5 contracts (500 sh) | BE SS: $392.50 | CC-SS: $329.86 (banked floor $313.30) | IV: HIGH | Accounts: Joint:1782
| Max Loss | $41,250 | (ND $82.50 + SW $0) x 500 |
| Normal income ref | $15,600/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 | $6,000 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$361 | 14 Aug 2026 | 24d left | +$4.65/sh | +$2,327 cycle +$5,602 [+$740…+$2,296] · 86% credit | 70% surv 56% |
| Roll out (same strike, buy time) | ~$358 | 31 Jul 2026 | 10d left | +$2.93/sh | +$1,464 cycle +$4,739 [+$151…+$1,423] · 78% credit | 67% surv 52% |
| Max even-money escape in the band | ~$371 | 14 Aug 2026 | 24d left | +$0.72/sh | +$362 cycle +$3,637 [-$1,587…+$177] · 28% credit | 75% surv 67% |
| 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) | ~$364 | 31 Jul 2026 | 10d left | +$0.06/sh | +$28 cycle +$3,303 [-$1,611…-$172] · 22% credit | 71% surv 61% |
| Safety roll (pay small debit, max POP) | ~$406 | 14 Aug 2026 | 24d left | -$6.53/sh | -$3,265 cycle +$10 [-$6,221…-$3,764] | 91% surv 91% |
| budget: banked $3,275 debit $3,265 (100% used ≈ 0.7 wk of income) → whole cycle still +$10 cash · rolled 5 ct earn ≈ $1,199/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 | +$2.72/sh | +$1,361 cycle +$3,236 [+$334…+$1,837] · 80% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$376 | 14 Aug 2026 | 24d left | +$2.14/sh | +$1,068 cycle +$2,943 [-$371…+$1,527] · 67% credit | 72% surv 62% |
| Up-and-out for even (raise the cap, free) | ~$371 | 31 Jul 2026 | 10d left | +$1.20/sh | +$599 cycle +$2,474 [-$577…+$965] · 60% credit | 70% surv 57% |
| Max even-money escape in the band | ~$381 | 14 Aug 2026 | 24d left | +$0.44/sh | +$220 cycle +$2,095 [-$1,375…+$583] · 41% credit | 75% surv 67% |
| SS $392 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$391 | 7 Aug 2026 | 16d left | -$3.63/sh | -$1,816 cycle +$59 [-$3,878…-$1,525] · 2% credit | 82% surv 78% |
| budget: banked $1,875 debit $1,816 (97% used ≈ 0.7 wk of income) → whole cycle still +$59 cash · rolled 5 ct earn ≈ $4,736/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, 29 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: $6,650
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $372.50 | 5d | 24 Jul 2026 | $2.73 | 5/5 | $8,190 | $8,190 | 87% | 89% | +$5,178 | -$0 | 0.0% | $7,365 (vs do-nothing +$715) |
| $370 | 5d | 24 Jul 2026 | $3.30 | 4/5 | $7,920 | $8,245 | 85% | 87% | +$4,867 | -$0 | 0.0% | $7,450 (vs do-nothing +$800) |
| $367.50 | 5d | 24 Jul 2026 | $3.75 | 4/5 | $9,000 | $9,325 | 82% | 86% | +$5,162 | -$0 | 0.0% | $7,630 (vs do-nothing +$980) |
| $365 | 5d | 24 Jul 2026 | $4.35 | 3/5 | $7,830 | $8,480 | 79% | 84% | +$4,240 | -$0 | 0.0% | $7,565 (vs do-nothing +$915) |
| $362.50 | 5d | 24 Jul 2026 | $5.00 | 3/5 | $9,000 | $9,650 | 76% | 82% | +$4,560 | -$0 | 0.0% | $7,760 (vs do-nothing +$1,110) |
| $357.50 | 5d | 24 Jul 2026 | $6.55 | 2/5 | $7,860 | $8,835 | 69% | 78% | +$3,446 | -$0 | 0.0% | $7,700 (vs do-nothing +$1,050) |
| $360 | 12d | 31 Jul 2026 | $7.40 | 5/5 | $9,250 | $9,250 | 69% | 77% | +$3,057 | -$0 | 0.0% | $9,700 (vs do-nothing +$3,050) |
| $357.50 | 12d | 31 Jul 2026 | $7.75 | 5/5 | $9,688 | $9,688 | 66% | 75% | +$2,559 | -$0 | 0.0% | $9,875 (vs do-nothing +$3,225) |
| $355 | 5d | 24 Jul 2026 | $7.40 | 2/5 | $8,880 | $9,855 | 66% | 76% | +$3,560 | -$0 | 0.0% | $7,870 (vs do-nothing +$1,220) |
| $355 | 12d | 31 Jul 2026 | $9.30 | 4/5 | $9,300 | $9,625 | 63% | 74% | +$2,764 | -$0 | 0.0% | $9,850 (vs do-nothing +$3,200) |
| $355 | 19d | 7 Aug 2026 | $10.55 | 5/5 | $8,329 | $8,329 | 62% | 73% | +$2,157 | -$0 | 0.0% | $11,275 (vs do-nothing +$4,625) |
| $352.50 | 5d | 24 Jul 2026 | $8.20 | 2/5 | $9,840 | $10,815 | 62% | 74% | +$3,482 | -$0 | 0.0% | $8,030 (vs do-nothing +$1,380) |
| $352.50 | 12d | 31 Jul 2026 | $9.85 | 4/5 | $9,850 | $10,175 | 60% | 72% | +$2,392 | -$0 | 0.0% | $10,070 (vs do-nothing +$3,420) |
| 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 | 5d | 24 Jul 2026 | $9.35 | 2/5 | $11,220 | $12,195 | 58% | 72% | +$3,685 | -$0 | 0.0% | $8,260 (vs do-nothing +$1,610) |
| $350 | 12d | 31 Jul 2026 | $11.25 | 3/5 | $8,438 | $9,088 | 57% | 71% | +$2,083 | -$0 | 0.0% | $9,635 (vs do-nothing +$2,985) |
| $350 | 19d | 7 Aug 2026 | $12.60 | 4/5 | $7,958 | $8,283 | 56% | 70% | +$1,764 | -$0 | 0.0% | $11,170 (vs do-nothing +$4,520) |
| $350 | 26d | 14 Aug 2026 | $13.90 | 5/5 | $8,019 | $8,019 | 56% | 70% | +$1,827 | -$0 | 0.0% | $12,950 (vs do-nothing +$6,300) |
| $347.50 | 5d | 24 Jul 2026 | $10.60 | 2/5 | $12,720 | $13,695 | 54% | 74% | +$5,573 | -$0 | 0.0% | $8,510 (vs do-nothing +$1,860) |
| $347.50 | 12d | 31 Jul 2026 | $11.65 | 3/5 | $8,738 | $9,388 | 54% | 69% | +$1,550 | -$0 | 0.0% | $9,755 (vs do-nothing +$3,105) |
| $345 | 26d | 14 Aug 2026 | $16.10 | 5/5 | $9,288 | $9,288 | 51% | 68% | +$1,750 | -$0 | 0.0% | $14,050 (vs do-nothing +$7,400) |
| $345 | 19d | 7 Aug 2026 | $15.05 | 4/5 | $9,505 | $9,830 | 51% | 68% | +$1,840 | -$0 | 0.0% | $12,150 (vs do-nothing +$5,500) |
| $345 | 12d | 31 Jul 2026 | $13.60 | 3/5 | $10,200 | $10,850 | 50% | 68% | +$2,107 | -$0 | 0.0% | $10,340 (vs do-nothing +$3,690) |
| $345 | 5d | 24 Jul 2026 | $11.40 | 2/5 | $13,680 | $14,655 | 49% | 72% | +$5,071 | -$0 | 0.0% | $8,670 (vs do-nothing +$2,020) |
| $342.50 | 12d | 31 Jul 2026 | $14.75 | 3/5 | $11,062 | $11,712 | 47% | 67% | +$1,989 | -$0 | 0.0% | $10,685 (vs do-nothing +$4,035) |
| $340 | 26d | 14 Aug 2026 | $18.85 | 4/5 | $8,700 | $9,025 | 45% | 66% | +$1,441 | -$0 | 0.0% | $13,670 (vs do-nothing +$7,020) |
| $340 | 19d | 7 Aug 2026 | $17.65 | 3/5 | $8,361 | $9,011 | 45% | 65% | +$1,344 | -$0 | 0.0% | $11,555 (vs do-nothing +$4,905) |
| $342.50 | 5d | 24 Jul 2026 | $12.85 | 2/5 | $15,420 | $16,395 | 44% | 70% | +$5,168 | -$0 | 0.0% | $8,960 (vs do-nothing +$2,310) |
| $340 | 12d | 31 Jul 2026 | $16.30 | 2/5 | $8,150 | $9,125 | 44% | 65% | +$1,397 | -$0 | 0.0% | $9,650 (vs do-nothing +$3,000) |
| $340 | 5d | 24 Jul 2026 | $14.50 | 1/5 | $8,700 | $10,000 | 39% | 68% | +$2,663 | -$0 | 0.0% | $7,970 (vs do-nothing +$1,320) |
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.