5 contracts (500 sh) | BE SS: $392.50 | CC-SS: $338.58 (banked floor $322.56) | IV: HIGH | Accounts: Joint:1782
| Max Loss | $41,250 | (ND $82.50 + SW $0) x 500 |
| Normal income ref | $13,050/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 | $3,312 | 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) | ~$362 | 14 Aug 2026 | 14d left | +$1.56/sh | +$780 cycle +$4,405 [+$123…+$802] · 87% credit | 68% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$365 | 14 Aug 2026 | 14d left | +$0.26/sh | +$132 cycle +$3,757 [-$588…+$50] · 27% credit | 70% surv 56% |
| Max even-money escape in the band | ~$365 | 14 Aug 2026 | 14d left | +$0.26/sh | +$132 cycle +$3,757 [-$588…+$50] · 27% credit | 70% surv 56% |
| 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 | 14 Aug 2026 | 14d left | -$6.36/sh | -$3,178 cycle +$447 [-$4,735…-$3,653] | 83% surv 80% |
| budget: banked $3,625 debit $3,178 (88% used ≈ 1.9 wk of income) → whole cycle still +$447 cash · rolled 5 ct earn ≈ $4,226/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) | ~$370 | 7 Aug 2026 | 11d left | +$2.22/sh | +$1,110 cycle +$3,110 [+$512…+$1,654] · 96% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$373 | 14 Aug 2026 | 18d left | +$2.71/sh | +$1,355 cycle +$3,355 [+$572…+$1,949] · 94% credit | 69% surv 55% |
| Up-and-out for even (raise the cap, free) | ~$373 | 7 Aug 2026 | 11d left | +$0.96/sh | +$481 cycle +$2,481 [-$191…+$896] · 62% credit | 69% surv 56% |
| Max even-money escape in the band | ~$378 | 14 Aug 2026 | 18d left | +$0.57/sh | +$285 cycle +$2,285 [-$712…+$656] · 45% credit | 72% surv 61% |
| 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 | 18d left | -$2.87/sh | -$1,435 cycle +$565 [-$2,838…-$1,241] · 8% credit | 78% surv 72% |
| budget: banked $2,000 debit $1,435 (72% used ≈ 0.8 wk of income) → whole cycle still +$565 cash · rolled 5 ct earn ≈ $5,273/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 |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$388 | 14 Aug 2026 | 14d left | +$1.63/sh | +$817 cycle +$1,717 [+$704…+$1,868] · 99% credit | 66% surv 48% |
| SS $392 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Roll out (same strike, buy time) | ~$390 | 14 Aug 2026 | 14d left | +$0.65/sh | +$327 cycle +$1,227 [+$158…+$1,317] · 83% credit | 67% surv 51% |
| Safety roll (pay small debit, max POP) | ~$393 | 14 Aug 2026 | 14d left | -$0.65/sh | -$323 cycle +$577 [-$602…+$585] · 45% credit | 69% surv 56% |
| budget: banked $900 debit $323 (36% used ≈ 0.8 wk of income) → whole cycle still +$577 cash · rolled 5 ct earn ≈ $11,181/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 24 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: 0.735 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $4,212
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $370 | 8d | 31 Jul 2026 | $4.00 | 5/5 | $7,500 | $7,500 | 80% | 84% | +$3,302 | -$0 | 0.0% | $5,312 (vs do-nothing +$1,100) |
| $367.50 | 8d | 31 Jul 2026 | $4.55 | 4/5 | $6,825 | $7,185 | 78% | 82% | +$2,804 | -$0 | 0.0% | $5,312 (vs do-nothing +$1,100) |
| $365 | 8d | 31 Jul 2026 | $5.20 | 4/5 | $7,800 | $8,160 | 75% | 80% | +$3,011 | -$0 | 0.0% | $5,572 (vs do-nothing +$1,360) |
| $362.50 | 8d | 31 Jul 2026 | $5.85 | 3/5 | $6,581 | $7,301 | 72% | 79% | +$2,328 | -$0 | 0.0% | $5,428 (vs do-nothing +$1,215) |
| $362.50 | 15d | 7 Aug 2026 | $7.25 | 5/5 | $7,250 | $7,250 | 70% | 77% | +$2,223 | -$0 | 0.0% | $6,938 (vs do-nothing +$2,725) |
| $360 | 8d | 31 Jul 2026 | $6.65 | 3/5 | $7,481 | $8,201 | 69% | 77% | +$2,473 | -$0 | 0.0% | $5,668 (vs do-nothing +$1,455) |
| $360 | 15d | 7 Aug 2026 | $8.10 | 5/5 | $8,100 | $8,100 | 67% | 75% | +$2,348 | -$0 | 0.0% | $7,362 (vs do-nothing +$3,150) |
| $357.50 | 8d | 31 Jul 2026 | $7.45 | 3/5 | $8,381 | $9,101 | 66% | 75% | +$2,520 | -$0 | 0.0% | $5,908 (vs do-nothing +$1,695) |
| $357.50 | 15d | 7 Aug 2026 | $9.00 | 4/5 | $7,200 | $7,560 | 64% | 74% | +$1,956 | -$0 | 0.0% | $7,092 (vs do-nothing +$2,880) |
| $355 | 8d | 31 Jul 2026 | $8.40 | 3/5 | $9,450 | $10,170 | 63% | 73% | +$2,631 | -$0 | 0.0% | $6,192 (vs do-nothing +$1,980) |
| $355 | 15d | 7 Aug 2026 | $9.95 | 4/5 | $7,960 | $8,320 | 61% | 72% | +$2,008 | -$0 | 0.0% | $7,472 (vs do-nothing +$3,260) |
| $355 | 22d | 14 Aug 2026 | $11.20 | 5/5 | $7,636 | $7,636 | 61% | 72% | +$1,841 | -$0 | 0.0% | $8,912 (vs do-nothing +$4,700) |
| $352.50 | 8d | 31 Jul 2026 | $9.40 | 2/5 | $7,050 | $8,130 | 59% | 72% | +$1,793 | -$0 | 0.0% | $5,732 (vs do-nothing +$1,520) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $352.50 | 15d | 7 Aug 2026 | $10.95 | 3/5 | $6,570 | $7,290 | 58% | 71% | +$1,524 | -$0 | 0.0% | $6,958 (vs do-nothing +$2,745) |
| $350 | 8d | 31 Jul 2026 | $10.55 | 2/5 | $7,912 | $8,992 | 56% | 70% | +$1,869 | -$0 | 0.0% | $5,962 (vs do-nothing +$1,750) |
| $350 | 15d | 7 Aug 2026 | $12.05 | 3/5 | $7,230 | $7,950 | 55% | 69% | +$1,550 | -$0 | 0.0% | $7,288 (vs do-nothing +$3,075) |
| $350 | 22d | 14 Aug 2026 | $13.35 | 4/5 | $7,282 | $7,642 | 55% | 69% | +$1,520 | -$0 | 0.0% | $8,832 (vs do-nothing +$4,620) |
| $347.50 | 15d | 7 Aug 2026 | $13.05 | 3/5 | $7,830 | $8,550 | 52% | 68% | +$1,370 | -$0 | 0.0% | $7,588 (vs do-nothing +$3,375) |
| $347.50 | 8d | 31 Jul 2026 | $11.65 | 2/5 | $8,738 | $9,818 | 52% | 68% | +$1,831 | -$0 | 0.0% | $6,182 (vs do-nothing +$1,970) |
| $345 | 22d | 14 Aug 2026 | $15.55 | 4/5 | $8,482 | $8,842 | 50% | 67% | +$1,412 | -$0 | 0.0% | $9,712 (vs do-nothing +$5,500) |
| $345 | 15d | 7 Aug 2026 | $14.50 | 3/5 | $8,700 | $9,420 | 49% | 67% | +$1,587 | -$0 | 0.0% | $8,022 (vs do-nothing +$3,810) |
| $345 | 8d | 31 Jul 2026 | $12.95 | 2/5 | $9,712 | $10,792 | 49% | 67% | +$1,866 | -$0 | 0.0% | $6,442 (vs do-nothing +$2,230) |
| $342.50 | 15d | 7 Aug 2026 | $15.55 | 3/5 | $9,330 | $10,050 | 46% | 65% | +$1,402 | -$0 | 0.0% | $8,338 (vs do-nothing +$4,125) |
| $342.50 | 8d | 31 Jul 2026 | $13.85 | 2/5 | $10,388 | $11,468 | 45% | 65% | +$1,521 | -$0 | 0.0% | $6,622 (vs do-nothing +$2,410) |
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.