5 contracts (500 sh) | BE SS: $392.50 | CC-SS: $337.93 (banked floor $321.85) | IV: HIGH | Accounts: Joint:1782
| Max Loss | $41,250 | (ND $82.50 + SW $0) x 500 |
| Normal income ref | $5,938/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 |
|---|
| 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%) | ~$381 | 14 Aug 2026 | 24d left | +$3.27/sh | +$1,634 cycle +$2,739 [+$376…+$1,776] · 82% credit | 64% surv 57% |
| Max even-money escape in the band | ~$391 | 14 Aug 2026 | 24d left | +$0.22/sh | +$110 cycle +$1,215 [-$1,412…+$191] · 30% credit | 69% surv 64% |
| 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 | -$1.06/sh | -$532 cycle +$573 [-$1,705…-$400] · 16% credit | 76% surv 70% |
| budget: banked $1,105 debit $532 (48% used ≈ 0.3 wk of income) → whole cycle still +$573 cash · rolled 5 ct earn ≈ $4,900/mo while parked; 0 ct free to re-sell | ||||||
| Roll out (same strike, buy time) | ~$375 | 31 Jul 2026 | 10d left | -$2.03/sh | -$1,017 cycle +$88 [-$2,421…-$917] · 6% credit | 57% surv 52% |
| 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%) | ~$396 | 14 Aug 2026 | 24d left | +$1.53/sh | +$765 cycle +$1,370 [-$346…+$1,233] · 69% credit | 66% surv 61% |
| Safety roll (pay small debit, max POP) | ~$396 | 7 Aug 2026 | 16d left | -$0.08/sh | -$38 cycle +$567 [-$735…+$526] · 47% credit | 72% surv 65% |
| budget: banked $605 debit $38 (6% used ≈ 0.0 wk of income) → whole cycle still +$567 cash · rolled 5 ct earn ≈ $5,985/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Max even-money escape in the band | ~$401 | 14 Aug 2026 | 24d left | +$0.10/sh | +$51 cycle +$656 [-$1,199…+$469] · 41% credit | 68% surv 64% |
| reaches SS ✓ | ||||||
| Roll out (same strike, buy time) | ~$385 | 31 Jul 2026 | 10d left | -$2.20/sh | -$1,098 cycle -$493 [-$2,210…-$644] · 6% credit | 57% surv 51% |
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 31 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: $6,775
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $385 | 5d | 24 Jul 2026 | $1.21 | 5/5 | $3,630 | $3,630 | 90% | 91% | +$1,587 | -$0 | 0.0% | $6,605 (vs do-nothing $-170) |
| $382.50 | 5d | 24 Jul 2026 | $1.47 | 4/5 | $3,528 | $3,916 | 88% | 89% | +$1,439 | -$0 | 0.0% | $6,743 (vs do-nothing $-32) |
| $380 | 5d | 24 Jul 2026 | $1.72 | 3/5 | $3,096 | $3,871 | 86% | 88% | +$1,110 | -$0 | 0.0% | $6,826 (vs do-nothing +$51) |
| $377.50 | 5d | 24 Jul 2026 | $2.05 | 3/5 | $3,690 | $4,465 | 84% | 86% | +$1,192 | -$0 | 0.0% | $6,925 (vs do-nothing +$150) |
| $375 | 5d | 24 Jul 2026 | $2.21 | 3/5 | $3,978 | $4,753 | 81% | 84% | +$862 | -$0 | 0.0% | $6,973 (vs do-nothing +$198) |
| $380 | 12d | 31 Jul 2026 | $2.75 | 5/5 | $3,438 | $3,438 | 80% | 83% | +$309 | -$0 | 0.0% | $7,375 (vs do-nothing +$600) |
| $372.50 | 5d | 24 Jul 2026 | $2.73 | 2/5 | $3,276 | $4,438 | 79% | 82% | +$705 | -$0 | 0.0% | $7,011 (vs do-nothing +$236) |
| $375 | 12d | 31 Jul 2026 | $3.75 | 4/5 | $3,750 | $4,138 | 76% | 79% | +$350 | -$0 | 0.0% | $7,655 (vs do-nothing +$880) |
| $370 | 5d | 24 Jul 2026 | $3.30 | 2/5 | $3,960 | $5,122 | 76% | 80% | +$806 | -$0 | 0.0% | $7,125 (vs do-nothing +$350) |
| $375 | 19d | 7 Aug 2026 | $4.40 | 5/5 | $3,474 | $3,474 | 74% | 78% | $-44 | -$0 | 0.0% | $8,200 (vs do-nothing +$1,425) |
| $372.50 | 12d | 31 Jul 2026 | $3.75 | 4/5 | $3,750 | $4,138 | 74% | 78% | $-190 | -$0 | 0.0% | $7,655 (vs do-nothing +$880) |
| $367.50 | 5d | 24 Jul 2026 | $3.75 | 2/5 | $4,500 | $5,662 | 72% | 77% | +$659 | -$0 | 0.0% | $7,215 (vs do-nothing +$440) |
| $370 | 12d | 31 Jul 2026 | $4.75 | 3/5 | $3,562 | $4,338 | 71% | 76% | +$150 | -$0 | 0.0% | $7,735 (vs do-nothing +$960) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $370 | 19d | 7 Aug 2026 | $5.90 | 4/5 | $3,726 | $4,114 | 69% | 75% | +$113 | -$0 | 0.0% | $8,515 (vs do-nothing +$1,740) |
| $365 | 5d | 24 Jul 2026 | $4.35 | 2/5 | $5,220 | $6,382 | 69% | 75% | +$579 | -$0 | 0.0% | $7,335 (vs do-nothing +$560) |
| $375 | 26d | 14 Aug 2026 | $5.65 | 5/5 | $3,260 | $3,260 | 67% | 71% | $-2,728 | -$0 | 0.0% | $8,825 (vs do-nothing +$2,050) |
| $362.50 | 5d | 24 Jul 2026 | $5.00 | 1/5 | $3,000 | $4,550 | 65% | 72% | +$218 | -$0 | 0.0% | $7,120 (vs do-nothing +$345) |
| $370 | 26d | 14 Aug 2026 | $6.85 | 4/5 | $3,162 | $3,549 | 64% | 69% | $-2,377 | -$0 | 0.0% | $8,895 (vs do-nothing +$2,120) |
| $365 | 19d | 7 Aug 2026 | $7.10 | 3/5 | $3,363 | $4,138 | 64% | 72% | $-76 | -$0 | 0.0% | $8,440 (vs do-nothing +$1,665) |
| $365 | 26d | 14 Aug 2026 | $8.30 | 4/5 | $3,831 | $4,218 | 61% | 67% | $-2,542 | -$0 | 0.0% | $9,475 (vs do-nothing +$2,700) |
| $360 | 19d | 7 Aug 2026 | $8.60 | 3/5 | $4,074 | $4,849 | 59% | 68% | $-239 | -$0 | 0.0% | $8,890 (vs do-nothing +$2,115) |
| $360 | 26d | 14 Aug 2026 | $9.95 | 3/5 | $3,444 | $4,219 | 58% | 64% | $-2,030 | -$0 | 0.0% | $9,295 (vs do-nothing +$2,520) |
| $357.50 | 5d | 24 Jul 2026 | $6.55 | 1/5 | $3,930 | $5,480 | 57% | 68% | +$25 | -$0 | 0.0% | $7,275 (vs do-nothing +$500) |
| $355 | 26d | 14 Aug 2026 | $11.65 | 3/5 | $4,033 | $4,808 | 53% | 65% | $-198 | -$0 | 0.0% | $9,805 (vs do-nothing +$3,030) |
| $355 | 19d | 7 Aug 2026 | $10.55 | 2/5 | $3,332 | $4,494 | 53% | 65% | $-228 | -$0 | 0.0% | $8,575 (vs do-nothing +$1,800) |
| $355 | 5d | 24 Jul 2026 | $7.40 | 1/5 | $4,440 | $5,990 | 53% | 65% | $-132 | -$0 | 0.0% | $7,360 (vs do-nothing +$585) |
| $352.50 | 5d | 24 Jul 2026 | $8.20 | 1/5 | $4,920 | $6,470 | 49% | 63% | $-392 | -$0 | 0.0% | $7,440 (vs do-nothing +$665) |
| $350 | 26d | 14 Aug 2026 | $13.90 | 2/5 | $3,208 | $4,370 | 48% | 63% | $-188 | -$0 | 0.0% | $9,245 (vs do-nothing +$2,470) |
| $350 | 19d | 7 Aug 2026 | $12.60 | 2/5 | $3,979 | $5,141 | 48% | 62% | $-371 | -$0 | 0.0% | $8,985 (vs do-nothing +$2,210) |
| $350 | 5d | 24 Jul 2026 | $9.35 | 1/5 | $5,610 | $7,160 | 45% | 61% | $-514 | -$0 | 0.0% | $7,555 (vs do-nothing +$780) |
| $347.50 | 5d | 24 Jul 2026 | $10.60 | 1/5 | $6,360 | $7,910 | 41% | 59% | $-648 | -$0 | 0.0% | $7,680 (vs do-nothing +$905) |
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.