5 contracts (500 sh) | BE SS: $392.50 | CC-SS: $338.99 (banked floor $322.98) | IV: HIGH | Accounts: Joint:1782
| Max Loss | $41,250 | (ND $82.50 + SW $0) x 500 |
| Normal income ref | $11,822/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 | $3,450 | 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) | ~$342 | 31 Jul 2026 | 8d left | +$3.94/sh | +$1,972 cycle +$8,122 | 67% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$350 | 31 Jul 2026 | 8d left | +$0.79/sh | +$395 cycle +$6,545 | 72% surv 62% |
| Max even-money escape in the band | ~$360 | 14 Aug 2026 | 22d left | +$0.09/sh | +$45 cycle +$6,195 | 76% surv 70% |
| SS $392 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$385 | 7 Aug 2026 | 15d left | -$5.07/sh | -$2,534 cycle +$3,616 | 91% surv 90% |
| budget: banked $6,150 debit $2,534 (41% used ≈ 0.1 wk of income) → whole cycle still +$3,616 cash · rolled 5 ct earn ≈ $1,721/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) | ~$362 | 31 Jul 2026 | 8d left | +$3.69/sh | +$1,843 cycle +$4,093 [-$311…+$1,742] · 71% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$370 | 14 Aug 2026 | 22d left | +$3.21/sh | +$1,604 cycle +$3,854 [-$917…+$1,509] · 64% credit | 70% surv 60% |
| Up-and-out for even (raise the cap, free) | ~$370 | 31 Jul 2026 | 8d left | +$0.71/sh | +$356 cycle +$2,606 [-$2,159…+$156] · 35% credit | 72% surv 62% |
| Max even-money escape in the band | ~$375 | 7 Aug 2026 | 15d left | +$0.46/sh | +$231 cycle +$2,481 [-$2,505…+$40] · 28% credit | 74% surv 66% |
| 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 | -$4.24/sh | -$2,122 cycle +$128 [-$5,613…-$2,424] | 87% surv 85% |
| budget: banked $2,250 debit $2,122 (94% used ≈ 0.3 wk of income) → whole cycle still +$128 cash · rolled 5 ct earn ≈ $2,005/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 | +$1.87/sh | +$933 cycle +$1,848 [+$464…+$1,832] · 92% credit | 67% surv 54% |
| Roll out (same strike, buy time) | ~$385 | 7 Aug 2026 | 12d left | +$1.80/sh | +$900 cycle +$1,815 [+$419…+$1,492] · 89% credit | 64% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$387 | 7 Aug 2026 | 12d left | +$0.74/sh | +$369 cycle +$1,284 [-$222…+$859] · 60% credit | 65% surv 54% |
| Max even-money escape in the band | ~$387 | 7 Aug 2026 | 12d left | +$0.74/sh | +$369 cycle +$1,284 [-$222…+$859] · 60% 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 | -$0.04/sh | -$19 cycle +$896 [-$602…+$748] · 50% credit | 71% surv 60% |
| budget: banked $915 debit $19 (2% used ≈ 0.0 wk of income) → whole cycle still +$896 cash · rolled 5 ct earn ≈ $7,668/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: $4,460
| 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% | +$6,871 | -$0 | 0.0% | $3,910 (vs do-nothing $-550) |
| $382.50 | 2d | 24 Jul 2026 | $1.08 | 4/5 | $6,480 | $6,859 | 99% | 99% | +$6,433 | -$0 | 0.0% | $4,084 (vs do-nothing $-376) |
| $380 | 2d | 24 Jul 2026 | $1.32 | 3/5 | $5,940 | $6,698 | 99% | 99% | +$5,873 | -$0 | 0.0% | $4,250 (vs do-nothing $-210) |
| $377.50 | 2d | 24 Jul 2026 | $1.62 | 3/5 | $7,290 | $8,048 | 98% | 99% | +$7,165 | -$0 | 0.0% | $4,340 (vs do-nothing $-120) |
| $375 | 2d | 24 Jul 2026 | $1.97 | 3/5 | $8,865 | $9,622 | 97% | 98% | +$8,640 | -$0 | 0.0% | $4,445 (vs do-nothing $-15) |
| $372.50 | 2d | 24 Jul 2026 | $2.30 | 2/5 | $6,900 | $8,036 | 96% | 97% | +$6,637 | -$0 | 0.0% | $4,516 (vs do-nothing +$56) |
| $370 | 2d | 24 Jul 2026 | $2.77 | 2/5 | $8,310 | $9,446 | 94% | 96% | +$7,863 | -$0 | 0.0% | $4,610 (vs do-nothing +$150) |
| $367.50 | 2d | 24 Jul 2026 | $3.25 | 2/5 | $9,750 | $10,886 | 92% | 95% | +$9,011 | -$0 | 0.0% | $4,706 (vs do-nothing +$246) |
| $365 | 2d | 24 Jul 2026 | $3.85 | 2/5 | $11,550 | $12,686 | 89% | 94% | +$10,366 | -$0 | 0.0% | $4,826 (vs do-nothing +$366) |
| $362.50 | 2d | 24 Jul 2026 | $4.50 | 1/5 | $6,750 | $8,265 | 86% | 92% | +$5,829 | -$0 | 0.0% | $4,708 (vs do-nothing +$248) |
| $370 | 9d | 31 Jul 2026 | $4.20 | 5/5 | $7,000 | $7,000 | 78% | 82% | +$2,436 | -$0 | 0.0% | $5,550 (vs do-nothing +$1,090) |
| $357.50 | 2d | 24 Jul 2026 | $6.00 | 1/5 | $9,000 | $10,515 | 76% | 87% | +$6,956 | -$0 | 0.0% | $4,858 (vs do-nothing +$398) |
| $367.50 | 9d | 31 Jul 2026 | $4.60 | 4/5 | $6,133 | $6,512 | 76% | 80% | +$1,833 | -$0 | 0.0% | $5,492 (vs do-nothing +$1,032) |
| 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 | $7,312 | 73% | 79% | +$1,892 | -$0 | 0.0% | $5,732 (vs do-nothing +$1,272) |
| $355 | 2d | 24 Jul 2026 | $6.85 | 1/5 | $10,275 | $11,790 | 70% | 85% | +$7,357 | -$0 | 0.0% | $4,943 (vs do-nothing +$483) |
| $362.50 | 9d | 31 Jul 2026 | $6.00 | 3/5 | $6,000 | $6,758 | 70% | 77% | +$1,589 | -$0 | 0.0% | $5,654 (vs do-nothing +$1,194) |
| $362.50 | 16d | 7 Aug 2026 | $7.00 | 5/5 | $6,562 | $6,562 | 68% | 76% | +$1,290 | -$0 | 0.0% | $6,950 (vs do-nothing +$2,490) |
| $360 | 9d | 31 Jul 2026 | $6.80 | 3/5 | $6,800 | $7,558 | 67% | 75% | +$1,680 | -$0 | 0.0% | $5,894 (vs do-nothing +$1,434) |
| $360 | 16d | 7 Aug 2026 | $8.00 | 4/5 | $6,000 | $6,379 | 66% | 74% | +$1,220 | -$0 | 0.0% | $6,852 (vs do-nothing +$2,392) |
| $357.50 | 9d | 31 Jul 2026 | $7.20 | 3/5 | $7,200 | $7,958 | 64% | 73% | +$1,286 | -$0 | 0.0% | $6,014 (vs do-nothing +$1,554) |
| $357.50 | 16d | 7 Aug 2026 | $8.85 | 4/5 | $6,638 | $7,016 | 63% | 73% | +$1,238 | -$0 | 0.0% | $7,192 (vs do-nothing +$2,732) |
| $355 | 9d | 31 Jul 2026 | $8.45 | 3/5 | $8,450 | $9,208 | 61% | 72% | +$1,655 | -$0 | 0.0% | $6,389 (vs do-nothing +$1,929) |
| $355 | 16d | 7 Aug 2026 | $9.45 | 4/5 | $7,088 | $7,466 | 60% | 71% | +$1,009 | -$0 | 0.0% | $7,432 (vs do-nothing +$2,972) |
| $355 | 23d | 14 Aug 2026 | $10.70 | 5/5 | $6,978 | $6,978 | 60% | 71% | +$1,033 | -$0 | 0.0% | $8,800 (vs do-nothing +$4,340) |
| $352.50 | 2d | 24 Jul 2026 | $7.80 | 1/5 | $11,700 | $13,215 | 60% | 73% | +$3,733 | -$0 | 0.0% | $5,038 (vs do-nothing +$578) |
| $352.50 | 9d | 31 Jul 2026 | $9.50 | 2/5 | $6,333 | $7,470 | 58% | 70% | +$1,154 | -$0 | 0.0% | $5,956 (vs do-nothing +$1,496) |
| $352.50 | 16d | 7 Aug 2026 | $10.50 | 4/5 | $7,875 | $8,254 | 57% | 67% | $-347 | -$0 | 0.0% | $7,852 (vs do-nothing +$3,392) |
| $350 | 2d | 24 Jul 2026 | $8.75 | 1/5 | $13,125 | $14,640 | 55% | 70% | +$3,611 | -$0 | 0.0% | $5,133 (vs do-nothing +$673) |
| $350 | 9d | 31 Jul 2026 | $10.50 | 2/5 | $7,000 | $8,136 | 55% | 68% | +$1,108 | -$0 | 0.0% | $6,156 (vs do-nothing +$1,696) |
| $350 | 23d | 14 Aug 2026 | $12.60 | 4/5 | $6,574 | $6,953 | 54% | 68% | +$723 | -$0 | 0.0% | $8,692 (vs do-nothing +$4,232) |
| $350 | 16d | 7 Aug 2026 | $11.70 | 3/5 | $6,581 | $7,339 | 54% | 66% | $-205 | -$0 | 0.0% | $7,364 (vs do-nothing +$2,904) |
| $347.50 | 16d | 7 Aug 2026 | $13.00 | 3/5 | $7,312 | $8,070 | 52% | 65% | $-136 | -$0 | 0.0% | $7,754 (vs do-nothing +$3,294) |
| $347.50 | 9d | 31 Jul 2026 | $11.60 | 2/5 | $7,733 | $8,870 | 51% | 67% | +$1,064 | -$0 | 0.0% | $6,376 (vs do-nothing +$1,916) |
| $347.50 | 2d | 24 Jul 2026 | $10.00 | 1/5 | $15,000 | $16,515 | 50% | 76% | +$7,783 | -$0 | 0.0% | $5,258 (vs do-nothing +$798) |
| $345 | 16d | 7 Aug 2026 | $13.80 | 3/5 | $7,762 | $8,520 | 49% | 64% | $-390 | -$0 | 0.0% | $7,994 (vs do-nothing +$3,534) |
| $345 | 23d | 14 Aug 2026 | $15.15 | 3/5 | $5,928 | $6,686 | 49% | 66% | +$597 | -$0 | 0.0% | $8,399 (vs do-nothing +$3,939) |
| $345 | 9d | 31 Jul 2026 | $12.70 | 2/5 | $8,467 | $9,603 | 48% | 65% | +$953 | -$0 | 0.0% | $6,596 (vs do-nothing +$2,136) |
| $342.50 | 16d | 7 Aug 2026 | $15.15 | 3/5 | $8,522 | $9,279 | 47% | 63% | $-379 | -$0 | 0.0% | $8,399 (vs do-nothing +$3,939) |
| $342.50 | 9d | 31 Jul 2026 | $14.10 | 2/5 | $9,400 | $10,536 | 44% | 64% | +$974 | -$0 | 0.0% | $6,876 (vs do-nothing +$2,416) |
| $345 | 2d | 24 Jul 2026 | $11.05 | 1/5 | $16,575 | $18,090 | 42% | 73% | +$7,296 | -$0 | 0.0% | $5,363 (vs do-nothing +$903) |
| $342.50 | 2d | 24 Jul 2026 | $12.30 | 1/5 | $18,450 | $19,965 | 35% | 70% | +$6,794 | -$0 | 0.0% | $5,488 (vs do-nothing +$1,028) |
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.