% | $5,155 (vs do-nothing +$2,550) |
| $111 | 11d | 24 Jul 2026 | $5.55 | 7/10 | $10,595 | $14,016 | 61% | 73% | +$3,043 | -$0 | 0.0% | $3,410 (vs do-nothing +$805) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $111 | 18d | 31 Jul 2026 | $5.85 | 10/10 | $9,750 | $7,934 | 60% | 72% | +$1,578 | -$0 | 0.0% | $4,055 (vs do-nothing +$1,450) |
| $109 | 4d | 17 Jul 2026 | $2.66 | 5/10 | $9,975 | $16,886 | 58% | 74% | +$4,044 | -$365 | 1.3% | $735 (vs do-nothing $-1,870) |
| $110 | 11d | 24 Jul 2026 | $5.95 | 6/10 | $9,736 | $14,902 | 58% | 72% | +$2,616 | -$0 | 0.0% | $2,935 (vs do-nothing +$330) |
| $110 | 18d | 31 Jul 2026 | $6.90 | 9/10 | $10,350 | $10,280 | 58% | 71% | +$2,396 | -$0 | 0.0% | $3,955 (vs do-nothing +$1,350) |
| $109 | 18d | 31 Jul 2026 | $7.30 | 8/10 | $9,733 | $11,408 | 56% | 70% | +$2,098 | -$0 | 0.0% | $3,325 (vs do-nothing +$720) |
| $109 | 11d | 24 Jul 2026 | $6.40 | 6/10 | $10,473 | $15,639 | 56% | 71% | +$2,656 | -$0 | 0.0% | $2,605 (vs do-nothing +$0) |
| $108 | 18d | 31 Jul 2026 | $7.80 | 8/10 | $10,400 | $12,075 | 54% | 69% | +$2,165 | -$0 | 0.0% | $2,925 (vs do-nothing +$320) |
| $108 | 11d | 24 Jul 2026 | $6.85 | 5/10 | $9,341 | $16,252 | 53% | 70% | +$2,205 | -$0 | 0.0% | $2,330 (vs do-nothing $-275) |
| $108 | 4d | 17 Jul 2026 | $3.05 | 5/10 | $11,438 | $18,349 | 52% | 71% | +$3,864 | -$670 | 2.4% | $430 (vs do-nothing $-2,175) |
| $107 | 18d | 31 Jul 2026 | $8.15 | 7/10 | $9,508 | $12,929 | 51% | 69% | +$1,748 | -$0 | 0.0% | $2,430 (vs do-nothing $-175) |
| $107 | 11d | 24 Jul 2026 | $7.30 | 5/10 | $9,955 | $16,866 | 51% | 69% | +$2,155 | -$0 | 0.0% | $2,055 (vs do-nothing $-550) |
| $106 | 18d | 31 Jul 2026 | $8.60 | 7/10 | $10,033 | $13,454 | 49% | 67% | +$1,687 | -$0 | 0.0% | $2,045 (vs do-nothing $-560) |
| $106 | 11d | 24 Jul 2026 | $7.80 | 5/10 | $10,636 | $17,548 | 48% | 67% | +$2,130 | -$0 | 0.0% | $1,805 (vs do-nothing $-800) |
| $107 | 4d | 17 Jul 2026 | $3.55 | 4/10 | $10,650 | $19,307 | 45% | 68% | +$3,040 | -$736 | 2.6% | $665 (vs do-nothing $-1,940) |
| $106 | 4d | 17 Jul 2026 | $4.10 | 4/10 | $12,300 | $20,957 | 39% | 65% | +$2,901 | -$916 | 3.3% | $485 (vs do-nothing $-2,120) |
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 10 contracts at the conservative CC.