10 contracts (1,000 sh) | BE SS: $256.25 | CC-SS: $236.67 | IV: MEDIUM | Accounts: Joint:1782
| Max Loss | $67,500 | (ND $37.50 + SW $30) x 1000 |
| Normal income ref | $15,599/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 |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$252 | 24 Jul 2026 | 6d left | +$0.55/sh | +$555 cycle +$3,115 [+$198…+$497] · 91% credit | 68% surv 51% |
| Max even-money escape in the band | ~$262 | 31 Jul 2026 | 14d left | +$1.15/sh | +$1,150 cycle +$3,710 [+$161…+$877] · 80% credit | 76% surv 68% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$274 | 31 Jul 2026 | 14d left | -$2.38/sh | -$2,382 cycle +$178 [-$3,727…-$2,794] | 93% surv 92% |
| budget: banked $2,560 debit $2,382 (93% used ≈ 1.2 wk of income) → whole cycle still +$178 cash · rolled 10 ct earn ≈ $3,805/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) | ~$255 | 20 Jul 2026 | 5d left | +$0.69/sh | +$685 cycle +$1,805 [+$270…+$1,010] · 87% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$269 | 31 Jul 2026 | 16d left | +$1.61/sh | +$1,615 cycle +$2,735 [+$354…+$1,701] · 79% credit | 80% surv 74% |
| Max even-money escape in the band | ~$274 | 31 Jul 2026 | 16d left | +$0.46/sh | +$457 cycle +$1,577 [-$999…+$485] · 45% credit | 84% surv 80% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$277 | 31 Jul 2026 | 16d left | -$0.53/sh | -$527 cycle +$593 [-$1,819…-$475] · 8% credit | 93% surv 90% |
| budget: banked $1,120 debit $527 (47% used ≈ 0.3 wk of income) → whole cycle still +$593 cash · rolled 10 ct earn ≈ $4,550/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) | ~$265 | 27 Jul 2026 | 8d left | +$1.00/sh | +$1,001 cycle +$2,001 [+$1,090…+$1,678] · 100% credit | 70% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$272 | 31 Jul 2026 | 12d left | +$0.14/sh | +$139 cycle +$1,139 [-$69…+$500] · 65% credit | 80% surv 69% |
| Max even-money escape in the band | ~$274 | 31 Jul 2026 | 12d left | +$0.07/sh | +$71 cycle +$1,071 [-$736…+$246] · 37% credit | 77% surv 69% |
Every eligible strike x expiry in the 4-45 DTE band (6 expiries scanned, 31 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: 0.900 (fallback) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $8,540
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $255 | 4d | 17 Jul 2026 | $1.12 | 10/10 | $8,400 | $8,400 | 86% | 89% | +$5,809 | -$0 | 0.0% | $7,470 (vs do-nothing $-1,070) |
| $252.50 | 4d | 17 Jul 2026 | $1.64 | 7/10 | $8,610 | $10,402 | 79% | 84% | +$5,123 | -$0 | 0.0% | $8,155 (vs do-nothing $-385) |
| $257.50 | 18d | 31 Jul 2026 | $5.48 | 9/10 | $8,222 | $8,820 | 75% | 84% | +$5,302 | -$0 | 0.0% | $11,502 (vs do-nothing +$2,962) |
| $252.50 | 7d | 20 Jul 2026 | $2.05 | 9/10 | $7,907 | $8,504 | 75% | 81% | +$3,673 | -$0 | 0.0% | $8,414 (vs do-nothing $-126) |
| $255 | 14d | 27 Jul 2026 | $4.36 | 9/10 | $8,410 | $9,007 | 73% | 81% | +$4,625 | -$0 | 0.0% | $10,493 (vs do-nothing +$1,953) |
| $260 | 18d | 31 Jul 2026 | $5.10 | 10/10 | $8,500 | $8,500 | 73% | 79% | +$3,057 | -$0 | 0.0% | $11,450 (vs do-nothing +$2,910) |
| $252.50 | 9d | 22 Jul 2026 | $2.56 | 10/10 | $8,533 | $8,533 | 71% | 79% | +$2,831 | -$0 | 0.0% | $8,910 (vs do-nothing +$370) |
| $252.50 | 11d | 24 Jul 2026 | $3.50 | 9/10 | $8,591 | $9,188 | 69% | 77% | +$2,995 | -$0 | 0.0% | $9,719 (vs do-nothing +$1,179) |
| $250 | 7d | 20 Jul 2026 | $2.65 | 7/10 | $7,950 | $9,742 | 67% | 76% | +$2,679 | -$0 | 0.0% | $8,862 (vs do-nothing +$322) |
| $255 | 18d | 31 Jul 2026 | $6.65 | 8/10 | $8,867 | $10,061 | 66% | 75% | +$2,679 | -$0 | 0.0% | $12,108 (vs do-nothing +$3,568) |
| $252.50 | 18d | 31 Jul 2026 | $7.11 | 7/10 | $8,290 | $10,082 | 66% | 79% | +$4,475 | -$0 | 0.0% | $11,981 (vs do-nothing +$3,441) |
| $250 | 9d | 22 Jul 2026 | $3.35 | 7/10 | $7,817 | $9,608 | 64% | 74% | +$2,057 | -$0 | 0.0% | $9,352 (vs do-nothing +$812) |
| $250 | 11d | 24 Jul 2026 | $4.40 | 7/10 | $8,400 | $10,192 | 62% | 73% | +$2,513 | -$0 | 0.0% | $10,087 (vs do-nothing +$1,547) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $250 | 14d | 27 Jul 2026 | $6.03 | 7/10 | $9,049 | $10,841 | 62% | 76% | +$3,846 | -$0 | 0.0% | $11,230 (vs do-nothing +$2,690) |
| $250 | 18d | 31 Jul 2026 | $8.40 | 6/10 | $8,400 | $10,789 | 59% | 71% | +$1,958 | -$0 | 0.0% | $12,266 (vs do-nothing +$3,726) |
| $247.50 | 4d | 17 Jul 2026 | $3.30 | 4/10 | $9,900 | $13,484 | 58% | 73% | +$3,764 | -$0 | 0.0% | $8,984 (vs do-nothing +$444) |
| $247.50 | 7d | 20 Jul 2026 | $3.60 | 6/10 | $9,257 | $11,646 | 57% | 72% | +$2,351 | -$0 | 0.0% | $9,386 (vs do-nothing +$846) |
| $247.50 | 9d | 22 Jul 2026 | $4.15 | 6/10 | $8,300 | $10,689 | 56% | 70% | +$1,397 | -$0 | 0.0% | $9,716 (vs do-nothing +$1,176) |
| $247.50 | 11d | 24 Jul 2026 | $5.40 | 6/10 | $8,836 | $11,225 | 56% | 70% | +$2,155 | -$0 | 0.0% | $10,466 (vs do-nothing +$1,926) |
| $247.50 | 18d | 31 Jul 2026 | $9.09 | 6/10 | $9,092 | $11,481 | 55% | 75% | +$3,916 | -$0 | 0.0% | $12,681 (vs do-nothing +$4,141) |
| $245 | 18d | 31 Jul 2026 | $10.80 | 5/10 | $9,000 | $11,986 | 51% | 67% | +$1,735 | -$0 | 0.0% | $12,845 (vs do-nothing +$4,305) |
| $245 | 14d | 27 Jul 2026 | $8.18 | 5/10 | $8,764 | $11,750 | 49% | 70% | +$2,682 | -$0 | 0.0% | $11,535 (vs do-nothing +$2,995) |
| $245 | 11d | 24 Jul 2026 | $6.60 | 5/10 | $9,000 | $11,986 | 49% | 67% | +$1,785 | -$0 | 0.0% | $10,745 (vs do-nothing +$2,205) |
| $245 | 9d | 22 Jul 2026 | $5.75 | 5/10 | $9,583 | $12,570 | 48% | 67% | +$1,791 | -$0 | 0.0% | $10,320 (vs do-nothing +$1,780) |
| $245 | 7d | 20 Jul 2026 | $4.80 | 4/10 | $8,229 | $11,812 | 47% | 67% | +$1,521 | -$0 | 0.0% | $9,584 (vs do-nothing +$1,044) |
| $245 | 4d | 17 Jul 2026 | $4.45 | 3/10 | $10,012 | $14,193 | 46% | 68% | +$2,721 | -$0 | 0.0% | $9,218 (vs do-nothing +$678) |
| $242.50 | 18d | 31 Jul 2026 | $11.45 | 5/10 | $9,540 | $12,526 | 44% | 70% | +$3,092 | -$0 | 0.0% | $13,169 (vs do-nothing +$4,629) |
| $242.50 | 11d | 24 Jul 2026 | $8.00 | 4/10 | $8,727 | $12,311 | 42% | 64% | +$1,404 | -$0 | 0.0% | $10,864 (vs do-nothing +$2,324) |
| $242.50 | 9d | 22 Jul 2026 | $6.70 | 4/10 | $8,933 | $12,517 | 40% | 63% | +$745 | -$0 | 0.0% | $10,344 (vs do-nothing +$1,804) |
| $242.50 | 7d | 20 Jul 2026 | $6.00 | 4/10 | $10,286 | $13,869 | 38% | 62% | +$964 | -$0 | 0.0% | $10,064 (vs do-nothing +$1,524) |
| $242.50 | 4d | 17 Jul 2026 | $5.90 | 2/10 | $8,850 | $13,628 | 34% | 63% | +$1,654 | -$0 | 0.0% | $9,282 (vs do-nothing +$742) |
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.