10 contracts (1,000 sh) | BE SS: $256.25 | CC-SS: $237.86 (banked floor $235.65) | IV: MEDIUM | Accounts: Joint:1782
| Max Loss | $67,500 | (ND $37.50 + SW $30) x 1000 |
| Normal income ref | $17,527/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%) | ~$260 | 31 Jul 2026 | 14d left | +$1.56/sh | +$1,557 cycle +$4,207 [+$199…+$1,227] · 80% credit | 77% surv 69% |
| Roll out (same strike, buy time) | ~$250 | 22 Jul 2026 | 6d left | +$0.48/sh | +$481 cycle +$3,131 [-$136…+$367] · 65% credit | 68% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$250 | 22 Jul 2026 | 6d left | +$0.44/sh | +$438 cycle +$3,088 [-$186…+$320] · 60% credit | 68% surv 51% |
| Max even-money escape in the band | ~$265 | 31 Jul 2026 | 14d left | +$0.08/sh | +$79 cycle +$2,729 [-$1,537…-$313] · 15% credit | 82% surv 77% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$268 | 31 Jul 2026 | 14d left | -$1.06/sh | -$1,061 cycle +$1,589 [-$2,424…-$1,403] · 1% credit | 91% surv 87% |
| budget: banked $2,650 debit $1,061 (40% used ≈ 0.4 wk of income) → whole cycle still +$1,589 cash · rolled 10 ct earn ≈ $6,339/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) | ~$252 | 20 Jul 2026 | 5d left | +$0.64/sh | +$644 cycle +$2,284 [-$12…+$907] · 74% credit | 69% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$253 | 20 Jul 2026 | 5d left | +$0.59/sh | +$594 cycle +$2,234 [-$75…+$849] · 73% credit | 69% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$268 | 31 Jul 2026 | 16d left | +$1.14/sh | +$1,139 cycle +$2,779 [-$686…+$1,089] · 61% credit | 81% surv 75% |
| Max even-money escape in the band | ~$270 | 31 Jul 2026 | 16d left | +$0.00/sh | +$2 cycle +$1,642 [-$1,559…-$21] · 24% credit | 90% surv 86% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$275 | 31 Jul 2026 | 16d left | -$0.99/sh | -$989 cycle +$651 [-$2,846…-$1,054] · 1% credit | 93% surv 91% |
| budget: banked $1,640 debit $989 (60% used ≈ 0.3 wk of income) → whole cycle still +$651 cash · rolled 10 ct earn ≈ $4,530/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 |
|---|
Every eligible strike x expiry in the 4-45 DTE band (6 expiries scanned, 28 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $252.50 | 4d | 17 Jul 2026 | $1.64 | 8/10 | $9,840 | $11,035 | 82% | 87% | +$6,818 | -$0 | 0.0% | $8,100 (vs do-nothing $-440) |
| $252.50 | 7d | 20 Jul 2026 | $2.05 | 10/10 | $8,786 | $8,786 | 78% | 84% | +$4,980 | -$0 | 0.0% | $8,400 (vs do-nothing $-140) |
| $257.50 | 18d | 31 Jul 2026 | $5.48 | 10/10 | $9,136 | $9,136 | 77% | 85% | +$6,261 | -$0 | 0.0% | $11,832 (vs do-nothing +$3,292) |
| $255 | 14d | 27 Jul 2026 | $4.36 | 10/10 | $9,344 | $9,344 | 75% | 83% | +$5,662 | -$0 | 0.0% | $10,711 (vs do-nothing +$2,170) |
| $252.50 | 11d | 24 Jul 2026 | $3.50 | 10/10 | $9,545 | $9,545 | 71% | 79% | +$4,117 | -$0 | 0.0% | $9,850 (vs do-nothing +$1,310) |
| $250 | 7d | 20 Jul 2026 | $2.65 | 8/10 | $9,086 | $10,280 | 70% | 79% | +$4,097 | -$0 | 0.0% | $8,908 (vs do-nothing +$368) |
| $252.50 | 18d | 31 Jul 2026 | $7.11 | 8/10 | $9,475 | $10,669 | 68% | 81% | +$5,554 | -$0 | 0.0% | $12,473 (vs do-nothing +$3,933) |
| $255 | 18d | 31 Jul 2026 | $6.65 | 8/10 | $8,867 | $10,061 | 68% | 77% | +$3,132 | -$0 | 0.0% | $12,108 (vs do-nothing +$3,568) |
| $250 | 9d | 22 Jul 2026 | $3.35 | 8/10 | $8,933 | $10,128 | 67% | 77% | +$3,254 | -$0 | 0.0% | $9,468 (vs do-nothing +$928) |
| $250 | 11d | 24 Jul 2026 | $4.40 | 8/10 | $9,600 | $10,795 | 65% | 76% | +$3,662 | -$0 | 0.0% | $10,308 (vs do-nothing +$1,768) |
| $250 | 14d | 27 Jul 2026 | $6.03 | 7/10 | $9,049 | $10,841 | 64% | 78% | +$4,406 | -$0 | 0.0% | $11,230 (vs do-nothing +$2,690) |
| $247.50 | 4d | 17 Jul 2026 | $3.30 | 4/10 | $9,900 | $13,484 | 63% | 77% | +$4,924 | -$0 | 0.0% | $8,984 (vs do-nothing +$444) |
| $247.50 | 7d | 20 Jul 2026 | $3.60 | 6/10 | $9,257 | $11,646 | 61% | 75% | +$3,405 | -$0 | 0.0% | $9,386 (vs do-nothing +$846) |
| 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 | 18d | 31 Jul 2026 | $8.40 | 7/10 | $9,800 | $11,592 | 60% | 73% | +$2,785 | -$0 | 0.0% | $12,887 (vs do-nothing +$4,347) |
| $247.50 | 9d | 22 Jul 2026 | $4.15 | 7/10 | $9,683 | $11,475 | 59% | 73% | +$2,632 | -$0 | 0.0% | $9,912 (vs do-nothing +$1,372) |
| $247.50 | 11d | 24 Jul 2026 | $5.40 | 6/10 | $8,836 | $11,225 | 58% | 72% | +$2,877 | -$0 | 0.0% | $10,466 (vs do-nothing +$1,926) |
| $247.50 | 18d | 31 Jul 2026 | $9.09 | 6/10 | $9,092 | $11,481 | 57% | 76% | +$4,371 | -$0 | 0.0% | $12,681 (vs do-nothing +$4,141) |
| $245 | 18d | 31 Jul 2026 | $10.80 | 5/10 | $9,000 | $11,986 | 52% | 69% | +$2,172 | -$0 | 0.0% | $12,845 (vs do-nothing +$4,305) |
| $245 | 14d | 27 Jul 2026 | $8.18 | 5/10 | $8,764 | $11,750 | 52% | 72% | +$3,242 | -$0 | 0.0% | $11,535 (vs do-nothing +$2,995) |
| $245 | 11d | 24 Jul 2026 | $6.60 | 5/10 | $9,000 | $11,986 | 51% | 69% | +$2,498 | -$0 | 0.0% | $10,745 (vs do-nothing +$2,205) |
| $245 | 9d | 22 Jul 2026 | $5.75 | 5/10 | $9,583 | $12,570 | 51% | 70% | +$2,663 | -$0 | 0.0% | $10,320 (vs do-nothing +$1,780) |
| $245 | 7d | 20 Jul 2026 | $4.80 | 5/10 | $10,286 | $13,272 | 51% | 70% | +$3,027 | -$0 | 0.0% | $9,845 (vs do-nothing +$1,305) |
| $245 | 4d | 17 Jul 2026 | $4.45 | 3/10 | $10,012 | $14,193 | 51% | 72% | +$3,910 | -$0 | 0.0% | $9,218 (vs do-nothing +$678) |
| $242.50 | 18d | 31 Jul 2026 | $11.45 | 5/10 | $9,540 | $12,526 | 46% | 72% | +$3,584 | -$0 | 0.0% | $13,169 (vs do-nothing +$4,629) |
| $242.50 | 11d | 24 Jul 2026 | $8.00 | 5/10 | $10,909 | $13,895 | 44% | 67% | +$2,580 | -$0 | 0.0% | $11,445 (vs do-nothing +$2,905) |
| $242.50 | 9d | 22 Jul 2026 | $6.70 | 4/10 | $8,933 | $12,517 | 43% | 66% | +$1,566 | -$0 | 0.0% | $10,344 (vs do-nothing +$1,804) |
| $242.50 | 7d | 20 Jul 2026 | $6.00 | 4/10 | $10,286 | $13,869 | 42% | 66% | +$2,056 | -$0 | 0.0% | $10,064 (vs do-nothing +$1,524) |
| $242.50 | 4d | 17 Jul 2026 | $5.90 | 2/10 | $8,850 | $13,628 | 39% | 67% | +$2,655 | -$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.