10 contracts (1,000 sh) | BE SS: $108.93 | CC-SS: $114.05 (banked floor $113.24) | IV: HIGH | Accounts: Main:1299
| Max Loss | $47,850 | (ND $27.85 + SW $20) x 1000 |
| Normal income ref | $17,455/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) | ~$116 | 31 Jul 2026 | 12d left | +$1.26/sh | +$1,259 cycle +$5,059 [+$452…+$1,263] · 97% credit | 68% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$117 | 31 Jul 2026 | 12d left | +$0.74/sh | +$737 cycle +$4,537 [-$133…+$644] · 62% credit | 69% surv 56% |
| Max even-money escape in the band | ~$117 | 31 Jul 2026 | 12d left | +$0.74/sh | +$737 cycle +$4,537 [-$133…+$644] · 62% credit | 69% surv 56% |
| Safety roll (pay small debit, max POP) | ~$132 | 31 Jul 2026 | 12d left | -$3.36/sh | -$3,364 cycle +$436 [-$5,406…-$3,984] | 87% surv 85% |
| budget: banked $3,800 debit $3,364 (89% used ≈ 1.4 wk of income) → whole cycle still +$436 cash · rolled 10 ct earn ≈ $4,341/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) | ~$115 | 24 Jul 2026 | 9d left | +$3.92/sh | +$3,920 cycle +$4,880 [+$3,505…+$4,031] · 100% credit | 68% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$127 | 31 Jul 2026 | 16d left | +$0.85/sh | +$852 cycle +$1,812 [-$206…+$829] · 68% credit | 81% surv 76% |
| Max even-money escape in the band | ~$131 | 31 Jul 2026 | 16d left | +$0.25/sh | +$246 cycle +$1,206 [-$932…+$199] · 37% credit | 85% surv 82% |
| Up-and-out for even (raise the cap, free) | ~$127 | 24 Jul 2026 | 9d left | +$0.10/sh | +$98 cycle +$1,058 [-$1,047…-$12] · 25% credit | 84% surv 80% |
| Safety roll (pay small debit, max POP) | ~$141 | 31 Jul 2026 | 16d left | -$0.93/sh | -$927 cycle +$33 [-$2,327…-$1,005] | 92% surv 91% |
| budget: banked $960 debit $927 (97% used ≈ 0.6 wk of income) → whole cycle still +$33 cash · rolled 10 ct earn ≈ $2,245/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) | ~$130 | 31 Jul 2026 | 12d left | +$0.92/sh | +$917 cycle +$2,227 [+$580…+$1,921] · 96% credit | 68% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$131 | 31 Jul 2026 | 12d left | +$0.39/sh | +$394 cycle +$1,704 [-$54…+$1,301] · 73% credit | 69% surv 55% |
| Max even-money escape in the band | ~$131 | 31 Jul 2026 | 12d left | +$0.39/sh | +$394 cycle +$1,704 [-$54…+$1,301] · 73% credit | 69% surv 55% |
| Safety roll (pay small debit, max POP) | ~$135 | 31 Jul 2026 | 12d left | -$1.16/sh | -$1,161 cycle +$149 [-$1,966…-$476] · 15% credit | 74% surv 65% |
| budget: banked $1,310 debit $1,161 (89% used ≈ 1.4 wk of income) → whole cycle still +$149 cash · rolled 10 ct earn ≈ $11,386/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 27 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: +$4,852 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $1,664
| 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 | 75% | 81% | +$4,354 | -$0 | 0.0% | $534 (vs do-nothing $-1,130) |
| $118 | 11d | 24 Jul 2026 | $3.25 | 10/10 | $8,864 | $7,048 | 74% | 80% | +$2,969 | -$0 | 0.0% | $3,562 (vs do-nothing +$1,898) |
| $117 | 11d | 24 Jul 2026 | $3.50 | 10/10 | $9,545 | $7,730 | 72% | 78% | +$2,999 | -$0 | 0.0% | $3,812 (vs do-nothing +$2,148) |
| $112 | 4d | 17 Jul 2026 | $1.61 | 8/10 | $9,660 | $11,335 | 70% | 79% | +$4,156 | -$350 | 1.3% | $232 (vs do-nothing $-1,432) |
| $116 | 11d | 24 Jul 2026 | $3.80 | 9/10 | $9,327 | $9,257 | 70% | 77% | +$2,794 | -$0 | 0.0% | $3,867 (vs do-nothing +$2,203) |
| $115 | 11d | 24 Jul 2026 | $4.10 | 8/10 | $8,945 | $10,621 | 68% | 76% | +$2,516 | -$0 | 0.0% | $3,862 (vs do-nothing +$2,198) |
| $114 | 11d | 24 Jul 2026 | $4.45 | 8/10 | $9,709 | $11,384 | 65% | 75% | +$2,604 | -$0 | 0.0% | $4,104 (vs do-nothing +$2,440) |
| $111 | 4d | 17 Jul 2026 | $1.91 | 7/10 | $10,028 | $13,448 | 65% | 75% | +$3,704 | -$796 | 2.9% | $-79 (vs do-nothing $-1,743) |
| $114 | 18d | 31 Jul 2026 | $5.35 | 10/10 | $8,917 | $7,101 | 64% | 74% | +$1,929 | -$0 | 0.0% | $5,614 (vs do-nothing +$3,950) |
| $113 | 11d | 24 Jul 2026 | $4.80 | 7/10 | $9,164 | $12,584 | 63% | 74% | +$2,304 | -$0 | 0.0% | $3,344 (vs do-nothing +$1,680) |
| $113 | 18d | 31 Jul 2026 | $5.75 | 10/10 | $9,583 | $7,768 | 62% | 73% | +$2,014 | -$0 | 0.0% | $5,014 (vs do-nothing +$3,350) |
| $112 | 11d | 24 Jul 2026 | $5.15 | 7/10 | $9,832 | $13,252 | 61% | 72% | +$2,279 | -$0 | 0.0% | $2,889 (vs do-nothing +$1,225) |
| $112 | 18d | 31 Jul 2026 | $5.95 | 9/10 | $8,925 | $8,855 | 60% | 72% | +$1,554 | -$0 | 0.0% | $3,959 (vs do-nothing +$2,295) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $110 | 4d | 17 Jul 2026 | $2.23 | 6/10 | $10,035 | $15,201 | 59% | 72% | +$3,022 | -$1,091 | 3.9% | $-238 (vs do-nothing $-1,902) |
| $111 | 11d | 24 Jul 2026 | $5.55 | 6/10 | $9,082 | $14,248 | 58% | 71% | +$1,966 | -$0 | 0.0% | $2,354 (vs do-nothing +$690) |
| $111 | 18d | 31 Jul 2026 | $5.85 | 9/10 | $8,775 | $8,705 | 58% | 70% | +$810 | -$0 | 0.0% | $2,969 (vs do-nothing +$1,305) |
| $110 | 18d | 31 Jul 2026 | $6.90 | 8/10 | $9,200 | $10,875 | 56% | 70% | +$1,559 | -$0 | 0.0% | $2,864 (vs do-nothing +$1,200) |
| $110 | 11d | 24 Jul 2026 | $5.95 | 6/10 | $9,736 | $14,902 | 56% | 70% | +$1,931 | -$0 | 0.0% | $1,994 (vs do-nothing +$330) |
| $109 | 18d | 31 Jul 2026 | $7.30 | 8/10 | $9,733 | $11,408 | 54% | 69% | +$1,497 | -$0 | 0.0% | $2,384 (vs do-nothing +$720) |
| $109 | 11d | 24 Jul 2026 | $6.40 | 5/10 | $8,727 | $15,639 | 53% | 69% | +$1,608 | -$0 | 0.0% | $1,664 (vs do-nothing +$0) |
| $109 | 4d | 17 Jul 2026 | $2.66 | 5/10 | $9,975 | $16,886 | 53% | 69% | +$2,528 | -$1,194 | 4.3% | $-206 (vs do-nothing $-1,870) |
| $108 | 18d | 31 Jul 2026 | $7.80 | 7/10 | $9,100 | $12,521 | 52% | 68% | +$1,343 | -$0 | 0.0% | $1,944 (vs do-nothing +$280) |
| $108 | 11d | 24 Jul 2026 | $6.85 | 5/10 | $9,341 | $16,252 | 51% | 68% | +$1,564 | -$0 | 0.0% | $1,389 (vs do-nothing $-275) |
| $107 | 18d | 31 Jul 2026 | $8.15 | 7/10 | $9,508 | $12,929 | 50% | 67% | +$1,170 | -$0 | 0.0% | $1,489 (vs do-nothing $-175) |
| $107 | 11d | 24 Jul 2026 | $7.30 | 5/10 | $9,955 | $16,866 | 48% | 66% | +$1,478 | -$0 | 0.0% | $1,114 (vs do-nothing $-550) |
| $108 | 4d | 17 Jul 2026 | $3.05 | 4/10 | $9,150 | $17,807 | 46% | 66% | +$1,677 | -$1,199 | 4.3% | $-76 (vs do-nothing $-1,740) |
| $107 | 4d | 17 Jul 2026 | $3.55 | 4/10 | $10,650 | $19,307 | 40% | 63% | +$1,426 | -$1,399 | 5.0% | $-276 (vs do-nothing $-1,940) |
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.