10 contracts (1,000 sh) | BE SS: $108.93 | CC-SS: $112.94 (banked floor $111.36) | IV: HIGH | Accounts: Main:1299
| Max Loss | $47,850 | (ND $27.85 + SW $20) x 1000 |
| Normal income ref | $16,131/mo | 95% ann ROI on ML |
| Hedge rolling cost | $2,183/mo | |
| Unrealized P&L | $-8,275 | 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 | 17d left | +$0.51/sh | +$510 cycle +$4,960 [-$171…+$606] · 56% credit | 68% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$114 | 14 Aug 2026 | 17d left | +$0.26/sh | +$262 cycle +$4,712 [-$447…+$293] · 37% credit | 68% surv 54% |
| Max even-money escape in the band | ~$114 | 14 Aug 2026 | 17d left | +$0.26/sh | +$262 cycle +$4,712 [-$447…+$293] · 37% credit | 68% surv 54% |
| Safety roll (pay small debit, max POP) | ~$130 | 14 Aug 2026 | 17d left | -$4.40/sh | -$4,404 cycle +$46 [-$6,236…-$5,089] | 85% surv 83% |
| budget: banked $4,450 debit $4,404 (99% used ≈ 2.9 wk of income) → whole cycle still +$46 cash · rolled 10 ct earn ≈ $3,617/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 | 31 Jul 2026 | 10d left | +$1.70/sh | +$1,698 cycle +$4,398 [+$662…+$2,162] · 89% credit | 68% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$120 | 14 Aug 2026 | 24d left | +$1.05/sh | +$1,046 cycle +$3,746 [-$516…+$1,578] · 62% credit | 73% surv 64% |
| Up-and-out for even (raise the cap, free) | ~$118 | 31 Jul 2026 | 10d left | +$0.24/sh | +$238 cycle +$2,938 [-$1,085…+$553] · 39% credit | 72% surv 61% |
| Max even-money escape in the band | ~$123 | 14 Aug 2026 | 24d left | +$0.04/sh | +$42 cycle +$2,742 [-$1,724…+$463] · 33% credit | 76% surv 69% |
| Safety roll (pay small debit, max POP) | ~$132 | 7 Aug 2026 | 17d left | -$2.66/sh | -$2,663 cycle +$37 [-$4,973…-$2,562] | 85% surv 82% |
| budget: banked $2,700 debit $2,663 (99% used ≈ 0.9 wk of income) → whole cycle still +$37 cash · rolled 10 ct earn ≈ $4,109/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) | ~$127 | 7 Aug 2026 | 14d left | +$0.69/sh | +$686 cycle +$1,956 [+$178…+$1,769] · 80% credit | 66% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$128 | 7 Aug 2026 | 14d left | +$0.44/sh | +$440 cycle +$1,710 [-$111…+$1,503] · 71% credit | 67% surv 54% |
| Max even-money escape in the band | ~$130 | 14 Aug 2026 | 20d left | +$0.25/sh | +$252 cycle +$1,522 [-$335…+$1,691] · 66% credit | 70% surv 58% |
| Safety roll (pay small debit, max POP) | ~$134 | 14 Aug 2026 | 20d left | -$1.22/sh | -$1,216 cycle +$54 [-$2,008…+$42] · 25% credit | 74% surv 66% |
| budget: banked $1,270 debit $1,216 (96% used ≈ 1.8 wk of income) → whole cycle still +$54 cash · rolled 10 ct earn ≈ $7,974/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 44 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: 0.892 (IBKR) | Recovery@SS: +$8,457 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $1,291
| 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 | 6d | 24 Jul 2026 | $1.72 | 10/10 | $8,600 | $6,417 | 90% | 92% | +$6,611 | -$0 | 0.0% | $1,902 (vs do-nothing +$611) |
| $118 | 6d | 24 Jul 2026 | $1.88 | 9/10 | $8,460 | $7,442 | 88% | 91% | +$6,316 | -$0 | 0.0% | $1,985 (vs do-nothing +$694) |
| $117 | 6d | 24 Jul 2026 | $2.06 | 8/10 | $8,240 | $8,387 | 87% | 90% | +$5,966 | -$0 | 0.0% | $2,052 (vs do-nothing +$761) |
| $116 | 6d | 24 Jul 2026 | $2.26 | 8/10 | $9,040 | $9,187 | 85% | 89% | +$6,338 | -$0 | 0.0% | $2,212 (vs do-nothing +$921) |
| $115 | 6d | 24 Jul 2026 | $2.47 | 7/10 | $8,645 | $9,958 | 83% | 87% | +$5,848 | -$0 | 0.0% | $2,244 (vs do-nothing +$953) |
| $114 | 6d | 24 Jul 2026 | $2.70 | 6/10 | $8,100 | $10,578 | 81% | 86% | +$5,275 | -$0 | 0.0% | $2,246 (vs do-nothing +$955) |
| $113 | 6d | 24 Jul 2026 | $2.95 | 6/10 | $8,850 | $11,328 | 79% | 85% | +$5,535 | -$0 | 0.0% | $2,396 (vs do-nothing +$1,105) |
| $112 | 6d | 24 Jul 2026 | $3.20 | 6/10 | $9,600 | $12,078 | 77% | 84% | +$5,726 | -$0 | 0.0% | $1,981 (vs do-nothing +$690) |
| $111 | 6d | 24 Jul 2026 | $3.45 | 5/10 | $8,625 | $12,269 | 75% | 82% | +$4,868 | -$0 | 0.0% | $1,491 (vs do-nothing +$200) |
| $114 | 13d | 31 Jul 2026 | $3.50 | 10/10 | $8,077 | $5,894 | 74% | 80% | +$2,442 | -$0 | 0.0% | $3,682 (vs do-nothing +$2,391) |
| $113 | 13d | 31 Jul 2026 | $3.80 | 10/10 | $8,769 | $6,586 | 72% | 79% | +$2,587 | -$0 | 0.0% | $3,982 (vs do-nothing +$2,691) |
| $110 | 6d | 24 Jul 2026 | $3.80 | 5/10 | $9,500 | $13,144 | 72% | 81% | +$5,147 | -$0 | 0.0% | $1,166 (vs do-nothing $-125) |
| $112 | 13d | 31 Jul 2026 | $4.05 | 9/10 | $8,412 | $7,394 | 71% | 78% | +$2,314 | -$0 | 0.0% | $3,091 (vs do-nothing +$1,800) |
| 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 | 13d | 31 Jul 2026 | $4.35 | 9/10 | $9,035 | $8,017 | 69% | 77% | +$2,363 | -$0 | 0.0% | $2,461 (vs do-nothing +$1,170) |
| $110 | 13d | 31 Jul 2026 | $4.75 | 8/10 | $8,769 | $8,917 | 67% | 75% | +$2,289 | -$0 | 0.0% | $1,851 (vs do-nothing +$560) |
| $109 | 6d | 24 Jul 2026 | $4.10 | 4/10 | $8,200 | $13,009 | 67% | 76% | +$2,421 | -$0 | 0.0% | $911 (vs do-nothing $-380) |
| $109 | 13d | 31 Jul 2026 | $5.05 | 7/10 | $8,158 | $9,471 | 65% | 74% | +$1,971 | -$0 | 0.0% | $1,291 (vs do-nothing +$0) |
| $108 | 6d | 24 Jul 2026 | $4.45 | 4/10 | $8,900 | $13,709 | 64% | 74% | +$2,472 | -$196 | 0.7% | $651 (vs do-nothing $-640) |
| $109 | 20d | 7 Aug 2026 | $5.70 | 10/10 | $8,550 | $6,367 | 64% | 73% | +$708 | -$0 | 0.0% | $1,941 (vs do-nothing +$650) |
| $108 | 13d | 31 Jul 2026 | $5.40 | 7/10 | $8,723 | $10,036 | 63% | 73% | +$1,983 | -$0 | 0.0% | $836 (vs do-nothing $-455) |
| $108 | 20d | 7 Aug 2026 | $6.05 | 9/10 | $8,167 | $7,150 | 62% | 72% | +$621 | -$0 | 0.0% | $1,291 (vs do-nothing $-0) |
| $107 | 6d | 24 Jul 2026 | $4.80 | 4/10 | $9,600 | $14,409 | 62% | 73% | +$2,468 | -$456 | 1.6% | $391 (vs do-nothing $-900) |
| $107 | 13d | 31 Jul 2026 | $5.80 | 7/10 | $9,369 | $10,682 | 61% | 72% | +$2,037 | -$99 | 0.4% | $416 (vs do-nothing $-875) |
| $107 | 20d | 7 Aug 2026 | $6.45 | 9/10 | $8,708 | $7,690 | 60% | 71% | +$646 | -$0 | 0.0% | $751 (vs do-nothing $-540) |
| $106 | 6d | 24 Jul 2026 | $5.20 | 4/10 | $10,400 | $15,209 | 59% | 72% | +$2,506 | -$696 | 2.5% | $151 (vs do-nothing $-1,140) |
| $106 | 13d | 31 Jul 2026 | $6.15 | 6/10 | $8,515 | $10,994 | 59% | 71% | +$1,690 | -$475 | 1.7% | $151 (vs do-nothing $-1,140) |
| $106 | 27d | 14 Aug 2026 | $7.30 | 10/10 | $8,111 | $5,928 | 59% | 71% | +$1,374 | -$0 | 0.0% | $541 (vs do-nothing $-750) |
| $106 | 20d | 7 Aug 2026 | $6.85 | 8/10 | $8,220 | $8,367 | 59% | 70% | +$573 | -$73 | 0.3% | $331 (vs do-nothing $-960) |
| $105 | 20d | 7 Aug 2026 | $7.25 | 8/10 | $8,700 | $8,847 | 57% | 69% | +$547 | -$553 | 2.0% | $-149 (vs do-nothing $-1,440) |
| $105 | 6d | 24 Jul 2026 | $5.65 | 3/10 | $8,475 | $14,449 | 57% | 71% | +$1,938 | -$687 | 2.5% | $271 (vs do-nothing $-1,020) |
| $105 | 27d | 14 Aug 2026 | $7.80 | 10/10 | $8,667 | $6,483 | 57% | 70% | +$1,463 | -$141 | 0.5% | $41 (vs do-nothing $-1,250) |
| $105 | 13d | 31 Jul 2026 | $6.60 | 6/10 | $9,138 | $11,617 | 57% | 70% | +$1,737 | -$805 | 2.9% | $-179 (vs do-nothing $-1,470) |
| $104 | 20d | 7 Aug 2026 | $7.70 | 7/10 | $8,085 | $9,398 | 55% | 68% | +$487 | -$869 | 3.1% | $-354 (vs do-nothing $-1,645) |
| $104 | 27d | 14 Aug 2026 | $8.20 | 9/10 | $8,200 | $7,182 | 55% | 70% | +$1,275 | -$667 | 2.4% | $-374 (vs do-nothing $-1,665) |
| $104 | 13d | 31 Jul 2026 | $7.00 | 5/10 | $8,077 | $11,721 | 55% | 69% | +$1,400 | -$971 | 3.5% | $-234 (vs do-nothing $-1,525) |
| $104 | 6d | 24 Jul 2026 | $6.05 | 3/10 | $9,075 | $15,049 | 54% | 72% | +$3,301 | -$867 | 3.1% | $91 (vs do-nothing $-1,200) |
| $103 | 20d | 7 Aug 2026 | $8.15 | 7/10 | $8,558 | $9,870 | 53% | 67% | +$473 | -$1,254 | 4.5% | $-739 (vs do-nothing $-2,030) |
| $103 | 27d | 14 Aug 2026 | $8.65 | 9/10 | $8,650 | $7,632 | 53% | 69% | +$1,261 | -$1,162 | 4.2% | $-869 (vs do-nothing $-2,160) |
| $103 | 13d | 31 Jul 2026 | $7.45 | 5/10 | $8,596 | $12,240 | 52% | 68% | +$1,379 | -$1,246 | 4.5% | $-509 (vs do-nothing $-1,800) |
| $102 | 20d | 7 Aug 2026 | $8.60 | 7/10 | $9,030 | $10,343 | 52% | 67% | +$437 | -$1,639 | 5.9% | $-1,124 (vs do-nothing $-2,415) |
| $102 | 27d | 14 Aug 2026 | $9.05 | 9/10 | $9,050 | $8,032 | 51% | 68% | +$1,175 | -$1,702 | 6.1% | $-1,409 (vs do-nothing $-2,700) |
| $103 | 6d | 24 Jul 2026 | $6.55 | 3/10 | $9,825 | $15,799 | 51% | 71% | +$3,333 | -$1,017 | 3.7% | $-59 (vs do-nothing $-1,350) |
| $102 | 13d | 31 Jul 2026 | $7.95 | 5/10 | $9,173 | $12,817 | 50% | 67% | +$1,386 | -$1,496 | 5.4% | $-759 (vs do-nothing $-2,050) |
| $102 | 6d | 24 Jul 2026 | $7.00 | 3/10 | $10,500 | $16,474 | 47% | 70% | +$3,232 | -$1,182 | 4.2% | $-224 (vs do-nothing $-1,515) |
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.