10 contracts (1,000 sh) | BE SS: $108.93 | CC-SS: $112.62 (banked floor $111.03) | IV: HIGH | Accounts: Main:1299
| Max Loss | $47,850 | (ND $27.85 + SW $20) x 1000 |
| Normal income ref | $16,071/mo | 95% ann ROI on ML |
| Hedge rolling cost | $2,110/mo | |
| Unrealized P&L | $-7,300 | 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) | ~$113 | 14 Aug 2026 | 18d left | +$0.64/sh | +$645 cycle +$5,395 [-$135…+$523] · 58% credit | 68% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$114 | 14 Aug 2026 | 18d left | +$0.37/sh | +$374 cycle +$5,124 [-$399…+$224] · 35% credit | 69% surv 55% |
| Max even-money escape in the band | ~$114 | 14 Aug 2026 | 18d left | +$0.37/sh | +$374 cycle +$5,124 [-$399…+$224] · 35% credit | 69% surv 55% |
| Safety roll (pay small debit, max POP) | ~$130 | 14 Aug 2026 | 18d left | -$4.48/sh | -$4,484 cycle +$266 [-$6,425…-$5,202] | 85% surv 83% |
| budget: banked $4,750 debit $4,484 (94% used ≈ 2.9 wk of income) → whole cycle still +$266 cash · rolled 10 ct earn ≈ $3,527/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) | ~$117 | 31 Jul 2026 | 10d left | +$1.62/sh | +$1,617 cycle +$3,977 [+$958…+$2,307] · 99% credit | 69% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$122 | 14 Aug 2026 | 24d left | +$1.22/sh | +$1,216 cycle +$3,576 [-$120…+$1,737] · 70% credit | 73% surv 62% |
| Up-and-out for even (raise the cap, free) | ~$120 | 31 Jul 2026 | 10d left | +$0.36/sh | +$363 cycle +$2,723 [-$560…+$763] · 49% credit | 72% surv 59% |
| Max even-money escape in the band | ~$125 | 14 Aug 2026 | 24d left | +$0.21/sh | +$207 cycle +$2,567 [-$1,327…+$509] · 36% credit | 75% surv 67% |
| Safety roll (pay small debit, max POP) | ~$134 | 14 Aug 2026 | 24d left | -$2.10/sh | -$2,098 cycle +$262 [-$4,243…-$2,037] · 4% credit | 83% surv 80% |
| budget: banked $2,360 debit $2,098 (89% used ≈ 0.9 wk of income) → whole cycle still +$262 cash · rolled 10 ct earn ≈ $4,075/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) | ~$125 | 31 Jul 2026 | 10d left | +$1.46/sh | +$1,456 cycle +$2,566 [+$1,212…+$2,892] · 100% credit | 69% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$132 | 14 Aug 2026 | 24d left | +$0.46/sh | +$465 cycle +$1,575 [-$348…+$1,802] · 66% credit | 74% surv 65% |
| Up-and-out for even (raise the cap, free) | ~$128 | 31 Jul 2026 | 10d left | +$0.20/sh | +$197 cycle +$1,307 [-$279…+$1,351] · 64% credit | 72% surv 59% |
| Max even-money escape in the band | ~$133 | 14 Aug 2026 | 24d left | +$0.01/sh | +$9 cycle +$1,119 [-$921…+$1,247] · 53% credit | 75% surv 67% |
| Safety roll (pay small debit, max POP) | ~$136 | 14 Aug 2026 | 24d left | -$0.81/sh | -$807 cycle +$303 [-$1,880…+$318] · 32% credit | 78% surv 71% |
| budget: banked $1,110 debit $807 (73% used ≈ 0.7 wk of income) → whole cycle still +$303 cash · rolled 10 ct earn ≈ $6,147/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 42 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: 0.900 (IBKR) | Recovery@SS: +$7,581 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $2,058
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $119 | 7d | 24 Jul 2026 | $1.96 | 10/10 | $8,400 | $6,290 | 83% | 86% | +$3,949 | -$0 | 0.0% | $2,241 (vs do-nothing +$183) |
| $118 | 7d | 24 Jul 2026 | $2.10 | 9/10 | $8,100 | $7,147 | 82% | 85% | +$3,573 | -$0 | 0.0% | $2,348 (vs do-nothing +$291) |
| $117 | 7d | 24 Jul 2026 | $2.36 | 8/10 | $8,091 | $8,296 | 81% | 84% | +$3,550 | -$0 | 0.0% | $2,524 (vs do-nothing +$466) |
| $116 | 7d | 24 Jul 2026 | $2.52 | 8/10 | $8,640 | $8,844 | 79% | 83% | +$3,523 | -$0 | 0.0% | $2,652 (vs do-nothing +$594) |
| $115 | 7d | 24 Jul 2026 | $2.76 | 7/10 | $8,280 | $9,642 | 77% | 82% | +$3,243 | -$0 | 0.0% | $2,746 (vs do-nothing +$688) |
| $114 | 7d | 24 Jul 2026 | $3.05 | 7/10 | $9,150 | $10,512 | 75% | 81% | +$3,494 | -$0 | 0.0% | $2,949 (vs do-nothing +$891) |
| $113 | 7d | 24 Jul 2026 | $3.25 | 6/10 | $8,357 | $10,876 | 73% | 79% | +$2,924 | -$0 | 0.0% | $2,941 (vs do-nothing +$884) |
| $114 | 14d | 31 Jul 2026 | $3.80 | 10/10 | $8,143 | $6,033 | 73% | 79% | +$2,380 | -$0 | 0.0% | $4,081 (vs do-nothing +$2,023) |
| $112 | 7d | 24 Jul 2026 | $3.55 | 6/10 | $9,129 | $11,647 | 71% | 78% | +$3,052 | -$0 | 0.0% | $2,748 (vs do-nothing +$690) |
| $113 | 14d | 31 Jul 2026 | $4.20 | 9/10 | $8,100 | $7,147 | 71% | 78% | +$2,419 | -$0 | 0.0% | $4,238 (vs do-nothing +$2,181) |
| $111 | 7d | 24 Jul 2026 | $3.90 | 5/10 | $8,357 | $12,033 | 69% | 77% | +$2,706 | -$0 | 0.0% | $2,308 (vs do-nothing +$250) |
| $112 | 14d | 31 Jul 2026 | $4.50 | 9/10 | $8,679 | $7,726 | 69% | 77% | +$2,465 | -$0 | 0.0% | $3,948 (vs do-nothing +$1,890) |
| $111 | 14d | 31 Jul 2026 | $4.75 | 8/10 | $8,143 | $8,347 | 67% | 76% | +$2,110 | -$0 | 0.0% | $3,138 (vs do-nothing +$1,080) |
| 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 | 7d | 24 Jul 2026 | $4.25 | 5/10 | $9,107 | $12,783 | 67% | 76% | +$2,816 | -$0 | 0.0% | $1,983 (vs do-nothing $-75) |
| $110 | 14d | 31 Jul 2026 | $5.20 | 8/10 | $8,914 | $9,119 | 66% | 75% | +$2,810 | -$0 | 0.0% | $2,698 (vs do-nothing +$640) |
| $109 | 7d | 24 Jul 2026 | $4.60 | 5/10 | $9,857 | $13,533 | 65% | 75% | +$2,869 | -$0 | 0.0% | $1,658 (vs do-nothing $-400) |
| $110 | 21d | 7 Aug 2026 | $5.90 | 10/10 | $8,429 | $6,319 | 65% | 74% | +$2,037 | -$0 | 0.0% | $3,558 (vs do-nothing +$1,500) |
| $109 | 14d | 31 Jul 2026 | $5.40 | 7/10 | $8,100 | $9,462 | 64% | 74% | +$1,833 | -$0 | 0.0% | $2,058 (vs do-nothing +$0) |
| $109 | 21d | 7 Aug 2026 | $6.00 | 10/10 | $8,571 | $6,462 | 63% | 73% | +$1,680 | -$0 | 0.0% | $2,658 (vs do-nothing +$600) |
| $108 | 7d | 24 Jul 2026 | $4.90 | 4/10 | $8,400 | $13,233 | 62% | 73% | +$2,206 | -$0 | 0.0% | $1,458 (vs do-nothing $-600) |
| $108 | 14d | 31 Jul 2026 | $5.80 | 7/10 | $8,700 | $10,062 | 62% | 73% | +$1,887 | -$0 | 0.0% | $1,638 (vs do-nothing $-420) |
| $108 | 21d | 7 Aug 2026 | $6.70 | 9/10 | $8,614 | $7,662 | 61% | 73% | +$1,934 | -$0 | 0.0% | $2,328 (vs do-nothing +$270) |
| $107 | 7d | 24 Jul 2026 | $5.40 | 4/10 | $9,257 | $14,090 | 60% | 72% | +$2,411 | -$89 | 0.3% | $1,258 (vs do-nothing $-800) |
| $107 | 14d | 31 Jul 2026 | $6.35 | 6/10 | $8,164 | $10,683 | 59% | 72% | +$1,826 | -$0 | 0.0% | $1,428 (vs do-nothing $-630) |
| $107 | 21d | 7 Aug 2026 | $7.05 | 8/10 | $8,057 | $8,262 | 59% | 72% | +$1,669 | -$0 | 0.0% | $1,778 (vs do-nothing $-280) |
| $107 | 28d | 14 Aug 2026 | $7.65 | 10/10 | $8,196 | $6,087 | 59% | 72% | +$1,600 | -$0 | 0.0% | $2,308 (vs do-nothing +$250) |
| $106 | 7d | 24 Jul 2026 | $5.80 | 4/10 | $9,943 | $14,776 | 58% | 71% | +$2,396 | -$329 | 1.2% | $1,018 (vs do-nothing $-1,040) |
| $106 | 28d | 14 Aug 2026 | $8.05 | 10/10 | $8,625 | $6,515 | 57% | 71% | +$1,584 | -$0 | 0.0% | $1,708 (vs do-nothing $-350) |
| $106 | 14d | 31 Jul 2026 | $6.60 | 6/10 | $8,486 | $11,004 | 57% | 71% | +$1,618 | -$14 | 0.0% | $978 (vs do-nothing $-1,080) |
| $106 | 21d | 7 Aug 2026 | $7.45 | 8/10 | $8,514 | $8,719 | 57% | 71% | +$1,649 | -$0 | 0.0% | $1,298 (vs do-nothing $-760) |
| $105 | 28d | 14 Aug 2026 | $8.60 | 9/10 | $8,293 | $7,340 | 56% | 70% | +$1,535 | -$0 | 0.0% | $1,338 (vs do-nothing $-720) |
| $105 | 21d | 7 Aug 2026 | $8.00 | 8/10 | $9,143 | $9,347 | 55% | 70% | +$1,774 | -$0 | 0.0% | $938 (vs do-nothing $-1,120) |
| $105 | 14d | 31 Jul 2026 | $7.15 | 6/10 | $9,193 | $11,712 | 55% | 70% | +$1,763 | -$284 | 1.0% | $708 (vs do-nothing $-1,350) |
| $105 | 7d | 24 Jul 2026 | $6.25 | 3/10 | $8,036 | $14,026 | 55% | 70% | +$1,812 | -$412 | 1.5% | $1,113 (vs do-nothing $-945) |
| $104 | 28d | 14 Aug 2026 | $8.90 | 9/10 | $8,582 | $7,629 | 54% | 69% | +$1,383 | -$0 | 0.0% | $708 (vs do-nothing $-1,350) |
| $104 | 21d | 7 Aug 2026 | $8.30 | 7/10 | $8,300 | $9,662 | 53% | 69% | +$1,387 | -$226 | 0.8% | $588 (vs do-nothing $-1,470) |
| $104 | 14d | 31 Jul 2026 | $7.70 | 5/10 | $8,250 | $11,926 | 53% | 69% | +$1,563 | -$461 | 1.7% | $708 (vs do-nothing $-1,350) |
| $104 | 7d | 24 Jul 2026 | $6.75 | 3/10 | $8,679 | $14,669 | 52% | 69% | +$1,852 | -$562 | 2.0% | $963 (vs do-nothing $-1,095) |
| $103 | 28d | 14 Aug 2026 | $8.95 | 9/10 | $8,630 | $7,678 | 52% | 68% | +$968 | -$606 | 2.2% | $-147 (vs do-nothing $-2,205) |
| $103 | 21d | 7 Aug 2026 | $8.75 | 7/10 | $8,750 | $10,112 | 51% | 68% | +$1,348 | -$611 | 2.2% | $203 (vs do-nothing $-1,855) |
| $103 | 14d | 31 Jul 2026 | $8.05 | 5/10 | $8,625 | $12,301 | 51% | 68% | +$1,415 | -$786 | 2.8% | $383 (vs do-nothing $-1,675) |
| $103 | 7d | 24 Jul 2026 | $7.20 | 3/10 | $9,257 | $15,247 | 50% | 68% | +$1,789 | -$727 | 2.6% | $798 (vs do-nothing $-1,260) |
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.