10 contracts (1,000 sh) | BE SS: $114.95 | CC-SS: $119.67 (banked floor $119.16) | IV: HIGH | Accounts: Joint:1782
| Max Loss | $64,950 | (ND $49.95 + SW $15) x 1000 |
| Normal income ref | $10,980/mo | 95% ann ROI on ML |
| Hedge rolling cost | $679/mo | |
| Unrealized P&L | $-6,300 | 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) | ~$122 | 16 Oct 2026 | 11d left | +$1.54/sh | +$1,536 cycle +$2,826 [+$1,187…+$1,897] · 100% credit | 68% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$127 | 23 Oct 2026 | 18d left | +$0.71/sh | +$706 cycle +$1,996 [+$32…+$934] · 76% credit | 74% surv 65% |
| Up-and-out for even (raise the cap, free) | ~$125 | 16 Oct 2026 | 11d left | +$0.27/sh | +$267 cycle +$1,557 [-$262…+$443] · 52% credit | 72% surv 61% |
| Max even-money escape in the band | ~$129 | 23 Oct 2026 | 18d left | +$0.07/sh | +$67 cycle +$1,357 [-$724…+$258] · 35% credit | 77% surv 70% |
| Safety roll (pay small debit, max POP) | ~$134 | 23 Oct 2026 | 18d left | -$1.18/sh | -$1,184 cycle +$106 [-$2,308…-$1,085] · 4% credit | 83% surv 80% |
| budget: banked $1,290 debit $1,184 (92% used ≈ 1.1 wk of income) → whole cycle still +$106 cash · rolled 10 ct earn ≈ $3,570/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 |
|---|
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 29 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: 1.004 (IBKR) | Recovery@SS: +$6,539 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $316
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $120 | 8d | 9 Oct 2026 | $1.71 | 9/10 | $5,771 | $6,042 | 76% | 81% | +$2,178 | -$0 | 0.0% | $1,786 (vs do-nothing +$1,470) |
| $119 | 8d | 9 Oct 2026 | $1.93 | 8/10 | $5,790 | $7,011 | 73% | 79% | +$1,971 | -$0 | 0.0% | $1,260 (vs do-nothing +$944) |
| $120 | 15d | 16 Oct 2026 | $2.95 | 10/10 | $5,900 | $5,221 | 71% | 78% | +$1,874 | -$0 | 0.0% | $3,189 (vs do-nothing +$2,873) |
| $118 | 8d | 9 Oct 2026 | $2.26 | 7/10 | $5,932 | $8,103 | 70% | 77% | +$1,951 | -$0 | 0.0% | $673 (vs do-nothing +$357) |
| $119 | 15d | 16 Oct 2026 | $3.20 | 9/10 | $5,760 | $6,031 | 69% | 76% | +$1,662 | -$0 | 0.0% | $2,521 (vs do-nothing +$2,205) |
| $119 | 22d | 23 Oct 2026 | $4.20 | 10/10 | $5,727 | $5,048 | 67% | 75% | +$1,567 | -$0 | 0.0% | $3,766 (vs do-nothing +$3,450) |
| $117 | 8d | 9 Oct 2026 | $2.58 | 6/10 | $5,805 | $8,926 | 67% | 75% | +$1,757 | -$56 | 0.1% | $214 (vs do-nothing $-102) |
| $118 | 15d | 16 Oct 2026 | $3.55 | 8/10 | $5,680 | $6,901 | 66% | 75% | +$1,569 | -$0 | 0.0% | $1,756 (vs do-nothing +$1,440) |
| $118 | 22d | 23 Oct 2026 | $4.55 | 9/10 | $5,584 | $5,855 | 64% | 74% | +$1,450 | -$0 | 0.0% | $2,836 (vs do-nothing +$2,520) |
| $117 | 15d | 16 Oct 2026 | $3.90 | 8/10 | $6,240 | $7,461 | 63% | 74% | +$1,611 | -$0 | 0.0% | $1,236 (vs do-nothing +$920) |
| $116 | 8d | 9 Oct 2026 | $2.96 | 5/10 | $5,550 | $9,621 | 63% | 74% | +$1,568 | -$357 | 0.7% | $-79 (vs do-nothing $-395) |
| $117 | 22d | 23 Oct 2026 | $4.95 | 9/10 | $6,075 | $6,346 | 62% | 73% | +$1,518 | -$0 | 0.0% | $2,296 (vs do-nothing +$1,980) |
| $116 | 15d | 16 Oct 2026 | $4.30 | 7/10 | $6,020 | $8,191 | 61% | 72% | +$1,472 | -$0 | 0.0% | $701 (vs do-nothing +$385) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $116 | 22d | 23 Oct 2026 | $5.35 | 8/10 | $5,836 | $7,057 | 60% | 72% | +$1,378 | -$0 | 0.0% | $1,596 (vs do-nothing +$1,280) |
| $115 | 8d | 9 Oct 2026 | $3.35 | 5/10 | $6,281 | $10,352 | 59% | 72% | +$1,606 | -$662 | 1.3% | $-384 (vs do-nothing $-700) |
| $115 | 15d | 16 Oct 2026 | $4.75 | 6/10 | $5,700 | $8,821 | 58% | 71% | +$1,333 | -$0 | 0.0% | $316 (vs do-nothing $-0) |
| $115 | 22d | 23 Oct 2026 | $5.80 | 7/10 | $5,536 | $7,707 | 57% | 71% | +$1,252 | -$0 | 0.0% | $1,051 (vs do-nothing +$735) |
| $114 | 8d | 9 Oct 2026 | $3.80 | 4/10 | $5,700 | $10,721 | 55% | 70% | +$1,334 | -$749 | 1.5% | $-464 (vs do-nothing $-780) |
| $114 | 22d | 23 Oct 2026 | $6.20 | 7/10 | $5,918 | $8,089 | 55% | 70% | +$1,221 | -$0 | 0.0% | $631 (vs do-nothing +$315) |
| $114 | 15d | 16 Oct 2026 | $5.15 | 6/10 | $6,180 | $9,301 | 55% | 69% | +$1,303 | -$314 | 0.6% | $-44 (vs do-nothing $-360) |
| $113 | 22d | 23 Oct 2026 | $6.70 | 7/10 | $6,395 | $8,566 | 52% | 68% | +$1,257 | -$0 | 0.0% | $281 (vs do-nothing $-35) |
| $113 | 15d | 16 Oct 2026 | $5.65 | 5/10 | $5,650 | $9,721 | 52% | 68% | +$1,124 | -$512 | 1.0% | $-234 (vs do-nothing $-550) |
| $113 | 8d | 9 Oct 2026 | $4.30 | 4/10 | $6,450 | $11,471 | 51% | 68% | +$1,386 | -$949 | 1.9% | $-664 (vs do-nothing $-980) |
| $112 | 22d | 23 Oct 2026 | $7.20 | 6/10 | $5,891 | $9,012 | 50% | 67% | +$1,083 | -$284 | 0.6% | $-14 (vs do-nothing $-330) |
| $112 | 15d | 16 Oct 2026 | $6.15 | 5/10 | $6,150 | $10,221 | 49% | 67% | +$1,124 | -$762 | 1.5% | $-484 (vs do-nothing $-800) |
| $111 | 22d | 23 Oct 2026 | $7.75 | 6/10 | $6,341 | $9,462 | 47% | 66% | +$1,103 | -$554 | 1.1% | $-284 (vs do-nothing $-600) |
| $112 | 8d | 9 Oct 2026 | $4.80 | 4/10 | $7,200 | $12,221 | 47% | 66% | +$1,363 | -$1,149 | 2.3% | $-864 (vs do-nothing $-1,180) |
| $111 | 15d | 16 Oct 2026 | $6.75 | 5/10 | $6,750 | $10,821 | 46% | 66% | +$1,187 | -$962 | 1.9% | $-684 (vs do-nothing $-1,000) |
| $111 | 8d | 9 Oct 2026 | $5.35 | 3/10 | $6,019 | $11,990 | 43% | 65% | +$1,007 | -$997 | 2.0% | $-704 (vs do-nothing $-1,020) |
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%). Survival, POP and touch use vol x 1.00 (raw implied: the VRP haircut is applied to the premium edge but NOT to risk, because understating the edge costs opportunity while understating breach odds costs capital; the risk-side haircut arms only from the graded ledger). 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.