10 contracts (1,000 sh) | BE SS: $256.25 | CC-SS: $238.34 (banked floor $236.15) | IV: MEDIUM | Accounts: Joint:1782
| Max Loss | $67,500 | (ND $37.50 + SW $30) x 1000 |
| Normal income ref | $9,761/mo | 75% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,014/mo (info only, already in marks) |
| Unrealized P&L | $8,175 | 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 | 20 Jul 2026 | 5d left | +$0.63/sh | +$629 cycle +$2,529 [+$134…+$615] · 85% credit | 65% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$253 | 20 Jul 2026 | 5d left | +$0.60/sh | +$605 cycle +$2,505 [+$98…+$590] · 83% credit | 65% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$268 | 31 Jul 2026 | 16d left | +$1.19/sh | +$1,189 cycle +$3,089 [-$365…+$916] · 65% credit | 79% surv 74% |
| Max even-money escape in the band | ~$273 | 31 Jul 2026 | 16d left | +$0.22/sh | +$224 cycle +$2,124 [-$1,545…-$110] · 22% credit | 83% surv 80% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$285 | 31 Jul 2026 | 16d left | -$1.51/sh | -$1,509 cycle +$391 [-$3,769…-$1,969] | 91% surv 90% |
| budget: banked $1,900 debit $1,509 (79% used ≈ 0.5 wk of income) → whole cycle still +$391 cash · rolled 10 ct earn ≈ $2,415/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) | ~$258 | 20 Jul 2026 | 5d left | +$0.55/sh | +$553 cycle +$1,413 [+$264…+$959] · 91% credit | 65% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$258 | 20 Jul 2026 | 5d left | +$0.53/sh | +$529 cycle +$1,389 [+$227…+$933] · 90% credit | 65% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$275 | 31 Jul 2026 | 16d left | +$0.70/sh | +$702 cycle +$1,562 [-$532…+$916] · 60% credit | 81% surv 77% |
| Max even-money escape in the band | ~$278 | 31 Jul 2026 | 16d left | +$0.18/sh | +$178 cycle +$1,038 [-$1,159…+$370] · 37% credit | 83% surv 80% |
| Safety roll (pay small debit, max POP) | ~$280 | 31 Jul 2026 | 16d left | -$0.29/sh | -$292 cycle +$568 [-$1,728…-$115] · 22% credit | 85% surv 82% |
| budget: banked $860 debit $292 (34% used ≈ 0.2 wk of income) → whole cycle still +$568 cash · rolled 10 ct earn ≈ $4,802/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) | ~$265 | 24 Jul 2026 | 6d left | +$0.28/sh | +$277 cycle +$877 [+$40…+$647] · 78% credit | 66% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$265 | 24 Jul 2026 | 6d left | +$0.25/sh | +$248 cycle +$848 [+$4…+$615] · 76% credit | 66% surv 51% |
| Max even-money escape in the band | ~$275 | 31 Jul 2026 | 14d left | +$0.53/sh | +$532 cycle +$1,132 [-$327…+$796] · 62% credit | 75% surv 68% |
| Safety roll (pay small debit, max POP) | ~$278 | 31 Jul 2026 | 14d left | -$0.13/sh | -$135 cycle +$465 [-$1,120…+$114] · 30% credit | 77% surv 72% |
| budget: banked $600 debit $135 (22% used ≈ 0.3 wk of income) → whole cycle still +$465 cash · rolled 10 ct earn ≈ $8,845/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (6 expiries scanned, 41 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: 0.885 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $11,225
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $257.50 | 4d | 17 Jul 2026 | $0.86 | 8/10 | $5,160 | $6,824 | 84% | 86% | +$1,988 | -$0 | 0.0% | $9,473 (vs do-nothing $-1,752) |
| $270 | 18d | 31 Jul 2026 | $2.95 | 10/10 | $4,917 | $4,917 | 81% | 84% | +$1,585 | -$0 | 0.0% | $11,125 (vs do-nothing $-100) |
| $260 | 11d | 24 Jul 2026 | $1.85 | 10/10 | $5,045 | $5,045 | 79% | 83% | +$1,529 | -$0 | 0.0% | $10,025 (vs do-nothing $-1,200) |
| $267.50 | 18d | 31 Jul 2026 | $3.45 | 9/10 | $5,175 | $6,007 | 79% | 82% | +$1,571 | -$0 | 0.0% | $11,585 (vs do-nothing +$360) |
| $255 | 4d | 17 Jul 2026 | $1.29 | 6/10 | $5,805 | $9,132 | 78% | 81% | +$1,797 | -$0 | 0.0% | $10,169 (vs do-nothing $-1,056) |
| $257.50 | 9d | 22 Jul 2026 | $1.57 | 10/10 | $5,233 | $5,233 | 78% | 82% | +$1,159 | -$0 | 0.0% | $9,745 (vs do-nothing $-1,480) |
| $265 | 18d | 31 Jul 2026 | $4.00 | 8/10 | $5,333 | $6,997 | 76% | 80% | +$1,500 | -$0 | 0.0% | $11,985 (vs do-nothing +$760) |
| $255 | 7d | 20 Jul 2026 | $1.56 | 8/10 | $5,349 | $7,012 | 76% | 80% | +$1,401 | -$0 | 0.0% | $10,033 (vs do-nothing $-1,192) |
| $257.50 | 11d | 24 Jul 2026 | $2.37 | 8/10 | $5,171 | $6,835 | 75% | 79% | +$1,312 | -$0 | 0.0% | $10,681 (vs do-nothing $-544) |
| $262.50 | 18d | 31 Jul 2026 | $4.45 | 7/10 | $5,192 | $7,687 | 73% | 79% | +$1,198 | -$0 | 0.0% | $12,205 (vs do-nothing +$980) |
| $255 | 9d | 22 Jul 2026 | $2.15 | 7/10 | $5,017 | $7,512 | 72% | 78% | +$882 | -$0 | 0.0% | $10,595 (vs do-nothing $-630) |
| $260 | 18d | 31 Jul 2026 | $5.30 | 6/10 | $5,300 | $8,627 | 70% | 77% | +$1,244 | -$0 | 0.0% | $12,575 (vs do-nothing +$1,350) |
| $252.50 | 4d | 17 Jul 2026 | $1.90 | 4/10 | $5,700 | $10,691 | 70% | 76% | +$1,379 | -$0 | 0.0% | $10,765 (vs do-nothing $-460) |
| 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 | 11d | 24 Jul 2026 | $3.05 | 6/10 | $4,991 | $8,318 | 70% | 76% | +$1,084 | -$0 | 0.0% | $11,225 (vs do-nothing +$0) |
| $252.50 | 7d | 20 Jul 2026 | $2.22 | 6/10 | $5,709 | $9,036 | 68% | 75% | +$1,131 | -$0 | 0.0% | $10,727 (vs do-nothing $-498) |
| $257.50 | 18d | 31 Jul 2026 | $6.00 | 5/10 | $5,000 | $9,159 | 67% | 75% | +$1,016 | -$0 | 0.0% | $12,700 (vs do-nothing +$1,475) |
| $252.50 | 9d | 22 Jul 2026 | $2.95 | 5/10 | $4,917 | $9,076 | 66% | 74% | +$752 | -$0 | 0.0% | $11,175 (vs do-nothing $-50) |
| $252.50 | 11d | 24 Jul 2026 | $3.85 | 5/10 | $5,250 | $9,409 | 64% | 73% | +$931 | -$0 | 0.0% | $11,625 (vs do-nothing +$400) |
| $255 | 18d | 31 Jul 2026 | $6.95 | 5/10 | $5,792 | $9,951 | 63% | 73% | +$1,121 | -$0 | 0.0% | $13,175 (vs do-nothing +$1,950) |
| $250 | 7d | 20 Jul 2026 | $3.10 | 4/10 | $5,314 | $10,305 | 60% | 70% | +$775 | -$0 | 0.0% | $11,245 (vs do-nothing +$20) |
| $252.50 | 18d | 31 Jul 2026 | $7.85 | 4/10 | $5,233 | $10,224 | 60% | 71% | +$876 | -$0 | 0.0% | $13,145 (vs do-nothing +$1,920) |
| $250 | 9d | 22 Jul 2026 | $3.65 | 5/10 | $6,083 | $10,242 | 59% | 70% | +$374 | -$0 | 0.0% | $11,525 (vs do-nothing +$300) |
| $250 | 11d | 24 Jul 2026 | $4.85 | 4/10 | $5,291 | $10,282 | 58% | 69% | +$789 | -$0 | 0.0% | $11,945 (vs do-nothing +$720) |
| $250 | 14d | 27 Jul 2026 | $5.10 | 5/10 | $5,464 | $9,623 | 57% | 69% | +$445 | -$0 | 0.0% | $12,250 (vs do-nothing +$1,025) |
| $250 | 18d | 31 Jul 2026 | $9.00 | 4/10 | $6,000 | $10,991 | 56% | 69% | +$948 | -$0 | 0.0% | $13,605 (vs do-nothing +$2,380) |
| $247.50 | 18d | 31 Jul 2026 | $10.20 | 3/10 | $5,100 | $10,923 | 52% | 67% | +$719 | -$0 | 0.0% | $13,370 (vs do-nothing +$2,145) |
| $247.50 | 11d | 24 Jul 2026 | $5.95 | 4/10 | $6,491 | $11,482 | 51% | 66% | +$735 | -$0 | 0.0% | $12,385 (vs do-nothing +$1,160) |
| $247.50 | 9d | 22 Jul 2026 | $4.75 | 4/10 | $6,333 | $11,324 | 51% | 66% | +$243 | -$0 | 0.0% | $11,905 (vs do-nothing +$680) |
| $247.50 | 7d | 20 Jul 2026 | $4.05 | 3/10 | $5,207 | $11,030 | 51% | 66% | +$345 | -$0 | 0.0% | $11,525 (vs do-nothing +$300) |
| $247.50 | 4d | 17 Jul 2026 | $3.70 | 2/10 | $5,550 | $12,205 | 51% | 66% | +$586 | -$0 | 0.0% | $11,355 (vs do-nothing +$130) |
| $245 | 18d | 31 Jul 2026 | $11.40 | 3/10 | $5,700 | $11,523 | 47% | 69% | +$1,708 | -$0 | 0.0% | $13,730 (vs do-nothing +$2,505) |
| $245 | 14d | 27 Jul 2026 | $7.00 | 4/10 | $6,000 | $10,991 | 46% | 65% | $-182 | -$0 | 0.0% | $12,805 (vs do-nothing +$1,580) |
| $245 | 11d | 24 Jul 2026 | $7.30 | 3/10 | $5,973 | $11,795 | 45% | 64% | +$556 | -$0 | 0.0% | $12,500 (vs do-nothing +$1,275) |
| $245 | 9d | 22 Jul 2026 | $6.15 | 3/10 | $6,150 | $11,973 | 44% | 63% | +$219 | -$0 | 0.0% | $12,155 (vs do-nothing +$930) |
| $245 | 7d | 20 Jul 2026 | $5.15 | 3/10 | $6,621 | $12,444 | 42% | 62% | $-48 | -$0 | 0.0% | $11,855 (vs do-nothing +$630) |
| $242.50 | 18d | 31 Jul 2026 | $12.60 | 3/10 | $6,300 | $12,123 | 42% | 67% | +$1,591 | -$0 | 0.0% | $14,090 (vs do-nothing +$2,865) |
| $245 | 4d | 17 Jul 2026 | $5.00 | 2/10 | $7,500 | $14,155 | 41% | 61% | +$450 | -$0 | 0.0% | $11,615 (vs do-nothing +$390) |
| $242.50 | 11d | 24 Jul 2026 | $8.70 | 3/10 | $7,118 | $12,941 | 39% | 61% | +$445 | -$0 | 0.0% | $12,920 (vs do-nothing +$1,695) |
| $242.50 | 9d | 22 Jul 2026 | $7.50 | 2/10 | $5,000 | $11,655 | 37% | 60% | $-4 | -$0 | 0.0% | $12,115 (vs do-nothing +$890) |
| $242.50 | 7d | 20 Jul 2026 | $6.40 | 2/10 | $5,486 | $12,140 | 34% | 60% | $-385 | -$0 | 0.0% | $11,895 (vs do-nothing +$670) |
| $242.50 | 4d | 17 Jul 2026 | $6.55 | 1/10 | $4,912 | $12,399 | 32% | 58% | +$120 | -$0 | 0.0% | $11,575 (vs do-nothing +$350) |
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.