50 contracts (5,000 sh) | BE SS: $70.58 | CC-SS: $35.59 | IV: MEDIUM | Accounts: Joint:1782
| Max Loss | $22,328 | (ND $4.47 + SW $0) x 5000 |
| Normal income ref | $10,287/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 | $29,275 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (50 ct) | POP / surv of new CC |
|---|
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (50 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$37 | 31 Jul 2026 | 10d left | +$0.40/sh | +$2,001 cycle +$3,001 [+$1,784…+$2,322] · 100% credit | 67% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$37 | 31 Jul 2026 | 10d left | +$0.20/sh | +$988 cycle +$1,988 [+$679…+$1,271] · 98% credit | 70% surv 58% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$39 | 14 Aug 2026 | 24d left | +$0.15/sh | +$744 cycle +$1,744 [+$128…+$1,056] · 81% credit | 78% surv 72% |
| Max even-money escape in the band | ~$39 | 14 Aug 2026 | 24d left | +$0.01/sh | +$30 cycle +$1,030 [-$716…+$287] · 36% credit | 81% surv 76% |
| SS $71 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$40 | 14 Aug 2026 | 24d left | -$0.11/sh | -$534 cycle +$466 [-$1,379…-$335] · 14% credit | 83% surv 80% |
| budget: banked $1,000 debit $534 (53% used ≈ 0.5 wk of income) → whole cycle still +$466 cash · rolled 50 ct earn ≈ $2,796/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (50 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$40 | 14 Aug 2026 | 18d left | +$0.26/sh | +$1,291 cycle +$2,091 [+$1,123…+$1,945] · 100% credit | 67% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$40 | 14 Aug 2026 | 18d left | +$0.05/sh | +$231 cycle +$1,031 [-$52…+$770] · 71% credit | 69% surv 56% |
| Max even-money escape in the band | ~$40 | 14 Aug 2026 | 18d left | +$0.05/sh | +$231 cycle +$1,031 [-$52…+$770] · 71% credit | 69% surv 56% |
| SS $71 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$40 | 14 Aug 2026 | 18d left | -$0.11/sh | -$562 cycle +$238 [-$899…-$172] · 21% credit | 72% surv 62% |
| budget: banked $800 debit $562 (70% used ≈ 2.1 wk of income) → whole cycle still +$238 cash · rolled 50 ct earn ≈ $8,798/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 16 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: 0.182 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $29,325
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $36.50 | 7d | 24 Jul 2026 | $0.32 | 38/50 | $5,211 | $5,229 | 71% | 77% | +$1,487 | -$0 | 0.0% | $30,503 (vs do-nothing +$1,178) |
| $36.50 | 14d | 31 Jul 2026 | $0.59 | 41/50 | $5,184 | $5,196 | 66% | 74% | +$1,198 | -$0 | 0.0% | $31,703 (vs do-nothing +$2,378) |
| $36.50 | 21d | 7 Aug 2026 | $0.82 | 44/50 | $5,154 | $5,163 | 63% | 73% | +$1,086 | -$0 | 0.0% | $32,889 (vs do-nothing +$3,564) |
| $36.50 | 28d | 14 Aug 2026 | $1.04 | 47/50 | $5,237 | $5,241 | 62% | 72% | +$1,167 | -$0 | 0.0% | $34,166 (vs do-nothing +$4,841) |
| $36 | 7d | 24 Jul 2026 | $0.50 | 25/50 | $5,357 | $5,393 | 60% | 71% | +$1,131 | -$0 | 0.0% | $30,550 (vs do-nothing +$1,225) |
| $36 | 14d | 31 Jul 2026 | $0.80 | 31/50 | $5,314 | $5,341 | 58% | 70% | +$993 | -$0 | 0.0% | $31,774 (vs do-nothing +$2,449) |
| $36 | 21d | 7 Aug 2026 | $1.04 | 35/50 | $5,200 | $5,221 | 57% | 70% | +$919 | -$0 | 0.0% | $32,930 (vs do-nothing +$3,605) |
| $36 | 28d | 14 Aug 2026 | $1.20 | 41/50 | $5,271 | $5,284 | 57% | 69% | +$789 | -$0 | 0.0% | $34,204 (vs do-nothing +$4,879) |
| $35.50 | 28d | 14 Aug 2026 | $1.46 | 33/50 | $5,162 | $5,186 | 51% | 68% | +$683 | -$0 | 0.0% | $33,813 (vs do-nothing +$4,488) |
| $35.50 | 21d | 7 Aug 2026 | $1.30 | 28/50 | $5,200 | $5,231 | 51% | 67% | +$771 | -$0 | 0.0% | $32,685 (vs do-nothing +$3,360) |
| $35.50 | 14d | 31 Jul 2026 | $1.05 | 23/50 | $5,175 | $5,214 | 50% | 66% | +$723 | -$0 | 0.0% | $31,510 (vs do-nothing +$2,185) |
| $35.50 | 7d | 24 Jul 2026 | $0.74 | 17/50 | $5,391 | $5,439 | 49% | 66% | +$778 | -$0 | 0.0% | $30,413 (vs do-nothing +$1,088) |
| $35 | 28d | 14 Aug 2026 | $1.77 | 28/50 | $5,310 | $5,341 | 46% | 65% | +$667 | -$0 | 0.0% | $32,601 (vs do-nothing +$3,276) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $35 | 21d | 7 Aug 2026 | $1.52 | 24/50 | $5,211 | $5,249 | 44% | 65% | +$511 | -$0 | 0.0% | $31,533 (vs do-nothing +$2,208) |
| $35 | 14d | 31 Jul 2026 | $1.28 | 19/50 | $5,211 | $5,256 | 42% | 63% | +$479 | -$0 | 0.0% | $30,617 (vs do-nothing +$1,292) |
| $35 | 7d | 24 Jul 2026 | $1.05 | 12/50 | $5,400 | $5,454 | 38% | 62% | +$544 | -$0 | 0.0% | $29,865 (vs do-nothing +$540) |
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 50 contracts at the conservative CC.