15 contracts (1,500 sh) | BE SS: $392.50 | CC-SS: $338.28 (banked floor $335.86) | IV: MEDIUM | Accounts: Joint:1782, Main:1299
| Max Loss | $123,750 | (ND $82.50 + SW $0) x 1500 |
| Normal income ref | $51,136/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) | ~$365 | 24 Jul 2026 | 9d left | +$6.89/sh | +$10,331 cycle +$13,406 [+$8,268…+$10,559] · 99% credit | 69% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$381 | 31 Jul 2026 | 16d left | +$2.42/sh | +$3,633 cycle +$6,708 [+$75…+$3,629] · 76% credit | 78% surv 71% |
| Max even-money escape in the band | ~$386 | 31 Jul 2026 | 16d left | +$0.79/sh | +$1,182 cycle +$4,257 [-$2,800…+$1,150] · 42% credit | 81% surv 76% |
| 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) | ~$381 | 24 Jul 2026 | 9d left | +$0.21/sh | +$309 cycle +$3,384 [-$3,501…+$111] · 26% credit | 81% surv 75% |
| Safety roll (pay small debit, max POP) | ~$396 | 31 Jul 2026 | 16d left | -$1.78/sh | -$2,665 cycle +$410 [-$7,340…-$2,755] · 1% credit | 86% surv 84% |
| budget: banked $3,075 debit $2,665 (87% used ≈ 0.5 wk of income) → whole cycle still +$410 cash · rolled 15 ct earn ≈ $8,964/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 | +$1.30/sh | +$1,952 cycle +$5,252 [+$925…+$5,037] · 88% credit | 68% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$391 | 31 Jul 2026 | 12d left | +$0.89/sh | +$1,329 cycle +$4,629 [+$226…+$4,257] · 79% credit | 69% surv 53% |
| Max even-money escape in the band | ~$391 | 31 Jul 2026 | 12d left | +$0.89/sh | +$1,329 cycle +$4,629 [+$226…+$4,257] · 79% credit | 69% surv 53% |
| SS $392 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$396 | 31 Jul 2026 | 12d left | -$1.54/sh | -$2,309 cycle +$991 [-$3,969…-$61] · 25% credit | 72% surv 60% |
| budget: banked $3,300 debit $2,309 (70% used ≈ 1.1 wk of income) → whole cycle still +$991 cash · rolled 15 ct earn ≈ $34,312/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, 22 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: 0.750 (IBKR) | 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 | 13/15 | $26,618 | $27,758 | 80% | 86% | +$18,533 | -$0 | 0.0% | $21,622 (vs do-nothing +$832) |
| $370 | 11d | 24 Jul 2026 | $6.30 | 15/15 | $25,773 | $25,773 | 73% | 80% | +$11,621 | -$0 | 0.0% | $27,105 (vs do-nothing +$6,315) |
| $360 | 4d | 17 Jul 2026 | $3.50 | 10/15 | $26,250 | $29,100 | 72% | 82% | +$16,276 | -$0 | 0.0% | $22,200 (vs do-nothing +$1,410) |
| $367.50 | 11d | 24 Jul 2026 | $7.20 | 14/15 | $27,491 | $28,061 | 70% | 79% | +$11,865 | -$0 | 0.0% | $27,944 (vs do-nothing +$7,154) |
| $365 | 11d | 24 Jul 2026 | $8.10 | 12/15 | $26,509 | $28,219 | 67% | 77% | +$10,754 | -$0 | 0.0% | $28,002 (vs do-nothing +$7,212) |
| $357.50 | 4d | 17 Jul 2026 | $4.45 | 8/15 | $26,700 | $30,690 | 64% | 79% | +$14,397 | -$0 | 0.0% | $22,678 (vs do-nothing +$1,888) |
| $362.50 | 11d | 24 Jul 2026 | $9.15 | 11/15 | $27,450 | $29,730 | 64% | 75% | +$10,558 | -$0 | 0.0% | $28,556 (vs do-nothing +$7,766) |
| $362.50 | 18d | 31 Jul 2026 | $10.45 | 15/15 | $26,125 | $26,125 | 62% | 74% | +$7,440 | -$0 | 0.0% | $33,330 (vs do-nothing +$12,540) |
| $360 | 18d | 31 Jul 2026 | $11.65 | 14/15 | $27,183 | $27,753 | 59% | 72% | +$7,521 | -$0 | 0.0% | $34,174 (vs do-nothing +$13,384) |
| $357.50 | 11d | 24 Jul 2026 | $11.20 | 9/15 | $27,491 | $30,911 | 57% | 72% | +$8,914 | -$0 | 0.0% | $28,989 (vs do-nothing +$8,199) |
| $357.50 | 18d | 31 Jul 2026 | $12.54 | 13/15 | $27,170 | $28,310 | 56% | 71% | +$6,665 | -$0 | 0.0% | $34,375 (vs do-nothing +$13,585) |
| $355 | 4d | 17 Jul 2026 | $5.60 | 7/15 | $29,400 | $33,960 | 55% | 75% | +$13,485 | -$0 | 0.0% | $23,247 (vs do-nothing +$2,457) |
| $355 | 18d | 31 Jul 2026 | $14.10 | 11/15 | $25,850 | $28,130 | 53% | 70% | +$6,442 | -$0 | 0.0% | $34,001 (vs do-nothing +$13,211) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $355 | 11d | 24 Jul 2026 | $12.50 | 8/15 | $27,273 | $31,263 | 53% | 71% | +$8,298 | -$0 | 0.0% | $29,118 (vs do-nothing +$8,328) |
| $352.50 | 18d | 31 Jul 2026 | $14.87 | 11/15 | $27,257 | $29,537 | 50% | 68% | +$5,622 | -$0 | 0.0% | $34,845 (vs do-nothing +$14,055) |
| $352.50 | 11d | 24 Jul 2026 | $13.70 | 7/15 | $26,155 | $30,715 | 50% | 69% | +$7,189 | -$0 | 0.0% | $28,917 (vs do-nothing +$8,127) |
| $350 | 18d | 31 Jul 2026 | $16.40 | 10/15 | $27,333 | $30,183 | 47% | 67% | +$5,495 | -$0 | 0.0% | $35,100 (vs do-nothing +$14,310) |
| $350 | 11d | 24 Jul 2026 | $14.95 | 7/15 | $28,541 | $33,101 | 46% | 68% | +$7,004 | -$0 | 0.0% | $29,792 (vs do-nothing +$9,002) |
| $352.50 | 4d | 17 Jul 2026 | $7.00 | 5/15 | $26,250 | $31,950 | 46% | 71% | +$10,144 | -$0 | 0.0% | $23,245 (vs do-nothing +$2,455) |
| $347.50 | 18d | 31 Jul 2026 | $17.41 | 9/15 | $26,120 | $29,540 | 44% | 66% | +$4,378 | -$0 | 0.0% | $34,581 (vs do-nothing +$13,791) |
| $347.50 | 11d | 24 Jul 2026 | $16.50 | 6/15 | $27,000 | $32,130 | 42% | 67% | +$6,157 | -$0 | 0.0% | $29,436 (vs do-nothing +$8,646) |
| $347.50 | 4d | 17 Jul 2026 | $10.15 | 4/15 | $30,450 | $36,720 | 28% | 66% | +$7,540 | -$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.