15 contracts (1,500 sh) | BE SS: $373.00 | CC-SS: $338.22 (banked floor $335.94) | IV: MEDIUM | Accounts: Neville:0865
| Max Loss | $162,000 | (ND $73.00 + SW $35) x 1500 |
| Normal income ref | $47,864/mo | 75% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,828/mo (info only, already in marks) |
| Unrealized P&L | $22,605 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 5x $400C 31 Jul 2026 | U13190865 | $3.20 | $1,598 | 2026-07-07 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (15 ct) | POP / surv of new CC |
|---|
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (15 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$365 | 24 Jul 2026 | 9d left | +$7.05/sh | +$10,571 cycle +$13,646 [+$9,280…+$10,571] · 100% credit | 68% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$384 | 31 Jul 2026 | 16d left | +$1.89/sh | +$2,840 cycle +$5,915 [-$120…+$2,592] · 73% credit | 79% surv 74% |
| Max even-money escape in the band | ~$389 | 31 Jul 2026 | 16d left | +$0.82/sh | +$1,236 cycle +$4,311 [-$1,989…+$941] · 45% credit | 82% surv 79% |
| reaches SS ✓ | ||||||
| Up-and-out for even (raise the cap, free) | ~$384 | 24 Jul 2026 | 9d left | +$0.06/sh | +$97 cycle +$3,172 [-$3,064…-$350] · 18% credit | 83% surv 78% |
| Safety roll (pay small debit, max POP) | ~$404 | 31 Jul 2026 | 16d left | -$1.86/sh | -$2,789 cycle +$286 [-$6,809…-$3,223] | 90% surv 89% |
| budget: banked $3,075 debit $2,789 (91% used ≈ 0.5 wk of income) → whole cycle still +$286 cash · rolled 15 ct earn ≈ $5,754/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (15 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$370 | 24 Jul 2026 | 9d left | +$7.00/sh | +$10,501 cycle +$12,316 [+$9,486…+$10,968] · 100% credit | 68% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$389 | 31 Jul 2026 | 16d left | +$1.83/sh | +$2,750 cycle +$4,565 [+$373…+$3,090] · 79% credit | 79% surv 74% |
| Max even-money escape in the band | ~$394 | 31 Jul 2026 | 16d left | +$0.76/sh | +$1,145 cycle +$2,960 [-$1,491…+$1,430] · 54% credit | 82% surv 79% |
| reaches SS ✓ | ||||||
| Up-and-out for even (raise the cap, free) | ~$389 | 24 Jul 2026 | 9d left | +$0.01/sh | +$19 cycle +$1,834 [-$2,713…-$3] · 25% credit | 83% surv 78% |
| Safety roll (pay small debit, max POP) | ~$404 | 31 Jul 2026 | 16d left | -$1.02/sh | -$1,536 cycle +$279 [-$4,630…-$1,316] · 6% credit | 88% surv 86% |
| budget: banked $1,815 debit $1,536 (85% used ≈ 0.5 wk of income) → whole cycle still +$279 cash · rolled 15 ct earn ≈ $8,254/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, 20 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: 0.900 (fallback) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $31,230
| 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 | 4d | 17 Jul 2026 | $2.73 | 12/15 | $24,570 | $29,275 | 74% | 81% | +$13,460 | -$0 | 0.0% | $27,606 (vs do-nothing $-3,624) |
| $370 | 11d | 24 Jul 2026 | $6.30 | 14/15 | $24,055 | $25,623 | 71% | 78% | +$8,786 | -$0 | 0.0% | $32,000 (vs do-nothing +$770) |
| $367.50 | 11d | 24 Jul 2026 | $7.20 | 13/15 | $25,527 | $28,664 | 68% | 77% | +$8,855 | -$0 | 0.0% | $33,115 (vs do-nothing +$1,885) |
| $360 | 4d | 17 Jul 2026 | $3.50 | 10/15 | $26,250 | $34,091 | 66% | 77% | +$11,977 | -$0 | 0.0% | $28,980 (vs do-nothing $-2,250) |
| $365 | 11d | 24 Jul 2026 | $8.10 | 11/15 | $24,300 | $30,573 | 64% | 75% | +$7,802 | -$0 | 0.0% | $33,815 (vs do-nothing +$2,585) |
| $365 | 18d | 31 Jul 2026 | $9.85 | 15/15 | $24,625 | $24,625 | 63% | 73% | +$6,242 | -$0 | 0.0% | $37,380 (vs do-nothing +$6,150) |
| $362.50 | 11d | 24 Jul 2026 | $9.15 | 10/15 | $24,955 | $32,795 | 61% | 73% | +$7,515 | -$0 | 0.0% | $34,630 (vs do-nothing +$3,400) |
| $362.50 | 18d | 31 Jul 2026 | $10.45 | 14/15 | $24,383 | $25,952 | 60% | 72% | +$5,048 | -$0 | 0.0% | $37,810 (vs do-nothing +$6,580) |
| $357.50 | 4d | 17 Jul 2026 | $4.45 | 8/15 | $26,700 | $37,677 | 57% | 73% | +$9,767 | -$0 | 0.0% | $30,190 (vs do-nothing $-1,040) |
| $360 | 18d | 31 Jul 2026 | $11.65 | 13/15 | $25,242 | $28,378 | 57% | 70% | +$5,076 | -$0 | 0.0% | $38,900 (vs do-nothing +$7,670) |
| $357.50 | 11d | 24 Jul 2026 | $11.20 | 8/15 | $24,436 | $35,414 | 54% | 70% | +$5,896 | -$0 | 0.0% | $35,590 (vs do-nothing +$4,360) |
| $357.50 | 18d | 31 Jul 2026 | $12.54 | 12/15 | $25,080 | $29,785 | 54% | 69% | +$4,251 | -$0 | 0.0% | $39,378 (vs do-nothing +$8,148) |
| $355 | 18d | 31 Jul 2026 | $14.10 | 11/15 | $25,850 | $32,123 | 51% | 67% | +$4,570 | -$0 | 0.0% | $40,415 (vs do-nothing +$9,185) |
| 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 | 11d | 24 Jul 2026 | $12.50 | 8/15 | $27,273 | $38,250 | 50% | 68% | +$6,085 | -$0 | 0.0% | $36,630 (vs do-nothing +$5,400) |
| $352.50 | 18d | 31 Jul 2026 | $14.87 | 10/15 | $24,779 | $32,620 | 48% | 66% | +$3,292 | -$0 | 0.0% | $40,347 (vs do-nothing +$9,117) |
| $355 | 4d | 17 Jul 2026 | $5.60 | 6/15 | $25,200 | $39,314 | 48% | 68% | +$7,113 | -$0 | 0.0% | $31,140 (vs do-nothing $-90) |
| $352.50 | 11d | 24 Jul 2026 | $13.70 | 7/15 | $26,155 | $38,700 | 47% | 66% | +$5,090 | -$0 | 0.0% | $36,795 (vs do-nothing +$5,565) |
| $350 | 18d | 31 Jul 2026 | $16.40 | 9/15 | $24,600 | $34,009 | 45% | 65% | +$3,202 | -$0 | 0.0% | $40,815 (vs do-nothing +$9,585) |
| $350 | 11d | 24 Jul 2026 | $14.95 | 6/15 | $24,464 | $38,577 | 43% | 65% | +$4,067 | -$0 | 0.0% | $36,750 (vs do-nothing +$5,520) |
| $352.50 | 4d | 17 Jul 2026 | $7.00 | 5/15 | $26,250 | $41,932 | 38% | 65% | +$5,627 | -$0 | 0.0% | $31,855 (vs do-nothing +$625) |
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 15 contracts at the conservative CC.