5 contracts (500 sh) | BE SS: $392.50 | CC-SS: $338.89 (banked floor $322.88) | IV: MEDIUM | Accounts: Joint:1782
| Max Loss | $41,250 | (ND $82.50 + SW $0) x 500 |
| Normal income ref | $11,906/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 | $3,450 | 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 |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$362 | 31 Jul 2026 | 8d left | +$3.66/sh | +$1,832 cycle +$4,082 [-$360…+$1,737] · 70% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$370 | 14 Aug 2026 | 22d left | +$3.15/sh | +$1,573 cycle +$3,823 [-$1,048…+$1,474] · 64% credit | 70% surv 60% |
| Up-and-out for even (raise the cap, free) | ~$370 | 31 Jul 2026 | 8d left | +$0.65/sh | +$325 cycle +$2,575 [-$2,242…+$131] · 33% credit | 72% surv 62% |
| Max even-money escape in the band | ~$375 | 7 Aug 2026 | 15d left | +$0.48/sh | +$241 cycle +$2,491 [-$2,768…+$17] · 26% credit | 71% 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) | ~$400 | 14 Aug 2026 | 22d left | -$4.31/sh | -$2,153 cycle +$97 [-$5,699…-$2,439] | 87% surv 85% |
| budget: banked $2,250 debit $2,153 (96% used ≈ 0.3 wk of income) → whole cycle still +$97 cash · rolled 5 ct earn ≈ $2,004/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%) | ~$387 | 14 Aug 2026 | 18d left | +$1.82/sh | +$912 cycle +$1,827 [+$428…+$1,822] · 91% credit | 68% surv 54% |
| Roll out (same strike, buy time) | ~$385 | 7 Aug 2026 | 12d left | +$1.81/sh | +$903 cycle +$1,818 [+$404…+$1,486] · 88% credit | 64% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$387 | 7 Aug 2026 | 12d left | +$0.70/sh | +$349 cycle +$1,264 [-$285…+$827] · 59% credit | 65% surv 54% |
| Max even-money escape in the band | ~$387 | 7 Aug 2026 | 12d left | +$0.70/sh | +$349 cycle +$1,264 [-$285…+$827] · 59% credit | 65% surv 54% |
| SS $392 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$392 | 14 Aug 2026 | 18d left | -$0.08/sh | -$40 cycle +$875 [-$650…+$704] · 48% credit | 71% surv 61% |
| budget: banked $915 debit $40 (4% used ≈ 0.1 wk of income) → whole cycle still +$875 cash · rolled 5 ct earn ≈ $7,664/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 2-45 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: 0.733 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $4,160
| 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 | 2d | 24 Jul 2026 | $0.92 | 5/5 | $6,900 | $6,900 | 100% | 100% | +$6,870 | -$0 | 0.0% | $3,910 (vs do-nothing $-250) |
| $382.50 | 2d | 24 Jul 2026 | $1.08 | 4/5 | $6,480 | $6,746 | 99% | 99% | +$6,433 | -$0 | 0.0% | $4,024 (vs do-nothing $-136) |
| $380 | 2d | 24 Jul 2026 | $1.32 | 4/5 | $7,920 | $8,186 | 99% | 99% | +$7,831 | -$0 | 0.0% | $4,120 (vs do-nothing $-40) |
| $377.50 | 2d | 24 Jul 2026 | $1.62 | 3/5 | $7,290 | $7,822 | 98% | 99% | +$7,166 | -$0 | 0.0% | $4,220 (vs do-nothing +$60) |
| $375 | 2d | 24 Jul 2026 | $1.97 | 3/5 | $8,865 | $9,398 | 97% | 98% | +$8,641 | -$0 | 0.0% | $4,325 (vs do-nothing +$165) |
| $372.50 | 2d | 24 Jul 2026 | $2.30 | 2/5 | $6,900 | $7,699 | 96% | 97% | +$6,638 | -$0 | 0.0% | $4,336 (vs do-nothing +$176) |
| $370 | 2d | 24 Jul 2026 | $2.77 | 2/5 | $8,310 | $9,109 | 94% | 96% | +$7,865 | -$0 | 0.0% | $4,430 (vs do-nothing +$270) |
| $367.50 | 2d | 24 Jul 2026 | $3.25 | 2/5 | $9,750 | $10,549 | 92% | 95% | +$9,016 | -$0 | 0.0% | $4,526 (vs do-nothing +$366) |
| $365 | 2d | 24 Jul 2026 | $3.85 | 2/5 | $11,550 | $12,349 | 89% | 94% | +$10,374 | -$0 | 0.0% | $4,646 (vs do-nothing +$486) |
| $362.50 | 2d | 24 Jul 2026 | $4.50 | 1/5 | $6,750 | $7,815 | 86% | 92% | +$5,835 | -$0 | 0.0% | $4,468 (vs do-nothing +$308) |
| $370 | 9d | 31 Jul 2026 | $4.20 | 5/5 | $7,000 | $7,000 | 78% | 82% | +$2,466 | -$0 | 0.0% | $5,550 (vs do-nothing +$1,390) |
| $357.50 | 2d | 24 Jul 2026 | $6.00 | 1/5 | $9,000 | $10,065 | 76% | 87% | +$6,971 | -$0 | 0.0% | $4,618 (vs do-nothing +$458) |
| $367.50 | 9d | 31 Jul 2026 | $4.60 | 4/5 | $6,133 | $6,400 | 76% | 80% | +$1,861 | -$0 | 0.0% | $5,432 (vs do-nothing +$1,272) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $365 | 9d | 31 Jul 2026 | $5.20 | 4/5 | $6,933 | $7,200 | 73% | 79% | +$1,923 | -$0 | 0.0% | $5,672 (vs do-nothing +$1,512) |
| $355 | 2d | 24 Jul 2026 | $6.85 | 1/5 | $10,275 | $11,340 | 71% | 85% | +$7,380 | -$0 | 0.0% | $4,703 (vs do-nothing +$543) |
| $362.50 | 9d | 31 Jul 2026 | $6.00 | 3/5 | $6,000 | $6,532 | 70% | 77% | +$1,615 | -$0 | 0.0% | $5,534 (vs do-nothing +$1,374) |
| $360 | 9d | 31 Jul 2026 | $6.80 | 3/5 | $6,800 | $7,333 | 68% | 75% | +$1,709 | -$0 | 0.0% | $5,774 (vs do-nothing +$1,614) |
| $362.50 | 16d | 7 Aug 2026 | $7.00 | 5/5 | $6,562 | $6,562 | 67% | 73% | $-257 | -$0 | 0.0% | $6,950 (vs do-nothing +$2,790) |
| $357.50 | 9d | 31 Jul 2026 | $7.20 | 3/5 | $7,200 | $7,732 | 64% | 73% | +$1,319 | -$0 | 0.0% | $5,894 (vs do-nothing +$1,734) |
| $360 | 16d | 7 Aug 2026 | $8.00 | 4/5 | $6,000 | $6,266 | 64% | 72% | $-68 | -$0 | 0.0% | $6,792 (vs do-nothing +$2,632) |
| $352.50 | 2d | 24 Jul 2026 | $7.80 | 1/5 | $11,700 | $12,765 | 64% | 82% | +$7,680 | -$0 | 0.0% | $4,798 (vs do-nothing +$638) |
| $357.50 | 16d | 7 Aug 2026 | $8.85 | 4/5 | $6,638 | $6,904 | 62% | 70% | $-93 | -$0 | 0.0% | $7,132 (vs do-nothing +$2,972) |
| $355 | 9d | 31 Jul 2026 | $8.45 | 3/5 | $8,450 | $8,982 | 61% | 72% | +$1,691 | -$0 | 0.0% | $6,269 (vs do-nothing +$2,109) |
| $355 | 23d | 14 Aug 2026 | $10.70 | 5/5 | $6,978 | $6,978 | 60% | 71% | +$1,058 | -$0 | 0.0% | $8,800 (vs do-nothing +$4,640) |
| $355 | 16d | 7 Aug 2026 | $9.45 | 4/5 | $7,088 | $7,354 | 59% | 69% | $-358 | -$0 | 0.0% | $7,372 (vs do-nothing +$3,212) |
| $352.50 | 9d | 31 Jul 2026 | $9.50 | 2/5 | $6,333 | $7,132 | 58% | 70% | +$1,195 | -$0 | 0.0% | $5,776 (vs do-nothing +$1,616) |
| $350 | 2d | 24 Jul 2026 | $8.75 | 1/5 | $13,125 | $14,190 | 57% | 79% | +$7,689 | -$0 | 0.0% | $4,893 (vs do-nothing +$733) |
| $352.50 | 16d | 7 Aug 2026 | $10.50 | 4/5 | $7,875 | $8,141 | 57% | 67% | $-340 | -$0 | 0.0% | $7,792 (vs do-nothing +$3,632) |
| $350 | 9d | 31 Jul 2026 | $10.50 | 2/5 | $7,000 | $7,799 | 55% | 69% | +$1,144 | -$0 | 0.0% | $5,976 (vs do-nothing +$1,816) |
| $350 | 23d | 14 Aug 2026 | $12.60 | 4/5 | $6,574 | $6,840 | 54% | 68% | +$746 | -$0 | 0.0% | $8,632 (vs do-nothing +$4,472) |
| $350 | 16d | 7 Aug 2026 | $11.70 | 3/5 | $6,581 | $7,114 | 54% | 66% | $-198 | -$0 | 0.0% | $7,244 (vs do-nothing +$3,084) |
| $347.50 | 16d | 7 Aug 2026 | $13.00 | 3/5 | $7,312 | $7,845 | 52% | 65% | $-128 | -$0 | 0.0% | $7,634 (vs do-nothing +$3,474) |
| $347.50 | 9d | 31 Jul 2026 | $11.60 | 2/5 | $7,733 | $8,532 | 51% | 67% | +$1,094 | -$0 | 0.0% | $6,196 (vs do-nothing +$2,036) |
| $345 | 23d | 14 Aug 2026 | $15.15 | 4/5 | $7,904 | $8,171 | 50% | 63% | $-996 | -$0 | 0.0% | $9,652 (vs do-nothing +$5,492) |
| $347.50 | 2d | 24 Jul 2026 | $10.00 | 1/5 | $15,000 | $16,065 | 50% | 77% | +$7,836 | -$0 | 0.0% | $5,018 (vs do-nothing +$858) |
| $345 | 16d | 7 Aug 2026 | $13.80 | 3/5 | $7,762 | $8,295 | 49% | 64% | $-381 | -$0 | 0.0% | $7,874 (vs do-nothing +$3,714) |
| $345 | 9d | 31 Jul 2026 | $12.70 | 2/5 | $8,467 | $9,265 | 48% | 65% | +$975 | -$0 | 0.0% | $6,416 (vs do-nothing +$2,256) |
| $342.50 | 16d | 7 Aug 2026 | $15.15 | 3/5 | $8,522 | $9,054 | 47% | 63% | $-368 | -$0 | 0.0% | $8,279 (vs do-nothing +$4,119) |
| $342.50 | 9d | 31 Jul 2026 | $14.10 | 2/5 | $9,400 | $10,199 | 44% | 64% | +$1,010 | -$0 | 0.0% | $6,696 (vs do-nothing +$2,536) |
| $345 | 2d | 24 Jul 2026 | $11.05 | 1/5 | $16,575 | $17,640 | 43% | 73% | +$7,361 | -$0 | 0.0% | $5,123 (vs do-nothing +$963) |
| $342.50 | 2d | 24 Jul 2026 | $12.30 | 1/5 | $18,450 | $19,515 | 36% | 71% | +$6,870 | -$0 | 0.0% | $5,248 (vs do-nothing +$1,088) |
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.