10 contracts (1,000 sh) | BE SS: $108.93 | CC-SS: $113.42 (banked floor $111.84) | IV: HIGH | Accounts: Main:1299
| Max Loss | $47,850 | (ND $27.85 + SW $20) x 1000 |
| Normal income ref | $13,594/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 |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$114 | 31 Jul 2026 | 8d left | +$1.83/sh | +$1,828 cycle +$4,188 [-$1,049…+$2,073] · 64% credit | 68% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$117 | 14 Aug 2026 | 22d left | +$1.72/sh | +$1,718 cycle +$4,078 [-$1,418…+$2,124] · 61% credit | 71% surv 60% |
| Max even-money escape in the band | ~$121 | 14 Aug 2026 | 22d left | +$0.30/sh | +$299 cycle +$2,659 [-$3,098…+$641] · 34% credit | 75% surv 67% |
| Up-and-out for even (raise the cap, free) | ~$118 | 31 Jul 2026 | 8d left | +$0.03/sh | +$26 cycle +$2,386 [-$3,152…+$169] · 26% credit | 73% surv 63% |
| Safety roll (pay small debit, max POP) | ~$129 | 7 Aug 2026 | 15d left | -$2.27/sh | -$2,270 cycle +$90 [-$6,044…-$2,080] | 83% surv 79% |
| budget: banked $2,360 debit $2,270 (96% used ≈ 0.3 wk of income) → whole cycle still +$90 cash · rolled 10 ct earn ≈ $5,638/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) | ~$126 | 7 Aug 2026 | 12d left | +$0.79/sh | +$789 cycle +$1,689 [+$435…+$2,014] · 92% credit | 67% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$127 | 7 Aug 2026 | 12d left | +$0.33/sh | +$326 cycle +$1,226 [-$97…+$1,513] · 70% credit | 69% surv 56% |
| Max even-money escape in the band | ~$129 | 14 Aug 2026 | 18d left | +$0.23/sh | +$227 cycle +$1,127 [-$465…+$1,645] · 61% credit | 71% surv 60% |
| Safety roll (pay small debit, max POP) | ~$132 | 14 Aug 2026 | 18d left | -$0.79/sh | -$789 cycle +$111 [-$1,636…+$517] · 32% credit | 74% surv 65% |
| budget: banked $900 debit $789 (88% used ≈ 1.1 wk of income) → whole cycle still +$111 cash · rolled 10 ct earn ≈ $8,971/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 | 31 Jul 2026 | 8d left | +$1.65/sh | +$1,654 cycle +$2,334 | 68% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$130 | 31 Jul 2026 | 8d left | +$0.20/sh | +$196 cycle +$876 | 71% surv 60% |
| Max even-money escape in the band | ~$134 | 14 Aug 2026 | 22d left | +$0.02/sh | +$18 cycle +$698 | 74% surv 66% |
| Safety roll (pay small debit, max POP) | ~$136 | 14 Aug 2026 | 22d left | -$0.55/sh | -$550 cycle +$130 | 76% surv 69% |
| budget: banked $680 debit $550 (81% used ≈ 0.2 wk of income) → whole cycle still +$130 cash · rolled 10 ct earn ≈ $6,981/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 2-45 DTE band (4 expiries scanned, 68 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: +$9,603 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $624
| 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% | $728 (vs do-nothing +$104) |
| $126 | 2d | 24 Jul 2026 | $0.72 | 7/10 | $7,560 | $7,955 | 100% | 100% | +$7,558 | -$0 | 0.0% | $756 (vs do-nothing +$132) |
| $124 | 2d | 24 Jul 2026 | $0.90 | 6/10 | $8,100 | $9,423 | 100% | 100% | +$8,094 | -$0 | 0.0% | $845 (vs do-nothing +$221) |
| $121 | 2d | 24 Jul 2026 | $1.20 | 4/10 | $7,200 | $10,379 | 99% | 100% | +$7,182 | -$0 | 0.0% | $892 (vs do-nothing +$267) |
| $120 | 2d | 24 Jul 2026 | $1.38 | 4/10 | $8,280 | $11,459 | 99% | 99% | +$8,250 | -$0 | 0.0% | $964 (vs do-nothing +$339) |
| $128 | 2d | 24 Jul 2026 | $0.60 | 8/10 | $7,200 | $6,667 | 96% | 96% | +$5,827 | -$0 | 0.0% | $679 (vs do-nothing +$55) |
| $125 | 2d | 24 Jul 2026 | $0.85 | 6/10 | $7,650 | $8,973 | 94% | 95% | +$5,936 | -$0 | 0.0% | $815 (vs do-nothing +$191) |
| $123 | 2d | 24 Jul 2026 | $1.00 | 5/10 | $7,500 | $9,751 | 93% | 94% | +$5,510 | -$0 | 0.0% | $859 (vs do-nothing +$234) |
| $122 | 2d | 24 Jul 2026 | $1.09 | 5/10 | $8,175 | $10,426 | 92% | 93% | +$5,834 | -$0 | 0.0% | $904 (vs do-nothing +$279) |
| $119 | 2d | 24 Jul 2026 | $1.47 | 4/10 | $8,820 | $11,999 | 89% | 90% | +$5,808 | -$0 | 0.0% | $1,000 (vs do-nothing +$375) |
| $118 | 2d | 24 Jul 2026 | $1.63 | 3/10 | $7,335 | $11,442 | 87% | 90% | +$4,700 | -$0 | 0.0% | $954 (vs do-nothing +$330) |
| $117 | 2d | 24 Jul 2026 | $1.82 | 3/10 | $8,190 | $12,297 | 86% | 89% | +$5,125 | -$0 | 0.0% | $1,011 (vs do-nothing +$387) |
| $116 | 2d | 24 Jul 2026 | $1.97 | 3/10 | $8,865 | $12,972 | 85% | 88% | +$5,309 | -$0 | 0.0% | $1,056 (vs do-nothing +$432) |
| 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 | 9d | 31 Jul 2026 | $2.05 | 10/10 | $6,833 | $4,444 | 83% | 86% | +$2,727 | -$0 | 0.0% | $2,143 (vs do-nothing +$1,518) |
| $115 | 2d | 24 Jul 2026 | $2.17 | 3/10 | $9,765 | $13,872 | 83% | 86% | +$5,649 | -$0 | 0.0% | $1,116 (vs do-nothing +$492) |
| $118 | 9d | 31 Jul 2026 | $2.22 | 10/10 | $7,400 | $5,010 | 82% | 85% | +$2,830 | -$0 | 0.0% | $2,313 (vs do-nothing +$1,688) |
| $114 | 2d | 24 Jul 2026 | $2.36 | 2/10 | $7,080 | $12,115 | 81% | 85% | +$3,913 | -$0 | 0.0% | $990 (vs do-nothing +$366) |
| $117 | 9d | 31 Jul 2026 | $2.42 | 9/10 | $7,260 | $5,799 | 81% | 84% | +$2,690 | -$0 | 0.0% | $2,324 (vs do-nothing +$1,700) |
| $113 | 2d | 24 Jul 2026 | $2.59 | 2/10 | $7,770 | $12,805 | 79% | 84% | +$4,126 | -$0 | 0.0% | $952 (vs do-nothing +$328) |
| $116 | 9d | 31 Jul 2026 | $2.61 | 8/10 | $6,960 | $6,427 | 79% | 83% | +$2,453 | -$0 | 0.0% | $2,287 (vs do-nothing +$1,663) |
| $115 | 9d | 31 Jul 2026 | $2.82 | 8/10 | $7,520 | $6,987 | 78% | 82% | +$2,528 | -$0 | 0.0% | $2,455 (vs do-nothing +$1,831) |
| $112 | 2d | 24 Jul 2026 | $2.87 | 2/10 | $8,610 | $13,645 | 77% | 83% | +$4,428 | -$0 | 0.0% | $808 (vs do-nothing +$184) |
| $114 | 9d | 31 Jul 2026 | $3.00 | 7/10 | $7,000 | $7,395 | 76% | 81% | +$2,170 | -$0 | 0.0% | $2,352 (vs do-nothing +$1,728) |
| $111 | 2d | 24 Jul 2026 | $3.10 | 2/10 | $9,300 | $14,335 | 75% | 82% | +$4,515 | -$0 | 0.0% | $654 (vs do-nothing +$30) |
| $113 | 9d | 31 Jul 2026 | $3.25 | 7/10 | $7,583 | $7,978 | 75% | 80% | +$2,250 | -$0 | 0.0% | $2,234 (vs do-nothing +$1,610) |
| $110 | 2d | 24 Jul 2026 | $3.40 | 2/10 | $10,200 | $15,235 | 73% | 80% | +$4,741 | -$4 | 0.0% | $514 (vs do-nothing $-110) |
| $112 | 9d | 31 Jul 2026 | $3.50 | 6/10 | $7,000 | $8,323 | 73% | 79% | +$1,961 | -$0 | 0.0% | $1,554 (vs do-nothing +$930) |
| $112 | 16d | 7 Aug 2026 | $4.05 | 9/10 | $6,834 | $5,373 | 71% | 78% | +$1,577 | -$0 | 0.0% | $2,514 (vs do-nothing +$1,890) |
| $111 | 9d | 31 Jul 2026 | $3.80 | 6/10 | $7,600 | $8,923 | 71% | 78% | +$2,055 | -$0 | 0.0% | $1,134 (vs do-nothing +$510) |
| $109 | 2d | 24 Jul 2026 | $3.65 | 2/10 | $10,950 | $15,985 | 70% | 79% | +$4,741 | -$154 | 0.6% | $364 (vs do-nothing $-260) |
| $111 | 16d | 7 Aug 2026 | $4.35 | 9/10 | $7,341 | $5,879 | 70% | 77% | +$1,673 | -$0 | 0.0% | $1,884 (vs do-nothing +$1,260) |
| $110 | 9d | 31 Jul 2026 | $4.10 | 5/10 | $6,833 | $9,084 | 69% | 77% | +$1,757 | -$0 | 0.0% | $699 (vs do-nothing +$75) |
| $110 | 16d | 7 Aug 2026 | $4.65 | 8/10 | $6,975 | $6,442 | 68% | 76% | +$1,497 | -$0 | 0.0% | $1,184 (vs do-nothing +$560) |
| $108 | 2d | 24 Jul 2026 | $4.00 | 2/10 | $12,000 | $17,035 | 68% | 78% | +$4,959 | -$284 | 1.0% | $234 (vs do-nothing $-390) |
| $109 | 9d | 31 Jul 2026 | $4.35 | 5/10 | $7,250 | $9,501 | 67% | 76% | +$1,682 | -$34 | 0.1% | $324 (vs do-nothing $-300) |
| $109 | 16d | 7 Aug 2026 | $4.95 | 8/10 | $7,425 | $6,892 | 66% | 75% | +$1,434 | -$0 | 0.0% | $624 (vs do-nothing $-0) |
| $109 | 23d | 14 Aug 2026 | $5.60 | 10/10 | $7,304 | $4,915 | 66% | 74% | +$1,398 | -$0 | 0.0% | $1,274 (vs do-nothing +$650) |
| $107 | 2d | 24 Jul 2026 | $4.25 | 2/10 | $12,750 | $17,785 | 65% | 76% | +$4,790 | -$434 | 1.6% | $84 (vs do-nothing $-540) |
| $108 | 9d | 31 Jul 2026 | $4.70 | 5/10 | $7,833 | $10,084 | 65% | 74% | +$1,737 | -$359 | 1.3% | $-1 (vs do-nothing $-625) |
| $105 | 2d | 24 Jul 2026 | $5.05 | 1/10 | $7,575 | $13,539 | 65% | 86% | +$5,593 | -$337 | 1.2% | $234 (vs do-nothing $-390) |
| $108 | 16d | 7 Aug 2026 | $5.25 | 7/10 | $6,891 | $7,285 | 64% | 74% | +$1,211 | -$118 | 0.4% | $134 (vs do-nothing $-490) |
| $108 | 23d | 14 Aug 2026 | $5.90 | 9/10 | $6,926 | $5,465 | 64% | 74% | +$1,216 | -$0 | 0.0% | $579 (vs do-nothing $-45) |
| $107 | 9d | 31 Jul 2026 | $5.10 | 4/10 | $6,800 | $9,979 | 63% | 73% | +$1,469 | -$527 | 1.9% | $-116 (vs do-nothing $-740) |
| $106 | 2d | 24 Jul 2026 | $4.65 | 1/10 | $6,975 | $12,939 | 63% | 75% | +$2,490 | -$277 | 1.0% | $294 (vs do-nothing $-330) |
| $107 | 16d | 7 Aug 2026 | $5.60 | 7/10 | $7,350 | $7,745 | 63% | 73% | +$1,205 | -$573 | 2.1% | $-321 (vs do-nothing $-945) |
| $107 | 23d | 14 Aug 2026 | $6.35 | 9/10 | $7,454 | $5,993 | 62% | 73% | +$1,327 | -$62 | 0.2% | $84 (vs do-nothing $-540) |
| $106 | 9d | 31 Jul 2026 | $5.45 | 4/10 | $7,267 | $10,446 | 61% | 72% | +$1,449 | -$787 | 2.8% | $-376 (vs do-nothing $-1,000) |
| $106 | 16d | 7 Aug 2026 | $6.05 | 6/10 | $6,806 | $8,129 | 61% | 72% | +$1,116 | -$821 | 2.9% | $-516 (vs do-nothing $-1,140) |
| $106 | 23d | 14 Aug 2026 | $6.60 | 8/10 | $6,887 | $6,354 | 60% | 72% | +$1,049 | -$655 | 2.4% | $-456 (vs do-nothing $-1,080) |
| $104 | 2d | 24 Jul 2026 | $5.35 | 1/10 | $8,025 | $13,989 | 59% | 84% | +$5,502 | -$407 | 1.5% | $164 (vs do-nothing $-460) |
| $105 | 9d | 31 Jul 2026 | $5.80 | 4/10 | $7,733 | $10,913 | 59% | 71% | +$1,397 | -$1,047 | 3.8% | $-636 (vs do-nothing $-1,260) |
| $105 | 16d | 7 Aug 2026 | $6.55 | 6/10 | $7,369 | $8,692 | 59% | 71% | +$1,229 | -$1,121 | 4.0% | $-816 (vs do-nothing $-1,440) |
| $105 | 23d | 14 Aug 2026 | $7.05 | 8/10 | $7,357 | $6,823 | 59% | 71% | +$1,105 | -$1,095 | 3.9% | $-896 (vs do-nothing $-1,520) |
| $104 | 23d | 14 Aug 2026 | $7.40 | 8/10 | $7,722 | $7,188 | 57% | 70% | +$1,034 | -$1,615 | 5.8% | $-1,416 (vs do-nothing $-2,040) |
| $104 | 16d | 7 Aug 2026 | $7.00 | 6/10 | $7,875 | $9,198 | 57% | 70% | +$1,270 | -$1,451 | 5.2% | $-1,146 (vs do-nothing $-1,770) |
| $104 | 9d | 31 Jul 2026 | $6.25 | 4/10 | $8,333 | $11,513 | 57% | 70% | +$1,443 | -$1,267 | 4.6% | $-856 (vs do-nothing $-1,480) |
| $103 | 23d | 14 Aug 2026 | $7.85 | 7/10 | $7,167 | $7,562 | 55% | 69% | +$914 | -$1,798 | 6.5% | $-1,546 (vs do-nothing $-2,170) |
| $103 | 16d | 7 Aug 2026 | $7.25 | 5/10 | $6,797 | $9,048 | 55% | 69% | +$870 | -$1,584 | 5.7% | $-1,226 (vs do-nothing $-1,850) |
| $103 | 9d | 31 Jul 2026 | $6.70 | 4/10 | $8,933 | $12,113 | 54% | 69% | +$1,454 | -$1,487 | 5.3% | $-1,076 (vs do-nothing $-1,700) |
| $103 | 2d | 24 Jul 2026 | $5.80 | 1/10 | $8,700 | $14,664 | 54% | 82% | +$5,538 | -$462 | 1.7% | $109 (vs do-nothing $-515) |
| $102 | 23d | 14 Aug 2026 | $8.25 | 7/10 | $7,533 | $7,927 | 53% | 68% | +$856 | -$2,218 | 8.0% | $-1,966 (vs do-nothing $-2,590) |
| $102 | 16d | 7 Aug 2026 | $7.70 | 5/10 | $7,219 | $9,470 | 53% | 68% | +$845 | -$1,859 | 6.7% | $-1,501 (vs do-nothing $-2,125) |
| $102 | 9d | 31 Jul 2026 | $7.15 | 3/10 | $7,150 | $11,257 | 51% | 70% | +$1,976 | -$1,281 | 4.6% | $-816 (vs do-nothing $-1,440) |
| $101 | 23d | 14 Aug 2026 | $8.75 | 6/10 | $6,848 | $8,171 | 51% | 68% | +$745 | -$2,201 | 7.9% | $-1,896 (vs do-nothing $-2,520) |
| $101 | 16d | 7 Aug 2026 | $8.20 | 5/10 | $7,687 | $9,939 | 50% | 67% | +$844 | -$2,109 | 7.6% | $-1,751 (vs do-nothing $-2,375) |
| $101 | 9d | 31 Jul 2026 | $7.45 | 3/10 | $7,450 | $11,557 | 48% | 68% | +$1,765 | -$1,491 | 5.4% | $-1,026 (vs do-nothing $-1,650) |
| $102 | 2d | 24 Jul 2026 | $6.25 | 1/10 | $9,375 | $15,339 | 48% | 80% | +$5,471 | -$517 | 1.9% | $54 (vs do-nothing $-570) |
| $101 | 2d | 24 Jul 2026 | $6.75 | 1/10 | $10,125 | $16,089 | 42% | 78% | +$5,376 | -$567 | 2.0% | $4 (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.