5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $373.51 (banked floor $366.87) | IV: MEDIUM | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $17,045/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 | +$1.69/sh | +$847 cycle +$3,022 [+$188…+$1,294] · 86% credit | 68% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$379 | 31 Jul 2026 | 12d left | +$1.28/sh | +$640 cycle +$2,815 [-$23…+$1,037] · 72% credit | 69% surv 53% |
| Max even-money escape in the band | ~$379 | 31 Jul 2026 | 12d left | +$1.28/sh | +$640 cycle +$2,815 [-$23…+$1,037] · 72% credit | 69% surv 53% |
| SS $398 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$391 | 31 Jul 2026 | 12d left | -$3.98/sh | -$1,989 cycle +$186 [-$3,166…-$1,885] · 2% credit | 78% surv 70% |
| budget: banked $2,175 debit $1,989 (91% used ≈ 1.5 wk of income) → whole cycle still +$186 cash · rolled 5 ct earn ≈ $7,960/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 | +$1.30/sh | +$651 cycle +$1,751 [+$252…+$1,400] · 87% credit | 68% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$391 | 31 Jul 2026 | 12d left | +$0.89/sh | +$443 cycle +$1,543 [+$15…+$1,152] · 76% credit | 69% surv 53% |
| Max even-money escape in the band | ~$391 | 31 Jul 2026 | 12d left | +$0.89/sh | +$443 cycle +$1,543 [+$15…+$1,152] · 76% credit | 69% surv 53% |
| SS $398 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$396 | 31 Jul 2026 | 12d left | -$1.54/sh | -$770 cycle +$330 [-$1,434…-$169] · 20% credit | 72% surv 60% |
| budget: banked $1,100 debit $770 (70% used ≈ 1.1 wk of income) → whole cycle still +$330 cash · rolled 5 ct earn ≈ $11,437/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 22 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: 0.813 (IBKR) | Recovery@SS: +$8,010 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $1,082
| 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 | 80% | 86% | +$7,128 | -$4,142 | 16.2% | $-3,872 (vs do-nothing $-4,954) |
| $370 | 11d | 24 Jul 2026 | $6.30 | 5/5 | $8,591 | $8,591 | 73% | 80% | +$3,874 | -$0 | 0.0% | $1,663 (vs do-nothing +$581) |
| $360 | 4d | 17 Jul 2026 | $3.50 | 4/5 | $10,500 | $10,943 | 72% | 82% | +$6,510 | -$4,006 | 15.7% | $-3,573 (vs do-nothing $-4,656) |
| $367.50 | 11d | 24 Jul 2026 | $7.20 | 5/5 | $9,818 | $9,818 | 70% | 79% | +$4,238 | -$0 | 0.0% | $863 (vs do-nothing $-219) |
| $365 | 11d | 24 Jul 2026 | $8.10 | 4/5 | $8,836 | $9,279 | 67% | 77% | +$3,585 | -$166 | 0.6% | $267 (vs do-nothing $-816) |
| $357.50 | 4d | 17 Jul 2026 | $4.45 | 3/5 | $10,012 | $10,899 | 64% | 79% | +$5,399 | -$3,469 | 13.6% | $-2,875 (vs do-nothing $-3,957) |
| $362.50 | 11d | 24 Jul 2026 | $9.15 | 4/5 | $9,982 | $10,425 | 64% | 75% | +$3,839 | -$746 | 2.9% | $-313 (vs do-nothing $-1,396) |
| $362.50 | 18d | 31 Jul 2026 | $10.45 | 5/5 | $8,708 | $8,708 | 62% | 74% | +$2,480 | -$282 | 1.1% | $-12 (vs do-nothing $-1,094) |
| $360 | 18d | 31 Jul 2026 | $11.65 | 5/5 | $9,708 | $9,708 | 59% | 72% | +$2,686 | -$932 | 3.7% | $-662 (vs do-nothing $-1,744) |
| $357.50 | 11d | 24 Jul 2026 | $11.20 | 3/5 | $9,164 | $10,050 | 57% | 72% | +$2,971 | -$1,444 | 5.7% | $-850 (vs do-nothing $-1,932) |
| $357.50 | 18d | 31 Jul 2026 | $12.54 | 5/5 | $10,450 | $10,450 | 56% | 71% | +$2,563 | -$1,737 | 6.8% | $-1,467 (vs do-nothing $-2,549) |
| $355 | 4d | 17 Jul 2026 | $5.60 | 3/5 | $12,600 | $13,486 | 55% | 75% | +$5,779 | -$3,874 | 15.2% | $-3,280 (vs do-nothing $-4,362) |
| $355 | 18d | 31 Jul 2026 | $14.10 | 4/5 | $9,400 | $9,843 | 53% | 70% | +$2,342 | -$1,766 | 6.9% | $-1,333 (vs do-nothing $-2,416) |
| 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 | 53% | 71% | +$3,112 | -$1,804 | 7.1% | $-1,210 (vs do-nothing $-2,292) |
| $352.50 | 18d | 31 Jul 2026 | $14.87 | 4/5 | $9,912 | $10,355 | 50% | 68% | +$2,044 | -$2,459 | 9.6% | $-2,026 (vs do-nothing $-3,109) |
| $352.50 | 11d | 24 Jul 2026 | $13.70 | 3/5 | $11,209 | $12,095 | 50% | 69% | +$3,081 | -$2,194 | 8.6% | $-1,600 (vs do-nothing $-2,682) |
| $350 | 18d | 31 Jul 2026 | $16.40 | 4/5 | $10,933 | $11,376 | 47% | 67% | +$2,198 | -$2,846 | 11.2% | $-2,413 (vs do-nothing $-3,496) |
| $350 | 11d | 24 Jul 2026 | $14.95 | 3/5 | $12,232 | $13,118 | 46% | 68% | +$3,002 | -$2,569 | 10.1% | $-1,975 (vs do-nothing $-3,057) |
| $352.50 | 4d | 17 Jul 2026 | $7.00 | 2/5 | $10,500 | $11,829 | 46% | 71% | +$4,058 | -$2,803 | 11.0% | $-2,046 (vs do-nothing $-3,128) |
| $347.50 | 18d | 31 Jul 2026 | $17.41 | 3/5 | $8,707 | $9,593 | 44% | 66% | +$1,459 | -$2,580 | 10.1% | $-1,986 (vs do-nothing $-3,068) |
| $347.50 | 11d | 24 Jul 2026 | $16.50 | 2/5 | $9,000 | $10,329 | 42% | 67% | +$2,052 | -$1,903 | 7.5% | $-1,146 (vs do-nothing $-2,228) |
| $347.50 | 4d | 17 Jul 2026 | $10.15 | 2/5 | $15,225 | $16,554 | 28% | 66% | +$3,770 | -$3,173 | 12.4% | $-2,416 (vs do-nothing $-3,498) |
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.