10 contracts (1,000 sh) | BE SS: $108.93 | CC-SS: $113.65 (banked floor $112.07) | IV: HIGH | Accounts: Main:1299
| Max Loss | $47,850 | (ND $27.85 + SW $20) x 1000 |
| Normal income ref | $13,129/mo | 95% ann ROI on ML |
| Hedge rolling cost | $2,448/mo | |
| Unrealized P&L | $-8,950 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (10 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$114 | 14 Aug 2026 | 16d left | +$0.56/sh | +$564 cycle +$4,414 [-$632…+$193] · 32% credit | 64% surv 54% |
| Roll out (same strike, buy time) | ~$114 | 14 Aug 2026 | 16d left | +$0.36/sh | +$362 cycle +$4,212 [-$871…-$38] · 24% credit | 65% surv 55% |
| Safety roll (pay small debit, max POP) | ~$126 | 14 Aug 2026 | 16d left | -$3.55/sh | -$3,547 cycle +$303 [-$5,839…-$4,419] | 74% surv 70% |
| budget: banked $3,850 debit $3,547 (92% used ≈ 2.3 wk of income) → whole cycle still +$303 cash · rolled 10 ct earn ≈ $5,896/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) | ~$115 | 31 Jul 2026 | 8d left | +$1.79/sh | +$1,788 cycle +$4,038 [+$279…+$2,261] · 79% credit | 67% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$120 | 14 Aug 2026 | 22d left | +$1.33/sh | +$1,331 cycle +$3,581 [-$478…+$1,879] · 65% credit | 72% surv 62% |
| Max even-money escape in the band | ~$124 | 14 Aug 2026 | 22d left | +$0.35/sh | +$350 cycle +$2,600 [-$2,863…+$443] · 31% credit | 71% surv 65% |
| Up-and-out for even (raise the cap, free) | ~$120 | 31 Jul 2026 | 8d left | +$0.01/sh | +$14 cycle +$2,264 [-$2,086…+$262] · 31% credit | 72% surv 62% |
| Safety roll (pay small debit, max POP) | ~$133 | 14 Aug 2026 | 22d left | -$2.24/sh | -$2,242 cycle +$8 [-$5,489…-$2,188] | 84% surv 81% |
| budget: banked $2,250 debit $2,242 (100% used ≈ 0.4 wk of income) → whole cycle still +$8 cash · rolled 10 ct earn ≈ $3,863/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 | 31 Jul 2026 | 8d left | +$1.76/sh | +$1,762 cycle +$3,422 [+$524…+$2,282] · 83% credit | 67% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$123 | 14 Aug 2026 | 22d left | +$1.28/sh | +$1,277 cycle +$2,937 [-$168…+$1,866] · 70% credit | 72% surv 62% |
| Up-and-out for even (raise the cap, free) | ~$122 | 31 Jul 2026 | 8d left | +$0.34/sh | +$335 cycle +$1,995 [-$1,389…+$712] · 40% credit | 70% surv 60% |
| Max even-money escape in the band | ~$127 | 14 Aug 2026 | 22d left | +$0.33/sh | +$326 cycle +$1,986 [-$2,488…+$530] · 35% credit | 71% surv 65% |
| Safety roll (pay small debit, max POP) | ~$132 | 14 Aug 2026 | 22d left | -$1.53/sh | -$1,528 cycle +$132 [-$4,061…-$1,257] · 6% credit | 80% surv 76% |
| budget: banked $1,660 debit $1,528 (92% used ≈ 0.4 wk of income) → whole cycle still +$132 cash · rolled 10 ct earn ≈ $5,017/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 64 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: 0.896 (IBKR) | Recovery@SS: +$9,126 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $231
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $126 | 3d | 24 Jul 2026 | $0.71 | 10/10 | $7,100 | $4,652 | 97% | 98% | +$6,608 | -$0 | 0.0% | $886 (vs do-nothing +$656) |
| $123 | 3d | 24 Jul 2026 | $0.99 | 7/10 | $6,930 | $8,712 | 96% | 96% | +$6,219 | -$0 | 0.0% | $886 (vs do-nothing +$655) |
| $120 | 3d | 24 Jul 2026 | $1.36 | 5/10 | $6,800 | $11,402 | 93% | 94% | +$5,795 | -$0 | 0.0% | $883 (vs do-nothing +$653) |
| $125 | 3d | 24 Jul 2026 | $0.81 | 9/10 | $7,290 | $6,252 | 92% | 92% | +$3,995 | -$0 | 0.0% | $911 (vs do-nothing +$680) |
| $119 | 3d | 24 Jul 2026 | $1.50 | 5/10 | $7,500 | $12,102 | 92% | 93% | +$6,251 | -$0 | 0.0% | $953 (vs do-nothing +$723) |
| $124 | 3d | 24 Jul 2026 | $0.88 | 8/10 | $7,040 | $7,412 | 91% | 92% | +$3,678 | -$0 | 0.0% | $891 (vs do-nothing +$660) |
| $118 | 3d | 24 Jul 2026 | $1.66 | 4/10 | $6,640 | $12,652 | 90% | 93% | +$5,404 | -$0 | 0.0% | $873 (vs do-nothing +$642) |
| $122 | 3d | 24 Jul 2026 | $1.10 | 6/10 | $6,600 | $9,792 | 89% | 90% | +$3,419 | -$0 | 0.0% | $858 (vs do-nothing +$627) |
| $121 | 3d | 24 Jul 2026 | $1.22 | 6/10 | $7,320 | $10,512 | 88% | 89% | +$3,522 | -$0 | 0.0% | $930 (vs do-nothing +$699) |
| $116 | 3d | 24 Jul 2026 | $2.03 | 4/10 | $8,120 | $14,132 | 87% | 91% | +$6,260 | -$0 | 0.0% | $1,021 (vs do-nothing +$790) |
| $115 | 3d | 24 Jul 2026 | $2.25 | 3/10 | $6,750 | $14,172 | 85% | 89% | +$5,052 | -$0 | 0.0% | $889 (vs do-nothing +$659) |
| $117 | 3d | 24 Jul 2026 | $1.82 | 4/10 | $7,280 | $13,292 | 83% | 85% | +$2,992 | -$0 | 0.0% | $937 (vs do-nothing +$706) |
| $117 | 10d | 31 Jul 2026 | $2.59 | 9/10 | $6,993 | $5,955 | 79% | 83% | +$2,265 | -$0 | 0.0% | $2,513 (vs do-nothing +$2,282) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $118 | 10d | 31 Jul 2026 | $2.37 | 10/10 | $7,110 | $4,662 | 78% | 81% | +$684 | -$0 | 0.0% | $2,546 (vs do-nothing +$2,316) |
| $114 | 3d | 24 Jul 2026 | $2.45 | 3/10 | $7,350 | $14,772 | 78% | 82% | +$2,738 | -$0 | 0.0% | $949 (vs do-nothing +$719) |
| $113 | 3d | 24 Jul 2026 | $2.71 | 3/10 | $8,130 | $15,552 | 76% | 81% | +$2,855 | -$0 | 0.0% | $834 (vs do-nothing +$603) |
| $116 | 10d | 31 Jul 2026 | $2.82 | 8/10 | $6,768 | $7,140 | 76% | 79% | +$658 | -$0 | 0.0% | $2,443 (vs do-nothing +$2,212) |
| $115 | 10d | 31 Jul 2026 | $3.05 | 8/10 | $7,320 | $7,692 | 74% | 78% | +$671 | -$0 | 0.0% | $2,627 (vs do-nothing +$2,396) |
| $110 | 3d | 24 Jul 2026 | $3.50 | 2/10 | $7,000 | $15,832 | 74% | 83% | +$4,210 | -$29 | 0.1% | $191 (vs do-nothing $-40) |
| $112 | 3d | 24 Jul 2026 | $2.97 | 3/10 | $8,910 | $16,332 | 74% | 79% | +$2,975 | -$0 | 0.0% | $612 (vs do-nothing +$381) |
| $114 | 10d | 31 Jul 2026 | $3.20 | 7/10 | $6,720 | $8,502 | 73% | 78% | +$395 | -$0 | 0.0% | $2,433 (vs do-nothing +$2,202) |
| $111 | 3d | 24 Jul 2026 | $3.20 | 3/10 | $9,600 | $17,022 | 72% | 78% | +$2,937 | -$0 | 0.0% | $381 (vs do-nothing +$150) |
| $113 | 10d | 31 Jul 2026 | $3.45 | 7/10 | $7,245 | $9,027 | 71% | 77% | +$378 | -$0 | 0.0% | $2,156 (vs do-nothing +$1,925) |
| $114 | 17d | 7 Aug 2026 | $3.85 | 10/10 | $6,794 | $4,346 | 70% | 74% | $-1,818 | -$0 | 0.0% | $4,026 (vs do-nothing +$3,796) |
| $112 | 10d | 31 Jul 2026 | $3.85 | 6/10 | $6,930 | $10,122 | 69% | 76% | +$547 | -$0 | 0.0% | $1,521 (vs do-nothing +$1,290) |
| $113 | 17d | 7 Aug 2026 | $4.10 | 10/10 | $7,235 | $4,787 | 68% | 74% | $-1,895 | -$0 | 0.0% | $3,631 (vs do-nothing +$3,400) |
| $111 | 10d | 31 Jul 2026 | $4.05 | 6/10 | $7,290 | $10,482 | 68% | 75% | +$377 | -$0 | 0.0% | $1,041 (vs do-nothing +$810) |
| $112 | 17d | 7 Aug 2026 | $4.40 | 9/10 | $6,988 | $5,950 | 67% | 73% | $-1,720 | -$0 | 0.0% | $2,661 (vs do-nothing +$2,430) |
| $109 | 3d | 24 Jul 2026 | $3.90 | 2/10 | $7,800 | $16,632 | 67% | 76% | +$2,195 | -$149 | 0.5% | $71 (vs do-nothing $-160) |
| $110 | 10d | 31 Jul 2026 | $4.40 | 5/10 | $6,600 | $11,202 | 66% | 74% | +$369 | -$0 | 0.0% | $581 (vs do-nothing +$350) |
| $111 | 17d | 7 Aug 2026 | $4.75 | 8/10 | $6,706 | $7,078 | 66% | 72% | $-1,491 | -$0 | 0.0% | $1,871 (vs do-nothing +$1,640) |
| $108 | 3d | 24 Jul 2026 | $4.25 | 2/10 | $8,500 | $17,332 | 65% | 75% | +$2,308 | -$279 | 1.0% | $-59 (vs do-nothing $-290) |
| $107 | 3d | 24 Jul 2026 | $4.55 | 2/10 | $9,100 | $17,932 | 65% | 78% | +$4,612 | -$419 | 1.5% | $-199 (vs do-nothing $-430) |
| $110 | 17d | 7 Aug 2026 | $5.05 | 8/10 | $7,129 | $7,501 | 64% | 71% | $-1,546 | -$0 | 0.0% | $1,311 (vs do-nothing +$1,080) |
| $109 | 10d | 31 Jul 2026 | $4.70 | 5/10 | $7,050 | $11,652 | 64% | 73% | +$318 | -$0 | 0.0% | $231 (vs do-nothing +$0) |
| $109 | 24d | 14 Aug 2026 | $5.90 | 9/10 | $6,638 | $5,599 | 64% | 74% | +$1,269 | -$0 | 0.0% | $1,311 (vs do-nothing +$1,080) |
| $110 | 24d | 14 Aug 2026 | $5.60 | 10/10 | $7,000 | $4,552 | 64% | 70% | $-2,724 | -$0 | 0.0% | $2,131 (vs do-nothing +$1,900) |
| $109 | 17d | 7 Aug 2026 | $5.40 | 7/10 | $6,671 | $8,452 | 63% | 71% | $-1,358 | -$0 | 0.0% | $721 (vs do-nothing +$490) |
| $108 | 10d | 31 Jul 2026 | $5.20 | 5/10 | $7,800 | $12,402 | 63% | 72% | +$536 | -$223 | 0.8% | $-19 (vs do-nothing $-250) |
| $108 | 24d | 14 Aug 2026 | $6.30 | 9/10 | $7,088 | $6,049 | 62% | 73% | +$1,319 | -$0 | 0.0% | $771 (vs do-nothing +$540) |
| $108 | 17d | 7 Aug 2026 | $5.80 | 7/10 | $7,165 | $8,946 | 62% | 70% | $-1,322 | -$0 | 0.0% | $301 (vs do-nothing +$70) |
| $107 | 10d | 31 Jul 2026 | $5.55 | 4/10 | $6,660 | $12,672 | 61% | 71% | +$398 | -$438 | 1.6% | $-229 (vs do-nothing $-460) |
| $107 | 24d | 14 Aug 2026 | $6.70 | 8/10 | $6,700 | $7,072 | 61% | 73% | +$1,196 | -$0 | 0.0% | $231 (vs do-nothing +$0) |
| $107 | 17d | 7 Aug 2026 | $6.15 | 7/10 | $7,597 | $9,379 | 60% | 69% | $-1,368 | -$347 | 1.2% | $-154 (vs do-nothing $-385) |
| $106 | 3d | 24 Jul 2026 | $4.95 | 2/10 | $9,900 | $18,732 | 60% | 72% | +$2,268 | -$539 | 1.9% | $-319 (vs do-nothing $-550) |
| $106 | 10d | 31 Jul 2026 | $5.95 | 4/10 | $7,140 | $13,152 | 59% | 70% | +$400 | -$678 | 2.4% | $-469 (vs do-nothing $-700) |
| $106 | 17d | 7 Aug 2026 | $6.60 | 6/10 | $6,988 | $10,180 | 59% | 68% | $-1,124 | -$627 | 2.3% | $-429 (vs do-nothing $-660) |
| $106 | 24d | 14 Aug 2026 | $7.10 | 8/10 | $7,100 | $7,472 | 59% | 72% | +$1,199 | -$436 | 1.6% | $-249 (vs do-nothing $-480) |
| $105 | 17d | 7 Aug 2026 | $7.05 | 6/10 | $7,465 | $10,656 | 57% | 68% | $-1,094 | -$957 | 3.4% | $-759 (vs do-nothing $-990) |
| $105 | 3d | 24 Jul 2026 | $5.35 | 2/10 | $10,700 | $19,532 | 57% | 70% | +$2,121 | -$659 | 2.4% | $-439 (vs do-nothing $-670) |
| $105 | 24d | 14 Aug 2026 | $7.50 | 8/10 | $7,500 | $7,872 | 57% | 71% | +$1,180 | -$916 | 3.3% | $-729 (vs do-nothing $-960) |
| $105 | 10d | 31 Jul 2026 | $6.40 | 4/10 | $7,680 | $13,692 | 57% | 69% | +$436 | -$898 | 3.2% | $-689 (vs do-nothing $-920) |
| $104 | 17d | 7 Aug 2026 | $7.45 | 5/10 | $6,574 | $11,175 | 56% | 67% | $-946 | -$1,098 | 3.9% | $-894 (vs do-nothing $-1,125) |
| $103 | 24d | 14 Aug 2026 | $8.45 | 7/10 | $7,394 | $9,175 | 55% | 66% | $-1,896 | -$1,537 | 5.5% | $-1,344 (vs do-nothing $-1,575) |
| $104 | 24d | 14 Aug 2026 | $8.00 | 7/10 | $7,000 | $8,782 | 55% | 70% | +$1,083 | -$1,152 | 4.1% | $-959 (vs do-nothing $-1,190) |
| $104 | 10d | 31 Jul 2026 | $6.80 | 4/10 | $8,160 | $14,172 | 55% | 68% | +$384 | -$1,138 | 4.1% | $-929 (vs do-nothing $-1,160) |
| $103 | 17d | 7 Aug 2026 | $7.90 | 5/10 | $6,971 | $11,572 | 54% | 66% | $-952 | -$1,373 | 4.9% | $-1,169 (vs do-nothing $-1,400) |
| $104 | 3d | 24 Jul 2026 | $5.80 | 2/10 | $11,600 | $20,432 | 54% | 74% | +$4,731 | -$769 | 2.8% | $-549 (vs do-nothing $-780) |
| $102 | 24d | 14 Aug 2026 | $8.95 | 6/10 | $6,712 | $9,904 | 54% | 66% | $-1,598 | -$1,617 | 5.8% | $-1,419 (vs do-nothing $-1,650) |
| $103 | 10d | 31 Jul 2026 | $7.10 | 4/10 | $8,520 | $14,532 | 53% | 67% | +$184 | -$1,418 | 5.1% | $-1,209 (vs do-nothing $-1,440) |
| $102 | 17d | 7 Aug 2026 | $8.40 | 5/10 | $7,412 | $12,013 | 53% | 66% | $-930 | -$1,623 | 5.8% | $-1,419 (vs do-nothing $-1,650) |
| $103 | 3d | 24 Jul 2026 | $6.25 | 2/10 | $12,500 | $21,332 | 52% | 68% | +$2,254 | -$879 | 3.2% | $-659 (vs do-nothing $-890) |
| $102 | 10d | 31 Jul 2026 | $7.60 | 3/10 | $6,840 | $14,262 | 51% | 66% | +$147 | -$1,214 | 4.4% | $-999 (vs do-nothing $-1,230) |
| $102 | 3d | 24 Jul 2026 | $6.70 | 1/10 | $6,700 | $16,942 | 49% | 67% | +$1,077 | -$495 | 1.8% | $-269 (vs do-nothing $-500) |
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.