10 contracts (1,000 sh) | BE SS: $108.93 | CC-SS: $113.14 (banked floor $111.56) | IV: HIGH | Accounts: Main:1299
| Max Loss | $47,850 | (ND $27.85 + SW $20) x 1000 |
| Normal income ref | $13,765/mo | 95% ann ROI on ML |
| Hedge rolling cost | $2,138/mo | |
| Unrealized P&L | $-7,740 | 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) | ~$116 | 31 Jul 2026 | 8d left | +$1.99/sh | +$1,988 cycle +$4,358 [+$846…+$2,554] · 90% credit | 69% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$122 | 14 Aug 2026 | 22d left | +$1.31/sh | +$1,309 cycle +$3,679 [-$654…+$1,724] · 62% credit | 74% surv 64% |
| Max even-money escape in the band | ~$126 | 14 Aug 2026 | 22d left | +$0.03/sh | +$26 cycle +$2,396 [-$2,616…+$191] · 28% credit | 76% surv 69% |
| Safety roll (pay small debit, max POP) | ~$132 | 7 Aug 2026 | 16d left | -$2.26/sh | -$2,257 cycle +$113 [-$5,367…-$2,356] | 83% surv 80% |
| budget: banked $2,370 debit $2,257 (95% used ≈ 0.4 wk of income) → whole cycle still +$113 cash · rolled 10 ct earn ≈ $5,630/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 | 12d left | +$0.53/sh | +$534 cycle +$1,804 [-$2…+$1,794] · 75% credit | 68% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$130 | 14 Aug 2026 | 19d left | +$0.67/sh | +$675 cycle +$1,945 [-$55…+$2,036] · 74% credit | 71% surv 58% |
| Max even-money escape in the band | ~$131 | 14 Aug 2026 | 19d left | +$0.27/sh | +$268 cycle +$1,538 [-$514…+$1,580] · 60% credit | 72% surv 60% |
| Up-and-out for even (raise the cap, free) | ~$129 | 7 Aug 2026 | 12d left | +$0.04/sh | +$41 cycle +$1,311 [-$545…+$1,176] · 55% credit | 70% surv 57% |
| Safety roll (pay small debit, max POP) | ~$135 | 14 Aug 2026 | 19d left | -$1.25/sh | -$1,246 cycle +$24 [-$2,354…-$209] · 22% credit | 76% surv 67% |
| budget: banked $1,270 debit $1,246 (98% used ≈ 1.4 wk of income) → whole cycle still +$24 cash · rolled 10 ct earn ≈ $8,513/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 52 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: +$8,006 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $2,225
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $127 | 3d | 24 Jul 2026 | $0.78 | 9/10 | $7,020 | $5,959 | 94% | 95% | +$5,262 | -$0 | 0.0% | $1,164 (vs do-nothing $-1,061) |
| $126 | 3d | 24 Jul 2026 | $0.87 | 8/10 | $6,960 | $6,975 | 94% | 94% | +$5,125 | -$0 | 0.0% | $1,354 (vs do-nothing $-871) |
| $125 | 3d | 24 Jul 2026 | $0.99 | 7/10 | $6,930 | $8,021 | 93% | 94% | +$5,046 | -$0 | 0.0% | $1,547 (vs do-nothing $-678) |
| $124 | 3d | 24 Jul 2026 | $1.07 | 7/10 | $7,490 | $8,581 | 92% | 93% | +$5,282 | -$0 | 0.0% | $1,603 (vs do-nothing $-622) |
| $123 | 3d | 24 Jul 2026 | $1.19 | 6/10 | $7,140 | $9,308 | 91% | 92% | +$4,925 | -$0 | 0.0% | $1,764 (vs do-nothing $-461) |
| $122 | 3d | 24 Jul 2026 | $1.32 | 6/10 | $7,920 | $10,088 | 90% | 91% | +$5,331 | -$0 | 0.0% | $1,842 (vs do-nothing $-383) |
| $121 | 3d | 24 Jul 2026 | $1.50 | 5/10 | $7,500 | $10,744 | 89% | 91% | +$4,984 | -$0 | 0.0% | $1,996 (vs do-nothing $-229) |
| $120 | 3d | 24 Jul 2026 | $1.62 | 5/10 | $8,100 | $11,344 | 88% | 90% | +$5,172 | -$0 | 0.0% | $2,056 (vs do-nothing $-169) |
| $119 | 3d | 24 Jul 2026 | $1.73 | 4/10 | $6,920 | $11,241 | 86% | 89% | +$4,199 | -$0 | 0.0% | $2,134 (vs do-nothing $-91) |
| $118 | 3d | 24 Jul 2026 | $1.94 | 4/10 | $7,760 | $12,081 | 85% | 88% | +$4,607 | -$0 | 0.0% | $2,218 (vs do-nothing $-7) |
| $117 | 3d | 24 Jul 2026 | $2.14 | 4/10 | $8,560 | $12,881 | 83% | 87% | +$4,914 | -$0 | 0.0% | $2,298 (vs do-nothing +$73) |
| $120 | 10d | 31 Jul 2026 | $2.30 | 10/10 | $6,900 | $4,762 | 83% | 85% | +$3,036 | -$0 | 0.0% | $2,566 (vs do-nothing +$341) |
| $116 | 3d | 24 Jul 2026 | $2.37 | 3/10 | $7,110 | $12,507 | 81% | 85% | +$3,956 | -$0 | 0.0% | $2,348 (vs do-nothing +$123) |
| 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 | 10d | 31 Jul 2026 | $2.53 | 10/10 | $7,590 | $5,452 | 81% | 85% | +$3,282 | -$0 | 0.0% | $2,796 (vs do-nothing +$571) |
| $118 | 10d | 31 Jul 2026 | $2.36 | 10/10 | $7,080 | $4,942 | 80% | 84% | +$2,284 | -$0 | 0.0% | $2,626 (vs do-nothing +$401) |
| $115 | 3d | 24 Jul 2026 | $2.61 | 3/10 | $7,830 | $13,227 | 80% | 84% | +$4,202 | -$0 | 0.0% | $2,420 (vs do-nothing +$195) |
| $117 | 10d | 31 Jul 2026 | $2.80 | 9/10 | $7,560 | $6,499 | 78% | 83% | +$2,764 | -$0 | 0.0% | $2,982 (vs do-nothing +$757) |
| $114 | 3d | 24 Jul 2026 | $2.86 | 3/10 | $8,580 | $13,977 | 78% | 83% | +$4,417 | -$0 | 0.0% | $2,495 (vs do-nothing +$270) |
| $116 | 10d | 31 Jul 2026 | $3.15 | 8/10 | $7,560 | $7,575 | 77% | 82% | +$2,831 | -$0 | 0.0% | $3,178 (vs do-nothing +$953) |
| $113 | 3d | 24 Jul 2026 | $3.10 | 3/10 | $9,300 | $14,697 | 76% | 82% | +$4,538 | -$0 | 0.0% | $2,525 (vs do-nothing +$300) |
| $116 | 17d | 7 Aug 2026 | $3.95 | 10/10 | $6,971 | $4,833 | 75% | 80% | +$2,421 | -$0 | 0.0% | $4,216 (vs do-nothing +$1,991) |
| $112 | 3d | 24 Jul 2026 | $3.45 | 2/10 | $6,900 | $13,374 | 73% | 81% | +$3,278 | -$0 | 0.0% | $2,295 (vs do-nothing +$70) |
| $115 | 17d | 7 Aug 2026 | $4.15 | 10/10 | $7,324 | $5,186 | 73% | 79% | +$2,373 | -$0 | 0.0% | $4,416 (vs do-nothing +$2,191) |
| $114 | 17d | 7 Aug 2026 | $4.45 | 9/10 | $7,068 | $6,006 | 72% | 79% | +$2,224 | -$0 | 0.0% | $4,467 (vs do-nothing +$2,242) |
| $111 | 3d | 24 Jul 2026 | $3.70 | 2/10 | $7,400 | $13,874 | 71% | 79% | +$3,281 | -$0 | 0.0% | $2,145 (vs do-nothing $-80) |
| $113 | 17d | 7 Aug 2026 | $4.75 | 9/10 | $7,544 | $6,483 | 70% | 78% | +$2,282 | -$0 | 0.0% | $4,610 (vs do-nothing +$2,385) |
| $110 | 3d | 24 Jul 2026 | $4.05 | 2/10 | $8,100 | $14,574 | 68% | 78% | +$3,430 | -$0 | 0.0% | $2,015 (vs do-nothing $-210) |
| $112 | 17d | 7 Aug 2026 | $5.05 | 8/10 | $7,129 | $7,144 | 68% | 77% | +$2,053 | -$0 | 0.0% | $3,785 (vs do-nothing +$1,560) |
| $112 | 24d | 14 Aug 2026 | $5.75 | 10/10 | $7,188 | $5,050 | 67% | 76% | +$1,945 | -$0 | 0.0% | $4,875 (vs do-nothing +$2,650) |
| $111 | 17d | 7 Aug 2026 | $5.40 | 8/10 | $7,624 | $7,639 | 67% | 76% | +$2,119 | -$0 | 0.0% | $3,265 (vs do-nothing +$1,040) |
| $109 | 3d | 24 Jul 2026 | $4.40 | 2/10 | $8,800 | $15,274 | 66% | 77% | +$3,522 | -$0 | 0.0% | $1,885 (vs do-nothing $-340) |
| $111 | 24d | 14 Aug 2026 | $6.10 | 10/10 | $7,625 | $5,487 | 66% | 75% | +$1,990 | -$0 | 0.0% | $4,225 (vs do-nothing +$2,000) |
| $110 | 24d | 14 Aug 2026 | $6.45 | 9/10 | $7,256 | $6,195 | 64% | 74% | +$1,811 | -$0 | 0.0% | $3,440 (vs do-nothing +$1,215) |
| $108 | 3d | 24 Jul 2026 | $4.75 | 2/10 | $9,500 | $15,974 | 63% | 75% | +$3,554 | -$78 | 0.3% | $1,755 (vs do-nothing $-470) |
| $109 | 17d | 7 Aug 2026 | $6.10 | 7/10 | $7,535 | $8,627 | 63% | 74% | +$1,891 | -$0 | 0.0% | $2,225 (vs do-nothing $-0) |
| $109 | 24d | 14 Aug 2026 | $6.85 | 9/10 | $7,706 | $6,645 | 63% | 74% | +$1,865 | -$0 | 0.0% | $2,900 (vs do-nothing +$675) |
| $108 | 24d | 14 Aug 2026 | $7.25 | 8/10 | $7,250 | $7,265 | 61% | 73% | +$1,686 | -$0 | 0.0% | $2,345 (vs do-nothing +$120) |
| $107 | 3d | 24 Jul 2026 | $5.15 | 2/10 | $10,300 | $16,774 | 60% | 74% | +$3,623 | -$198 | 0.7% | $1,635 (vs do-nothing $-590) |
| $107 | 17d | 7 Aug 2026 | $6.90 | 6/10 | $7,306 | $9,474 | 59% | 72% | +$1,661 | -$0 | 0.0% | $1,505 (vs do-nothing $-720) |
| $107 | 24d | 14 Aug 2026 | $7.65 | 8/10 | $7,650 | $7,665 | 59% | 72% | +$1,693 | -$0 | 0.0% | $1,865 (vs do-nothing $-360) |
| $106 | 3d | 24 Jul 2026 | $5.60 | 2/10 | $11,200 | $17,674 | 58% | 73% | +$3,726 | -$308 | 1.1% | $1,525 (vs do-nothing $-700) |
| $106 | 24d | 14 Aug 2026 | $7.95 | 7/10 | $6,956 | $8,048 | 57% | 71% | +$1,382 | -$0 | 0.0% | $1,420 (vs do-nothing $-805) |
| $106 | 17d | 7 Aug 2026 | $7.35 | 6/10 | $7,782 | $9,950 | 57% | 71% | +$1,697 | -$0 | 0.0% | $1,175 (vs do-nothing $-1,050) |
| $105 | 24d | 14 Aug 2026 | $8.35 | 7/10 | $7,306 | $8,398 | 55% | 70% | +$1,350 | -$0 | 0.0% | $1,000 (vs do-nothing $-1,225) |
| $105 | 17d | 7 Aug 2026 | $7.80 | 6/10 | $8,259 | $10,427 | 55% | 70% | +$1,706 | -$205 | 0.7% | $845 (vs do-nothing $-1,380) |
| $105 | 3d | 24 Jul 2026 | $6.05 | 2/10 | $12,100 | $18,574 | 55% | 71% | +$3,762 | -$418 | 1.5% | $1,415 (vs do-nothing $-810) |
| $104 | 24d | 14 Aug 2026 | $9.00 | 7/10 | $7,875 | $8,966 | 54% | 70% | +$1,518 | -$99 | 0.4% | $755 (vs do-nothing $-1,470) |
| $104 | 10d | 31 Jul 2026 | $7.50 | 4/10 | $9,000 | $13,321 | 53% | 69% | +$1,893 | -$657 | 2.4% | $785 (vs do-nothing $-1,440) |
| $104 | 3d | 24 Jul 2026 | $6.55 | 2/10 | $13,100 | $19,574 | 52% | 70% | +$3,829 | -$518 | 1.9% | $1,315 (vs do-nothing $-910) |
| $103 | 24d | 14 Aug 2026 | $9.50 | 6/10 | $7,125 | $9,293 | 52% | 69% | +$1,316 | -$385 | 1.4% | $665 (vs do-nothing $-1,560) |
| $103 | 10d | 31 Jul 2026 | $7.70 | 3/10 | $6,930 | $12,327 | 50% | 68% | +$1,158 | -$732 | 2.6% | $905 (vs do-nothing $-1,320) |
| $103 | 3d | 24 Jul 2026 | $7.05 | 1/10 | $7,050 | $14,600 | 49% | 69% | +$1,913 | -$309 | 1.1% | $1,720 (vs do-nothing $-505) |
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.