10 contracts (1,000 sh) | BE SS: $108.93 | CC-SS: $112.76 (banked floor $111.17) | IV: HIGH | Accounts: Main:1299
| Max Loss | $47,850 | (ND $27.85 + SW $20) x 1000 |
| Normal income ref | $16,007/mo | 95% ann ROI on ML |
| Hedge rolling cost | $2,077/mo | |
| Unrealized P&L | $-7,425 | 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) | ~$117 | 31 Jul 2026 | 10d left | +$1.56/sh | +$1,556 cycle +$3,986 [+$866…+$2,244] · 98% credit | 69% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$122 | 14 Aug 2026 | 24d left | +$1.25/sh | +$1,245 cycle +$3,675 [-$450…+$1,515] · 62% credit | 71% surv 62% |
| Up-and-out for even (raise the cap, free) | ~$120 | 31 Jul 2026 | 10d left | +$0.30/sh | +$298 cycle +$2,728 [-$662…+$684] · 45% credit | 72% surv 59% |
| Max even-money escape in the band | ~$125 | 14 Aug 2026 | 24d left | +$0.14/sh | +$138 cycle +$2,568 [-$1,787…+$318] · 30% credit | 73% surv 66% |
| Safety roll (pay small debit, max POP) | ~$128 | 31 Jul 2026 | 10d left | -$2.40/sh | -$2,399 cycle +$31 [-$4,249…-$2,426] | 81% surv 76% |
| budget: banked $2,430 debit $2,399 (99% used ≈ 1.0 wk of income) → whole cycle still +$31 cash · rolled 10 ct earn ≈ $9,072/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) | ~$125 | 31 Jul 2026 | 10d left | +$1.39/sh | +$1,390 cycle +$2,600 [+$1,135…+$2,830] · 99% credit | 69% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$131 | 14 Aug 2026 | 24d left | +$0.75/sh | +$752 cycle +$1,962 [-$355…+$1,874] · 67% credit | 71% surv 63% |
| Up-and-out for even (raise the cap, free) | ~$128 | 31 Jul 2026 | 10d left | +$0.13/sh | +$127 cycle +$1,337 [-$423…+$1,272] · 62% credit | 72% surv 59% |
| Max even-money escape in the band | ~$132 | 14 Aug 2026 | 24d left | +$0.39/sh | +$394 cycle +$1,604 [-$777…+$1,514] · 57% credit | 72% surv 64% |
| Safety roll (pay small debit, max POP) | ~$136 | 14 Aug 2026 | 24d left | -$1.02/sh | -$1,025 cycle +$185 [-$2,199…+$87] · 27% credit | 78% surv 71% |
| budget: banked $1,210 debit $1,025 (85% used ≈ 0.9 wk of income) → whole cycle still +$185 cash · rolled 10 ct earn ≈ $5,962/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 43 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: 0.903 (IBKR) | Recovery@SS: +$7,700 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $2,018
| 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 | 7d | 24 Jul 2026 | $1.88 | 10/10 | $8,057 | $5,980 | 89% | 91% | +$5,989 | -$0 | 0.0% | $2,155 (vs do-nothing +$137) |
| $118 | 7d | 24 Jul 2026 | $2.21 | 9/10 | $8,524 | $7,626 | 86% | 89% | +$5,939 | -$0 | 0.0% | $2,439 (vs do-nothing +$421) |
| $117 | 7d | 24 Jul 2026 | $2.43 | 8/10 | $8,331 | $8,612 | 84% | 88% | +$5,636 | -$0 | 0.0% | $2,568 (vs do-nothing +$550) |
| $119 | 7d | 24 Jul 2026 | $2.02 | 10/10 | $8,657 | $6,580 | 83% | 86% | +$3,982 | -$0 | 0.0% | $2,295 (vs do-nothing +$277) |
| $116 | 7d | 24 Jul 2026 | $2.64 | 8/10 | $9,051 | $9,332 | 79% | 83% | +$3,735 | -$0 | 0.0% | $2,736 (vs do-nothing +$718) |
| $114 | 7d | 24 Jul 2026 | $3.10 | 7/10 | $9,300 | $10,759 | 78% | 84% | +$5,579 | -$0 | 0.0% | $2,968 (vs do-nothing +$950) |
| $115 | 7d | 24 Jul 2026 | $2.88 | 7/10 | $8,640 | $10,099 | 77% | 82% | +$3,427 | -$0 | 0.0% | $2,814 (vs do-nothing +$796) |
| $113 | 7d | 24 Jul 2026 | $3.35 | 6/10 | $8,614 | $11,252 | 76% | 83% | +$4,928 | -$0 | 0.0% | $2,982 (vs do-nothing +$964) |
| $114 | 14d | 31 Jul 2026 | $3.90 | 10/10 | $8,357 | $6,280 | 73% | 79% | +$2,523 | -$0 | 0.0% | $4,175 (vs do-nothing +$2,157) |
| $111 | 7d | 24 Jul 2026 | $3.95 | 5/10 | $8,464 | $12,280 | 72% | 81% | +$4,406 | -$0 | 0.0% | $2,243 (vs do-nothing +$225) |
| $112 | 7d | 24 Jul 2026 | $3.65 | 6/10 | $9,386 | $12,023 | 71% | 78% | +$3,168 | -$0 | 0.0% | $2,708 (vs do-nothing +$690) |
| $113 | 14d | 31 Jul 2026 | $4.25 | 9/10 | $8,196 | $7,298 | 71% | 78% | +$2,457 | -$0 | 0.0% | $4,275 (vs do-nothing +$2,257) |
| $110 | 7d | 24 Jul 2026 | $4.30 | 5/10 | $9,214 | $13,030 | 69% | 79% | +$4,575 | -$0 | 0.0% | $1,918 (vs do-nothing $-100) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $112 | 14d | 31 Jul 2026 | $4.50 | 9/10 | $8,679 | $7,780 | 69% | 77% | +$2,414 | -$0 | 0.0% | $3,818 (vs do-nothing +$1,800) |
| $111 | 14d | 31 Jul 2026 | $4.80 | 8/10 | $8,229 | $8,509 | 67% | 76% | +$2,157 | -$0 | 0.0% | $3,058 (vs do-nothing +$1,040) |
| $109 | 7d | 24 Jul 2026 | $4.65 | 5/10 | $9,964 | $13,780 | 66% | 78% | +$4,682 | -$0 | 0.0% | $1,593 (vs do-nothing $-425) |
| $111 | 21d | 7 Aug 2026 | $5.65 | 10/10 | $8,071 | $5,995 | 66% | 74% | +$1,143 | -$0 | 0.0% | $4,168 (vs do-nothing +$2,150) |
| $110 | 14d | 31 Jul 2026 | $5.20 | 8/10 | $8,914 | $9,195 | 65% | 75% | +$2,304 | -$0 | 0.0% | $2,578 (vs do-nothing +$560) |
| $110 | 21d | 7 Aug 2026 | $5.85 | 10/10 | $8,357 | $6,280 | 64% | 73% | +$943 | -$0 | 0.0% | $3,368 (vs do-nothing +$1,350) |
| $109 | 14d | 31 Jul 2026 | $5.50 | 7/10 | $8,250 | $9,709 | 63% | 74% | +$1,961 | -$0 | 0.0% | $2,018 (vs do-nothing +$0) |
| $109 | 21d | 7 Aug 2026 | $6.20 | 10/10 | $8,857 | $6,780 | 62% | 72% | +$931 | -$0 | 0.0% | $2,718 (vs do-nothing +$700) |
| $108 | 7d | 24 Jul 2026 | $5.00 | 4/10 | $8,571 | $13,566 | 62% | 73% | +$2,306 | -$0 | 0.0% | $1,418 (vs do-nothing $-600) |
| $108 | 14d | 31 Jul 2026 | $5.85 | 7/10 | $8,775 | $10,234 | 61% | 73% | +$1,946 | -$0 | 0.0% | $1,563 (vs do-nothing $-455) |
| $108 | 21d | 7 Aug 2026 | $6.75 | 9/10 | $8,679 | $7,780 | 61% | 71% | +$1,059 | -$0 | 0.0% | $2,243 (vs do-nothing +$225) |
| $107 | 7d | 24 Jul 2026 | $5.45 | 4/10 | $9,343 | $14,337 | 60% | 72% | +$2,433 | -$123 | 0.4% | $1,198 (vs do-nothing $-820) |
| $107 | 14d | 31 Jul 2026 | $6.35 | 6/10 | $8,164 | $10,802 | 59% | 72% | +$1,818 | -$0 | 0.0% | $1,328 (vs do-nothing $-690) |
| $107 | 21d | 7 Aug 2026 | $6.95 | 9/10 | $8,936 | $8,037 | 59% | 70% | +$806 | -$0 | 0.0% | $1,523 (vs do-nothing $-495) |
| $106 | 28d | 14 Aug 2026 | $8.00 | 10/10 | $8,571 | $6,495 | 58% | 69% | +$100 | -$0 | 0.0% | $1,518 (vs do-nothing $-500) |
| $106 | 7d | 24 Jul 2026 | $5.80 | 4/10 | $9,943 | $14,937 | 57% | 71% | +$2,338 | -$383 | 1.4% | $938 (vs do-nothing $-1,080) |
| $106 | 21d | 7 Aug 2026 | $7.45 | 8/10 | $8,514 | $8,795 | 57% | 70% | +$811 | -$0 | 0.0% | $1,178 (vs do-nothing $-840) |
| $106 | 14d | 31 Jul 2026 | $6.70 | 6/10 | $8,614 | $11,252 | 57% | 71% | +$1,743 | -$34 | 0.1% | $938 (vs do-nothing $-1,080) |
| $105 | 28d | 14 Aug 2026 | $8.45 | 9/10 | $8,148 | $7,250 | 56% | 68% | +$104 | -$0 | 0.0% | $1,073 (vs do-nothing $-945) |
| $105 | 21d | 7 Aug 2026 | $8.05 | 7/10 | $8,050 | $9,509 | 56% | 69% | +$872 | -$0 | 0.0% | $1,003 (vs do-nothing $-1,015) |
| $105 | 14d | 31 Jul 2026 | $7.25 | 6/10 | $9,321 | $11,959 | 55% | 70% | +$1,893 | -$304 | 1.1% | $668 (vs do-nothing $-1,350) |
| $105 | 7d | 24 Jul 2026 | $6.30 | 3/10 | $8,100 | $14,273 | 55% | 70% | +$1,837 | -$437 | 1.6% | $1,058 (vs do-nothing $-960) |
| $104 | 28d | 14 Aug 2026 | $8.80 | 9/10 | $8,486 | $7,587 | 55% | 68% | +$5 | -$0 | 0.0% | $488 (vs do-nothing $-1,530) |
| $104 | 21d | 7 Aug 2026 | $8.25 | 7/10 | $8,250 | $9,709 | 54% | 68% | +$614 | -$355 | 1.3% | $443 (vs do-nothing $-1,575) |
| $103 | 28d | 14 Aug 2026 | $9.20 | 9/10 | $8,871 | $7,973 | 53% | 67% | $-64 | -$502 | 1.8% | $-52 (vs do-nothing $-2,070) |
| $104 | 14d | 31 Jul 2026 | $7.70 | 5/10 | $8,250 | $12,066 | 53% | 69% | +$1,568 | -$529 | 1.9% | $618 (vs do-nothing $-1,400) |
| $104 | 7d | 24 Jul 2026 | $6.75 | 3/10 | $8,679 | $14,852 | 52% | 69% | +$1,817 | -$602 | 2.2% | $893 (vs do-nothing $-1,125) |
| $103 | 21d | 7 Aug 2026 | $8.70 | 7/10 | $8,700 | $10,159 | 51% | 68% | +$1,324 | -$740 | 2.7% | $58 (vs do-nothing $-1,960) |
| $103 | 14d | 31 Jul 2026 | $8.05 | 5/10 | $8,625 | $12,441 | 51% | 68% | +$1,423 | -$854 | 3.1% | $293 (vs do-nothing $-1,725) |
| $103 | 7d | 24 Jul 2026 | $7.20 | 3/10 | $9,257 | $15,430 | 50% | 68% | +$1,758 | -$767 | 2.8% | $728 (vs do-nothing $-1,290) |
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.