5 contracts (500 sh) | BE SS: $392.50 | CC-SS: $339.25 (banked floor $323.27) | IV: HIGH | Accounts: Joint:1782
| Max Loss | $41,250 | (ND $82.50 + SW $0) x 500 |
| Normal income ref | $12,384/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 | $3,300 | 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) | ~$368 | 31 Jul 2026 | 8d left | +$3.81/sh | +$1,905 cycle +$3,370 [-$499…+$1,898] · 68% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$375 | 14 Aug 2026 | 22d left | +$3.42/sh | +$1,712 cycle +$3,177 [-$939…+$1,787] · 64% credit | 71% surv 60% |
| Max even-money escape in the band | ~$380 | 7 Aug 2026 | 15d left | +$0.44/sh | +$222 cycle +$1,687 [-$2,683…+$185] · 35% credit | 75% 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) | ~$375 | 31 Jul 2026 | 8d left | +$0.54/sh | +$268 cycle +$1,733 [-$2,498…+$187] · 34% credit | 72% surv 62% |
| Safety roll (pay small debit, max POP) | ~$395 | 14 Aug 2026 | 22d left | -$2.76/sh | -$1,381 cycle +$84 [-$4,791…-$1,467] | 82% surv 79% |
| budget: banked $1,465 debit $1,381 (94% used ≈ 0.3 wk of income) → whole cycle still +$84 cash · rolled 5 ct earn ≈ $3,219/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 2-45 DTE band (4 expiries scanned, 40 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: $4,060
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $377.50 | 2d | 24 Jul 2026 | $1.32 | 4/5 | $7,920 | $8,205 | 99% | 99% | +$7,834 | -$0 | 0.0% | $3,980 (vs do-nothing $-80) |
| $382.50 | 2d | 24 Jul 2026 | $0.92 | 5/5 | $6,900 | $6,900 | 93% | 94% | +$4,122 | -$0 | 0.0% | $3,760 (vs do-nothing $-300) |
| $380 | 2d | 24 Jul 2026 | $1.13 | 4/5 | $6,780 | $7,065 | 92% | 92% | +$3,869 | -$0 | 0.0% | $3,904 (vs do-nothing $-156) |
| $375 | 2d | 24 Jul 2026 | $1.67 | 3/5 | $7,515 | $8,085 | 88% | 89% | +$3,809 | -$0 | 0.0% | $4,105 (vs do-nothing +$45) |
| $372.50 | 2d | 24 Jul 2026 | $2.00 | 3/5 | $9,000 | $9,570 | 86% | 88% | +$4,213 | -$0 | 0.0% | $4,204 (vs do-nothing +$144) |
| $370 | 2d | 24 Jul 2026 | $2.43 | 2/5 | $7,290 | $8,145 | 83% | 86% | +$3,198 | -$0 | 0.0% | $4,242 (vs do-nothing +$182) |
| $367.50 | 2d | 24 Jul 2026 | $2.93 | 2/5 | $8,790 | $9,645 | 81% | 84% | +$3,589 | -$0 | 0.0% | $4,342 (vs do-nothing +$282) |
| $370 | 9d | 31 Jul 2026 | $3.95 | 5/5 | $6,583 | $6,583 | 78% | 82% | +$1,981 | -$0 | 0.0% | $5,275 (vs do-nothing +$1,215) |
| $365 | 2d | 24 Jul 2026 | $3.50 | 2/5 | $10,500 | $11,355 | 78% | 82% | +$3,949 | -$0 | 0.0% | $4,456 (vs do-nothing +$396) |
| $367.50 | 9d | 31 Jul 2026 | $4.70 | 4/5 | $6,267 | $6,552 | 76% | 80% | +$1,936 | -$0 | 0.0% | $5,332 (vs do-nothing +$1,272) |
| $362.50 | 2d | 24 Jul 2026 | $4.05 | 2/5 | $12,150 | $13,005 | 74% | 80% | +$3,979 | -$0 | 0.0% | $4,566 (vs do-nothing +$506) |
| $365 | 9d | 31 Jul 2026 | $5.40 | 4/5 | $7,200 | $7,485 | 73% | 79% | +$2,128 | -$0 | 0.0% | $5,612 (vs do-nothing +$1,552) |
| $362.50 | 9d | 31 Jul 2026 | $5.90 | 4/5 | $7,867 | $8,152 | 70% | 77% | +$1,952 | -$0 | 0.0% | $5,812 (vs do-nothing +$1,752) |
| 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 | 16d | 7 Aug 2026 | $7.25 | 5/5 | $6,797 | $6,797 | 69% | 76% | +$1,656 | -$0 | 0.0% | $6,925 (vs do-nothing +$2,865) |
| $360 | 9d | 31 Jul 2026 | $6.90 | 3/5 | $6,900 | $7,470 | 67% | 75% | +$1,752 | -$0 | 0.0% | $5,674 (vs do-nothing +$1,614) |
| $357.50 | 2d | 24 Jul 2026 | $5.70 | 1/5 | $8,550 | $9,690 | 67% | 75% | +$2,399 | -$0 | 0.0% | $4,478 (vs do-nothing +$418) |
| $360 | 16d | 7 Aug 2026 | $8.30 | 4/5 | $6,225 | $6,510 | 66% | 75% | +$1,548 | -$0 | 0.0% | $6,772 (vs do-nothing +$2,712) |
| $357.50 | 9d | 31 Jul 2026 | $7.70 | 3/5 | $7,700 | $8,270 | 64% | 74% | +$1,774 | -$0 | 0.0% | $5,914 (vs do-nothing +$1,854) |
| $357.50 | 16d | 7 Aug 2026 | $8.95 | 4/5 | $6,712 | $6,998 | 63% | 73% | +$1,412 | -$0 | 0.0% | $7,032 (vs do-nothing +$2,972) |
| $355 | 2d | 24 Jul 2026 | $6.60 | 1/5 | $9,900 | $11,040 | 63% | 73% | +$2,480 | -$0 | 0.0% | $4,568 (vs do-nothing +$508) |
| $355 | 9d | 31 Jul 2026 | $8.55 | 3/5 | $8,550 | $9,120 | 61% | 72% | +$1,717 | -$0 | 0.0% | $6,169 (vs do-nothing +$2,109) |
| $355 | 16d | 7 Aug 2026 | $10.00 | 4/5 | $7,500 | $7,785 | 60% | 72% | +$1,515 | -$0 | 0.0% | $7,452 (vs do-nothing +$3,392) |
| $355 | 23d | 14 Aug 2026 | $11.25 | 5/5 | $7,337 | $7,337 | 60% | 71% | +$1,451 | -$0 | 0.0% | $8,925 (vs do-nothing +$4,865) |
| $352.50 | 2d | 24 Jul 2026 | $7.70 | 1/5 | $11,550 | $12,690 | 59% | 71% | +$2,699 | -$0 | 0.0% | $4,678 (vs do-nothing +$618) |
| $352.50 | 9d | 31 Jul 2026 | $9.60 | 2/5 | $6,400 | $7,255 | 58% | 70% | +$1,190 | -$0 | 0.0% | $5,676 (vs do-nothing +$1,616) |
| $352.50 | 16d | 7 Aug 2026 | $10.95 | 4/5 | $8,212 | $8,498 | 58% | 70% | +$1,479 | -$0 | 0.0% | $7,832 (vs do-nothing +$3,772) |
| $350 | 2d | 24 Jul 2026 | $8.75 | 1/5 | $13,125 | $14,265 | 55% | 69% | +$2,676 | -$0 | 0.0% | $4,783 (vs do-nothing +$723) |
| $350 | 9d | 31 Jul 2026 | $10.75 | 2/5 | $7,167 | $8,022 | 55% | 69% | +$1,238 | -$0 | 0.0% | $5,906 (vs do-nothing +$1,846) |
| $350 | 16d | 7 Aug 2026 | $12.10 | 3/5 | $6,806 | $7,376 | 55% | 69% | +$1,146 | -$0 | 0.0% | $7,234 (vs do-nothing +$3,174) |
| $350 | 23d | 14 Aug 2026 | $13.45 | 4/5 | $7,017 | $7,302 | 55% | 69% | +$1,210 | -$0 | 0.0% | $8,832 (vs do-nothing +$4,772) |
| $347.50 | 16d | 7 Aug 2026 | $13.45 | 3/5 | $7,566 | $8,136 | 52% | 67% | +$1,244 | -$0 | 0.0% | $7,639 (vs do-nothing +$3,579) |
| $347.50 | 9d | 31 Jul 2026 | $11.95 | 2/5 | $7,967 | $8,822 | 51% | 67% | +$1,253 | -$0 | 0.0% | $6,146 (vs do-nothing +$2,086) |
| $347.50 | 2d | 24 Jul 2026 | $9.95 | 1/5 | $14,925 | $16,065 | 50% | 78% | +$8,280 | -$0 | 0.0% | $4,903 (vs do-nothing +$843) |
| $345 | 23d | 14 Aug 2026 | $15.95 | 3/5 | $6,241 | $6,811 | 49% | 66% | +$932 | -$0 | 0.0% | $8,389 (vs do-nothing +$4,329) |
| $345 | 16d | 7 Aug 2026 | $14.70 | 3/5 | $8,269 | $8,839 | 49% | 66% | +$1,235 | -$0 | 0.0% | $8,014 (vs do-nothing +$3,954) |
| $345 | 9d | 31 Jul 2026 | $13.20 | 2/5 | $8,800 | $9,655 | 47% | 67% | +$1,772 | -$0 | 0.0% | $6,396 (vs do-nothing +$2,336) |
| $342.50 | 16d | 7 Aug 2026 | $15.95 | 3/5 | $8,972 | $9,542 | 45% | 65% | +$1,174 | -$0 | 0.0% | $8,389 (vs do-nothing +$4,329) |
| $342.50 | 9d | 31 Jul 2026 | $14.55 | 2/5 | $9,700 | $10,555 | 45% | 64% | +$1,216 | -$0 | 0.0% | $6,666 (vs do-nothing +$2,606) |
| $345 | 2d | 24 Jul 2026 | $11.20 | 1/5 | $16,800 | $17,940 | 42% | 76% | +$8,098 | -$0 | 0.0% | $5,028 (vs do-nothing +$968) |
| $342.50 | 2d | 24 Jul 2026 | $12.55 | 1/5 | $18,825 | $19,965 | 35% | 73% | +$7,727 | -$0 | 0.0% | $5,163 (vs do-nothing +$1,103) |
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.