5 contracts (500 sh) | BE SS: $392.50 | CC-SS: $346.12 (banked floor $330.59) | IV: MEDIUM | Accounts: Joint:1782
| Max Loss | $41,250 | (ND $82.50 + SW $0) x 500 |
| Normal income ref | $10,491/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 | $3,020 | 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%) | ~$369 | 14 Aug 2026 | 19d left | +$3.34/sh | +$1,669 cycle +$4,519 [+$761…+$1,667] · 99% credit | 67% surv 53% |
| Roll out (same strike, buy time) | ~$368 | 7 Aug 2026 | 12d left | +$1.94/sh | +$969 cycle +$3,819 [+$81…+$853] · 79% credit | 64% surv 52% |
| Max even-money escape in the band | ~$374 | 14 Aug 2026 | 19d left | +$1.20/sh | +$602 cycle +$3,452 [-$445…+$495] · 43% credit | 70% surv 59% |
| 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) | ~$371 | 7 Aug 2026 | 12d left | +$0.23/sh | +$114 cycle +$2,964 [-$947…-$103] · 23% credit | 67% surv 56% |
| Safety roll (pay small debit, max POP) | ~$399 | 14 Aug 2026 | 19d left | -$5.51/sh | -$2,756 cycle +$94 [-$4,696…-$3,223] | 85% surv 83% |
| budget: banked $2,850 debit $2,756 (97% used ≈ 1.4 wk of income) → whole cycle still +$94 cash · rolled 5 ct earn ≈ $2,506/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 |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$381 | 14 Aug 2026 | 19d left | +$3.00/sh | +$1,501 cycle +$3,001 [+$859…+$2,053] · 99% credit | 67% surv 53% |
| Roll out (same strike, buy time) | ~$380 | 7 Aug 2026 | 12d left | +$1.68/sh | +$841 cycle +$2,341 [+$161…+$1,128] · 84% credit | 64% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$381 | 7 Aug 2026 | 12d left | +$1.12/sh | +$561 cycle +$2,061 [-$155…+$792] · 64% credit | 65% surv 53% |
| Max even-money escape in the band | ~$386 | 14 Aug 2026 | 19d left | +$0.87/sh | +$433 cycle +$1,933 [-$355…+$838] · 56% credit | 70% surv 59% |
| 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 | 14 Aug 2026 | 19d left | -$2.52/sh | -$1,262 cycle +$238 [-$2,372…-$1,048] · 8% credit | 76% surv 70% |
| budget: banked $1,500 debit $1,262 (84% used ≈ 1.2 wk of income) → whole cycle still +$238 cash · rolled 5 ct earn ≈ $5,098/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 |
|---|
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 30 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: $3,895
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $375 | 10d | 31 Jul 2026 | $4.05 | 5/5 | $6,075 | $6,075 | 77% | 81% | +$1,682 | -$0 | 0.0% | $5,045 (vs do-nothing +$1,150) |
| $372.50 | 10d | 31 Jul 2026 | $4.25 | 5/5 | $6,375 | $6,375 | 75% | 79% | +$1,222 | -$0 | 0.0% | $5,145 (vs do-nothing +$1,250) |
| $370 | 10d | 31 Jul 2026 | $5.30 | 4/5 | $6,360 | $6,885 | 72% | 78% | +$1,545 | -$0 | 0.0% | $5,315 (vs do-nothing +$1,420) |
| $362.50 | 3d | 24 Jul 2026 | $5.60 | 1/5 | $5,600 | $7,700 | 72% | 82% | +$3,445 | -$0 | 0.0% | $4,280 (vs do-nothing +$385) |
| $367.50 | 10d | 31 Jul 2026 | $5.70 | 4/5 | $6,840 | $7,365 | 69% | 76% | +$1,243 | -$0 | 0.0% | $5,475 (vs do-nothing +$1,580) |
| $370 | 17d | 7 Aug 2026 | $6.55 | 5/5 | $5,779 | $5,779 | 68% | 74% | $-27 | -$0 | 0.0% | $6,295 (vs do-nothing +$2,400) |
| $365 | 10d | 31 Jul 2026 | $6.70 | 3/5 | $6,030 | $7,080 | 66% | 74% | +$1,173 | -$0 | 0.0% | $5,380 (vs do-nothing +$1,485) |
| $367.50 | 17d | 7 Aug 2026 | $7.10 | 5/5 | $6,265 | $6,265 | 66% | 73% | $-220 | -$0 | 0.0% | $6,570 (vs do-nothing +$2,675) |
| $365 | 24d | 14 Aug 2026 | $9.60 | 5/5 | $6,000 | $6,000 | 64% | 73% | +$1,071 | -$0 | 0.0% | $7,820 (vs do-nothing +$3,925) |
| $365 | 17d | 7 Aug 2026 | $8.15 | 4/5 | $5,753 | $6,278 | 64% | 71% | $-24 | -$0 | 0.0% | $6,455 (vs do-nothing +$2,560) |
| $362.50 | 10d | 31 Jul 2026 | $7.55 | 3/5 | $6,795 | $7,845 | 63% | 73% | +$1,202 | -$0 | 0.0% | $5,635 (vs do-nothing +$1,740) |
| $362.50 | 17d | 7 Aug 2026 | $8.80 | 4/5 | $6,212 | $6,737 | 61% | 70% | $-204 | -$0 | 0.0% | $6,715 (vs do-nothing +$2,820) |
| $357.50 | 3d | 24 Jul 2026 | $7.40 | 1/5 | $7,400 | $9,500 | 60% | 77% | +$3,667 | -$0 | 0.0% | $4,460 (vs do-nothing +$565) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $360 | 10d | 31 Jul 2026 | $8.40 | 3/5 | $7,560 | $8,610 | 60% | 71% | +$1,149 | -$0 | 0.0% | $5,890 (vs do-nothing +$1,995) |
| $360 | 24d | 14 Aug 2026 | $11.45 | 4/5 | $5,725 | $6,250 | 59% | 70% | +$846 | -$0 | 0.0% | $7,775 (vs do-nothing +$3,880) |
| $360 | 17d | 7 Aug 2026 | $10.05 | 3/5 | $5,321 | $6,371 | 59% | 69% | $-8 | -$0 | 0.0% | $6,385 (vs do-nothing +$2,490) |
| $357.50 | 10d | 31 Jul 2026 | $9.40 | 2/5 | $5,640 | $7,215 | 57% | 69% | +$764 | -$0 | 0.0% | $5,425 (vs do-nothing +$1,530) |
| $357.50 | 17d | 7 Aug 2026 | $10.80 | 3/5 | $5,718 | $6,768 | 56% | 67% | $-166 | -$0 | 0.0% | $6,610 (vs do-nothing +$2,715) |
| $355 | 3d | 24 Jul 2026 | $8.45 | 1/5 | $8,450 | $10,550 | 54% | 74% | +$3,674 | -$0 | 0.0% | $4,565 (vs do-nothing +$670) |
| $355 | 17d | 7 Aug 2026 | $12.00 | 3/5 | $6,353 | $7,403 | 54% | 66% | $-127 | -$0 | 0.0% | $6,970 (vs do-nothing +$3,075) |
| $355 | 24d | 14 Aug 2026 | $13.60 | 4/5 | $6,800 | $7,325 | 54% | 68% | +$832 | -$0 | 0.0% | $8,635 (vs do-nothing +$4,740) |
| $355 | 10d | 31 Jul 2026 | $10.60 | 2/5 | $6,360 | $7,935 | 53% | 68% | +$817 | -$0 | 0.0% | $5,665 (vs do-nothing +$1,770) |
| $352.50 | 17d | 7 Aug 2026 | $13.05 | 3/5 | $6,909 | $7,959 | 51% | 65% | $-207 | -$0 | 0.0% | $7,285 (vs do-nothing +$3,390) |
| $352.50 | 10d | 31 Jul 2026 | $11.65 | 2/5 | $6,990 | $8,565 | 50% | 66% | +$720 | -$0 | 0.0% | $5,875 (vs do-nothing +$1,980) |
| $350 | 17d | 7 Aug 2026 | $14.55 | 3/5 | $7,703 | $8,753 | 48% | 64% | $-90 | -$0 | 0.0% | $7,735 (vs do-nothing +$3,840) |
| $352.50 | 3d | 24 Jul 2026 | $9.60 | 1/5 | $9,600 | $11,700 | 48% | 71% | +$3,599 | -$0 | 0.0% | $4,680 (vs do-nothing +$785) |
| $350 | 10d | 31 Jul 2026 | $12.55 | 2/5 | $7,530 | $9,105 | 47% | 64% | +$472 | -$0 | 0.0% | $6,055 (vs do-nothing +$2,160) |
| $347.50 | 17d | 7 Aug 2026 | $15.65 | 2/5 | $5,524 | $7,099 | 45% | 63% | +$365 | -$0 | 0.0% | $6,675 (vs do-nothing +$2,780) |
| $350 | 3d | 24 Jul 2026 | $10.80 | 1/5 | $10,800 | $12,900 | 42% | 68% | +$3,391 | -$0 | 0.0% | $4,800 (vs do-nothing +$905) |
| $347.50 | 3d | 24 Jul 2026 | $12.05 | 1/5 | $12,050 | $14,150 | 36% | 66% | +$3,054 | -$0 | 0.0% | $4,925 (vs do-nothing +$1,030) |
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.