5 contracts (500 sh) | BE SS: $392.50 | CC-SS: $338.45 (banked floor $322.42) | IV: HIGH | Accounts: Joint:1782
| Max Loss | $41,250 | (ND $82.50 + SW $0) x 500 |
| Normal income ref | $14,885/mo | 95% 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 | $2,562 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$358 | 31 Jul 2026 | 10d left | +$2.94/sh | +$1,472 cycle +$4,447 [+$629…+$1,409] · 97% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$363 | 14 Aug 2026 | 24d left | +$3.74/sh | +$1,869 cycle +$4,844 [+$569…+$1,694] · 91% credit | 70% surv 58% |
| Up-and-out for even (raise the cap, free) | ~$363 | 31 Jul 2026 | 10d left | +$0.62/sh | +$308 cycle +$3,283 [-$804…+$93] · 27% credit | 71% surv 59% |
| Max even-money escape in the band | ~$368 | 7 Aug 2026 | 17d left | +$0.41/sh | +$204 cycle +$3,179 [-$1,493…-$243] · 21% credit | 71% surv 63% |
| SS $392 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$398 | 14 Aug 2026 | 24d left | -$5.63/sh | -$2,814 cycle +$161 [-$5,485…-$3,551] | 88% surv 87% |
| budget: banked $2,975 debit $2,814 (95% used ≈ 0.8 wk of income) → whole cycle still +$161 cash · rolled 5 ct earn ≈ $1,768/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$368 | 31 Jul 2026 | 10d left | +$2.73/sh | +$1,367 cycle +$3,042 [+$794…+$1,912] · 98% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$373 | 14 Aug 2026 | 24d left | +$3.46/sh | +$1,728 cycle +$3,403 [+$798…+$2,341] · 93% credit | 70% surv 58% |
| Up-and-out for even (raise the cap, free) | ~$373 | 31 Jul 2026 | 10d left | +$0.41/sh | +$203 cycle +$1,878 [-$603…+$603] · 45% credit | 71% surv 59% |
| Max even-money escape in the band | ~$378 | 7 Aug 2026 | 17d left | +$0.20/sh | +$99 cycle +$1,774 [-$1,184…+$469] · 36% credit | 71% surv 63% |
| SS $392 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$388 | 14 Aug 2026 | 24d left | -$1.91/sh | -$953 cycle +$722 [-$2,458…-$621] · 14% credit | 78% surv 73% |
| budget: banked $1,675 debit $953 (57% used ≈ 0.5 wk of income) → whole cycle still +$722 cash · rolled 5 ct earn ≈ $4,242/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 25 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: 0.727 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $3,338
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $367.50 | 6d | 24 Jul 2026 | $3.35 | 5/5 | $8,375 | $8,375 | 82% | 85% | +$3,858 | -$0 | 0.0% | $4,238 (vs do-nothing +$900) |
| $365 | 6d | 24 Jul 2026 | $3.85 | 4/5 | $7,700 | $8,058 | 79% | 83% | +$3,274 | -$0 | 0.0% | $4,258 (vs do-nothing +$920) |
| $362.50 | 6d | 24 Jul 2026 | $4.50 | 4/5 | $9,000 | $9,358 | 76% | 81% | +$3,614 | -$0 | 0.0% | $4,518 (vs do-nothing +$1,180) |
| $357.50 | 6d | 24 Jul 2026 | $5.95 | 3/5 | $8,925 | $9,640 | 70% | 77% | +$3,063 | -$0 | 0.0% | $4,658 (vs do-nothing +$1,320) |
| $360 | 13d | 31 Jul 2026 | $6.90 | 5/5 | $7,962 | $7,962 | 70% | 77% | +$2,252 | -$0 | 0.0% | $6,012 (vs do-nothing +$2,675) |
| $357.50 | 13d | 31 Jul 2026 | $7.65 | 5/5 | $8,827 | $8,827 | 67% | 75% | +$2,274 | -$0 | 0.0% | $6,388 (vs do-nothing +$3,050) |
| $355 | 6d | 24 Jul 2026 | $6.80 | 3/5 | $10,200 | $10,915 | 66% | 75% | +$3,216 | -$0 | 0.0% | $4,912 (vs do-nothing +$1,575) |
| $355 | 13d | 31 Jul 2026 | $8.60 | 4/5 | $7,938 | $8,296 | 64% | 74% | +$1,948 | -$0 | 0.0% | $6,158 (vs do-nothing +$2,820) |
| $352.50 | 6d | 24 Jul 2026 | $7.70 | 2/5 | $7,700 | $8,773 | 63% | 73% | +$2,193 | -$0 | 0.0% | $4,568 (vs do-nothing +$1,230) |
| $352.50 | 13d | 31 Jul 2026 | $9.50 | 4/5 | $8,769 | $9,127 | 61% | 72% | +$1,954 | -$0 | 0.0% | $6,518 (vs do-nothing +$3,180) |
| $350 | 6d | 24 Jul 2026 | $8.70 | 2/5 | $8,700 | $9,773 | 59% | 72% | +$2,237 | -$0 | 0.0% | $4,768 (vs do-nothing +$1,430) |
| $350 | 13d | 31 Jul 2026 | $10.60 | 4/5 | $9,785 | $10,142 | 58% | 71% | +$2,064 | -$0 | 0.0% | $6,958 (vs do-nothing +$3,620) |
| $350 | 20d | 7 Aug 2026 | $11.95 | 5/5 | $8,962 | $8,962 | 57% | 69% | +$788 | -$0 | 0.0% | $8,538 (vs do-nothing +$5,200) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $347.50 | 6d | 24 Jul 2026 | $9.80 | 2/5 | $9,800 | $10,873 | 55% | 70% | +$2,270 | -$0 | 0.0% | $4,988 (vs do-nothing +$1,650) |
| $347.50 | 13d | 31 Jul 2026 | $11.65 | 3/5 | $8,065 | $8,781 | 55% | 69% | +$1,542 | -$0 | 0.0% | $6,368 (vs do-nothing +$3,030) |
| $345 | 20d | 7 Aug 2026 | $14.30 | 4/5 | $8,580 | $8,938 | 52% | 67% | +$690 | -$0 | 0.0% | $8,438 (vs do-nothing +$5,100) |
| $345 | 27d | 14 Aug 2026 | $15.30 | 5/5 | $8,500 | $8,500 | 52% | 68% | +$1,455 | -$0 | 0.0% | $10,212 (vs do-nothing +$6,875) |
| $345 | 13d | 31 Jul 2026 | $12.90 | 3/5 | $8,931 | $9,646 | 52% | 68% | +$1,601 | -$0 | 0.0% | $6,742 (vs do-nothing +$3,405) |
| $345 | 6d | 24 Jul 2026 | $11.00 | 2/5 | $11,000 | $12,073 | 52% | 68% | +$2,293 | -$0 | 0.0% | $5,228 (vs do-nothing +$1,890) |
| $342.50 | 13d | 31 Jul 2026 | $14.05 | 3/5 | $9,727 | $10,442 | 49% | 67% | +$1,526 | -$0 | 0.0% | $7,088 (vs do-nothing +$3,750) |
| $342.50 | 6d | 24 Jul 2026 | $11.85 | 2/5 | $11,850 | $12,923 | 48% | 66% | +$1,853 | -$0 | 0.0% | $5,398 (vs do-nothing +$2,060) |
| $340 | 20d | 7 Aug 2026 | $16.70 | 3/5 | $7,515 | $8,230 | 47% | 64% | +$449 | -$0 | 0.0% | $7,882 (vs do-nothing +$4,545) |
| $340 | 27d | 14 Aug 2026 | $17.25 | 4/5 | $7,667 | $8,024 | 47% | 65% | +$884 | -$0 | 0.0% | $9,618 (vs do-nothing +$6,280) |
| $340 | 13d | 31 Jul 2026 | $15.35 | 3/5 | $10,627 | $11,342 | 46% | 65% | +$1,487 | -$0 | 0.0% | $7,478 (vs do-nothing +$4,140) |
| $340 | 6d | 24 Jul 2026 | $13.50 | 2/5 | $13,500 | $14,573 | 44% | 65% | +$2,100 | -$0 | 0.0% | $5,728 (vs do-nothing +$2,390) |
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 5 contracts at the conservative CC.