10 contracts (1,000 sh) | BE SS: $108.93 | CC-SS: $112.33 (banked floor $110.74) | IV: HIGH | Accounts: Main:1299
| Max Loss | $47,850 | (ND $27.85 + SW $20) x 1000 |
| Normal income ref | $18,150/mo | 95% ann ROI on ML |
| Hedge rolling cost | $2,242/mo | |
| Unrealized P&L | $-7,840 | 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 | 31 Jul 2026 | 10d left | +$1.97/sh | +$1,967 cycle +$4,397 [+$816…+$2,505] · 86% credit | 68% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$121 | 14 Aug 2026 | 24d left | +$0.89/sh | +$891 cycle +$3,321 [-$776…+$1,460] · 60% credit | 73% surv 64% |
| Up-and-out for even (raise the cap, free) | ~$119 | 31 Jul 2026 | 10d left | +$0.35/sh | +$354 cycle +$2,784 [-$1,043…+$677] · 43% credit | 73% surv 62% |
| Max even-money escape in the band | ~$124 | 14 Aug 2026 | 24d left | +$0.13/sh | +$129 cycle +$2,559 [-$1,639…+$621] · 37% credit | 76% surv 69% |
| Safety roll (pay small debit, max POP) | ~$131 | 7 Aug 2026 | 16d left | -$2.25/sh | -$2,251 cycle +$179 [-$4,357…-$1,942] · 0% credit | 84% surv 81% |
| budget: banked $2,430 debit $2,251 (93% used ≈ 0.7 wk of income) → whole cycle still +$179 cash · rolled 10 ct earn ≈ $5,147/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) | ~$121 | 31 Jul 2026 | 10d left | +$1.87/sh | +$1,873 cycle +$3,043 [+$676…+$2,874] · 86% credit | 68% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$127 | 14 Aug 2026 | 24d left | +$0.76/sh | +$764 cycle +$1,934 [-$1,016…+$1,947] · 60% credit | 73% surv 64% |
| Up-and-out for even (raise the cap, free) | ~$125 | 31 Jul 2026 | 10d left | +$0.26/sh | +$257 cycle +$1,427 [-$1,370…+$1,137] · 48% credit | 73% surv 61% |
| Max even-money escape in the band | ~$129 | 14 Aug 2026 | 24d left | +$0.10/sh | +$103 cycle +$1,273 [-$1,810…+$1,218] · 44% credit | 75% surv 67% |
| Safety roll (pay small debit, max POP) | ~$133 | 14 Aug 2026 | 24d left | -$0.87/sh | -$866 cycle +$304 [-$2,979…+$197] · 28% credit | 79% surv 73% |
| budget: banked $1,170 debit $866 (74% used ≈ 0.5 wk of income) → whole cycle still +$304 cash · rolled 10 ct earn ≈ $5,488/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 36 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 (fallback) | Recovery@SS: +$8,184 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $2,061
| 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 | 5d | 24 Jul 2026 | $1.53 | 10/10 | $9,180 | $6,938 | 88% | 90% | +$5,990 | -$0 | 0.0% | $1,874 (vs do-nothing $-186) |
| $117 | 5d | 24 Jul 2026 | $2.01 | 8/10 | $9,648 | $9,931 | 84% | 87% | +$5,687 | -$0 | 0.0% | $2,296 (vs do-nothing +$235) |
| $116 | 5d | 24 Jul 2026 | $2.21 | 7/10 | $9,282 | $10,828 | 83% | 86% | +$5,285 | -$0 | 0.0% | $2,406 (vs do-nothing +$346) |
| $115 | 5d | 24 Jul 2026 | $2.43 | 7/10 | $10,206 | $11,752 | 81% | 85% | +$5,608 | -$0 | 0.0% | $2,560 (vs do-nothing +$500) |
| $114 | 5d | 24 Jul 2026 | $2.67 | 6/10 | $9,612 | $12,420 | 79% | 84% | +$5,088 | -$0 | 0.0% | $2,633 (vs do-nothing +$572) |
| $113 | 5d | 24 Jul 2026 | $2.91 | 6/10 | $10,476 | $13,284 | 77% | 83% | +$5,297 | -$0 | 0.0% | $2,777 (vs do-nothing +$716) |
| $112 | 5d | 24 Jul 2026 | $3.15 | 5/10 | $9,450 | $13,521 | 75% | 82% | +$4,522 | -$0 | 0.0% | $2,611 (vs do-nothing +$550) |
| $113 | 12d | 31 Jul 2026 | $3.75 | 10/10 | $9,375 | $7,133 | 75% | 82% | +$4,642 | -$0 | 0.0% | $4,094 (vs do-nothing +$2,034) |
| $111 | 5d | 24 Jul 2026 | $3.45 | 5/10 | $10,350 | $14,421 | 73% | 80% | +$4,738 | -$0 | 0.0% | $2,261 (vs do-nothing +$200) |
| $112 | 12d | 31 Jul 2026 | $4.05 | 9/10 | $9,112 | $8,133 | 72% | 79% | +$3,190 | -$0 | 0.0% | $3,861 (vs do-nothing +$1,800) |
| $110 | 5d | 24 Jul 2026 | $3.75 | 5/10 | $11,250 | $15,321 | 71% | 79% | +$4,878 | -$0 | 0.0% | $1,911 (vs do-nothing $-150) |
| $111 | 12d | 31 Jul 2026 | $4.35 | 9/10 | $9,788 | $8,808 | 70% | 78% | +$3,264 | -$0 | 0.0% | $3,231 (vs do-nothing +$1,170) |
| $109 | 5d | 24 Jul 2026 | $4.10 | 4/10 | $9,840 | $15,173 | 68% | 78% | +$4,069 | -$0 | 0.0% | $1,681 (vs do-nothing $-380) |
| 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 | 12d | 31 Jul 2026 | $4.70 | 8/10 | $9,400 | $9,683 | 68% | 77% | +$3,024 | -$0 | 0.0% | $2,581 (vs do-nothing +$520) |
| $109 | 12d | 31 Jul 2026 | $5.05 | 8/10 | $10,100 | $10,383 | 66% | 76% | +$3,100 | -$0 | 0.0% | $2,061 (vs do-nothing +$0) |
| $108 | 5d | 24 Jul 2026 | $4.45 | 4/10 | $10,680 | $16,013 | 66% | 76% | +$4,169 | -$0 | 0.0% | $1,421 (vs do-nothing $-640) |
| $108 | 12d | 31 Jul 2026 | $5.40 | 7/10 | $9,450 | $10,996 | 64% | 75% | +$2,738 | -$0 | 0.0% | $1,606 (vs do-nothing $-455) |
| $107 | 5d | 24 Jul 2026 | $4.80 | 4/10 | $11,520 | $16,853 | 63% | 75% | +$4,195 | -$213 | 0.8% | $1,161 (vs do-nothing $-900) |
| $108 | 19d | 7 Aug 2026 | $6.05 | 10/10 | $9,553 | $7,311 | 63% | 74% | +$2,368 | -$0 | 0.0% | $2,061 (vs do-nothing +$0) |
| $107 | 12d | 31 Jul 2026 | $5.80 | 7/10 | $10,150 | $11,696 | 62% | 73% | +$2,808 | -$0 | 0.0% | $1,186 (vs do-nothing $-875) |
| $107 | 19d | 7 Aug 2026 | $6.40 | 9/10 | $9,095 | $8,116 | 61% | 73% | +$2,099 | -$0 | 0.0% | $1,476 (vs do-nothing $-585) |
| $106 | 5d | 24 Jul 2026 | $5.20 | 3/10 | $9,360 | $15,956 | 60% | 74% | +$3,200 | -$340 | 1.2% | $1,206 (vs do-nothing $-855) |
| $106 | 12d | 31 Jul 2026 | $6.20 | 6/10 | $9,300 | $12,108 | 60% | 72% | +$2,428 | -$80 | 0.3% | $951 (vs do-nothing $-1,110) |
| $106 | 19d | 7 Aug 2026 | $6.80 | 9/10 | $9,663 | $8,684 | 59% | 72% | +$2,105 | -$0 | 0.0% | $936 (vs do-nothing $-1,125) |
| $105 | 12d | 31 Jul 2026 | $6.60 | 6/10 | $9,900 | $12,708 | 57% | 71% | +$2,410 | -$440 | 1.6% | $591 (vs do-nothing $-1,470) |
| $105 | 19d | 7 Aug 2026 | $7.25 | 8/10 | $9,158 | $9,441 | 57% | 71% | +$1,909 | -$67 | 0.2% | $621 (vs do-nothing $-1,440) |
| $104 | 26d | 14 Aug 2026 | $7.95 | 10/10 | $9,173 | $6,932 | 55% | 70% | +$1,501 | -$384 | 1.4% | $-39 (vs do-nothing $-2,100) |
| $104 | 19d | 7 Aug 2026 | $7.65 | 8/10 | $9,663 | $9,947 | 55% | 70% | +$1,853 | -$547 | 2.0% | $141 (vs do-nothing $-1,920) |
| $104 | 12d | 31 Jul 2026 | $7.05 | 6/10 | $10,575 | $13,383 | 55% | 70% | +$2,427 | -$770 | 2.8% | $261 (vs do-nothing $-1,800) |
| $103 | 26d | 14 Aug 2026 | $8.35 | 10/10 | $9,635 | $7,393 | 54% | 69% | +$1,431 | -$984 | 3.5% | $-639 (vs do-nothing $-2,700) |
| $103 | 19d | 7 Aug 2026 | $8.15 | 8/10 | $10,295 | $10,578 | 53% | 69% | +$1,892 | -$947 | 3.4% | $-259 (vs do-nothing $-2,320) |
| $103 | 12d | 31 Jul 2026 | $7.50 | 5/10 | $9,375 | $13,446 | 53% | 69% | +$2,003 | -$917 | 3.3% | $286 (vs do-nothing $-1,775) |
| $102 | 26d | 14 Aug 2026 | $8.95 | 9/10 | $9,294 | $8,315 | 52% | 69% | +$1,408 | -$1,245 | 4.5% | $-729 (vs do-nothing $-2,790) |
| $102 | 19d | 7 Aug 2026 | $8.55 | 7/10 | $9,450 | $10,996 | 51% | 69% | +$1,567 | -$1,249 | 4.5% | $-389 (vs do-nothing $-2,450) |
| $102 | 12d | 31 Jul 2026 | $7.95 | 5/10 | $9,938 | $14,008 | 50% | 68% | +$1,949 | -$1,192 | 4.3% | $11 (vs do-nothing $-2,050) |
| $102 | 5d | 24 Jul 2026 | $7.00 | 3/10 | $12,600 | $19,196 | 47% | 74% | +$5,418 | -$1,000 | 3.6% | $546 (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.