5 contracts (500 sh) | BE SS: $392.50 | CC-SS: $338.16 (banked floor $322.11) | IV: HIGH | Accounts: Joint:1782
| Max Loss | $41,250 | (ND $82.50 + SW $0) x 500 |
| Normal income ref | $11,559/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 | $4,250 | 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) | ~$368 | 14 Aug 2026 | 16d left | +$1.01/sh | +$507 cycle +$3,632 [-$158…+$564] · 58% credit | 66% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$368 | 14 Aug 2026 | 16d left | +$0.66/sh | +$332 cycle +$3,457 [-$356…+$369] · 43% credit | 66% surv 53% |
| Max even-money escape in the band | ~$368 | 14 Aug 2026 | 16d left | +$0.66/sh | +$332 cycle +$3,457 [-$356…+$369] · 43% credit | 66% 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) | ~$388 | 14 Aug 2026 | 16d left | -$5.85/sh | -$2,927 cycle +$198 [-$4,324…-$3,276] | 80% surv 76% |
| budget: banked $3,125 debit $2,927 (94% used ≈ 2.3 wk of income) → whole cycle still +$198 cash · rolled 5 ct earn ≈ $4,140/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 |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$365 | 31 Jul 2026 | 8d left | +$3.50/sh | +$1,751 cycle +$3,751 [+$1,085…+$2,182] · 98% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$371 | 14 Aug 2026 | 22d left | +$4.17/sh | +$2,083 cycle +$4,083 [+$903…+$2,461] · 92% credit | 70% surv 58% |
| Up-and-out for even (raise the cap, free) | ~$371 | 31 Jul 2026 | 8d left | +$0.83/sh | +$417 cycle +$2,417 [-$696…+$666] · 42% credit | 71% surv 60% |
| Max even-money escape in the band | ~$381 | 14 Aug 2026 | 22d left | +$0.35/sh | +$176 cycle +$2,176 [-$1,661…+$326] · 31% credit | 75% surv 69% |
| 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 | 22d left | -$3.22/sh | -$1,610 cycle +$390 [-$4,146…-$1,726] | 84% surv 81% |
| budget: banked $2,000 debit $1,610 (80% used ≈ 0.3 wk of income) → whole cycle still +$390 cash · rolled 5 ct earn ≈ $2,825/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 |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$391 | 14 Aug 2026 | 16d left | +$2.25/sh | +$1,127 cycle +$1,917 [+$1,009…+$2,282] · 100% credit | 63% surv 46% |
| Roll out (same strike, buy time) | ~$395 | 14 Aug 2026 | 16d left | +$0.11/sh | +$57 cycle +$847 [-$217…+$1,040] · 64% credit | 66% surv 52% |
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 41 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: 0.736 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $4,950
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $380 | 3d | 24 Jul 2026 | $1.35 | 5/5 | $6,750 | $6,750 | 97% | 97% | +$6,348 | -$0 | 0.0% | $4,925 (vs do-nothing $-25) |
| $377.50 | 3d | 24 Jul 2026 | $1.65 | 4/5 | $6,600 | $7,020 | 96% | 96% | +$6,092 | -$0 | 0.0% | $5,050 (vs do-nothing +$100) |
| $375 | 3d | 24 Jul 2026 | $2.01 | 3/5 | $6,030 | $6,870 | 94% | 95% | +$5,441 | -$0 | 0.0% | $5,133 (vs do-nothing +$183) |
| $372.50 | 3d | 24 Jul 2026 | $2.38 | 3/5 | $7,140 | $7,980 | 92% | 94% | +$6,247 | -$0 | 0.0% | $5,244 (vs do-nothing +$294) |
| $367.50 | 3d | 24 Jul 2026 | $3.30 | 2/5 | $6,600 | $7,860 | 87% | 91% | +$5,313 | -$0 | 0.0% | $5,330 (vs do-nothing +$380) |
| $365 | 3d | 24 Jul 2026 | $4.00 | 2/5 | $8,000 | $9,260 | 84% | 89% | +$6,164 | -$0 | 0.0% | $5,470 (vs do-nothing +$520) |
| $370 | 3d | 24 Jul 2026 | $2.87 | 3/5 | $8,610 | $9,450 | 81% | 84% | +$3,304 | -$0 | 0.0% | $5,391 (vs do-nothing +$441) |
| $362.50 | 3d | 24 Jul 2026 | $4.45 | 2/5 | $8,900 | $10,160 | 80% | 87% | +$6,334 | -$0 | 0.0% | $5,560 (vs do-nothing +$610) |
| $370 | 10d | 31 Jul 2026 | $4.25 | 5/5 | $6,375 | $6,375 | 76% | 81% | +$1,647 | -$0 | 0.0% | $6,375 (vs do-nothing +$1,425) |
| $367.50 | 10d | 31 Jul 2026 | $4.75 | 5/5 | $7,125 | $7,125 | 74% | 79% | +$1,602 | -$0 | 0.0% | $6,625 (vs do-nothing +$1,675) |
| $365 | 10d | 31 Jul 2026 | $5.50 | 4/5 | $6,600 | $7,020 | 71% | 77% | +$1,461 | -$0 | 0.0% | $6,590 (vs do-nothing +$1,640) |
| $365 | 17d | 7 Aug 2026 | $6.80 | 5/5 | $6,000 | $6,000 | 69% | 76% | +$1,105 | -$0 | 0.0% | $7,650 (vs do-nothing +$2,700) |
| $362.50 | 10d | 31 Jul 2026 | $6.00 | 4/5 | $7,200 | $7,620 | 68% | 75% | +$1,251 | -$0 | 0.0% | $6,790 (vs do-nothing +$1,840) |
| 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 | 17d | 7 Aug 2026 | $7.60 | 5/5 | $6,706 | $6,706 | 67% | 75% | +$1,163 | -$0 | 0.0% | $8,050 (vs do-nothing +$3,100) |
| $360 | 10d | 31 Jul 2026 | $6.85 | 3/5 | $6,165 | $7,005 | 66% | 74% | +$1,022 | -$0 | 0.0% | $6,585 (vs do-nothing +$1,635) |
| $357.50 | 3d | 24 Jul 2026 | $6.00 | 1/5 | $6,000 | $7,680 | 65% | 74% | +$1,283 | -$0 | 0.0% | $5,410 (vs do-nothing +$460) |
| $360 | 17d | 7 Aug 2026 | $8.35 | 4/5 | $5,894 | $6,314 | 64% | 73% | +$890 | -$0 | 0.0% | $7,730 (vs do-nothing +$2,780) |
| $360 | 24d | 14 Aug 2026 | $9.55 | 5/5 | $5,969 | $5,969 | 63% | 73% | +$910 | -$0 | 0.0% | $9,025 (vs do-nothing +$4,075) |
| $357.50 | 10d | 31 Jul 2026 | $7.95 | 3/5 | $7,155 | $7,995 | 62% | 72% | +$1,253 | -$0 | 0.0% | $6,915 (vs do-nothing +$1,965) |
| $357.50 | 17d | 7 Aug 2026 | $9.35 | 4/5 | $6,600 | $7,020 | 61% | 71% | +$972 | -$0 | 0.0% | $8,130 (vs do-nothing +$3,180) |
| $355 | 3d | 24 Jul 2026 | $7.20 | 1/5 | $7,200 | $8,880 | 61% | 72% | +$1,596 | -$0 | 0.0% | $5,530 (vs do-nothing +$580) |
| $355 | 10d | 31 Jul 2026 | $9.00 | 3/5 | $8,100 | $8,940 | 59% | 70% | +$1,358 | -$0 | 0.0% | $7,230 (vs do-nothing +$2,280) |
| $355 | 17d | 7 Aug 2026 | $10.25 | 4/5 | $7,235 | $7,655 | 59% | 70% | +$927 | -$0 | 0.0% | $8,490 (vs do-nothing +$3,540) |
| $355 | 24d | 14 Aug 2026 | $12.00 | 4/5 | $6,000 | $6,420 | 58% | 70% | +$1,008 | -$0 | 0.0% | $9,190 (vs do-nothing +$4,240) |
| $352.50 | 3d | 24 Jul 2026 | $7.85 | 1/5 | $7,850 | $9,530 | 57% | 69% | +$1,246 | -$0 | 0.0% | $5,595 (vs do-nothing +$645) |
| $352.50 | 10d | 31 Jul 2026 | $10.30 | 2/5 | $6,180 | $7,440 | 56% | 69% | +$1,069 | -$0 | 0.0% | $6,730 (vs do-nothing +$1,780) |
| $352.50 | 17d | 7 Aug 2026 | $11.30 | 3/5 | $5,982 | $6,822 | 56% | 69% | +$697 | -$0 | 0.0% | $7,920 (vs do-nothing +$2,970) |
| $350 | 24d | 14 Aug 2026 | $13.70 | 4/5 | $6,850 | $7,270 | 53% | 67% | +$759 | -$0 | 0.0% | $9,870 (vs do-nothing +$4,920) |
| $350 | 17d | 7 Aug 2026 | $13.10 | 3/5 | $6,935 | $7,775 | 53% | 68% | +$1,050 | -$0 | 0.0% | $8,460 (vs do-nothing +$3,510) |
| $350 | 10d | 31 Jul 2026 | $11.40 | 2/5 | $6,840 | $8,100 | 53% | 67% | +$1,053 | -$0 | 0.0% | $6,950 (vs do-nothing +$2,000) |
| $350 | 3d | 24 Jul 2026 | $9.20 | 1/5 | $9,200 | $10,880 | 53% | 67% | +$1,477 | -$0 | 0.0% | $5,730 (vs do-nothing +$780) |
| $347.50 | 17d | 7 Aug 2026 | $13.50 | 3/5 | $7,147 | $7,987 | 50% | 66% | +$616 | -$0 | 0.0% | $8,580 (vs do-nothing +$3,630) |
| $347.50 | 10d | 31 Jul 2026 | $12.40 | 2/5 | $7,440 | $8,700 | 49% | 66% | +$918 | -$0 | 0.0% | $7,150 (vs do-nothing +$2,200) |
| $347.50 | 3d | 24 Jul 2026 | $10.45 | 1/5 | $10,450 | $12,130 | 48% | 66% | +$1,487 | -$0 | 0.0% | $5,855 (vs do-nothing +$905) |
| $345 | 24d | 14 Aug 2026 | $16.15 | 3/5 | $6,056 | $6,896 | 47% | 65% | +$543 | -$0 | 0.0% | $9,375 (vs do-nothing +$4,425) |
| $345 | 17d | 7 Aug 2026 | $14.65 | 3/5 | $7,756 | $8,596 | 47% | 65% | +$533 | -$0 | 0.0% | $8,925 (vs do-nothing +$3,975) |
| $345 | 10d | 31 Jul 2026 | $13.35 | 2/5 | $8,010 | $9,270 | 46% | 64% | +$691 | -$0 | 0.0% | $7,340 (vs do-nothing +$2,390) |
| $345 | 3d | 24 Jul 2026 | $11.35 | 1/5 | $11,350 | $13,030 | 44% | 64% | +$1,024 | -$0 | 0.0% | $5,945 (vs do-nothing +$995) |
| $342.50 | 17d | 7 Aug 2026 | $16.05 | 3/5 | $8,497 | $9,337 | 44% | 63% | +$534 | -$0 | 0.0% | $9,345 (vs do-nothing +$4,395) |
| $342.50 | 10d | 31 Jul 2026 | $14.70 | 2/5 | $8,820 | $10,080 | 42% | 63% | +$640 | -$0 | 0.0% | $7,610 (vs do-nothing +$2,660) |
| $342.50 | 3d | 24 Jul 2026 | $12.85 | 1/5 | $12,850 | $14,530 | 40% | 62% | +$1,039 | -$0 | 0.0% | $6,095 (vs do-nothing +$1,145) |
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.