5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $366.27 | IV: MEDIUM | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $17,911/mo | 75% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,066/mo (info only, already in marks) |
| Unrealized P&L | $-7,740 | 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 (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) | ~$378 | 31 Jul 2026 | 12d left | +$1.92/sh | +$962 cycle +$3,137 [+$128…+$1,537] · 80% credit | 69% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$379 | 31 Jul 2026 | 12d left | +$1.00/sh | +$502 cycle +$2,677 [-$393…+$1,025] · 58% credit | 70% surv 54% |
| Max even-money escape in the band | ~$379 | 31 Jul 2026 | 12d left | +$1.00/sh | +$502 cycle +$2,677 [-$393…+$1,025] · 58% credit | 70% surv 54% |
| SS $398 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$389 | 31 Jul 2026 | 12d left | -$3.20/sh | -$1,601 cycle +$574 [-$2,914…-$1,268] · 7% credit | 77% surv 68% |
| budget: banked $2,175 debit $1,601 (74% used ≈ 1.2 wk of income) → whole cycle still +$574 cash · rolled 5 ct earn ≈ $9,187/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) | ~$390 | 31 Jul 2026 | 12d left | +$1.52/sh | +$761 cycle +$1,861 [+$261…+$1,481] · 82% credit | 69% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$392 | 31 Jul 2026 | 12d left | +$0.60/sh | +$299 cycle +$1,399 [-$265…+$946] · 66% credit | 70% surv 54% |
| Max even-money escape in the band | ~$392 | 31 Jul 2026 | 12d left | +$0.60/sh | +$299 cycle +$1,399 [-$265…+$946] · 66% credit | 70% surv 54% |
| SS $398 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$397 | 31 Jul 2026 | 12d left | -$1.82/sh | -$910 cycle +$190 [-$1,649…-$318] · 18% credit | 73% surv 61% |
| budget: banked $1,100 debit $910 (83% used ≈ 1.3 wk of income) → whole cycle still +$190 cash · rolled 5 ct earn ≈ $11,349/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (3 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: 0.900 (fallback) | Recovery@SS: +$5,941 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-987
| 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 | 5/5 | $10,238 | $10,238 | 81% | 88% | +$7,584 | -$518 | 2.0% | $-2,318 (vs do-nothing $-1,330) |
| $360 | 4d | 17 Jul 2026 | $3.50 | 4/5 | $10,500 | $10,943 | 75% | 84% | +$7,043 | -$1,106 | 4.3% | $-2,743 (vs do-nothing $-1,756) |
| $367.50 | 11d | 24 Jul 2026 | $7.20 | 5/5 | $9,818 | $9,818 | 71% | 80% | +$4,528 | -$0 | 0.0% | $1,801 (vs do-nothing +$2,788) |
| $365 | 11d | 24 Jul 2026 | $8.10 | 5/5 | $11,045 | $11,045 | 68% | 78% | +$4,809 | -$0 | 0.0% | $1,617 (vs do-nothing +$2,605) |
| $357.50 | 4d | 17 Jul 2026 | $4.45 | 3/5 | $10,012 | $10,899 | 67% | 81% | +$5,953 | -$1,295 | 5.1% | $-2,769 (vs do-nothing $-1,782) |
| $362.50 | 11d | 24 Jul 2026 | $9.15 | 4/5 | $9,982 | $10,425 | 65% | 76% | +$4,133 | -$0 | 0.0% | $517 (vs do-nothing +$1,504) |
| $360 | 18d | 31 Jul 2026 | $11.65 | 5/5 | $9,708 | $9,708 | 60% | 73% | +$2,949 | -$0 | 0.0% | $892 (vs do-nothing +$1,880) |
| $357.50 | 11d | 24 Jul 2026 | $11.20 | 3/5 | $9,164 | $10,050 | 59% | 77% | +$4,710 | -$0 | 0.0% | $-744 (vs do-nothing +$243) |
| $355 | 4d | 17 Jul 2026 | $5.60 | 3/5 | $12,600 | $13,486 | 58% | 77% | +$6,510 | -$1,700 | 6.7% | $-3,174 (vs do-nothing $-2,187) |
| $355 | 11d | 24 Jul 2026 | $12.50 | 3/5 | $10,227 | $11,113 | 55% | 75% | +$4,911 | -$0 | 0.0% | $-1,104 (vs do-nothing $-117) |
| $355 | 18d | 31 Jul 2026 | $14.10 | 4/5 | $9,400 | $9,843 | 54% | 70% | +$2,587 | -$0 | 0.0% | $-503 (vs do-nothing +$484) |
| $352.50 | 11d | 24 Jul 2026 | $13.70 | 3/5 | $11,209 | $12,095 | 50% | 74% | +$4,921 | -$20 | 0.1% | $-1,494 (vs do-nothing $-507) |
| $352.50 | 4d | 17 Jul 2026 | $7.00 | 2/5 | $10,500 | $11,829 | 48% | 74% | +$4,668 | -$1,353 | 5.3% | $-2,665 (vs do-nothing $-1,678) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $350 | 18d | 31 Jul 2026 | $16.40 | 4/5 | $10,933 | $11,376 | 48% | 68% | +$2,478 | -$0 | 0.0% | $-1,583 (vs do-nothing $-596) |
| $350 | 11d | 24 Jul 2026 | $14.95 | 3/5 | $12,232 | $13,118 | 46% | 72% | +$4,863 | -$395 | 1.5% | $-1,869 (vs do-nothing $-882) |
| $347.50 | 11d | 24 Jul 2026 | $16.50 | 2/5 | $9,000 | $10,329 | 41% | 71% | +$3,294 | -$453 | 1.8% | $-1,765 (vs do-nothing $-778) |
| $347.50 | 4d | 17 Jul 2026 | $10.15 | 2/5 | $15,225 | $16,554 | 31% | 68% | +$4,604 | -$1,723 | 6.8% | $-3,035 (vs do-nothing $-2,048) |
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.