5 contracts (500 sh) | BE SS: $392.50 | CC-SS: $338.94 (banked floor $322.94) | IV: HIGH | Accounts: Joint:1782
| Max Loss | $41,250 | (ND $82.50 + SW $0) x 500 |
| Normal income ref | $11,953/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 | $3,000 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$361 | 14 Aug 2026 | 15d left | +$1.67/sh | +$836 cycle +$4,261 [+$61…+$786] · 83% credit | 66% surv 49% |
| SS $392 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Roll out (same strike, buy time) | ~$362 | 14 Aug 2026 | 15d left | +$0.92/sh | +$462 cycle +$3,887 [-$336…+$369] · 44% credit | 67% surv 52% |
| Safety roll (pay small debit, max POP) | ~$381 | 14 Aug 2026 | 15d left | -$6.06/sh | -$3,029 cycle +$396 [-$4,602…-$3,505] | 79% surv 74% |
| budget: banked $3,425 debit $3,029 (88% used ≈ 2.0 wk of income) → whole cycle still +$396 cash · rolled 5 ct earn ≈ $4,749/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 |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$361 | 14 Aug 2026 | 22d left | +$4.47/sh | +$2,237 cycle +$5,112 [-$795…+$2,041] · 66% credit | 69% surv 56% |
| Roll out (same strike, buy time) | ~$358 | 31 Jul 2026 | 8d left | +$3.11/sh | +$1,557 cycle +$4,432 [-$1,327…+$1,316] · 57% credit | 67% surv 52% |
| Max even-money escape in the band | ~$371 | 14 Aug 2026 | 22d left | +$0.49/sh | +$243 cycle +$3,118 [-$3,164…-$41] · 24% credit | 74% surv 66% |
| 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) | ~$363 | 31 Jul 2026 | 8d left | +$0.26/sh | +$130 cycle +$3,005 [-$3,068…-$178] · 19% credit | 71% surv 60% |
| Safety roll (pay small debit, max POP) | ~$396 | 14 Aug 2026 | 22d left | -$5.36/sh | -$2,681 cycle +$194 [-$6,744…-$3,091] | 87% surv 86% |
| budget: banked $2,875 debit $2,681 (93% used ≈ 0.3 wk of income) → whole cycle still +$194 cash · rolled 5 ct earn ≈ $1,942/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 |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$378 | 31 Jul 2026 | 8d left | +$2.76/sh | +$1,379 cycle +$2,119 | 67% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$381 | 31 Jul 2026 | 8d left | +$1.33/sh | +$664 cycle +$1,404 | 69% surv 56% |
| Max even-money escape in the band | ~$386 | 7 Aug 2026 | 15d left | +$0.28/sh | +$140 cycle +$880 | 71% surv 62% |
| 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 | 15d left | -$1.36/sh | -$682 cycle +$58 | 75% surv 67% |
| budget: banked $740 debit $682 (92% used ≈ 0.3 wk of income) → whole cycle still +$58 cash · rolled 5 ct earn ≈ $7,307/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 2-45 DTE band (4 expiries scanned, 45 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: 0.734 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $3,950
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $385 | 2d | 24 Jul 2026 | $0.83 | 5/5 | $6,225 | $6,225 | 100% | 100% | +$6,222 | -$0 | 0.0% | $3,415 (vs do-nothing $-535) |
| $375 | 2d | 24 Jul 2026 | $1.82 | 3/5 | $8,190 | $8,902 | 99% | 99% | +$8,142 | -$0 | 0.0% | $3,926 (vs do-nothing $-24) |
| $372.50 | 2d | 24 Jul 2026 | $2.21 | 2/5 | $6,630 | $7,699 | 98% | 99% | +$6,563 | -$0 | 0.0% | $4,012 (vs do-nothing +$62) |
| $367.50 | 2d | 24 Jul 2026 | $3.10 | 2/5 | $9,300 | $10,369 | 96% | 98% | +$9,046 | -$0 | 0.0% | $4,190 (vs do-nothing +$240) |
| $365 | 2d | 24 Jul 2026 | $3.65 | 2/5 | $10,950 | $12,019 | 94% | 97% | +$10,484 | -$0 | 0.0% | $4,300 (vs do-nothing +$350) |
| $382.50 | 2d | 24 Jul 2026 | $0.99 | 5/5 | $7,425 | $7,425 | 93% | 94% | +$4,606 | -$0 | 0.0% | $3,495 (vs do-nothing $-455) |
| $380 | 2d | 24 Jul 2026 | $1.25 | 4/5 | $7,500 | $7,856 | 92% | 92% | +$4,509 | -$0 | 0.0% | $3,690 (vs do-nothing $-260) |
| $362.50 | 2d | 24 Jul 2026 | $4.25 | 1/5 | $6,375 | $7,800 | 91% | 95% | +$5,965 | -$0 | 0.0% | $4,185 (vs do-nothing +$235) |
| $377.50 | 2d | 24 Jul 2026 | $1.48 | 3/5 | $6,660 | $7,372 | 90% | 91% | +$3,714 | -$0 | 0.0% | $3,824 (vs do-nothing $-126) |
| $370 | 2d | 24 Jul 2026 | $2.67 | 2/5 | $8,010 | $9,079 | 84% | 87% | +$4,093 | -$0 | 0.0% | $4,104 (vs do-nothing +$154) |
| $357.50 | 2d | 24 Jul 2026 | $5.75 | 1/5 | $8,625 | $10,050 | 82% | 92% | +$7,496 | -$0 | 0.0% | $4,335 (vs do-nothing +$385) |
| $370 | 9d | 31 Jul 2026 | $4.00 | 5/5 | $6,667 | $6,667 | 79% | 83% | +$2,349 | -$0 | 0.0% | $5,000 (vs do-nothing +$1,050) |
| $367.50 | 9d | 31 Jul 2026 | $4.40 | 5/5 | $7,333 | $7,333 | 77% | 81% | +$2,258 | -$0 | 0.0% | $5,200 (vs do-nothing +$1,250) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $355 | 2d | 24 Jul 2026 | $6.60 | 1/5 | $9,900 | $11,325 | 76% | 90% | +$8,136 | -$0 | 0.0% | $4,420 (vs do-nothing +$470) |
| $365 | 9d | 31 Jul 2026 | $5.10 | 4/5 | $6,800 | $7,156 | 74% | 79% | +$2,047 | -$0 | 0.0% | $5,230 (vs do-nothing +$1,280) |
| $362.50 | 9d | 31 Jul 2026 | $5.75 | 4/5 | $7,667 | $8,023 | 72% | 78% | +$2,126 | -$0 | 0.0% | $5,490 (vs do-nothing +$1,540) |
| $362.50 | 16d | 7 Aug 2026 | $6.85 | 5/5 | $6,422 | $6,422 | 70% | 76% | +$1,396 | -$0 | 0.0% | $6,425 (vs do-nothing +$2,475) |
| $352.50 | 2d | 24 Jul 2026 | $7.50 | 1/5 | $11,250 | $12,675 | 69% | 88% | +$8,595 | -$0 | 0.0% | $4,510 (vs do-nothing +$560) |
| $360 | 9d | 31 Jul 2026 | $6.60 | 3/5 | $6,600 | $7,312 | 69% | 76% | +$1,778 | -$0 | 0.0% | $5,360 (vs do-nothing +$1,410) |
| $360 | 16d | 7 Aug 2026 | $7.65 | 5/5 | $7,172 | $7,172 | 67% | 75% | +$1,466 | -$0 | 0.0% | $6,825 (vs do-nothing +$2,875) |
| $357.50 | 9d | 31 Jul 2026 | $7.30 | 3/5 | $7,300 | $8,012 | 66% | 74% | +$1,671 | -$0 | 0.0% | $5,570 (vs do-nothing +$1,620) |
| $357.50 | 16d | 7 Aug 2026 | $8.65 | 4/5 | $6,488 | $6,844 | 64% | 73% | +$1,324 | -$0 | 0.0% | $6,650 (vs do-nothing +$2,700) |
| $355 | 9d | 31 Jul 2026 | $8.25 | 3/5 | $8,250 | $8,962 | 63% | 73% | +$1,772 | -$0 | 0.0% | $5,855 (vs do-nothing +$1,905) |
| $355 | 16d | 7 Aug 2026 | $9.30 | 4/5 | $6,975 | $7,331 | 62% | 72% | +$1,154 | -$0 | 0.0% | $6,910 (vs do-nothing +$2,960) |
| $355 | 23d | 14 Aug 2026 | $10.60 | 5/5 | $6,913 | $6,913 | 61% | 72% | +$1,207 | -$0 | 0.0% | $8,300 (vs do-nothing +$4,350) |
| $352.50 | 9d | 31 Jul 2026 | $9.05 | 2/5 | $6,033 | $7,102 | 60% | 71% | +$1,103 | -$0 | 0.0% | $5,380 (vs do-nothing +$1,430) |
| $352.50 | 16d | 7 Aug 2026 | $10.50 | 4/5 | $7,875 | $8,231 | 59% | 71% | +$1,335 | -$0 | 0.0% | $7,390 (vs do-nothing +$3,440) |
| $350 | 2d | 24 Jul 2026 | $8.75 | 1/5 | $13,125 | $14,550 | 57% | 71% | +$3,358 | -$0 | 0.0% | $4,635 (vs do-nothing +$685) |
| $350 | 9d | 31 Jul 2026 | $10.50 | 2/5 | $7,000 | $8,069 | 56% | 70% | +$1,417 | -$0 | 0.0% | $5,670 (vs do-nothing +$1,720) |
| $350 | 16d | 7 Aug 2026 | $11.70 | 3/5 | $6,581 | $7,294 | 56% | 69% | +$1,090 | -$0 | 0.0% | $6,890 (vs do-nothing +$2,940) |
| $350 | 23d | 14 Aug 2026 | $13.00 | 4/5 | $6,783 | $7,139 | 56% | 69% | +$1,155 | -$0 | 0.0% | $8,390 (vs do-nothing +$4,440) |
| $347.50 | 2d | 24 Jul 2026 | $9.90 | 1/5 | $14,850 | $16,275 | 54% | 82% | +$9,458 | -$0 | 0.0% | $4,750 (vs do-nothing +$800) |
| $347.50 | 16d | 7 Aug 2026 | $12.75 | 3/5 | $7,172 | $7,884 | 53% | 68% | +$1,045 | -$0 | 0.0% | $7,205 (vs do-nothing +$3,255) |
| $347.50 | 9d | 31 Jul 2026 | $11.45 | 2/5 | $7,633 | $8,702 | 53% | 68% | +$1,364 | -$0 | 0.0% | $5,860 (vs do-nothing +$1,910) |
| $345 | 23d | 14 Aug 2026 | $15.25 | 4/5 | $7,957 | $8,313 | 50% | 67% | +$1,103 | -$0 | 0.0% | $9,290 (vs do-nothing +$5,340) |
| $345 | 16d | 7 Aug 2026 | $14.10 | 3/5 | $7,931 | $8,644 | 50% | 67% | +$1,118 | -$0 | 0.0% | $7,610 (vs do-nothing +$3,660) |
| $345 | 9d | 31 Jul 2026 | $12.80 | 2/5 | $8,533 | $9,602 | 49% | 67% | +$1,378 | -$0 | 0.0% | $6,130 (vs do-nothing +$2,180) |
| $345 | 2d | 24 Jul 2026 | $11.00 | 1/5 | $16,500 | $17,925 | 49% | 67% | +$3,198 | -$0 | 0.0% | $4,860 (vs do-nothing +$910) |
| $342.50 | 16d | 7 Aug 2026 | $15.30 | 3/5 | $8,606 | $9,319 | 47% | 66% | +$1,057 | -$0 | 0.0% | $7,970 (vs do-nothing +$4,020) |
| $342.50 | 9d | 31 Jul 2026 | $14.40 | 2/5 | $9,600 | $10,669 | 46% | 65% | +$1,568 | -$0 | 0.0% | $6,450 (vs do-nothing +$2,500) |
| $340 | 23d | 14 Aug 2026 | $17.80 | 3/5 | $6,965 | $7,678 | 45% | 65% | +$778 | -$0 | 0.0% | $8,720 (vs do-nothing +$4,770) |
| $342.50 | 2d | 24 Jul 2026 | $12.25 | 1/5 | $18,375 | $19,800 | 44% | 65% | +$3,041 | -$0 | 0.0% | $4,985 (vs do-nothing +$1,035) |
| $340 | 16d | 7 Aug 2026 | $16.75 | 2/5 | $6,281 | $7,350 | 44% | 64% | +$724 | -$0 | 0.0% | $6,920 (vs do-nothing +$2,970) |
| $340 | 9d | 31 Jul 2026 | $15.40 | 2/5 | $10,267 | $11,335 | 43% | 64% | +$1,263 | -$0 | 0.0% | $6,650 (vs do-nothing +$2,700) |
| $340 | 2d | 24 Jul 2026 | $13.75 | 1/5 | $20,625 | $22,050 | 40% | 63% | +$3,080 | -$0 | 0.0% | $5,135 (vs do-nothing +$1,185) |
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.