10 contracts (1,000 sh) | BE SS: $108.93 | CC-SS: $113.18 (banked floor $111.60) | IV: HIGH | Accounts: Main:1299
| Max Loss | $47,850 | (ND $27.85 + SW $20) x 1000 |
| Normal income ref | $15,643/mo | 95% ann ROI on ML |
| Hedge rolling cost | $2,209/mo | |
| Unrealized P&L | $-7,100 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (10 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$112 | 14 Aug 2026 | 18d left | +$0.35/sh | +$351 cycle +$4,701 [-$713…+$139] · 30% credit | 64% surv 49% |
| Roll out (same strike, buy time) | ~$114 | 14 Aug 2026 | 18d left | -$0.58/sh | -$576 cycle +$3,774 [-$1,996…-$1,048] · 9% credit | 64% surv 54% |
| Safety roll (pay small debit, max POP) | ~$126 | 14 Aug 2026 | 18d left | -$3.92/sh | -$3,924 cycle +$426 [-$5,777…-$4,654] | 80% surv 76% |
| budget: banked $4,350 debit $3,924 (90% used ≈ 2.7 wk of income) → whole cycle still +$426 cash · rolled 10 ct earn ≈ $4,505/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) | ~$119 | 31 Jul 2026 | 10d left | +$1.21/sh | +$1,209 cycle +$3,269 [+$276…+$1,957] · 83% credit | 68% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$121 | 7 Aug 2026 | 18d left | +$1.04/sh | +$1,037 cycle +$3,097 [-$332…+$1,765] · 68% credit | 68% surv 57% |
| Up-and-out for even (raise the cap, free) | ~$121 | 31 Jul 2026 | 10d left | +$0.19/sh | +$190 cycle +$2,250 [-$920…+$806] · 48% credit | 70% surv 57% |
| Max even-money escape in the band | ~$123 | 7 Aug 2026 | 18d left | +$0.28/sh | +$282 cycle +$2,342 [-$1,187…+$971] · 47% credit | 70% surv 61% |
| Safety roll (pay small debit, max POP) | ~$131 | 14 Aug 2026 | 24d left | -$1.70/sh | -$1,696 cycle +$364 [-$3,576…-$1,105] · 13% credit | 78% surv 73% |
| budget: banked $2,060 debit $1,696 (82% used ≈ 0.8 wk of income) → whole cycle still +$364 cash · rolled 10 ct earn ≈ $4,809/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 | 7 Aug 2026 | 14d left | +$0.17/sh | +$171 cycle +$1,361 [-$440…+$1,238] · 57% credit | 66% surv 53% |
| Max even-money escape in the band | ~$130 | 7 Aug 2026 | 14d left | +$0.18/sh | +$182 cycle +$1,372 [-$428…+$1,253] · 57% credit | 66% surv 53% |
| Safety roll (pay small debit, max POP) | ~$133 | 7 Aug 2026 | 14d left | -$1.12/sh | -$1,120 cycle +$70 [-$1,974…-$261] · 22% credit | 69% surv 59% |
| budget: banked $1,190 debit $1,120 (94% used ≈ 1.9 wk of income) → whole cycle still +$70 cash · rolled 10 ct earn ≈ $12,094/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 41 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: 0.903 (IBKR) | Recovery@SS: +$7,342 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $1,561
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $120 | 7d | 24 Jul 2026 | $1.89 | 10/10 | $8,100 | $5,891 | 83% | 85% | +$3,162 | -$0 | 0.0% | $2,132 (vs do-nothing +$571) |
| $119 | 7d | 24 Jul 2026 | $2.06 | 9/10 | $7,946 | $6,915 | 81% | 85% | +$2,975 | -$0 | 0.0% | $2,228 (vs do-nothing +$667) |
| $118 | 7d | 24 Jul 2026 | $2.26 | 9/10 | $8,717 | $7,687 | 80% | 84% | +$3,163 | -$0 | 0.0% | $2,408 (vs do-nothing +$847) |
| $117 | 7d | 24 Jul 2026 | $2.47 | 8/10 | $8,469 | $8,617 | 78% | 83% | +$2,958 | -$0 | 0.0% | $2,482 (vs do-nothing +$921) |
| $116 | 7d | 24 Jul 2026 | $2.67 | 7/10 | $8,010 | $9,337 | 77% | 81% | +$2,635 | -$0 | 0.0% | $2,507 (vs do-nothing +$946) |
| $115 | 7d | 24 Jul 2026 | $2.96 | 7/10 | $8,880 | $10,207 | 75% | 80% | +$2,896 | -$0 | 0.0% | $2,710 (vs do-nothing +$1,149) |
| $114 | 7d | 24 Jul 2026 | $3.15 | 6/10 | $8,100 | $10,605 | 73% | 79% | +$2,397 | -$0 | 0.0% | $2,660 (vs do-nothing +$1,099) |
| $113 | 7d | 24 Jul 2026 | $3.40 | 6/10 | $8,743 | $11,248 | 71% | 78% | +$2,410 | -$0 | 0.0% | $2,701 (vs do-nothing +$1,140) |
| $114 | 14d | 31 Jul 2026 | $3.85 | 10/10 | $8,250 | $6,041 | 71% | 78% | +$2,025 | -$0 | 0.0% | $4,092 (vs do-nothing +$2,531) |
| $113 | 14d | 31 Jul 2026 | $4.15 | 9/10 | $8,004 | $6,973 | 69% | 77% | +$1,886 | -$0 | 0.0% | $3,946 (vs do-nothing +$2,385) |
| $112 | 7d | 24 Jul 2026 | $3.80 | 5/10 | $8,143 | $11,827 | 69% | 77% | +$2,292 | -$0 | 0.0% | $2,211 (vs do-nothing +$650) |
| $112 | 14d | 31 Jul 2026 | $4.50 | 9/10 | $8,679 | $7,648 | 68% | 76% | +$2,005 | -$0 | 0.0% | $3,361 (vs do-nothing +$1,800) |
| $111 | 7d | 24 Jul 2026 | $4.10 | 5/10 | $8,786 | $12,470 | 67% | 76% | +$2,309 | -$0 | 0.0% | $1,861 (vs do-nothing +$300) |
| 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 | 14d | 31 Jul 2026 | $4.80 | 8/10 | $8,229 | $8,377 | 66% | 75% | +$1,765 | -$0 | 0.0% | $2,601 (vs do-nothing +$1,040) |
| $110 | 7d | 24 Jul 2026 | $4.45 | 5/10 | $9,536 | $13,220 | 65% | 74% | +$2,378 | -$0 | 0.0% | $1,536 (vs do-nothing $-25) |
| $110 | 14d | 31 Jul 2026 | $5.30 | 7/10 | $7,950 | $9,277 | 64% | 74% | +$1,796 | -$0 | 0.0% | $2,121 (vs do-nothing +$560) |
| $110 | 21d | 7 Aug 2026 | $5.60 | 10/10 | $8,000 | $5,791 | 63% | 72% | +$232 | -$0 | 0.0% | $2,661 (vs do-nothing +$1,100) |
| $109 | 7d | 24 Jul 2026 | $4.75 | 4/10 | $8,143 | $13,005 | 63% | 73% | +$1,826 | -$0 | 0.0% | $1,261 (vs do-nothing $-300) |
| $109 | 14d | 31 Jul 2026 | $5.50 | 7/10 | $8,250 | $9,577 | 62% | 73% | +$1,561 | -$0 | 0.0% | $1,561 (vs do-nothing +$0) |
| $108 | 7d | 24 Jul 2026 | $5.10 | 4/10 | $8,743 | $13,605 | 61% | 75% | +$3,485 | -$32 | 0.1% | $1,001 (vs do-nothing $-560) |
| $109 | 21d | 7 Aug 2026 | $6.05 | 10/10 | $8,643 | $6,434 | 61% | 71% | +$341 | -$0 | 0.0% | $2,111 (vs do-nothing +$550) |
| $108 | 14d | 31 Jul 2026 | $5.95 | 7/10 | $8,925 | $10,252 | 60% | 72% | +$1,665 | -$0 | 0.0% | $1,176 (vs do-nothing $-385) |
| $108 | 21d | 7 Aug 2026 | $6.40 | 9/10 | $8,229 | $7,198 | 59% | 70% | +$251 | -$0 | 0.0% | $1,471 (vs do-nothing $-90) |
| $107 | 7d | 24 Jul 2026 | $5.55 | 4/10 | $9,514 | $14,377 | 58% | 74% | +$3,584 | -$252 | 0.9% | $781 (vs do-nothing $-780) |
| $107 | 14d | 31 Jul 2026 | $6.30 | 6/10 | $8,100 | $10,605 | 58% | 71% | +$1,355 | -$0 | 0.0% | $841 (vs do-nothing $-720) |
| $107 | 21d | 7 Aug 2026 | $6.80 | 9/10 | $8,743 | $7,713 | 58% | 70% | +$233 | -$0 | 0.0% | $931 (vs do-nothing $-630) |
| $106 | 21d | 7 Aug 2026 | $7.50 | 8/10 | $8,571 | $8,720 | 56% | 69% | +$511 | -$0 | 0.0% | $761 (vs do-nothing $-800) |
| $106 | 14d | 31 Jul 2026 | $6.80 | 6/10 | $8,743 | $11,248 | 55% | 70% | +$1,442 | -$229 | 0.8% | $541 (vs do-nothing $-1,020) |
| $106 | 7d | 24 Jul 2026 | $5.95 | 4/10 | $10,200 | $15,063 | 55% | 73% | +$3,538 | -$492 | 1.8% | $541 (vs do-nothing $-1,020) |
| $105 | 28d | 14 Aug 2026 | $7.35 | 10/10 | $7,875 | $5,666 | 55% | 67% | $-1,405 | -$831 | 3.0% | $-589 (vs do-nothing $-2,150) |
| $105 | 21d | 7 Aug 2026 | $7.70 | 8/10 | $8,800 | $8,948 | 54% | 68% | +$220 | -$385 | 1.4% | $121 (vs do-nothing $-1,440) |
| $105 | 14d | 31 Jul 2026 | $7.35 | 5/10 | $7,875 | $11,559 | 53% | 69% | +$1,300 | -$416 | 1.5% | $486 (vs do-nothing $-1,075) |
| $104 | 28d | 14 Aug 2026 | $7.80 | 10/10 | $8,357 | $6,148 | 53% | 67% | $-1,425 | -$1,381 | 5.0% | $-1,139 (vs do-nothing $-2,700) |
| $105 | 7d | 24 Jul 2026 | $6.40 | 3/10 | $8,229 | $14,270 | 52% | 71% | +$2,637 | -$534 | 1.9% | $631 (vs do-nothing $-930) |
| $104 | 21d | 7 Aug 2026 | $8.20 | 7/10 | $8,200 | $9,527 | 52% | 68% | +$908 | -$687 | 2.5% | $-49 (vs do-nothing $-1,610) |
| $104 | 14d | 31 Jul 2026 | $7.70 | 5/10 | $8,250 | $11,934 | 51% | 68% | +$1,155 | -$741 | 2.7% | $161 (vs do-nothing $-1,400) |
| $103 | 28d | 14 Aug 2026 | $8.30 | 9/10 | $8,004 | $6,973 | 50% | 67% | $-12 | -$1,693 | 6.1% | $-1,319 (vs do-nothing $-2,880) |
| $103 | 21d | 7 Aug 2026 | $8.70 | 7/10 | $8,700 | $10,027 | 50% | 67% | +$908 | -$1,037 | 3.7% | $-399 (vs do-nothing $-1,960) |
| $104 | 7d | 24 Jul 2026 | $6.85 | 3/10 | $8,807 | $14,848 | 49% | 70% | +$2,573 | -$699 | 2.5% | $466 (vs do-nothing $-1,095) |
| $103 | 14d | 31 Jul 2026 | $8.25 | 5/10 | $8,839 | $12,523 | 49% | 67% | +$1,196 | -$966 | 3.5% | $-64 (vs do-nothing $-1,625) |
| $103 | 7d | 24 Jul 2026 | $7.40 | 3/10 | $9,514 | $15,555 | 46% | 69% | +$2,590 | -$834 | 3.0% | $331 (vs do-nothing $-1,230) |
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.