10 contracts (1,000 sh) | BE SS: $256.25 | CC-SS: $248.89 (banked floor $244.25) | IV: HIGH | Accounts: Joint:1782
| Max Loss | $67,500 | (ND $37.50 + SW $30) x 1000 |
| Normal income ref | $12,640/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,603/mo (info only, already in marks) |
| Unrealized P&L | $-12,900 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 10x $255C 31 Jul 2026 | U6241782 | $2.58 | $2,584 | 2026-07-23 |
| 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%) | ~$254 | 21 Aug 2026 | 20d left | +$1.50/sh | +$1,502 cycle +$2,882 [+$344…+$2,058] · 84% credit | 67% surv 58% |
| Roll out (same strike, buy time) | ~$250 | 5 Aug 2026 | 4d left | +$0.16/sh | +$164 cycle +$1,544 [-$541…+$443] · 43% credit | 62% surv 51% |
| Max even-money escape in the band | ~$259 | 21 Aug 2026 | 20d left | +$0.02/sh | +$16 cycle +$1,396 [-$1,527…+$284] · 30% credit | 71% surv 65% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$264 | 21 Aug 2026 | 20d left | -$1.16/sh | -$1,161 cycle +$219 [-$3,042…-$1,138] · 8% credit | 76% surv 72% |
| budget: banked $1,380 debit $1,161 (84% used ≈ 0.5 wk of income) → whole cycle still +$219 cash · rolled 10 ct earn ≈ $5,058/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 |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$264 | 21 Aug 2026 | 19d left | +$0.73/sh | +$734 cycle +$1,314 [-$28…+$1,999] · 74% credit | 67% surv 58% |
| Roll out (same strike, buy time) | ~$260 | 7 Aug 2026 | 5d left | -$0.12/sh | -$124 cycle +$456 [-$564…+$559] · 48% credit | 62% surv 51% |
| Safety roll (pay small debit, max POP) | ~$267 | 21 Aug 2026 | 19d left | -$0.06/sh | -$56 cycle +$524 [-$1,004…+$1,058] · 48% credit | 69% surv 62% |
| budget: banked $580 debit $56 (10% used ≈ 0.1 wk of income) → whole cycle still +$524 cash · rolled 10 ct earn ≈ $7,982/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) | ~$290 | 5 Aug 2026 | 4d left | -$0.38/sh | -$375 cycle -$335 | 62% surv 51% |
| Max even-money escape in the band | ~$294 | 14 Aug 2026 | 13d left | +$0.11/sh | +$113 cycle +$153 | 64% surv 57% |
Every eligible strike x expiry in the 4-45 DTE band (7 expiries scanned, 49 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: 0.823 (IBKR) | Recovery@SS: +$12,726 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $1,006
| 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 | 3 Aug 2026 | $0.89 | 10/10 | $6,675 | $6,675 | 87% | 88% | +$749 | -$0 | 0.0% | $716 (vs do-nothing $-290) |
| $252.50 | 4d | 3 Aug 2026 | $1.12 | 8/10 | $6,720 | $7,364 | 84% | 86% | +$407 | -$0 | 0.0% | $958 (vs do-nothing $-48) |
| $250 | 4d | 3 Aug 2026 | $1.38 | 7/10 | $7,245 | $8,210 | 81% | 83% | $-33 | -$0 | 0.0% | $1,146 (vs do-nothing +$140) |
| $250 | 6d | 5 Aug 2026 | $1.53 | 9/10 | $6,885 | $7,207 | 80% | 82% | $-944 | -$0 | 0.0% | $1,321 (vs do-nothing +$315) |
| $250 | 8d | 7 Aug 2026 | $1.96 | 9/10 | $6,615 | $6,937 | 78% | 80% | $-655 | -$0 | 0.0% | $1,708 (vs do-nothing +$702) |
| $247.50 | 4d | 3 Aug 2026 | $1.80 | 5/10 | $6,750 | $8,359 | 78% | 81% | $-22 | -$0 | 0.0% | $619 (vs do-nothing $-386) |
| $247.50 | 6d | 5 Aug 2026 | $1.65 | 8/10 | $6,600 | $7,244 | 76% | 79% | $-2,226 | -$0 | 0.0% | $268 (vs do-nothing $-738) |
| $247.50 | 8d | 7 Aug 2026 | $2.32 | 8/10 | $6,960 | $7,604 | 75% | 78% | $-1,003 | -$0 | 0.0% | $804 (vs do-nothing $-202) |
| $245 | 4d | 3 Aug 2026 | $2.10 | 5/10 | $7,875 | $9,484 | 74% | 77% | $-847 | -$896 | 2.4% | $-481 (vs do-nothing $-1,486) |
| $245 | 6d | 5 Aug 2026 | $2.48 | 6/10 | $7,440 | $8,727 | 72% | 76% | $-875 | -$848 | 2.3% | $-550 (vs do-nothing $-1,556) |
| $245 | 8d | 7 Aug 2026 | $2.82 | 6/10 | $6,345 | $7,632 | 71% | 75% | $-964 | -$644 | 1.7% | $-346 (vs do-nothing $-1,352) |
| $242.50 | 4d | 3 Aug 2026 | $2.31 | 4/10 | $6,930 | $8,861 | 70% | 74% | $-1,950 | -$1,633 | 4.4% | $-1,099 (vs do-nothing $-2,105) |
| $245 | 15d | 14 Aug 2026 | $3.50 | 10/10 | $7,000 | $7,000 | 69% | 74% | $-1,017 | -$393 | 1.0% | $-567 (vs do-nothing $-1,573) |
| 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 | 11d | 10 Aug 2026 | $3.00 | 8/10 | $6,545 | $7,189 | 69% | 73% | $-3,024 | -$714 | 1.9% | $-652 (vs do-nothing $-1,658) |
| $242.50 | 6d | 5 Aug 2026 | $2.64 | 5/10 | $6,600 | $8,209 | 68% | 73% | $-2,018 | -$1,876 | 5.0% | $-1,461 (vs do-nothing $-2,466) |
| $245 | 13d | 12 Aug 2026 | $3.05 | 9/10 | $6,335 | $6,656 | 68% | 72% | $-4,219 | -$758 | 2.0% | $-815 (vs do-nothing $-1,820) |
| $242.50 | 8d | 7 Aug 2026 | $3.40 | 5/10 | $6,375 | $7,984 | 67% | 73% | $-1,026 | -$1,496 | 4.0% | $-1,081 (vs do-nothing $-2,086) |
| $242.50 | 22d | 21 Aug 2026 | $4.85 | 10/10 | $6,614 | $6,614 | 65% | 71% | $-785 | -$1,543 | 4.1% | $-1,717 (vs do-nothing $-2,723) |
| $240 | 4d | 3 Aug 2026 | $2.89 | 3/10 | $6,502 | $8,755 | 65% | 71% | $-1,870 | -$1,801 | 4.8% | $-1,149 (vs do-nothing $-2,155) |
| $240 | 6d | 5 Aug 2026 | $3.50 | 4/10 | $7,000 | $8,931 | 64% | 71% | $-1,488 | -$2,157 | 5.8% | $-1,623 (vs do-nothing $-2,629) |
| $242.50 | 15d | 14 Aug 2026 | $4.05 | 8/10 | $6,480 | $7,124 | 64% | 69% | $-4,008 | -$1,874 | 5.0% | $-1,812 (vs do-nothing $-2,818) |
| $240 | 8d | 7 Aug 2026 | $4.00 | 5/10 | $7,500 | $9,109 | 63% | 70% | $-1,427 | -$2,446 | 6.5% | $-2,031 (vs do-nothing $-3,036) |
| $240 | 11d | 10 Aug 2026 | $3.85 | 7/10 | $7,350 | $8,315 | 63% | 70% | $-2,156 | -$3,530 | 9.4% | $-3,350 (vs do-nothing $-4,356) |
| $240 | 22d | 21 Aug 2026 | $5.55 | 9/10 | $6,811 | $7,133 | 62% | 69% | $-925 | -$3,008 | 8.0% | $-3,065 (vs do-nothing $-4,070) |
| $240 | 13d | 12 Aug 2026 | $4.15 | 7/10 | $6,704 | $7,669 | 61% | 67% | $-4,224 | -$3,320 | 8.9% | $-3,140 (vs do-nothing $-4,146) |
| $240 | 15d | 14 Aug 2026 | $4.75 | 7/10 | $6,650 | $7,615 | 61% | 67% | $-3,793 | -$2,900 | 7.7% | $-2,720 (vs do-nothing $-3,726) |
| $237.50 | 4d | 3 Aug 2026 | $3.60 | 3/10 | $8,100 | $10,353 | 60% | 68% | $-2,297 | -$2,338 | 6.2% | $-1,686 (vs do-nothing $-2,692) |
| $237.50 | 6d | 5 Aug 2026 | $3.95 | 4/10 | $7,900 | $9,831 | 60% | 68% | $-2,443 | -$2,977 | 7.9% | $-2,443 (vs do-nothing $-3,449) |
| $237.50 | 8d | 7 Aug 2026 | $4.35 | 4/10 | $6,525 | $8,456 | 59% | 67% | $-2,021 | -$2,817 | 7.5% | $-2,283 (vs do-nothing $-3,289) |
| $237.50 | 22d | 21 Aug 2026 | $6.35 | 8/10 | $6,927 | $7,571 | 58% | 67% | $-1,020 | -$4,034 | 10.8% | $-3,972 (vs do-nothing $-4,978) |
| $237.50 | 15d | 14 Aug 2026 | $5.50 | 6/10 | $6,600 | $7,887 | 58% | 65% | $-3,544 | -$3,536 | 9.4% | $-3,238 (vs do-nothing $-4,244) |
| $235 | 4d | 3 Aug 2026 | $4.70 | 2/10 | $7,050 | $9,625 | 55% | 65% | $-1,452 | -$1,839 | 4.9% | $-1,069 (vs do-nothing $-2,075) |
| $235 | 6d | 5 Aug 2026 | $5.10 | 3/10 | $7,650 | $9,903 | 55% | 65% | $-1,706 | -$2,638 | 7.0% | $-1,986 (vs do-nothing $-2,992) |
| $235 | 8d | 7 Aug 2026 | $5.50 | 4/10 | $8,250 | $10,181 | 55% | 65% | $-1,895 | -$3,357 | 9.0% | $-2,823 (vs do-nothing $-3,829) |
| $235 | 11d | 10 Aug 2026 | $5.65 | 5/10 | $7,705 | $9,314 | 55% | 65% | $-1,817 | -$4,121 | 11.0% | $-3,706 (vs do-nothing $-4,711) |
| $235 | 15d | 14 Aug 2026 | $6.30 | 6/10 | $7,560 | $8,847 | 55% | 63% | $-3,889 | -$4,556 | 12.1% | $-4,258 (vs do-nothing $-5,264) |
| $235 | 13d | 12 Aug 2026 | $4.85 | 6/10 | $6,715 | $8,003 | 55% | 63% | $-5,513 | -$5,426 | 14.5% | $-5,128 (vs do-nothing $-6,134) |
| $235 | 22d | 21 Aug 2026 | $7.20 | 7/10 | $6,873 | $7,838 | 55% | 65% | $-1,120 | -$4,685 | 12.5% | $-4,505 (vs do-nothing $-5,511) |
| $232.50 | 15d | 14 Aug 2026 | $7.25 | 5/10 | $7,250 | $8,859 | 51% | 61% | $-3,474 | -$4,571 | 12.2% | $-4,156 (vs do-nothing $-5,161) |
| $232.50 | 22d | 21 Aug 2026 | $8.10 | 6/10 | $6,627 | $7,915 | 51% | 63% | $-1,204 | -$4,976 | 13.3% | $-4,678 (vs do-nothing $-5,684) |
| $232.50 | 8d | 7 Aug 2026 | $6.45 | 3/10 | $7,256 | $9,509 | 50% | 62% | $-1,702 | -$2,983 | 8.0% | $-2,331 (vs do-nothing $-3,337) |
| $232.50 | 6d | 5 Aug 2026 | $5.90 | 3/10 | $8,850 | $11,103 | 50% | 62% | $-2,318 | -$3,148 | 8.4% | $-2,496 (vs do-nothing $-3,502) |
| $232.50 | 4d | 3 Aug 2026 | $5.55 | 2/10 | $8,325 | $10,900 | 50% | 62% | $-1,979 | -$2,169 | 5.8% | $-1,399 (vs do-nothing $-2,405) |
| $230 | 15d | 14 Aug 2026 | $8.30 | 4/10 | $6,640 | $8,571 | 48% | 59% | $-2,963 | -$4,237 | 11.3% | $-3,703 (vs do-nothing $-4,709) |
| $230 | 13d | 12 Aug 2026 | $6.80 | 5/10 | $7,846 | $9,455 | 48% | 59% | $-5,200 | -$6,046 | 16.1% | $-5,631 (vs do-nothing $-6,636) |
| $230 | 11d | 10 Aug 2026 | $6.95 | 4/10 | $7,582 | $9,513 | 46% | 60% | $-2,779 | -$4,777 | 12.7% | $-4,243 (vs do-nothing $-5,249) |
| $230 | 8d | 7 Aug 2026 | $7.00 | 3/10 | $7,875 | $10,128 | 46% | 59% | $-2,584 | -$3,568 | 9.5% | $-2,916 (vs do-nothing $-3,922) |
| $230 | 6d | 5 Aug 2026 | $6.85 | 2/10 | $6,850 | $9,425 | 45% | 59% | $-1,949 | -$2,409 | 6.4% | $-1,639 (vs do-nothing $-2,645) |
| $230 | 4d | 3 Aug 2026 | $6.30 | 2/10 | $9,450 | $12,025 | 44% | 59% | $-2,892 | -$2,519 | 6.7% | $-1,749 (vs do-nothing $-2,755) |
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%). Survival, POP and touch use vol x 1.00 (raw implied: the VRP haircut is applied to the premium edge but NOT to risk, because understating the edge costs opportunity while understating breach odds costs capital; the risk-side haircut arms only from the graded ledger). 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.