15 contracts (1,500 sh) | BE SS: $392.50 | CC-SS: $335.04 | IV: MEDIUM | Accounts: Joint:1782, Main:1299
| Max Loss | $123,750 | (ND $82.50 + SW $0) x 1500 |
| Normal income ref | $53,734/mo | 75% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $0/mo (info only, already in marks) |
| Unrealized P&L | $17,655 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (15 ct) | POP / surv of new CC |
|---|
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (15 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$362 | 24 Jul 2026 | 9d left | +$7.10/sh | +$10,647 cycle +$14,742 [+$9,565…+$11,254] · 100% credit | 74% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$379 | 31 Jul 2026 | 16d left | +$2.37/sh | +$3,553 cycle +$7,648 [-$77…+$3,390] · 74% credit | 79% surv 72% |
| Max even-money escape in the band | ~$384 | 31 Jul 2026 | 16d left | +$0.59/sh | +$879 cycle +$4,974 [-$2,747…+$713] · 35% credit | 85% surv 80% |
| SS $392 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Up-and-out for even (raise the cap, free) | ~$379 | 24 Jul 2026 | 9d left | +$0.14/sh | +$207 cycle +$4,302 [-$3,579…-$152] · 22% credit | 82% surv 76% |
| Safety roll (pay small debit, max POP) | ~$394 | 31 Jul 2026 | 16d left | -$1.96/sh | -$2,935 cycle +$1,160 [-$7,425…-$3,210] | 90% surv 89% |
| budget: banked $4,095 debit $2,935 (72% used ≈ 0.4 wk of income) → whole cycle still +$1,160 cash · rolled 15 ct earn ≈ $8,560/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (15 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$390 | 31 Jul 2026 | 12d left | +$1.52/sh | +$2,282 cycle +$5,582 [+$1,144…+$5,747] · 83% credit | 69% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$392 | 31 Jul 2026 | 12d left | +$0.60/sh | +$898 cycle +$4,198 [-$554…+$4,221] · 69% credit | 70% surv 54% |
| Max even-money escape in the band | ~$392 | 31 Jul 2026 | 12d left | +$0.60/sh | +$898 cycle +$4,198 [-$554…+$4,221] · 69% credit | 70% surv 54% |
| SS $392 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$397 | 31 Jul 2026 | 12d left | -$1.82/sh | -$2,731 cycle +$569 [-$4,814…+$420] · 27% credit | 73% surv 61% |
| budget: banked $3,300 debit $2,731 (83% used ≈ 1.3 wk of income) → whole cycle still +$569 cash · rolled 15 ct earn ≈ $34,047/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 17 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: $20,790
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $362.50 | 4d | 17 Jul 2026 | $2.73 | 14/15 | $28,665 | $29,235 | 81% | 88% | +$21,235 | -$0 | 0.0% | $21,686 (vs do-nothing +$896) |
| $360 | 4d | 17 Jul 2026 | $3.50 | 11/15 | $28,875 | $31,155 | 75% | 84% | +$19,367 | -$0 | 0.0% | $22,341 (vs do-nothing +$1,551) |
| $367.50 | 11d | 24 Jul 2026 | $7.20 | 14/15 | $27,491 | $28,061 | 71% | 80% | +$12,679 | -$0 | 0.0% | $27,944 (vs do-nothing +$7,154) |
| $365 | 11d | 24 Jul 2026 | $8.10 | 13/15 | $28,718 | $29,858 | 68% | 78% | +$12,502 | -$0 | 0.0% | $28,603 (vs do-nothing +$7,813) |
| $357.50 | 4d | 17 Jul 2026 | $4.45 | 9/15 | $30,038 | $33,458 | 67% | 81% | +$17,859 | -$0 | 0.0% | $22,914 (vs do-nothing +$2,124) |
| $362.50 | 11d | 24 Jul 2026 | $9.15 | 11/15 | $27,450 | $29,730 | 65% | 76% | +$11,366 | -$0 | 0.0% | $28,556 (vs do-nothing +$7,766) |
| $360 | 18d | 31 Jul 2026 | $11.65 | 14/15 | $27,183 | $27,753 | 60% | 73% | +$8,257 | -$0 | 0.0% | $34,174 (vs do-nothing +$13,384) |
| $357.50 | 11d | 24 Jul 2026 | $11.20 | 9/15 | $27,491 | $30,911 | 59% | 77% | +$14,131 | -$0 | 0.0% | $28,989 (vs do-nothing +$8,199) |
| $355 | 4d | 17 Jul 2026 | $5.60 | 7/15 | $29,400 | $33,960 | 58% | 77% | +$15,190 | -$0 | 0.0% | $23,247 (vs do-nothing +$2,457) |
| $355 | 11d | 24 Jul 2026 | $12.50 | 8/15 | $27,273 | $31,263 | 55% | 75% | +$13,096 | -$0 | 0.0% | $29,118 (vs do-nothing +$8,328) |
| $355 | 18d | 31 Jul 2026 | $14.10 | 12/15 | $28,200 | $29,910 | 54% | 70% | +$7,762 | -$0 | 0.0% | $35,202 (vs do-nothing +$14,412) |
| $352.50 | 11d | 24 Jul 2026 | $13.70 | 8/15 | $29,891 | $33,881 | 50% | 74% | +$13,124 | -$0 | 0.0% | $30,078 (vs do-nothing +$9,288) |
| $352.50 | 4d | 17 Jul 2026 | $7.00 | 6/15 | $31,500 | $36,630 | 48% | 74% | +$14,005 | -$0 | 0.0% | $23,736 (vs do-nothing +$2,946) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $350 | 18d | 31 Jul 2026 | $16.40 | 10/15 | $27,333 | $30,183 | 48% | 68% | +$6,196 | -$0 | 0.0% | $35,100 (vs do-nothing +$14,310) |
| $350 | 11d | 24 Jul 2026 | $14.95 | 7/15 | $28,541 | $33,101 | 46% | 72% | +$11,347 | -$0 | 0.0% | $29,792 (vs do-nothing +$9,002) |
| $347.50 | 11d | 24 Jul 2026 | $16.50 | 6/15 | $27,000 | $32,130 | 41% | 71% | +$9,881 | -$0 | 0.0% | $29,436 (vs do-nothing +$8,646) |
| $347.50 | 4d | 17 Jul 2026 | $10.15 | 4/15 | $30,450 | $36,720 | 31% | 68% | +$9,208 | -$0 | 0.0% | $24,014 (vs do-nothing +$3,224) |
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 15 contracts at the conservative CC.