50 contracts (5,000 sh) | BE SS: $70.58 | CC-SS: $36.83 | IV: MEDIUM | Accounts: Joint:1782
| Max Loss | $22,328 | (ND $4.47 + SW $0) x 5000 |
| Normal income ref | $9,971/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 | $30,050 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 50x $37.5C 24 Jul 2026 | U6241782 | $0.12 | $612 | 2026-07-18 |
| 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) | ~$38 | 31 Jul 2026 | 8d left | +$0.47/sh | +$2,335 cycle +$3,185 [+$1,996…+$2,574] · 100% credit | 68% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$39 | 31 Jul 2026 | 8d left | +$0.16/sh | +$794 cycle +$1,644 [+$185…+$932] · 81% credit | 74% surv 64% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$40 | 14 Aug 2026 | 22d left | +$0.16/sh | +$779 cycle +$1,629 [-$115…+$917] · 72% credit | 80% surv 75% |
| Max even-money escape in the band | ~$41 | 14 Aug 2026 | 22d left | +$0.03/sh | +$155 cycle +$1,005 [-$852…+$262] · 36% credit | 83% surv 79% |
| SS $71 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$41 | 14 Aug 2026 | 22d left | -$0.07/sh | -$373 cycle +$477 [-$1,490…-$304] · 9% credit | 85% surv 83% |
| budget: banked $850 debit $373 (44% used ≈ 0.2 wk of income) → whole cycle still +$477 cash · rolled 50 ct earn ≈ $2,601/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 | 16d left | +$0.35/sh | +$1,730 cycle +$2,580 [+$1,662…+$2,443] · 100% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$41 | 14 Aug 2026 | 16d left | +$0.25/sh | +$1,270 cycle +$2,120 [+$1,134…+$1,877] · 100% credit | 68% surv 54% |
| Up-and-out for even (raise the cap, free) | ~$41 | 14 Aug 2026 | 16d left | +$0.02/sh | +$76 cycle +$926 [-$192…+$639] · 59% credit | 71% surv 59% |
| Max even-money escape in the band | ~$41 | 14 Aug 2026 | 16d left | +$0.02/sh | +$76 cycle +$926 [-$192…+$639] · 59% credit | 71% surv 59% |
| SS $71 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 17 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: 0.184 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $30,100
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $38.50 | 3d | 24 Jul 2026 | $0.10 | 50/50 | $5,000 | $5,000 | 90% | 92% | +$3,457 | -$0 | 0.0% | $30,550 (vs do-nothing +$450) |
| $38 | 3d | 24 Jul 2026 | $0.17 | 30/50 | $5,100 | $5,135 | 83% | 87% | +$3,019 | -$0 | 0.0% | $30,580 (vs do-nothing +$480) |
| $37.50 | 3d | 24 Jul 2026 | $0.29 | 18/50 | $5,220 | $5,276 | 72% | 79% | +$2,412 | -$0 | 0.0% | $30,604 (vs do-nothing +$504) |
| $38 | 10d | 31 Jul 2026 | $0.45 | 37/50 | $4,995 | $5,018 | 72% | 78% | +$1,759 | -$0 | 0.0% | $31,728 (vs do-nothing +$1,628) |
| $38 | 17d | 7 Aug 2026 | $0.68 | 42/50 | $5,040 | $5,054 | 67% | 75% | +$1,427 | -$0 | 0.0% | $32,914 (vs do-nothing +$2,814) |
| $38 | 24d | 14 Aug 2026 | $0.90 | 45/50 | $5,062 | $5,071 | 65% | 74% | +$1,427 | -$0 | 0.0% | $34,105 (vs do-nothing +$4,005) |
| $37.50 | 10d | 31 Jul 2026 | $0.62 | 27/50 | $5,022 | $5,063 | 63% | 73% | +$1,430 | -$0 | 0.0% | $31,747 (vs do-nothing +$1,647) |
| $37.50 | 17d | 7 Aug 2026 | $0.88 | 33/50 | $5,125 | $5,155 | 61% | 72% | +$1,231 | -$0 | 0.0% | $32,971 (vs do-nothing +$2,871) |
| $37.50 | 24d | 14 Aug 2026 | $1.10 | 37/50 | $5,088 | $5,110 | 60% | 72% | +$1,211 | -$0 | 0.0% | $34,133 (vs do-nothing +$4,033) |
| $37 | 3d | 24 Jul 2026 | $0.48 | 11/50 | $5,280 | $5,349 | 56% | 71% | +$1,652 | -$0 | 0.0% | $30,617 (vs do-nothing +$517) |
| $37 | 10d | 31 Jul 2026 | $0.84 | 20/50 | $5,040 | $5,093 | 54% | 69% | +$1,143 | -$0 | 0.0% | $31,760 (vs do-nothing +$1,660) |
| $37 | 17d | 7 Aug 2026 | $1.13 | 26/50 | $5,185 | $5,227 | 54% | 69% | +$1,105 | -$0 | 0.0% | $33,012 (vs do-nothing +$2,912) |
| $37 | 24d | 14 Aug 2026 | $1.34 | 30/50 | $5,025 | $5,060 | 54% | 69% | +$1,025 | -$0 | 0.0% | $34,090 (vs do-nothing +$3,990) |
| 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 | 24d | 14 Aug 2026 | $1.61 | 25/50 | $5,031 | $5,075 | 48% | 67% | +$951 | -$0 | 0.0% | $33,275 (vs do-nothing +$3,175) |
| $36.50 | 17d | 7 Aug 2026 | $1.38 | 21/50 | $5,114 | $5,165 | 47% | 66% | +$767 | -$0 | 0.0% | $32,284 (vs do-nothing +$2,184) |
| $36.50 | 10d | 31 Jul 2026 | $1.10 | 16/50 | $5,280 | $5,340 | 45% | 65% | +$899 | -$0 | 0.0% | $31,316 (vs do-nothing +$1,216) |
| $36.50 | 3d | 24 Jul 2026 | $0.76 | 7/50 | $5,320 | $5,396 | 40% | 65% | +$1,100 | -$0 | 0.0% | $30,394 (vs do-nothing +$294) |
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.