10 contracts (1,000 sh) | BE SS: $256.25 | CC-SS: $243.15 (banked floor $238.40) | IV: HIGH | Accounts: Joint:1782
| Max Loss | $67,500 | (ND $37.50 + SW $30) x 1000 |
| Normal income ref | $20,300/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,350/mo (info only, already in marks) |
| Unrealized P&L | $-8,825 | 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 |
|---|
| 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%) | ~$253 | 14 Aug 2026 | 13d left | +$1.67/sh | +$1,669 cycle +$4,089 [+$273…+$2,627] · 82% credit | 69% surv 56% |
| Roll out (same strike, buy time) | ~$250 | 5 Aug 2026 | 4d left | +$0.58/sh | +$577 cycle +$2,997 [-$193…+$1,179] · 65% credit | 67% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$250 | 5 Aug 2026 | 4d left | +$0.47/sh | +$466 cycle +$2,886 [-$322…+$1,037] · 61% credit | 67% surv 52% |
| Max even-money escape in the band | ~$258 | 21 Aug 2026 | 20d left | +$0.69/sh | +$690 cycle +$3,110 [-$1,157…+$1,410] · 49% credit | 73% surv 64% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$268 | 21 Aug 2026 | 20d left | -$2.42/sh | -$2,415 cycle +$5 [-$5,204…-$2,387] · 4% credit | 81% surv 76% |
| budget: banked $2,420 debit $2,415 (100% used ≈ 0.6 wk of income) → whole cycle still +$5 cash · rolled 10 ct earn ≈ $6,442/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 | ~$270 | 21 Aug 2026 | 16d left | +$0.19/sh | +$191 cycle +$741 [-$218…+$2,681] · 69% credit | 67% surv 52% |
| Roll out (same strike, buy time) | ~$270 | 14 Aug 2026 | 8d left | -$1.23/sh | -$1,230 cycle -$680 [-$1,578…+$216] · 29% credit | 67% surv 51% |
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: 0.835 (IBKR) | Recovery@SS: +$9,074 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $2,449
| 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 | $1.58 | 9/10 | $10,665 | $11,265 | 87% | 89% | +$5,003 | -$0 | 0.0% | $1,891 (vs do-nothing $-558) |
| $252.50 | 4d | 3 Aug 2026 | $1.96 | 7/10 | $10,290 | $12,090 | 84% | 87% | +$4,455 | -$0 | 0.0% | $2,281 (vs do-nothing $-168) |
| $252.50 | 6d | 5 Aug 2026 | $2.22 | 10/10 | $11,100 | $11,100 | 83% | 86% | +$4,542 | -$0 | 0.0% | $2,469 (vs do-nothing +$20) |
| $252.50 | 8d | 7 Aug 2026 | $2.72 | 10/10 | $10,200 | $10,200 | 82% | 85% | +$4,084 | -$0 | 0.0% | $2,969 (vs do-nothing +$520) |
| $250 | 4d | 3 Aug 2026 | $2.42 | 6/10 | $10,890 | $13,290 | 82% | 84% | +$4,348 | -$0 | 0.0% | $2,581 (vs do-nothing +$132) |
| $250 | 6d | 5 Aug 2026 | $2.75 | 8/10 | $11,000 | $12,200 | 80% | 84% | +$4,285 | -$0 | 0.0% | $2,889 (vs do-nothing +$440) |
| $250 | 8d | 7 Aug 2026 | $3.20 | 9/10 | $10,800 | $11,400 | 79% | 83% | +$3,941 | -$0 | 0.0% | $3,349 (vs do-nothing +$900) |
| $247.50 | 4d | 3 Aug 2026 | $2.98 | 5/10 | $11,175 | $14,175 | 78% | 82% | +$4,136 | -$0 | 0.0% | $2,839 (vs do-nothing +$390) |
| $247.50 | 6d | 5 Aug 2026 | $3.30 | 7/10 | $11,550 | $13,350 | 77% | 82% | +$4,104 | -$0 | 0.0% | $3,219 (vs do-nothing +$770) |
| $247.50 | 8d | 7 Aug 2026 | $3.80 | 8/10 | $11,400 | $12,600 | 76% | 81% | +$3,861 | -$0 | 0.0% | $3,729 (vs do-nothing +$1,280) |
| $245 | 4d | 3 Aug 2026 | $3.60 | 4/10 | $10,800 | $14,400 | 75% | 80% | +$3,620 | -$0 | 0.0% | $3,009 (vs do-nothing +$560) |
| $245 | 6d | 5 Aug 2026 | $3.90 | 6/10 | $11,700 | $14,100 | 74% | 79% | +$3,695 | -$0 | 0.0% | $3,469 (vs do-nothing +$1,020) |
| $245 | 8d | 7 Aug 2026 | $4.40 | 7/10 | $11,550 | $13,350 | 72% | 78% | +$3,457 | -$0 | 0.0% | $3,989 (vs do-nothing +$1,540) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $245 | 11d | 10 Aug 2026 | $4.50 | 9/10 | $11,045 | $11,645 | 72% | 79% | +$3,418 | -$0 | 0.0% | $4,519 (vs do-nothing +$2,070) |
| $245 | 15d | 14 Aug 2026 | $5.25 | 10/10 | $10,500 | $10,500 | 71% | 78% | +$2,946 | -$0 | 0.0% | $5,499 (vs do-nothing +$3,050) |
| $242.50 | 4d | 3 Aug 2026 | $4.30 | 4/10 | $12,900 | $16,500 | 71% | 77% | +$3,855 | -$0 | 0.0% | $3,030 (vs do-nothing +$581) |
| $242.50 | 6d | 5 Aug 2026 | $4.65 | 5/10 | $11,625 | $14,625 | 70% | 77% | +$3,343 | -$0 | 0.0% | $3,351 (vs do-nothing +$901) |
| $242.50 | 8d | 7 Aug 2026 | $5.20 | 6/10 | $11,700 | $14,100 | 69% | 76% | +$3,259 | -$0 | 0.0% | $3,861 (vs do-nothing +$1,411) |
| $242.50 | 15d | 14 Aug 2026 | $6.05 | 9/10 | $10,890 | $11,490 | 68% | 76% | +$2,818 | -$0 | 0.0% | $5,332 (vs do-nothing +$2,882) |
| $240 | 4d | 3 Aug 2026 | $5.15 | 3/10 | $11,588 | $15,788 | 66% | 75% | +$3,143 | -$0 | 0.0% | $2,390 (vs do-nothing $-59) |
| $240 | 6d | 5 Aug 2026 | $5.45 | 4/10 | $10,900 | $14,500 | 66% | 75% | +$2,758 | -$0 | 0.0% | $2,490 (vs do-nothing +$41) |
| $240 | 8d | 7 Aug 2026 | $6.00 | 5/10 | $11,250 | $14,250 | 65% | 74% | +$2,760 | -$0 | 0.0% | $2,776 (vs do-nothing +$326) |
| $240 | 11d | 10 Aug 2026 | $6.05 | 7/10 | $11,550 | $13,350 | 65% | 74% | +$2,861 | -$0 | 0.0% | $2,941 (vs do-nothing +$492) |
| $240 | 13d | 12 Aug 2026 | $5.85 | 8/10 | $10,800 | $12,000 | 65% | 74% | +$1,930 | -$0 | 0.0% | $2,851 (vs do-nothing +$402) |
| $240 | 15d | 14 Aug 2026 | $6.95 | 8/10 | $11,120 | $12,320 | 64% | 74% | +$2,652 | -$0 | 0.0% | $3,731 (vs do-nothing +$1,282) |
| $240 | 22d | 21 Aug 2026 | $7.85 | 10/10 | $10,705 | $10,705 | 63% | 73% | +$2,611 | -$0 | 0.0% | $4,952 (vs do-nothing +$2,502) |
| $237.50 | 4d | 3 Aug 2026 | $5.90 | 3/10 | $13,275 | $17,475 | 62% | 72% | +$2,886 | -$0 | 0.0% | $1,865 (vs do-nothing $-584) |
| $237.50 | 6d | 5 Aug 2026 | $6.35 | 4/10 | $12,700 | $16,300 | 61% | 72% | +$2,794 | -$0 | 0.0% | $1,850 (vs do-nothing $-599) |
| $237.50 | 8d | 7 Aug 2026 | $6.90 | 4/10 | $10,350 | $13,950 | 61% | 72% | +$2,220 | -$0 | 0.0% | $2,070 (vs do-nothing $-379) |
| $237.50 | 15d | 14 Aug 2026 | $7.90 | 7/10 | $11,060 | $12,860 | 60% | 72% | +$2,369 | -$0 | 0.0% | $2,486 (vs do-nothing +$37) |
| $237.50 | 22d | 21 Aug 2026 | $8.80 | 9/10 | $10,800 | $11,400 | 60% | 72% | +$2,362 | -$0 | 0.0% | $3,307 (vs do-nothing +$857) |
| $235 | 4d | 3 Aug 2026 | $6.95 | 2/10 | $10,425 | $15,225 | 57% | 70% | +$2,001 | -$240 | 0.6% | $1,770 (vs do-nothing $-680) |
| $235 | 6d | 5 Aug 2026 | $7.40 | 3/10 | $11,100 | $15,300 | 57% | 70% | +$2,151 | -$224 | 0.6% | $1,565 (vs do-nothing $-884) |
| $235 | 8d | 7 Aug 2026 | $7.95 | 4/10 | $11,925 | $15,525 | 57% | 70% | +$2,272 | -$79 | 0.2% | $1,490 (vs do-nothing $-959) |
| $235 | 11d | 10 Aug 2026 | $8.10 | 5/10 | $11,045 | $14,045 | 57% | 70% | +$2,245 | -$24 | 0.1% | $1,326 (vs do-nothing $-1,124) |
| $235 | 13d | 12 Aug 2026 | $7.85 | 6/10 | $10,869 | $13,269 | 57% | 70% | +$1,517 | -$179 | 0.5% | $951 (vs do-nothing $-1,499) |
| $235 | 15d | 14 Aug 2026 | $8.95 | 6/10 | $10,740 | $13,140 | 56% | 70% | +$2,056 | -$0 | 0.0% | $1,611 (vs do-nothing $-839) |
| $235 | 22d | 21 Aug 2026 | $9.95 | 8/10 | $10,855 | $12,055 | 56% | 70% | +$2,213 | -$0 | 0.0% | $2,131 (vs do-nothing $-318) |
| $232.50 | 22d | 21 Aug 2026 | $11.05 | 7/10 | $10,548 | $12,348 | 53% | 68% | +$1,884 | -$0 | 0.0% | $1,191 (vs do-nothing $-1,258) |
| $232.50 | 15d | 14 Aug 2026 | $10.15 | 5/10 | $10,150 | $13,150 | 52% | 68% | +$1,767 | -$249 | 0.7% | $1,101 (vs do-nothing $-1,349) |
| $232.50 | 8d | 7 Aug 2026 | $9.10 | 3/10 | $10,238 | $14,438 | 52% | 68% | +$1,711 | -$464 | 1.2% | $1,325 (vs do-nothing $-1,124) |
| $232.50 | 6d | 5 Aug 2026 | $8.55 | 3/10 | $12,825 | $17,025 | 52% | 68% | +$2,151 | -$629 | 1.7% | $1,160 (vs do-nothing $-1,289) |
| $232.50 | 4d | 3 Aug 2026 | $8.20 | 2/10 | $12,300 | $17,100 | 52% | 68% | +$2,170 | -$490 | 1.3% | $1,520 (vs do-nothing $-930) |
| $230 | 15d | 14 Aug 2026 | $11.20 | 5/10 | $11,200 | $14,200 | 49% | 66% | +$1,550 | -$974 | 2.6% | $376 (vs do-nothing $-2,074) |
| $230 | 13d | 12 Aug 2026 | $9.40 | 5/10 | $10,846 | $13,846 | 48% | 66% | +$240 | -$1,874 | 5.0% | $-524 (vs do-nothing $-2,974) |
| $230 | 11d | 10 Aug 2026 | $10.25 | 4/10 | $11,182 | $14,782 | 48% | 66% | +$1,513 | -$1,159 | 3.1% | $410 (vs do-nothing $-2,039) |
| $230 | 8d | 7 Aug 2026 | $10.30 | 3/10 | $11,588 | $15,788 | 48% | 66% | +$1,626 | -$854 | 2.3% | $935 (vs do-nothing $-1,514) |
| $230 | 6d | 5 Aug 2026 | $9.80 | 3/10 | $14,700 | $18,900 | 48% | 66% | +$2,092 | -$1,004 | 2.7% | $785 (vs do-nothing $-1,664) |
| $230 | 4d | 3 Aug 2026 | $9.35 | 2/10 | $14,025 | $18,825 | 47% | 66% | +$1,974 | -$760 | 2.0% | $1,250 (vs do-nothing $-1,200) |
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.