5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $368.89 | IV: MEDIUM | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $15,955/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) | ~$380 | 31 Jul 2026 | 12d left | +$1.84/sh | +$920 cycle +$2,795 [+$393…+$1,424] · 94% credit | 67% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$382 | 31 Jul 2026 | 12d left | +$0.82/sh | +$409 cycle +$2,284 [-$195…+$826] · 62% credit | 68% surv 54% |
| Max even-money escape in the band | ~$382 | 31 Jul 2026 | 12d left | +$0.82/sh | +$409 cycle +$2,284 [-$195…+$826] · 62% credit | 68% 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) | ~$394 | 31 Jul 2026 | 12d left | -$3.50/sh | -$1,750 cycle +$125 [-$2,723…-$1,597] · 1% credit | 78% surv 71% |
| budget: banked $1,875 debit $1,750 (93% used ≈ 1.5 wk of income) → whole cycle still +$125 cash · rolled 5 ct earn ≈ $7,474/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 | 24 Jul 2026 | 9d left | +$7.00/sh | +$3,500 cycle +$4,105 [+$3,189…+$3,684] · 100% credit | 68% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$389 | 31 Jul 2026 | 16d left | +$1.83/sh | +$917 cycle +$1,522 [+$168…+$1,084] · 78% credit | 79% surv 74% |
| Max even-money escape in the band | ~$394 | 31 Jul 2026 | 16d left | +$0.76/sh | +$382 cycle +$987 [-$451…+$535] · 57% credit | 82% surv 79% |
| SS $398 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Up-and-out for even (raise the cap, free) | ~$389 | 24 Jul 2026 | 9d left | +$0.01/sh | +$6 cycle +$611 [-$863…+$69] · 28% credit | 83% surv 78% |
| Safety roll (pay small debit, max POP) | ~$404 | 31 Jul 2026 | 16d left | -$1.02/sh | -$512 cycle +$93 [-$1,476…-$370] · 7% credit | 88% surv 86% |
| budget: banked $605 debit $512 (85% used ≈ 0.5 wk of income) → whole cycle still +$93 cash · rolled 5 ct earn ≈ $2,751/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: +$5,891 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-1,037
| 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 | 4/5 | $8,190 | $8,633 | 74% | 81% | +$4,487 | -$1,464 | 5.7% | $-3,151 (vs do-nothing $-2,114) |
| $370 | 11d | 24 Jul 2026 | $6.30 | 5/5 | $8,591 | $8,591 | 71% | 78% | +$3,138 | -$0 | 0.0% | $1,301 (vs do-nothing +$2,338) |
| $367.50 | 11d | 24 Jul 2026 | $7.20 | 5/5 | $9,818 | $9,818 | 68% | 77% | +$3,406 | -$0 | 0.0% | $1,055 (vs do-nothing +$2,093) |
| $360 | 4d | 17 Jul 2026 | $3.50 | 4/5 | $10,500 | $10,943 | 66% | 77% | +$4,791 | -$2,156 | 8.5% | $-3,843 (vs do-nothing $-2,806) |
| $365 | 11d | 24 Jul 2026 | $8.10 | 4/5 | $8,836 | $9,279 | 64% | 75% | +$2,837 | -$0 | 0.0% | $-3 (vs do-nothing +$1,034) |
| $365 | 18d | 31 Jul 2026 | $9.85 | 5/5 | $8,208 | $8,208 | 63% | 73% | +$2,081 | -$0 | 0.0% | $1,130 (vs do-nothing +$2,168) |
| $362.50 | 11d | 24 Jul 2026 | $9.15 | 4/5 | $9,982 | $10,425 | 61% | 73% | +$3,006 | -$0 | 0.0% | $-583 (vs do-nothing +$454) |
| $362.50 | 18d | 31 Jul 2026 | $10.45 | 5/5 | $8,708 | $8,708 | 60% | 72% | +$1,803 | -$0 | 0.0% | $180 (vs do-nothing +$1,218) |
| $357.50 | 4d | 17 Jul 2026 | $4.45 | 3/5 | $10,012 | $10,899 | 57% | 73% | +$3,662 | -$2,082 | 8.2% | $-3,607 (vs do-nothing $-2,569) |
| $360 | 18d | 31 Jul 2026 | $11.65 | 5/5 | $9,708 | $9,708 | 57% | 70% | +$1,952 | -$0 | 0.0% | $-470 (vs do-nothing +$568) |
| $357.50 | 11d | 24 Jul 2026 | $11.20 | 3/5 | $9,164 | $10,050 | 54% | 70% | +$2,211 | -$57 | 0.2% | $-1,582 (vs do-nothing $-544) |
| $357.50 | 18d | 31 Jul 2026 | $12.54 | 4/5 | $8,360 | $8,803 | 54% | 69% | +$1,417 | -$0 | 0.0% | $-1,227 (vs do-nothing $-190) |
| $355 | 18d | 31 Jul 2026 | $14.10 | 4/5 | $9,400 | $9,843 | 51% | 67% | +$1,662 | -$0 | 0.0% | $-1,603 (vs do-nothing $-566) |
| 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 | 3/5 | $10,227 | $11,113 | 50% | 68% | +$2,282 | -$417 | 1.6% | $-1,942 (vs do-nothing $-904) |
| $352.50 | 18d | 31 Jul 2026 | $14.87 | 4/5 | $9,912 | $10,355 | 48% | 66% | +$1,317 | -$609 | 2.4% | $-2,296 (vs do-nothing $-1,259) |
| $355 | 4d | 17 Jul 2026 | $5.60 | 2/5 | $8,400 | $9,729 | 48% | 68% | +$2,371 | -$1,658 | 6.5% | $-3,020 (vs do-nothing $-1,983) |
| $352.50 | 11d | 24 Jul 2026 | $13.70 | 3/5 | $11,209 | $12,095 | 47% | 66% | +$2,182 | -$807 | 3.2% | $-2,332 (vs do-nothing $-1,294) |
| $350 | 18d | 31 Jul 2026 | $16.40 | 3/5 | $8,200 | $9,086 | 45% | 65% | +$1,067 | -$747 | 2.9% | $-2,272 (vs do-nothing $-1,234) |
| $350 | 11d | 24 Jul 2026 | $14.95 | 2/5 | $8,155 | $9,484 | 43% | 65% | +$1,356 | -$788 | 3.1% | $-2,150 (vs do-nothing $-1,113) |
| $352.50 | 4d | 17 Jul 2026 | $7.00 | 2/5 | $10,500 | $11,829 | 38% | 65% | +$2,251 | -$1,878 | 7.4% | $-3,240 (vs do-nothing $-2,203) |
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.