10 contracts (1,000 sh) | BE SS: $108.93 | CC-SS: $113.43 (banked floor $111.84) | 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) | ~$114 | 31 Jul 2026 | 8d left | +$1.87/sh | +$1,865 cycle +$4,725 [+$42…+$2,391] · 76% credit | 72% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$119 | 14 Aug 2026 | 22d left | +$1.37/sh | +$1,366 cycle +$4,226 [-$1,141…+$1,877] · 61% credit | 74% surv 63% |
| Up-and-out for even (raise the cap, free) | ~$116 | 31 Jul 2026 | 8d left | +$0.81/sh | +$813 cycle +$3,673 [-$1,142…+$1,258] · 53% credit | 75% surv 60% |
| Max even-money escape in the band | ~$123 | 14 Aug 2026 | 22d left | +$0.05/sh | +$54 cycle +$2,914 [-$2,604…+$504] · 34% credit | 77% surv 70% |
| Safety roll (pay small debit, max POP) | ~$134 | 14 Aug 2026 | 22d left | -$2.55/sh | -$2,546 cycle +$314 [-$5,714…-$2,235] | 86% surv 84% |
| budget: banked $2,860 debit $2,546 (89% used ≈ 0.4 wk of income) → whole cycle still +$314 cash · rolled 10 ct earn ≈ $3,528/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 | +$0.75/sh | +$749 cycle +$2,019 [+$179…+$1,981] · 79% credit | 68% surv 53% |
| Max even-money escape in the band | ~$130 | 14 Aug 2026 | 19d left | +$0.30/sh | +$304 cycle +$1,574 [-$535…+$1,714] · 60% credit | 72% surv 60% |
| Up-and-out for even (raise the cap, free) | ~$128 | 7 Aug 2026 | 12d left | +$0.08/sh | +$82 cycle +$1,352 [-$665…+$1,189] · 54% credit | 70% surv 56% |
| Safety roll (pay small debit, max POP) | ~$134 | 14 Aug 2026 | 19d left | -$1.17/sh | -$1,167 cycle +$103 [-$2,328…-$35] · 24% credit | 75% surv 66% |
| budget: banked $1,270 debit $1,167 (92% used ≈ 1.3 wk of income) → whole cycle still +$103 cash · rolled 10 ct earn ≈ $8,583/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 54 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: 0.540 (IBKR) | Recovery@SS: +$4,793 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-1,273
| 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 | 100% | 100% | +$7,000 | -$0 | 0.0% | $-2,077 (vs do-nothing $-804) |
| $126 | 3d | 24 Jul 2026 | $0.87 | 8/10 | $6,960 | $6,975 | 99% | 100% | +$6,933 | -$0 | 0.0% | $-1,916 (vs do-nothing $-643) |
| $125 | 3d | 24 Jul 2026 | $0.99 | 7/10 | $6,930 | $8,021 | 99% | 99% | +$6,894 | -$0 | 0.0% | $-1,752 (vs do-nothing $-478) |
| $124 | 3d | 24 Jul 2026 | $1.07 | 7/10 | $7,490 | $8,581 | 99% | 99% | +$7,435 | -$0 | 0.0% | $-1,696 (vs do-nothing $-422) |
| $123 | 3d | 24 Jul 2026 | $1.19 | 6/10 | $7,140 | $9,308 | 99% | 99% | +$7,069 | -$0 | 0.0% | $-1,563 (vs do-nothing $-290) |
| $122 | 3d | 24 Jul 2026 | $1.32 | 6/10 | $7,920 | $10,088 | 98% | 99% | +$7,815 | -$0 | 0.0% | $-1,485 (vs do-nothing $-212) |
| $121 | 3d | 24 Jul 2026 | $1.50 | 5/10 | $7,500 | $10,744 | 98% | 98% | +$7,372 | -$0 | 0.0% | $-1,360 (vs do-nothing $-87) |
| $120 | 3d | 24 Jul 2026 | $1.62 | 5/10 | $8,100 | $11,344 | 97% | 98% | +$7,914 | -$0 | 0.0% | $-1,300 (vs do-nothing $-27) |
| $119 | 3d | 24 Jul 2026 | $1.73 | 4/10 | $6,920 | $11,241 | 96% | 98% | +$6,706 | -$0 | 0.0% | $-1,251 (vs do-nothing +$23) |
| $118 | 3d | 24 Jul 2026 | $1.94 | 4/10 | $7,760 | $12,081 | 95% | 97% | +$7,456 | -$0 | 0.0% | $-1,167 (vs do-nothing +$107) |
| $117 | 3d | 24 Jul 2026 | $2.14 | 4/10 | $8,560 | $12,881 | 94% | 96% | +$8,134 | -$0 | 0.0% | $-1,087 (vs do-nothing +$187) |
| $116 | 3d | 24 Jul 2026 | $2.37 | 3/10 | $7,110 | $12,507 | 92% | 96% | +$6,667 | -$0 | 0.0% | $-1,064 (vs do-nothing +$209) |
| $115 | 3d | 24 Jul 2026 | $2.61 | 3/10 | $7,830 | $13,227 | 91% | 95% | +$7,223 | -$0 | 0.0% | $-992 (vs do-nothing +$281) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $114 | 3d | 24 Jul 2026 | $2.86 | 3/10 | $8,580 | $13,977 | 88% | 94% | +$7,759 | -$0 | 0.0% | $-917 (vs do-nothing +$356) |
| $113 | 3d | 24 Jul 2026 | $3.10 | 3/10 | $9,300 | $14,697 | 86% | 93% | +$8,202 | -$0 | 0.0% | $-973 (vs do-nothing +$300) |
| $112 | 3d | 24 Jul 2026 | $3.45 | 2/10 | $6,900 | $13,374 | 83% | 92% | +$5,933 | -$0 | 0.0% | $-1,203 (vs do-nothing +$70) |
| $111 | 3d | 24 Jul 2026 | $3.70 | 2/10 | $7,400 | $13,874 | 80% | 90% | +$6,137 | -$0 | 0.0% | $-1,353 (vs do-nothing $-80) |
| $110 | 3d | 24 Jul 2026 | $4.05 | 2/10 | $8,100 | $14,574 | 76% | 89% | +$6,471 | -$0 | 0.0% | $-1,483 (vs do-nothing $-210) |
| $116 | 17d | 7 Aug 2026 | $3.95 | 10/10 | $6,971 | $4,833 | 74% | 80% | +$2,286 | -$0 | 0.0% | $1,003 (vs do-nothing +$2,277) |
| $115 | 17d | 7 Aug 2026 | $4.15 | 10/10 | $7,324 | $5,186 | 73% | 79% | +$2,229 | -$0 | 0.0% | $1,203 (vs do-nothing +$2,477) |
| $109 | 3d | 24 Jul 2026 | $4.40 | 2/10 | $8,800 | $15,274 | 72% | 87% | +$6,725 | -$5 | 0.0% | $-1,613 (vs do-nothing $-340) |
| $114 | 17d | 7 Aug 2026 | $4.45 | 9/10 | $7,068 | $6,006 | 71% | 78% | +$2,086 | -$0 | 0.0% | $1,226 (vs do-nothing +$2,499) |
| $113 | 17d | 7 Aug 2026 | $4.75 | 9/10 | $7,544 | $6,483 | 70% | 77% | +$2,136 | -$0 | 0.0% | $1,112 (vs do-nothing +$2,385) |
| $108 | 3d | 24 Jul 2026 | $4.75 | 2/10 | $9,500 | $15,974 | 68% | 86% | +$6,887 | -$135 | 0.5% | $-1,743 (vs do-nothing $-470) |
| $112 | 17d | 7 Aug 2026 | $5.05 | 8/10 | $7,129 | $7,144 | 68% | 76% | +$1,915 | -$0 | 0.0% | $287 (vs do-nothing +$1,560) |
| $112 | 24d | 14 Aug 2026 | $5.75 | 10/10 | $7,188 | $5,050 | 67% | 75% | +$1,475 | -$0 | 0.0% | $1,377 (vs do-nothing +$2,650) |
| $111 | 17d | 7 Aug 2026 | $5.40 | 8/10 | $7,624 | $7,639 | 66% | 76% | +$1,973 | -$0 | 0.0% | $-233 (vs do-nothing +$1,040) |
| $111 | 24d | 14 Aug 2026 | $6.10 | 10/10 | $7,625 | $5,487 | 65% | 74% | +$1,504 | -$0 | 0.0% | $727 (vs do-nothing +$2,000) |
| $110 | 17d | 7 Aug 2026 | $5.80 | 7/10 | $7,165 | $8,256 | 64% | 74% | +$1,812 | -$0 | 0.0% | $-783 (vs do-nothing +$490) |
| $110 | 24d | 14 Aug 2026 | $6.45 | 9/10 | $7,256 | $6,195 | 64% | 74% | +$1,683 | -$0 | 0.0% | $-58 (vs do-nothing +$1,215) |
| $107 | 3d | 24 Jul 2026 | $5.15 | 2/10 | $10,300 | $16,774 | 64% | 84% | +$7,049 | -$255 | 0.9% | $-1,863 (vs do-nothing $-590) |
| $109 | 17d | 7 Aug 2026 | $6.10 | 7/10 | $7,535 | $8,627 | 62% | 73% | +$1,747 | -$0 | 0.0% | $-1,273 (vs do-nothing +$0) |
| $109 | 24d | 14 Aug 2026 | $6.85 | 9/10 | $7,706 | $6,645 | 62% | 73% | +$1,730 | -$0 | 0.0% | $-598 (vs do-nothing +$675) |
| $108 | 17d | 7 Aug 2026 | $6.50 | 6/10 | $6,882 | $9,050 | 61% | 72% | +$1,524 | -$0 | 0.0% | $-1,633 (vs do-nothing $-360) |
| $108 | 24d | 14 Aug 2026 | $7.25 | 8/10 | $7,250 | $7,265 | 60% | 72% | +$1,560 | -$0 | 0.0% | $-1,153 (vs do-nothing +$120) |
| $107 | 10d | 31 Jul 2026 | $6.25 | 4/10 | $7,500 | $11,821 | 59% | 75% | +$2,997 | -$71 | 0.3% | $-2,013 (vs do-nothing $-740) |
| $106 | 3d | 24 Jul 2026 | $5.60 | 2/10 | $11,200 | $17,674 | 59% | 82% | +$7,202 | -$365 | 1.3% | $-1,973 (vs do-nothing $-700) |
| $107 | 17d | 7 Aug 2026 | $6.90 | 6/10 | $7,306 | $9,474 | 59% | 71% | +$1,525 | -$0 | 0.0% | $-1,993 (vs do-nothing $-720) |
| $107 | 24d | 14 Aug 2026 | $7.65 | 8/10 | $7,650 | $7,665 | 59% | 71% | +$1,562 | -$0 | 0.0% | $-1,633 (vs do-nothing $-360) |
| $106 | 10d | 31 Jul 2026 | $6.35 | 4/10 | $7,620 | $11,941 | 57% | 74% | +$2,620 | -$431 | 1.5% | $-2,373 (vs do-nothing $-1,100) |
| $106 | 24d | 14 Aug 2026 | $7.95 | 7/10 | $6,956 | $8,048 | 57% | 71% | +$1,262 | -$0 | 0.0% | $-2,078 (vs do-nothing $-805) |
| $106 | 17d | 7 Aug 2026 | $7.35 | 6/10 | $7,782 | $9,950 | 57% | 71% | +$1,553 | -$46 | 0.2% | $-2,323 (vs do-nothing $-1,050) |
| $105 | 24d | 14 Aug 2026 | $8.35 | 7/10 | $7,306 | $8,398 | 55% | 70% | +$1,225 | -$54 | 0.2% | $-2,498 (vs do-nothing $-1,225) |
| $105 | 17d | 7 Aug 2026 | $7.80 | 6/10 | $8,259 | $10,427 | 55% | 70% | +$1,556 | -$376 | 1.4% | $-2,653 (vs do-nothing $-1,380) |
| $105 | 10d | 31 Jul 2026 | $7.10 | 4/10 | $8,520 | $12,841 | 54% | 72% | +$2,985 | -$531 | 1.9% | $-2,473 (vs do-nothing $-1,200) |
| $105 | 3d | 24 Jul 2026 | $6.05 | 2/10 | $12,100 | $18,574 | 54% | 80% | +$7,240 | -$475 | 1.7% | $-2,083 (vs do-nothing $-810) |
| $104 | 24d | 14 Aug 2026 | $9.00 | 7/10 | $7,875 | $8,966 | 53% | 69% | +$1,388 | -$299 | 1.1% | $-2,743 (vs do-nothing $-1,470) |
| $104 | 17d | 7 Aug 2026 | $8.25 | 5/10 | $7,279 | $10,524 | 53% | 69% | +$1,276 | -$588 | 2.1% | $-2,698 (vs do-nothing $-1,425) |
| $104 | 10d | 31 Jul 2026 | $7.50 | 4/10 | $9,000 | $13,321 | 51% | 71% | +$2,891 | -$771 | 2.8% | $-2,713 (vs do-nothing $-1,440) |
| $103 | 24d | 14 Aug 2026 | $9.50 | 6/10 | $7,125 | $9,293 | 51% | 68% | +$1,199 | -$556 | 2.0% | $-2,833 (vs do-nothing $-1,560) |
| $103 | 17d | 7 Aug 2026 | $8.75 | 5/10 | $7,721 | $10,965 | 50% | 68% | +$1,278 | -$838 | 3.0% | $-2,948 (vs do-nothing $-1,675) |
| $104 | 3d | 24 Jul 2026 | $6.55 | 2/10 | $13,100 | $19,574 | 49% | 79% | +$7,259 | -$575 | 2.1% | $-2,183 (vs do-nothing $-910) |
| $103 | 10d | 31 Jul 2026 | $7.70 | 3/10 | $6,930 | $12,327 | 48% | 70% | +$1,887 | -$818 | 2.9% | $-2,593 (vs do-nothing $-1,320) |
| $103 | 3d | 24 Jul 2026 | $7.05 | 1/10 | $7,050 | $14,600 | 44% | 77% | +$3,579 | -$338 | 1.2% | $-1,778 (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.