10 contracts (1,000 sh) | BE SS: $256.25 | CC-SS: $234.61 | IV: MEDIUM | Accounts: Joint:1782
| Max Loss | $67,500 | (ND $37.50 + SW $30) x 1000 |
| Normal income ref | $18,000/mo | 75% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,071/mo (info only, already in marks) |
| Unrealized P&L | $6,350 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (10 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$256 | 31 Jul 2026 | 14d left | +$1.81/sh | +$1,805 cycle +$5,155 [+$511…+$1,503] · 86% credit | 74% surv 63% |
| Roll out (same strike, buy time) | ~$250 | 24 Jul 2026 | 6d left | +$0.44/sh | +$444 cycle +$3,794 [-$123…+$363] · 61% credit | 71% surv 51% |
| Max even-money escape in the band | ~$261 | 31 Jul 2026 | 14d left | +$0.09/sh | +$86 cycle +$3,436 [-$1,480…-$306] · 16% credit | 78% surv 71% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$276 | 31 Jul 2026 | 14d left | -$3.25/sh | -$3,254 cycle +$96 [-$5,646…-$3,863] | 90% surv 88% |
| budget: banked $3,350 debit $3,254 (97% used ≈ 1.3 wk of income) → whole cycle still +$96 cash · rolled 10 ct earn ≈ $3,950/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (10 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$264 | 31 Jul 2026 | 16d left | +$1.99/sh | +$1,989 cycle +$3,629 [-$63…+$2,002] · 74% credit | 78% surv 70% |
| Roll out (same strike, buy time) | ~$252 | 20 Jul 2026 | 5d left | +$0.42/sh | +$423 cycle +$2,063 [-$474…+$754] · 58% credit | 71% surv 51% |
| Max even-money escape in the band | ~$269 | 31 Jul 2026 | 16d left | +$0.48/sh | +$478 cycle +$2,118 [-$1,835…+$460] · 39% credit | 82% surv 77% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$279 | 31 Jul 2026 | 16d left | -$1.61/sh | -$1,614 cycle +$26 [-$4,366…-$1,704] | 89% surv 87% |
| budget: banked $1,640 debit $1,614 (98% used ≈ 0.6 wk of income) → whole cycle still +$26 cash · rolled 10 ct earn ≈ $4,553/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (10 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$262 | 31 Jul 2026 | 12d left | +$3.39/sh | +$3,394 cycle +$4,704 [+$3,680…+$4,562] · 100% credit | 75% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$269 | 31 Jul 2026 | 12d left | +$0.68/sh | +$676 cycle +$1,986 [-$403…+$985] · 62% credit | 75% surv 64% |
| Max even-money escape in the band | ~$269 | 31 Jul 2026 | 12d left | +$0.68/sh | +$676 cycle +$1,986 [-$403…+$985] · 62% credit | 75% surv 64% |
| Safety roll (pay small debit, max POP) | ~$274 | 31 Jul 2026 | 12d left | -$1.03/sh | -$1,033 cycle +$277 [-$2,481…-$766] · 12% credit | 79% surv 72% |
| budget: banked $1,310 debit $1,033 (79% used ≈ 1.3 wk of income) → whole cycle still +$277 cash · rolled 10 ct earn ≈ $12,067/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (5 expiries scanned, 25 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: 0.876 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $9,080
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $252.50 | 4d | 17 Jul 2026 | $1.64 | 8/10 | $9,840 | $11,329 | 86% | 90% | +$7,626 | -$0 | 0.0% | $8,208 (vs do-nothing $-872) |
| $250 | 7d | 20 Jul 2026 | $2.65 | 8/10 | $9,086 | $10,575 | 74% | 82% | +$5,046 | -$0 | 0.0% | $9,016 (vs do-nothing $-64) |
| $252.50 | 11d | 24 Jul 2026 | $3.50 | 10/10 | $9,545 | $9,545 | 74% | 81% | +$4,871 | -$0 | 0.0% | $9,850 (vs do-nothing +$770) |
| $250 | 9d | 22 Jul 2026 | $3.35 | 9/10 | $10,050 | $10,795 | 70% | 79% | +$4,626 | -$0 | 0.0% | $9,638 (vs do-nothing +$558) |
| $255 | 18d | 31 Jul 2026 | $6.65 | 9/10 | $9,975 | $10,720 | 69% | 78% | +$4,035 | -$0 | 0.0% | $12,608 (vs do-nothing +$3,528) |
| $247.50 | 4d | 17 Jul 2026 | $3.30 | 4/10 | $9,900 | $14,367 | 68% | 81% | +$5,976 | -$0 | 0.0% | $9,308 (vs do-nothing +$228) |
| $250 | 11d | 24 Jul 2026 | $4.40 | 8/10 | $9,600 | $11,089 | 68% | 78% | +$4,426 | -$0 | 0.0% | $10,416 (vs do-nothing +$1,336) |
| $247.50 | 7d | 20 Jul 2026 | $3.60 | 6/10 | $9,257 | $12,235 | 65% | 78% | +$4,398 | -$0 | 0.0% | $9,602 (vs do-nothing +$522) |
| $247.50 | 9d | 22 Jul 2026 | $4.15 | 7/10 | $9,683 | $11,917 | 63% | 75% | +$3,599 | -$0 | 0.0% | $10,074 (vs do-nothing +$994) |
| $250 | 18d | 31 Jul 2026 | $8.40 | 7/10 | $9,800 | $12,034 | 62% | 74% | +$3,292 | -$0 | 0.0% | $13,049 (vs do-nothing +$3,969) |
| $247.50 | 11d | 24 Jul 2026 | $5.40 | 7/10 | $10,309 | $12,543 | 61% | 75% | +$4,181 | -$0 | 0.0% | $10,949 (vs do-nothing +$1,869) |
| $245 | 4d | 17 Jul 2026 | $4.45 | 3/10 | $10,012 | $15,224 | 56% | 76% | +$5,029 | -$0 | 0.0% | $9,596 (vs do-nothing +$516) |
| $245 | 7d | 20 Jul 2026 | $4.80 | 5/10 | $10,286 | $14,008 | 55% | 74% | +$4,112 | -$0 | 0.0% | $10,115 (vs do-nothing +$1,035) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $245 | 9d | 22 Jul 2026 | $5.75 | 5/10 | $9,583 | $13,306 | 55% | 72% | +$3,520 | -$0 | 0.0% | $10,590 (vs do-nothing +$1,510) |
| $245 | 11d | 24 Jul 2026 | $6.60 | 5/10 | $9,000 | $12,723 | 54% | 72% | +$3,205 | -$0 | 0.0% | $11,015 (vs do-nothing +$1,935) |
| $245 | 18d | 31 Jul 2026 | $10.80 | 5/10 | $9,000 | $12,723 | 54% | 76% | +$4,553 | -$0 | 0.0% | $13,115 (vs do-nothing +$4,035) |
| $242.50 | 11d | 24 Jul 2026 | $8.00 | 5/10 | $10,909 | $14,632 | 47% | 69% | +$3,406 | -$0 | 0.0% | $11,715 (vs do-nothing +$2,635) |
| $242.50 | 9d | 22 Jul 2026 | $6.70 | 5/10 | $11,167 | $14,889 | 47% | 69% | +$2,980 | -$0 | 0.0% | $11,065 (vs do-nothing +$1,985) |
| $240 | 18d | 31 Jul 2026 | $13.40 | 5/10 | $11,167 | $14,889 | 46% | 67% | +$2,637 | -$0 | 0.0% | $14,415 (vs do-nothing +$5,335) |
| $242.50 | 7d | 20 Jul 2026 | $6.00 | 4/10 | $10,286 | $14,753 | 46% | 69% | +$3,132 | -$0 | 0.0% | $10,388 (vs do-nothing +$1,308) |
| $242.50 | 4d | 17 Jul 2026 | $5.90 | 3/10 | $13,275 | $18,487 | 44% | 72% | +$5,441 | -$0 | 0.0% | $10,031 (vs do-nothing +$951) |
| $240 | 11d | 24 Jul 2026 | $9.35 | 4/10 | $10,200 | $14,667 | 40% | 67% | +$2,597 | -$0 | 0.0% | $11,728 (vs do-nothing +$2,648) |
| $240 | 9d | 22 Jul 2026 | $8.30 | 4/10 | $11,067 | $15,534 | 39% | 66% | +$2,499 | -$0 | 0.0% | $11,308 (vs do-nothing +$2,228) |
| $240 | 7d | 20 Jul 2026 | $7.65 | 3/10 | $9,836 | $15,048 | 36% | 67% | +$2,434 | -$0 | 0.0% | $10,556 (vs do-nothing +$1,476) |
| $240 | 4d | 17 Jul 2026 | $7.50 | 2/10 | $11,250 | $17,206 | 33% | 68% | +$3,596 | -$0 | 0.0% | $10,034 (vs do-nothing +$954) |
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.