10 contracts (1,000 sh) | BE SS: $108.93 | CC-SS: $113.20 (banked floor $111.62) | IV: HIGH | Accounts: Main:1299
| Max Loss | $47,850 | (ND $27.85 + SW $20) x 1000 |
| Normal income ref | $13,809/mo | 95% ann ROI on ML |
| Hedge rolling cost | $2,390/mo | |
| Unrealized P&L | $-9,510 | 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) | ~$125 | 7 Aug 2026 | 12d left | +$0.87/sh | +$871 cycle +$2,121 [+$351…+$1,926] · 84% credit | 67% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$127 | 7 Aug 2026 | 12d left | +$0.29/sh | +$294 cycle +$1,544 [-$286…+$1,249] · 67% credit | 69% surv 56% |
| Max even-money escape in the band | ~$129 | 14 Aug 2026 | 18d left | +$0.20/sh | +$202 cycle +$1,452 [-$546…+$1,370] · 62% credit | 71% surv 60% |
| Safety roll (pay small debit, max POP) | ~$133 | 14 Aug 2026 | 18d left | -$1.21/sh | -$1,213 cycle +$37 [-$2,130…-$314] · 21% credit | 75% surv 67% |
| budget: banked $1,250 debit $1,213 (97% used ≈ 1.3 wk of income) → whole cycle still +$37 cash · rolled 10 ct earn ≈ $8,276/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 | 8d left | +$2.19/sh | +$2,191 cycle +$4,551 [-$307…+$2,327] · 72% credit | 70% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$119 | 14 Aug 2026 | 22d left | +$1.78/sh | +$1,780 cycle +$4,140 [-$1,477…+$1,905] · 65% credit | 72% surv 62% |
| Up-and-out for even (raise the cap, free) | ~$119 | 31 Jul 2026 | 8d left | +$0.34/sh | +$337 cycle +$2,697 [-$3,012…+$260] · 34% credit | 73% surv 63% |
| Max even-money escape in the band | ~$124 | 14 Aug 2026 | 22d left | +$0.05/sh | +$51 cycle +$2,411 [-$3,506…+$75] · 28% credit | 77% surv 70% |
| Safety roll (pay small debit, max POP) | ~$132 | 7 Aug 2026 | 15d left | -$2.34/sh | -$2,341 cycle +$19 [-$6,339…-$2,429] | 85% surv 82% |
| budget: banked $2,360 debit $2,341 (99% used ≈ 0.3 wk of income) → whole cycle still +$19 cash · rolled 10 ct earn ≈ $4,891/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 2-45 DTE band (4 expiries scanned, 67 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: 0.886 (IBKR) | Recovery@SS: +$9,623 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $867
| 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 | 2d | 24 Jul 2026 | $0.68 | 7/10 | $7,140 | $7,535 | 100% | 100% | +$7,139 | -$0 | 0.0% | $815 (vs do-nothing $-52) |
| $126 | 2d | 24 Jul 2026 | $0.72 | 7/10 | $7,560 | $7,955 | 100% | 100% | +$7,558 | -$0 | 0.0% | $843 (vs do-nothing $-24) |
| $125 | 2d | 24 Jul 2026 | $0.85 | 6/10 | $7,650 | $8,973 | 100% | 100% | +$7,647 | -$0 | 0.0% | $924 (vs do-nothing +$58) |
| $124 | 2d | 24 Jul 2026 | $0.90 | 6/10 | $8,100 | $9,423 | 100% | 100% | +$8,095 | -$0 | 0.0% | $954 (vs do-nothing +$88) |
| $123 | 2d | 24 Jul 2026 | $1.00 | 5/10 | $7,500 | $9,751 | 100% | 100% | +$7,493 | -$0 | 0.0% | $990 (vs do-nothing +$123) |
| $122 | 2d | 24 Jul 2026 | $1.09 | 5/10 | $8,175 | $10,426 | 100% | 100% | +$8,163 | -$0 | 0.0% | $1,035 (vs do-nothing +$168) |
| $121 | 2d | 24 Jul 2026 | $1.20 | 4/10 | $7,200 | $10,379 | 99% | 100% | +$7,185 | -$0 | 0.0% | $1,045 (vs do-nothing +$178) |
| $120 | 2d | 24 Jul 2026 | $1.38 | 4/10 | $8,280 | $11,459 | 99% | 100% | +$8,254 | -$0 | 0.0% | $1,117 (vs do-nothing +$250) |
| $119 | 2d | 24 Jul 2026 | $1.47 | 4/10 | $8,820 | $11,999 | 99% | 99% | +$8,778 | -$0 | 0.0% | $1,153 (vs do-nothing +$286) |
| $118 | 2d | 24 Jul 2026 | $1.63 | 3/10 | $7,335 | $11,442 | 99% | 99% | +$7,285 | -$0 | 0.0% | $1,130 (vs do-nothing +$263) |
| $117 | 2d | 24 Jul 2026 | $1.82 | 3/10 | $8,190 | $12,297 | 98% | 99% | +$8,110 | -$0 | 0.0% | $1,187 (vs do-nothing +$320) |
| $116 | 2d | 24 Jul 2026 | $1.97 | 3/10 | $8,865 | $12,972 | 97% | 99% | +$8,741 | -$0 | 0.0% | $1,232 (vs do-nothing +$365) |
| $115 | 2d | 24 Jul 2026 | $2.17 | 3/10 | $9,765 | $13,872 | 96% | 98% | +$9,575 | -$0 | 0.0% | $1,292 (vs do-nothing +$425) |
| 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 | 2d | 24 Jul 2026 | $2.36 | 2/10 | $7,080 | $12,115 | 95% | 98% | +$6,888 | -$0 | 0.0% | $1,188 (vs do-nothing +$321) |
| $113 | 2d | 24 Jul 2026 | $2.59 | 2/10 | $7,770 | $12,805 | 94% | 97% | +$7,486 | -$0 | 0.0% | $1,195 (vs do-nothing +$328) |
| $112 | 2d | 24 Jul 2026 | $2.87 | 2/10 | $8,610 | $13,645 | 92% | 96% | +$8,195 | -$0 | 0.0% | $1,051 (vs do-nothing +$184) |
| $111 | 2d | 24 Jul 2026 | $3.10 | 2/10 | $9,300 | $14,335 | 90% | 95% | +$8,703 | -$0 | 0.0% | $897 (vs do-nothing +$30) |
| $110 | 2d | 24 Jul 2026 | $3.40 | 2/10 | $10,200 | $15,235 | 87% | 94% | +$9,357 | -$0 | 0.0% | $757 (vs do-nothing $-110) |
| $109 | 2d | 24 Jul 2026 | $3.65 | 2/10 | $10,950 | $15,985 | 84% | 93% | +$9,779 | -$109 | 0.4% | $607 (vs do-nothing $-260) |
| $118 | 9d | 31 Jul 2026 | $2.22 | 10/10 | $7,400 | $5,010 | 82% | 85% | +$2,978 | -$0 | 0.0% | $2,333 (vs do-nothing +$1,466) |
| $117 | 9d | 31 Jul 2026 | $2.42 | 9/10 | $7,260 | $5,799 | 81% | 84% | +$2,834 | -$0 | 0.0% | $2,366 (vs do-nothing +$1,499) |
| $108 | 2d | 24 Jul 2026 | $4.00 | 2/10 | $12,000 | $17,035 | 80% | 92% | +$10,400 | -$239 | 0.9% | $477 (vs do-nothing $-390) |
| $116 | 9d | 31 Jul 2026 | $2.61 | 8/10 | $6,960 | $6,427 | 80% | 83% | +$2,593 | -$0 | 0.0% | $2,352 (vs do-nothing +$1,485) |
| $115 | 9d | 31 Jul 2026 | $2.82 | 8/10 | $7,520 | $6,987 | 78% | 82% | +$2,679 | -$0 | 0.0% | $2,520 (vs do-nothing +$1,653) |
| $114 | 9d | 31 Jul 2026 | $3.00 | 7/10 | $7,000 | $7,395 | 77% | 81% | +$2,313 | -$0 | 0.0% | $2,439 (vs do-nothing +$1,572) |
| $107 | 2d | 24 Jul 2026 | $4.25 | 2/10 | $12,750 | $17,785 | 76% | 90% | +$10,600 | -$389 | 1.4% | $327 (vs do-nothing $-540) |
| $113 | 9d | 31 Jul 2026 | $3.25 | 7/10 | $7,583 | $7,978 | 75% | 80% | +$2,404 | -$0 | 0.0% | $2,477 (vs do-nothing +$1,610) |
| $113 | 16d | 7 Aug 2026 | $3.80 | 10/10 | $7,125 | $4,735 | 73% | 79% | +$1,951 | -$0 | 0.0% | $3,717 (vs do-nothing +$2,850) |
| $112 | 9d | 31 Jul 2026 | $3.50 | 6/10 | $7,000 | $8,323 | 73% | 79% | +$2,104 | -$0 | 0.0% | $1,797 (vs do-nothing +$930) |
| $112 | 16d | 7 Aug 2026 | $4.05 | 10/10 | $7,594 | $5,204 | 72% | 78% | +$1,953 | -$0 | 0.0% | $2,967 (vs do-nothing +$2,100) |
| $111 | 9d | 31 Jul 2026 | $3.80 | 6/10 | $7,600 | $8,923 | 71% | 78% | +$2,208 | -$0 | 0.0% | $1,377 (vs do-nothing +$510) |
| $106 | 2d | 24 Jul 2026 | $4.65 | 1/10 | $6,975 | $12,939 | 71% | 89% | +$5,554 | -$255 | 0.9% | $537 (vs do-nothing $-330) |
| $111 | 16d | 7 Aug 2026 | $4.35 | 9/10 | $7,341 | $5,879 | 70% | 77% | +$1,812 | -$0 | 0.0% | $2,127 (vs do-nothing +$1,260) |
| $110 | 9d | 31 Jul 2026 | $4.10 | 6/10 | $8,200 | $9,523 | 70% | 77% | +$2,272 | -$0 | 0.0% | $957 (vs do-nothing +$90) |
| $110 | 16d | 7 Aug 2026 | $4.65 | 8/10 | $6,975 | $6,442 | 68% | 76% | +$1,628 | -$0 | 0.0% | $1,427 (vs do-nothing +$560) |
| $109 | 9d | 31 Jul 2026 | $4.35 | 5/10 | $7,250 | $9,501 | 68% | 76% | +$1,828 | -$0 | 0.0% | $567 (vs do-nothing $-300) |
| $109 | 16d | 7 Aug 2026 | $4.95 | 8/10 | $7,425 | $6,892 | 67% | 75% | +$1,615 | -$0 | 0.0% | $867 (vs do-nothing +$0) |
| $105 | 2d | 24 Jul 2026 | $5.05 | 1/10 | $7,575 | $13,539 | 66% | 87% | +$5,727 | -$315 | 1.1% | $477 (vs do-nothing $-390) |
| $109 | 23d | 14 Aug 2026 | $5.60 | 10/10 | $7,304 | $4,915 | 66% | 75% | +$1,523 | -$0 | 0.0% | $1,517 (vs do-nothing +$650) |
| $108 | 9d | 31 Jul 2026 | $4.70 | 5/10 | $7,833 | $10,084 | 66% | 75% | +$1,893 | -$248 | 0.9% | $242 (vs do-nothing $-625) |
| $108 | 16d | 7 Aug 2026 | $5.25 | 8/10 | $7,875 | $7,342 | 65% | 74% | +$1,570 | -$0 | 0.0% | $307 (vs do-nothing $-560) |
| $108 | 23d | 14 Aug 2026 | $5.90 | 9/10 | $6,926 | $5,465 | 64% | 74% | +$1,335 | -$0 | 0.0% | $822 (vs do-nothing $-45) |
| $107 | 9d | 31 Jul 2026 | $5.10 | 5/10 | $8,500 | $10,751 | 64% | 74% | +$2,003 | -$548 | 2.0% | $-58 (vs do-nothing $-925) |
| $107 | 16d | 7 Aug 2026 | $5.60 | 7/10 | $7,350 | $7,745 | 63% | 73% | +$1,363 | -$417 | 1.5% | $-78 (vs do-nothing $-945) |
| $107 | 23d | 14 Aug 2026 | $6.35 | 9/10 | $7,454 | $5,993 | 63% | 73% | +$1,452 | -$0 | 0.0% | $327 (vs do-nothing $-540) |
| $106 | 9d | 31 Jul 2026 | $5.45 | 4/10 | $7,267 | $10,446 | 62% | 73% | +$1,591 | -$698 | 2.5% | $-133 (vs do-nothing $-1,000) |
| $106 | 16d | 7 Aug 2026 | $6.05 | 7/10 | $7,941 | $8,335 | 61% | 72% | +$1,470 | -$802 | 2.9% | $-463 (vs do-nothing $-1,330) |
| $104 | 2d | 24 Jul 2026 | $5.35 | 1/10 | $8,025 | $13,989 | 61% | 85% | +$5,660 | -$385 | 1.4% | $407 (vs do-nothing $-460) |
| $106 | 23d | 14 Aug 2026 | $6.60 | 9/10 | $7,748 | $6,286 | 61% | 72% | +$1,311 | -$536 | 1.9% | $-348 (vs do-nothing $-1,215) |
| $105 | 9d | 31 Jul 2026 | $5.80 | 4/10 | $7,733 | $10,913 | 59% | 71% | +$1,547 | -$958 | 3.4% | $-393 (vs do-nothing $-1,260) |
| $105 | 16d | 7 Aug 2026 | $6.55 | 6/10 | $7,369 | $8,692 | 59% | 71% | +$1,375 | -$988 | 3.5% | $-573 (vs do-nothing $-1,440) |
| $105 | 23d | 14 Aug 2026 | $7.05 | 8/10 | $7,357 | $6,823 | 59% | 72% | +$1,227 | -$917 | 3.3% | $-653 (vs do-nothing $-1,520) |
| $104 | 9d | 31 Jul 2026 | $6.25 | 4/10 | $8,333 | $11,513 | 57% | 73% | +$2,840 | -$1,178 | 4.2% | $-613 (vs do-nothing $-1,480) |
| $104 | 23d | 14 Aug 2026 | $7.40 | 8/10 | $7,722 | $7,188 | 57% | 71% | +$1,162 | -$1,437 | 5.2% | $-1,173 (vs do-nothing $-2,040) |
| $104 | 16d | 7 Aug 2026 | $7.00 | 6/10 | $7,875 | $9,198 | 57% | 70% | +$1,407 | -$1,318 | 4.7% | $-903 (vs do-nothing $-1,770) |
| $103 | 23d | 14 Aug 2026 | $7.85 | 7/10 | $7,167 | $7,562 | 55% | 69% | +$1,030 | -$1,642 | 5.9% | $-1,303 (vs do-nothing $-2,170) |
| $103 | 2d | 24 Jul 2026 | $5.80 | 1/10 | $8,700 | $14,664 | 55% | 83% | +$5,721 | -$440 | 1.6% | $352 (vs do-nothing $-515) |
| $103 | 16d | 7 Aug 2026 | $7.25 | 6/10 | $8,156 | $9,479 | 55% | 69% | +$1,186 | -$1,768 | 6.3% | $-1,353 (vs do-nothing $-2,220) |
| $103 | 9d | 31 Jul 2026 | $6.70 | 4/10 | $8,933 | $12,113 | 55% | 72% | +$2,855 | -$1,398 | 5.0% | $-833 (vs do-nothing $-1,700) |
| $102 | 23d | 14 Aug 2026 | $8.25 | 7/10 | $7,533 | $7,927 | 53% | 69% | +$978 | -$2,062 | 7.4% | $-1,723 (vs do-nothing $-2,590) |
| $102 | 16d | 7 Aug 2026 | $7.70 | 5/10 | $7,219 | $9,470 | 53% | 68% | +$970 | -$1,748 | 6.3% | $-1,258 (vs do-nothing $-2,125) |
| $102 | 9d | 31 Jul 2026 | $7.15 | 3/10 | $7,150 | $11,257 | 52% | 70% | +$2,120 | -$1,214 | 4.4% | $-573 (vs do-nothing $-1,440) |
| $101 | 23d | 14 Aug 2026 | $8.75 | 7/10 | $7,989 | $8,384 | 51% | 68% | +$997 | -$2,412 | 8.7% | $-2,073 (vs do-nothing $-2,940) |
| $101 | 16d | 7 Aug 2026 | $8.20 | 5/10 | $7,687 | $9,939 | 51% | 67% | +$975 | -$1,998 | 7.2% | $-1,508 (vs do-nothing $-2,375) |
| $102 | 2d | 24 Jul 2026 | $6.25 | 1/10 | $9,375 | $15,339 | 49% | 81% | +$5,680 | -$495 | 1.8% | $297 (vs do-nothing $-570) |
| $101 | 9d | 31 Jul 2026 | $7.45 | 3/10 | $7,450 | $11,557 | 49% | 69% | +$1,917 | -$1,424 | 5.1% | $-783 (vs do-nothing $-1,650) |
| $101 | 2d | 24 Jul 2026 | $6.75 | 1/10 | $10,125 | $16,089 | 43% | 80% | +$5,609 | -$545 | 2.0% | $247 (vs do-nothing $-620) |
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.