10 contracts (1,000 sh) | BE SS: $108.93 | CC-SS: $112.23 (banked floor $111.41) | IV: HIGH | Accounts: Main:1299
| Max Loss | $47,850 | (ND $27.85 + SW $20) x 1000 |
| Normal income ref | $17,727/mo | 95% ann ROI on ML |
| Hedge rolling cost | $1,753/mo | |
| Unrealized P&L | $-3,000 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (10 ct) | POP / surv of new CC |
|---|
| 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 | +$3.79/sh | +$3,795 cycle +$4,785 [+$3,346…+$3,814] · 100% credit | 67% surv 53% |
| Max even-money escape in the band | ~$127 | 31 Jul 2026 | 16d left | +$0.78/sh | +$777 cycle +$1,767 [-$326…+$701] · 64% credit | 80% surv 76% |
| Up-and-out for even (raise the cap, free) | ~$126 | 24 Jul 2026 | 9d left | +$0.07/sh | +$69 cycle +$1,059 [-$1,126…-$56] · 22% credit | 81% surv 77% |
| Safety roll (pay small debit, max POP) | ~$136 | 31 Jul 2026 | 16d left | -$0.76/sh | -$763 cycle +$227 [-$2,204…-$894] · 3% credit | 88% surv 87% |
| budget: banked $990 debit $763 (77% used ≈ 0.4 wk of income) → whole cycle still +$227 cash · rolled 10 ct earn ≈ $3,165/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 | +$0.81/sh | +$807 cycle +$2,247 [+$387…+$1,651] · 90% credit | 67% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$129 | 31 Jul 2026 | 12d left | +$0.58/sh | +$576 cycle +$2,016 [+$112…+$1,387] · 79% credit | 68% surv 54% |
| Up-and-out for even (raise the cap, free) | ~$130 | 31 Jul 2026 | 12d left | +$0.17/sh | +$166 cycle +$1,606 [-$385…+$956] · 58% credit | 69% surv 56% |
| Max even-money escape in the band | ~$130 | 31 Jul 2026 | 12d left | +$0.17/sh | +$166 cycle +$1,606 [-$385…+$956] · 58% credit | 69% surv 56% |
| Safety roll (pay small debit, max POP) | ~$134 | 31 Jul 2026 | 12d left | -$1.43/sh | -$1,428 cycle +$12 [-$2,332…-$904] · 10% credit | 73% surv 65% |
| budget: banked $1,440 debit $1,428 (99% used ≈ 1.6 wk of income) → whole cycle still +$12 cash · rolled 10 ct earn ≈ $11,463/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: 0.929 (IBKR) | Recovery@SS: +$3,393 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $3,663
| 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 | $1.38 | 9/10 | $9,315 | $9,335 | 73% | 79% | +$2,706 | -$0 | 0.0% | $1,962 (vs do-nothing $-1,702) |
| $118 | 11d | 24 Jul 2026 | $3.35 | 10/10 | $9,136 | $7,384 | 73% | 78% | +$2,177 | -$0 | 0.0% | $3,743 (vs do-nothing +$79) |
| $117 | 11d | 24 Jul 2026 | $3.65 | 9/10 | $8,959 | $8,979 | 71% | 77% | +$2,081 | -$0 | 0.0% | $4,005 (vs do-nothing +$341) |
| $116 | 11d | 24 Jul 2026 | $3.95 | 9/10 | $9,695 | $9,716 | 69% | 76% | +$2,151 | -$0 | 0.0% | $4,275 (vs do-nothing +$611) |
| $112 | 4d | 17 Jul 2026 | $1.64 | 8/10 | $9,840 | $11,633 | 69% | 76% | +$2,452 | -$0 | 0.0% | $2,175 (vs do-nothing $-1,488) |
| $115 | 11d | 24 Jul 2026 | $4.25 | 8/10 | $9,273 | $11,066 | 67% | 75% | +$1,925 | -$0 | 0.0% | $4,447 (vs do-nothing +$783) |
| $114 | 11d | 24 Jul 2026 | $4.45 | 8/10 | $9,709 | $11,502 | 65% | 74% | +$1,669 | -$0 | 0.0% | $4,607 (vs do-nothing +$943) |
| $114 | 18d | 31 Jul 2026 | $5.35 | 10/10 | $8,917 | $7,164 | 64% | 73% | +$1,474 | -$0 | 0.0% | $5,743 (vs do-nothing +$2,079) |
| $111 | 4d | 17 Jul 2026 | $1.97 | 6/10 | $8,865 | $14,203 | 64% | 73% | +$1,959 | -$0 | 0.0% | $2,145 (vs do-nothing $-1,518) |
| $113 | 11d | 24 Jul 2026 | $4.95 | 7/10 | $9,450 | $13,016 | 63% | 73% | +$1,762 | -$0 | 0.0% | $4,839 (vs do-nothing +$1,175) |
| $113 | 18d | 31 Jul 2026 | $5.85 | 10/10 | $9,750 | $7,997 | 62% | 73% | +$1,711 | -$0 | 0.0% | $6,243 (vs do-nothing +$2,579) |
| $112 | 11d | 24 Jul 2026 | $5.30 | 7/10 | $10,118 | $13,684 | 61% | 72% | +$1,729 | -$0 | 0.0% | $4,923 (vs do-nothing +$1,260) |
| $112 | 18d | 31 Jul 2026 | $6.20 | 9/10 | $9,300 | $9,320 | 60% | 72% | +$1,496 | -$0 | 0.0% | $6,093 (vs do-nothing +$2,430) |
| 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 | $2.36 | 6/10 | $10,620 | $15,958 | 59% | 71% | +$2,093 | -$0 | 0.0% | $1,779 (vs do-nothing $-1,884) |
| $111 | 11d | 24 Jul 2026 | $5.65 | 6/10 | $9,245 | $14,584 | 59% | 71% | +$1,410 | -$0 | 0.0% | $4,353 (vs do-nothing +$690) |
| $111 | 18d | 31 Jul 2026 | $6.60 | 9/10 | $9,900 | $9,920 | 58% | 71% | +$1,494 | -$0 | 0.0% | $5,553 (vs do-nothing +$1,890) |
| $110 | 18d | 31 Jul 2026 | $6.95 | 8/10 | $9,267 | $11,059 | 56% | 70% | +$1,229 | -$0 | 0.0% | $4,823 (vs do-nothing +$1,160) |
| $110 | 11d | 24 Jul 2026 | $6.10 | 6/10 | $9,982 | $15,320 | 56% | 70% | +$1,457 | -$0 | 0.0% | $4,023 (vs do-nothing +$360) |
| $109 | 18d | 31 Jul 2026 | $7.35 | 8/10 | $9,800 | $11,593 | 54% | 69% | +$1,166 | -$0 | 0.0% | $4,343 (vs do-nothing +$680) |
| $109 | 11d | 24 Jul 2026 | $6.50 | 5/10 | $8,864 | $15,975 | 54% | 68% | +$1,148 | -$0 | 0.0% | $3,663 (vs do-nothing +$0) |
| $109 | 4d | 17 Jul 2026 | $2.76 | 5/10 | $10,350 | $17,461 | 54% | 68% | +$1,660 | -$235 | 0.8% | $1,793 (vs do-nothing $-1,870) |
| $108 | 18d | 31 Jul 2026 | $7.90 | 7/10 | $9,217 | $12,782 | 52% | 68% | +$1,113 | -$0 | 0.0% | $3,943 (vs do-nothing +$280) |
| $108 | 11d | 24 Jul 2026 | $6.95 | 5/10 | $9,477 | $16,588 | 52% | 67% | +$1,110 | -$0 | 0.0% | $3,388 (vs do-nothing $-275) |
| $107 | 18d | 31 Jul 2026 | $8.35 | 7/10 | $9,742 | $13,307 | 50% | 67% | +$1,061 | -$0 | 0.0% | $3,558 (vs do-nothing $-105) |
| $107 | 11d | 24 Jul 2026 | $7.45 | 5/10 | $10,159 | $17,270 | 50% | 66% | +$1,102 | -$0 | 0.0% | $3,138 (vs do-nothing $-525) |
| $108 | 4d | 17 Jul 2026 | $3.20 | 4/10 | $9,600 | $18,484 | 48% | 66% | +$1,184 | -$412 | 1.5% | $1,943 (vs do-nothing $-1,720) |
| $107 | 4d | 17 Jul 2026 | $3.70 | 4/10 | $11,100 | $19,984 | 43% | 63% | +$1,018 | -$612 | 2.2% | $1,743 (vs do-nothing $-1,920) |
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.