10 contracts (1,000 sh) | BE SS: $108.93 | CC-SS: $113.23 (banked floor $111.66) | IV: HIGH | Accounts: Main:1299
| Max Loss | $47,850 | (ND $27.85 + SW $20) x 1000 |
| Normal income ref | $13,660/mo | 95% ann ROI on ML |
| Hedge rolling cost | $3,053/mo | |
| Unrealized P&L | $-15,325 | 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 | 7 Aug 2026 | 11d left | +$1.09/sh | +$1,087 cycle +$2,517 [+$713…+$2,216] · 88% credit | 69% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$116 | 7 Aug 2026 | 11d left | +$0.34/sh | +$337 cycle +$1,767 [-$201…+$1,311] · 70% credit | 71% surv 57% |
| Max even-money escape in the band | ~$119 | 14 Aug 2026 | 18d left | +$0.18/sh | +$180 cycle +$1,610 [-$635…+$1,261] · 60% credit | 73% surv 63% |
| Safety roll (pay small debit, max POP) | ~$123 | 14 Aug 2026 | 18d left | -$1.23/sh | -$1,228 cycle +$202 [-$2,334…-$172] · 21% credit | 77% surv 70% |
| budget: banked $1,430 debit $1,228 (86% used ≈ 1.0 wk of income) → whole cycle still +$202 cash · rolled 10 ct earn ≈ $7,135/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) | ~$119 | 14 Aug 2026 | 14d left | +$0.31/sh | +$315 cycle +$1,575 [-$146…+$1,351] · 68% credit | 68% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$120 | 14 Aug 2026 | 14d left | +$0.12/sh | +$117 cycle +$1,377 [-$362…+$1,116] · 56% credit | 69% surv 54% |
| Max even-money escape in the band | ~$120 | 14 Aug 2026 | 14d left | +$0.12/sh | +$117 cycle +$1,377 [-$362…+$1,116] · 56% credit | 69% surv 54% |
| Safety roll (pay small debit, max POP) | ~$123 | 14 Aug 2026 | 14d left | -$1.24/sh | -$1,240 cycle +$20 [-$1,970…-$409] · 17% credit | 72% surv 61% |
| budget: banked $1,260 debit $1,240 (98% used ≈ 2.1 wk of income) → whole cycle still +$20 cash · rolled 10 ct earn ≈ $11,300/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) | ~$118 | 7 Aug 2026 | 11d left | +$0.97/sh | +$968 cycle +$1,938 [+$683…+$2,575] · 88% credit | 69% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$120 | 7 Aug 2026 | 11d left | +$0.22/sh | +$218 cycle +$1,188 [-$306…+$1,690] · 69% credit | 71% surv 57% |
| Max even-money escape in the band | ~$123 | 14 Aug 2026 | 18d left | +$0.07/sh | +$68 cycle +$1,038 [-$729…+$1,691] · 62% credit | 73% surv 62% |
| Safety roll (pay small debit, max POP) | ~$123 | 7 Aug 2026 | 11d left | -$0.96/sh | -$961 cycle +$9 [-$1,634…+$361] · 32% credit | 75% surv 64% |
| budget: banked $970 debit $961 (99% used ≈ 1.1 wk of income) → whole cycle still +$9 cash · rolled 10 ct earn ≈ $12,932/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 39 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: 0.829 (IBKR) | Recovery@SS: +$14,726 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-2,092
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $111 | 8d | 31 Jul 2026 | $1.88 | 10/10 | $7,050 | $3,997 | 84% | 87% | +$3,284 | -$353 | 1.3% | $-952 (vs do-nothing +$1,140) |
| $110 | 8d | 31 Jul 2026 | $2.05 | 9/10 | $6,919 | $4,414 | 83% | 86% | +$3,103 | -$1,065 | 3.8% | $-1,813 (vs do-nothing +$279) |
| $109 | 8d | 31 Jul 2026 | $2.19 | 9/10 | $7,391 | $4,886 | 81% | 85% | +$3,102 | -$1,839 | 6.6% | $-2,587 (vs do-nothing $-495) |
| $108 | 8d | 31 Jul 2026 | $2.43 | 8/10 | $7,290 | $5,333 | 80% | 84% | +$3,011 | -$2,242 | 8.1% | $-3,140 (vs do-nothing $-1,048) |
| $107 | 8d | 31 Jul 2026 | $2.63 | 7/10 | $6,904 | $5,495 | 78% | 83% | +$2,709 | -$2,522 | 9.1% | $-3,569 (vs do-nothing $-1,477) |
| $106 | 8d | 31 Jul 2026 | $2.87 | 7/10 | $7,534 | $6,125 | 77% | 81% | +$2,842 | -$3,054 | 11.0% | $-4,101 (vs do-nothing $-2,009) |
| $105 | 8d | 31 Jul 2026 | $3.15 | 6/10 | $7,088 | $6,227 | 75% | 80% | +$2,599 | -$3,050 | 11.0% | $-4,246 (vs do-nothing $-2,154) |
| $105 | 15d | 7 Aug 2026 | $3.70 | 10/10 | $7,400 | $4,347 | 75% | 81% | +$3,331 | -$4,533 | 16.3% | $-5,132 (vs do-nothing $-3,040) |
| $104 | 8d | 31 Jul 2026 | $3.35 | 6/10 | $7,538 | $6,677 | 73% | 79% | +$2,536 | -$3,530 | 12.7% | $-4,726 (vs do-nothing $-2,634) |
| $104 | 15d | 7 Aug 2026 | $4.00 | 9/10 | $7,200 | $4,695 | 73% | 80% | +$3,113 | -$4,710 | 16.9% | $-5,458 (vs do-nothing $-3,366) |
| $103 | 8d | 31 Jul 2026 | $3.70 | 5/10 | $6,938 | $6,625 | 71% | 78% | +$2,302 | -$3,267 | 11.7% | $-4,612 (vs do-nothing $-2,520) |
| $103 | 15d | 7 Aug 2026 | $4.25 | 9/10 | $7,650 | $5,145 | 71% | 79% | +$3,099 | -$5,385 | 19.3% | $-6,133 (vs do-nothing $-4,041) |
| $102 | 8d | 31 Jul 2026 | $3.95 | 5/10 | $7,406 | $7,093 | 69% | 77% | +$2,261 | -$3,642 | 13.1% | $-4,987 (vs do-nothing $-2,895) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $102 | 15d | 7 Aug 2026 | $4.55 | 8/10 | $7,280 | $5,323 | 69% | 78% | +$2,786 | -$5,346 | 19.2% | $-6,244 (vs do-nothing $-4,152) |
| $102 | 22d | 14 Aug 2026 | $5.10 | 10/10 | $6,955 | $3,902 | 67% | 75% | +$1,673 | -$6,133 | 22.0% | $-6,732 (vs do-nothing $-4,640) |
| $101 | 8d | 31 Jul 2026 | $4.30 | 5/10 | $8,062 | $7,750 | 67% | 76% | +$2,363 | -$3,967 | 14.2% | $-5,312 (vs do-nothing $-3,220) |
| $101 | 15d | 7 Aug 2026 | $4.90 | 7/10 | $6,860 | $5,451 | 67% | 76% | +$2,501 | -$5,133 | 18.4% | $-6,180 (vs do-nothing $-4,088) |
| $101 | 22d | 14 Aug 2026 | $5.45 | 10/10 | $7,432 | $4,379 | 65% | 74% | +$1,711 | -$6,783 | 24.4% | $-7,382 (vs do-nothing $-5,290) |
| $100 | 8d | 31 Jul 2026 | $4.65 | 4/10 | $6,975 | $7,210 | 64% | 74% | +$1,935 | -$3,433 | 12.3% | $-4,928 (vs do-nothing $-2,836) |
| $100 | 15d | 7 Aug 2026 | $5.25 | 7/10 | $7,350 | $5,941 | 64% | 75% | +$2,528 | -$5,588 | 20.1% | $-6,635 (vs do-nothing $-4,543) |
| $100 | 22d | 14 Aug 2026 | $5.90 | 9/10 | $7,241 | $4,736 | 63% | 74% | +$1,672 | -$6,600 | 23.7% | $-7,348 (vs do-nothing $-5,256) |
| $99 | 8d | 31 Jul 2026 | $5.00 | 4/10 | $7,500 | $7,735 | 62% | 73% | +$1,939 | -$3,693 | 13.3% | $-5,188 (vs do-nothing $-3,096) |
| $99 | 15d | 7 Aug 2026 | $5.60 | 7/10 | $7,840 | $6,431 | 62% | 74% | +$2,519 | -$6,043 | 21.7% | $-7,090 (vs do-nothing $-4,998) |
| $99 | 22d | 14 Aug 2026 | $6.15 | 9/10 | $7,548 | $5,043 | 61% | 72% | +$1,531 | -$7,275 | 26.1% | $-8,023 (vs do-nothing $-5,931) |
| $98 | 8d | 31 Jul 2026 | $5.40 | 4/10 | $8,100 | $8,335 | 60% | 72% | +$1,978 | -$3,933 | 14.1% | $-5,428 (vs do-nothing $-3,336) |
| $98 | 15d | 7 Aug 2026 | $6.00 | 6/10 | $7,200 | $6,339 | 60% | 73% | +$2,178 | -$5,540 | 19.9% | $-6,736 (vs do-nothing $-4,644) |
| $98 | 22d | 14 Aug 2026 | $6.70 | 8/10 | $7,309 | $5,352 | 59% | 72% | +$1,537 | -$6,826 | 24.5% | $-7,724 (vs do-nothing $-5,632) |
| $97 | 8d | 31 Jul 2026 | $5.80 | 4/10 | $8,700 | $8,935 | 58% | 75% | +$3,937 | -$4,173 | 15.0% | $-5,668 (vs do-nothing $-3,576) |
| $97 | 22d | 14 Aug 2026 | $7.00 | 8/10 | $7,636 | $5,679 | 57% | 71% | +$1,416 | -$7,386 | 26.5% | $-8,284 (vs do-nothing $-6,192) |
| $97 | 15d | 7 Aug 2026 | $6.40 | 6/10 | $7,680 | $6,819 | 57% | 72% | +$2,163 | -$5,900 | 21.2% | $-7,096 (vs do-nothing $-5,004) |
| $96 | 22d | 14 Aug 2026 | $7.50 | 7/10 | $7,159 | $5,750 | 55% | 70% | +$1,301 | -$6,813 | 24.5% | $-7,860 (vs do-nothing $-5,768) |
| $96 | 15d | 7 Aug 2026 | $6.95 | 5/10 | $6,950 | $6,637 | 55% | 71% | +$1,911 | -$5,142 | 18.5% | $-6,487 (vs do-nothing $-4,395) |
| $96 | 8d | 31 Jul 2026 | $6.20 | 3/10 | $6,975 | $7,758 | 55% | 70% | +$1,445 | -$3,310 | 11.9% | $-4,954 (vs do-nothing $-2,862) |
| $95 | 22d | 14 Aug 2026 | $7.85 | 7/10 | $7,493 | $6,084 | 53% | 69% | +$1,195 | -$7,268 | 26.1% | $-8,315 (vs do-nothing $-6,223) |
| $95 | 15d | 7 Aug 2026 | $7.30 | 5/10 | $7,300 | $6,987 | 52% | 70% | +$1,789 | -$5,467 | 19.6% | $-6,812 (vs do-nothing $-4,720) |
| $94 | 22d | 14 Aug 2026 | $8.35 | 6/10 | $6,832 | $5,971 | 51% | 68% | +$1,037 | -$6,530 | 23.4% | $-7,726 (vs do-nothing $-5,634) |
| $95 | 8d | 31 Jul 2026 | $6.70 | 3/10 | $7,538 | $8,321 | 51% | 72% | +$2,935 | -$3,460 | 12.4% | $-5,104 (vs do-nothing $-3,012) |
| $94 | 15d | 7 Aug 2026 | $7.80 | 5/10 | $7,800 | $7,487 | 49% | 69% | +$1,788 | -$5,717 | 20.5% | $-7,062 (vs do-nothing $-4,970) |
| $94 | 8d | 31 Jul 2026 | $7.15 | 3/10 | $8,044 | $8,827 | 47% | 71% | +$2,856 | -$3,625 | 13.0% | $-5,269 (vs do-nothing $-3,177) |
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.