10 contracts (1,000 sh) | BE SS: $108.93 | CC-SS: $113.17 (banked floor $111.60) | IV: HIGH | Accounts: Main:1299
| Max Loss | $47,850 | (ND $27.85 + SW $20) x 1000 |
| Normal income ref | $13,820/mo | 95% ann ROI on ML |
| Hedge rolling cost | $3,088/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 | +$1.21/sh | +$1,207 cycle +$2,637 [+$343…+$2,056] · 84% credit | 66% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$117 | 14 Aug 2026 | 18d left | +$0.88/sh | +$880 cycle +$2,310 [-$522…+$1,801] · 63% credit | 68% surv 58% |
| Max even-money escape in the band | ~$119 | 14 Aug 2026 | 18d left | +$0.11/sh | +$109 cycle +$1,539 [-$844…+$1,164] · 52% credit | 73% surv 63% |
| Up-and-out for even (raise the cap, free) | ~$117 | 7 Aug 2026 | 11d left | +$0.06/sh | +$56 cycle +$1,486 [-$1,089…+$804] · 44% credit | 69% surv 59% |
| Safety roll (pay small debit, max POP) | ~$123 | 14 Aug 2026 | 18d left | -$1.30/sh | -$1,300 cycle +$130 [-$2,610…-$356] · 16% credit | 77% surv 70% |
| budget: banked $1,430 debit $1,300 (91% used ≈ 1.1 wk of income) → whole cycle still +$130 cash · rolled 10 ct earn ≈ $7,133/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) | ~$116 | 7 Aug 2026 | 11d left | +$1.17/sh | +$1,170 cycle +$2,370 [+$432…+$2,050] · 85% credit | 66% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$120 | 14 Aug 2026 | 18d left | +$0.31/sh | +$311 cycle +$1,511 [-$421…+$1,462] · 62% credit | 72% surv 61% |
| Max even-money escape in the band | ~$121 | 14 Aug 2026 | 18d left | +$0.05/sh | +$53 cycle +$1,253 [-$695…+$1,171] · 51% credit | 73% surv 63% |
| Up-and-out for even (raise the cap, free) | ~$119 | 7 Aug 2026 | 11d left | +$0.02/sh | +$17 cycle +$1,217 [-$960…+$762] · 43% credit | 69% surv 59% |
| Safety roll (pay small debit, max POP) | ~$124 | 14 Aug 2026 | 18d left | -$1.06/sh | -$1,057 cycle +$143 [-$2,096…-$92] · 24% credit | 76% surv 68% |
| budget: banked $1,200 debit $1,057 (88% used ≈ 1.0 wk of income) → whole cycle still +$143 cash · rolled 10 ct earn ≈ $7,701/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 | 7 Aug 2026 | 11d left | +$1.11/sh | +$1,111 cycle +$2,021 [+$503…+$2,274] · 88% credit | 66% surv 53% |
| Max even-money escape in the band | ~$123 | 14 Aug 2026 | 18d left | +$0.22/sh | +$222 cycle +$1,132 [-$267…+$1,741] · 65% credit | 72% surv 61% |
| Up-and-out for even (raise the cap, free) | ~$121 | 7 Aug 2026 | 11d left | +$0.36/sh | +$359 cycle +$1,269 [-$380…+$1,392] · 61% credit | 68% surv 57% |
| Safety roll (pay small debit, max POP) | ~$126 | 14 Aug 2026 | 18d left | -$0.85/sh | -$845 cycle +$65 [-$1,641…+$459] · 35% credit | 75% surv 66% |
| budget: banked $910 debit $845 (93% used ≈ 1.1 wk of income) → whole cycle still +$65 cash · rolled 10 ct earn ≈ $8,298/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: 0.826 (IBKR) | Recovery@SS: +$14,686 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-2,069
| 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 | $1.86 | 10/10 | $6,975 | $3,887 | 85% | 87% | +$3,521 | -$310 | 1.1% | $-949 (vs do-nothing +$1,120) |
| $110 | 8d | 31 Jul 2026 | $2.05 | 9/10 | $6,919 | $4,379 | 83% | 86% | +$3,142 | -$1,008 | 3.6% | $-1,790 (vs do-nothing +$279) |
| $109 | 8d | 31 Jul 2026 | $2.20 | 9/10 | $7,425 | $4,885 | 82% | 85% | +$3,179 | -$1,773 | 6.4% | $-2,555 (vs do-nothing $-486) |
| $108 | 8d | 31 Jul 2026 | $2.43 | 8/10 | $7,290 | $5,298 | 80% | 84% | +$3,052 | -$2,192 | 7.9% | $-3,117 (vs do-nothing $-1,048) |
| $107 | 8d | 31 Jul 2026 | $2.62 | 8/10 | $7,860 | $5,868 | 78% | 83% | +$3,108 | -$2,840 | 10.2% | $-3,765 (vs do-nothing $-1,696) |
| $106 | 8d | 31 Jul 2026 | $2.87 | 7/10 | $7,534 | $6,090 | 77% | 82% | +$2,880 | -$3,010 | 10.8% | $-4,078 (vs do-nothing $-2,009) |
| $105 | 8d | 31 Jul 2026 | $3.10 | 6/10 | $6,975 | $6,079 | 75% | 80% | +$2,519 | -$3,042 | 10.9% | $-4,253 (vs do-nothing $-2,184) |
| $104 | 8d | 31 Jul 2026 | $3.35 | 6/10 | $7,538 | $6,641 | 73% | 79% | +$2,569 | -$3,492 | 12.5% | $-4,703 (vs do-nothing $-2,634) |
| $103 | 8d | 31 Jul 2026 | $3.60 | 6/10 | $8,100 | $7,204 | 71% | 78% | +$2,571 | -$3,942 | 14.2% | $-5,153 (vs do-nothing $-3,084) |
| $105 | 15d | 7 Aug 2026 | $3.65 | 10/10 | $7,300 | $4,212 | 71% | 76% | +$166 | -$4,520 | 16.2% | $-5,159 (vs do-nothing $-3,090) |
| $104 | 15d | 7 Aug 2026 | $4.00 | 9/10 | $7,200 | $4,660 | 69% | 75% | +$276 | -$4,653 | 16.7% | $-5,435 (vs do-nothing $-3,366) |
| $102 | 8d | 31 Jul 2026 | $3.90 | 5/10 | $7,312 | $6,964 | 69% | 77% | +$2,196 | -$3,635 | 13.1% | $-4,989 (vs do-nothing $-2,920) |
| $103 | 15d | 7 Aug 2026 | $4.25 | 9/10 | $7,650 | $5,110 | 68% | 74% | +$191 | -$5,328 | 19.1% | $-6,110 (vs do-nothing $-4,041) |
| 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 | 22d | 14 Aug 2026 | $5.10 | 10/10 | $6,955 | $3,866 | 67% | 76% | +$1,728 | -$6,070 | 21.8% | $-6,709 (vs do-nothing $-4,640) |
| $101 | 8d | 31 Jul 2026 | $4.25 | 5/10 | $7,969 | $7,621 | 67% | 76% | +$2,299 | -$3,960 | 14.2% | $-5,314 (vs do-nothing $-3,245) |
| $102 | 15d | 7 Aug 2026 | $4.55 | 8/10 | $7,280 | $5,288 | 66% | 73% | +$145 | -$5,296 | 19.0% | $-6,221 (vs do-nothing $-4,152) |
| $101 | 22d | 14 Aug 2026 | $5.45 | 10/10 | $7,432 | $4,344 | 65% | 75% | +$1,770 | -$6,720 | 24.1% | $-7,359 (vs do-nothing $-5,290) |
| $100 | 8d | 31 Jul 2026 | $4.65 | 4/10 | $6,975 | $7,175 | 65% | 74% | +$1,961 | -$3,408 | 12.2% | $-4,905 (vs do-nothing $-2,836) |
| $101 | 15d | 7 Aug 2026 | $4.85 | 8/10 | $7,760 | $5,768 | 64% | 72% | +$90 | -$5,856 | 21.0% | $-6,781 (vs do-nothing $-4,712) |
| $100 | 22d | 14 Aug 2026 | $5.90 | 9/10 | $7,241 | $4,701 | 63% | 74% | +$1,727 | -$6,543 | 23.5% | $-7,325 (vs do-nothing $-5,256) |
| $100 | 15d | 7 Aug 2026 | $5.25 | 7/10 | $7,350 | $5,906 | 63% | 71% | +$143 | -$5,544 | 19.9% | $-6,612 (vs do-nothing $-4,543) |
| $99 | 8d | 31 Jul 2026 | $4.95 | 4/10 | $7,425 | $7,625 | 62% | 73% | +$1,893 | -$3,688 | 13.2% | $-5,185 (vs do-nothing $-3,116) |
| $99 | 22d | 14 Aug 2026 | $6.15 | 9/10 | $7,548 | $5,007 | 61% | 73% | +$1,589 | -$7,218 | 25.9% | $-8,000 (vs do-nothing $-5,931) |
| $99 | 15d | 7 Aug 2026 | $5.60 | 7/10 | $7,840 | $6,396 | 61% | 70% | +$108 | -$5,999 | 21.5% | $-7,067 (vs do-nothing $-4,998) |
| $98 | 8d | 31 Jul 2026 | $5.35 | 4/10 | $8,025 | $8,225 | 60% | 72% | +$1,936 | -$3,928 | 14.1% | $-5,425 (vs do-nothing $-3,356) |
| $98 | 22d | 14 Aug 2026 | $6.45 | 8/10 | $7,036 | $5,044 | 59% | 69% | $-1,045 | -$6,976 | 25.0% | $-7,901 (vs do-nothing $-5,832) |
| $98 | 15d | 7 Aug 2026 | $6.00 | 6/10 | $7,200 | $6,304 | 59% | 69% | +$98 | -$5,502 | 19.8% | $-6,713 (vs do-nothing $-4,644) |
| $97 | 22d | 14 Aug 2026 | $7.00 | 8/10 | $7,636 | $5,644 | 58% | 68% | $-899 | -$7,336 | 26.3% | $-8,261 (vs do-nothing $-6,192) |
| $97 | 15d | 7 Aug 2026 | $6.40 | 6/10 | $7,680 | $6,784 | 57% | 69% | +$79 | -$5,862 | 21.0% | $-7,073 (vs do-nothing $-5,004) |
| $97 | 8d | 31 Jul 2026 | $5.80 | 4/10 | $8,700 | $8,900 | 57% | 71% | +$2,012 | -$4,148 | 14.9% | $-5,645 (vs do-nothing $-3,576) |
| $96 | 15d | 7 Aug 2026 | $6.90 | 6/10 | $8,280 | $7,384 | 56% | 68% | +$153 | -$6,162 | 22.1% | $-7,373 (vs do-nothing $-5,304) |
| $96 | 22d | 14 Aug 2026 | $7.50 | 7/10 | $7,159 | $5,715 | 55% | 70% | +$1,352 | -$6,769 | 24.3% | $-7,837 (vs do-nothing $-5,768) |
| $96 | 8d | 31 Jul 2026 | $6.20 | 3/10 | $6,975 | $7,723 | 55% | 70% | +$1,477 | -$3,291 | 11.8% | $-4,931 (vs do-nothing $-2,862) |
| $95 | 15d | 7 Aug 2026 | $7.30 | 5/10 | $7,300 | $6,952 | 54% | 67% | +$67 | -$5,435 | 19.5% | $-6,789 (vs do-nothing $-4,720) |
| $95 | 22d | 14 Aug 2026 | $7.85 | 7/10 | $7,493 | $6,049 | 53% | 69% | +$1,249 | -$7,224 | 25.9% | $-8,292 (vs do-nothing $-6,223) |
| $95 | 8d | 31 Jul 2026 | $6.60 | 3/10 | $7,425 | $8,173 | 52% | 68% | +$1,411 | -$3,471 | 12.5% | $-5,111 (vs do-nothing $-3,042) |
| $94 | 15d | 7 Aug 2026 | $7.75 | 5/10 | $7,750 | $7,402 | 52% | 66% | +$33 | -$5,710 | 20.5% | $-7,064 (vs do-nothing $-4,995) |
| $94 | 22d | 14 Aug 2026 | $8.35 | 7/10 | $7,970 | $6,526 | 51% | 68% | +$1,265 | -$7,574 | 27.2% | $-8,642 (vs do-nothing $-6,573) |
| $94 | 8d | 31 Jul 2026 | $7.15 | 3/10 | $8,044 | $8,792 | 49% | 68% | +$1,480 | -$3,606 | 12.9% | $-5,246 (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.