5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $372.65 (banked floor $365.48) | IV: MEDIUM | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $14,679/mo | 75% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $1,764/mo (info only, already in marks) |
| Unrealized P&L | $-538 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 15x $370C 31 Jul 2026 | U13190865 | $15.01 | $22,520 | 2026-07-17 |
| 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) | ~$390 | 31 Jul 2026 | 10d left | +$3.05/sh | +$1,523 cycle +$4,048 [+$533…+$1,747] · 87% credit | 68% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$404 | 28 Aug 2026 | 38d left | +$3.09/sh | +$1,543 cycle +$4,068 [+$83…+$1,831] · 76% credit | 74% surv 65% |
| Up-and-out for even (raise the cap, free) | ~$394 | 31 Jul 2026 | 10d left | +$0.91/sh | +$456 cycle +$2,981 [-$448…+$719] · 53% credit | 73% surv 58% |
| Max even-money escape in the band | ~$409 | 21 Aug 2026 | 32d left | +$0.04/sh | +$20 cycle +$2,545 [-$1,670…+$243] · 31% credit | 76% surv 69% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$434 | 28 Aug 2026 | 38d left | -$4.61/sh | -$2,306 cycle +$219 [-$4,449…-$2,196] · 2% credit | 87% surv 84% |
| budget: banked $2,525 debit $2,306 (91% used ≈ 0.9 wk of income) → whole cycle still +$219 cash · rolled 5 ct earn ≈ $1,793/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$415 | 7 Aug 2026 | 14d left | +$1.02/sh | +$509 cycle +$1,604 [+$274…+$1,429] · 89% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$424 | 28 Aug 2026 | 35d left | +$1.21/sh | +$606 cycle +$1,701 [-$79…+$1,715] · 74% credit | 72% surv 61% |
| Max even-money escape in the band | ~$424 | 21 Aug 2026 | 28d left | +$0.16/sh | +$80 cycle +$1,175 [-$657…+$1,053] · 53% credit | 71% surv 61% |
| Safety roll (pay small debit, max POP) | ~$429 | 28 Aug 2026 | 35d left | -$0.36/sh | -$181 cycle +$914 [-$974…+$832] · 45% credit | 74% surv 65% |
| budget: banked $1,095 debit $181 (17% used ≈ 0.3 wk of income) → whole cycle still +$914 cash · rolled 5 ct earn ≈ $4,744/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (6 expiries scanned, 37 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: 0.854 (IBKR) | Recovery@SS: +$876 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $2,538
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $392.50 | 7d | 24 Jul 2026 | $4.40 | 4/5 | $7,543 | $8,486 | 86% | 90% | +$5,941 | -$0 | 0.0% | $2,538 (vs do-nothing +$0) |
| $390 | 7d | 24 Jul 2026 | $5.05 | 4/5 | $8,657 | $9,600 | 83% | 88% | +$6,550 | -$0 | 0.0% | $2,798 (vs do-nothing +$260) |
| $395 | 7d | 24 Jul 2026 | $3.85 | 5/5 | $8,250 | $8,250 | 81% | 84% | +$3,653 | -$0 | 0.0% | $2,263 (vs do-nothing $-275) |
| $385 | 7d | 24 Jul 2026 | $6.35 | 3/5 | $8,164 | $10,050 | 77% | 85% | +$5,528 | -$0 | 0.0% | $3,123 (vs do-nothing +$585) |
| $387.50 | 7d | 24 Jul 2026 | $5.65 | 4/5 | $9,686 | $10,629 | 73% | 79% | +$3,547 | -$0 | 0.0% | $3,038 (vs do-nothing +$500) |
| $382.50 | 7d | 24 Jul 2026 | $7.10 | 3/5 | $9,129 | $11,014 | 73% | 83% | +$5,783 | -$0 | 0.0% | $3,348 (vs do-nothing +$810) |
| $380 | 7d | 24 Jul 2026 | $8.05 | 3/5 | $10,350 | $12,236 | 69% | 81% | +$6,155 | -$0 | 0.0% | $3,633 (vs do-nothing +$1,095) |
| $385 | 14d | 31 Jul 2026 | $8.10 | 5/5 | $8,679 | $8,679 | 68% | 76% | +$2,501 | -$0 | 0.0% | $4,388 (vs do-nothing +$1,850) |
| $377.50 | 7d | 24 Jul 2026 | $9.00 | 2/5 | $7,714 | $10,543 | 64% | 79% | +$4,249 | -$0 | 0.0% | $3,458 (vs do-nothing +$920) |
| $380 | 14d | 31 Jul 2026 | $9.75 | 4/5 | $8,357 | $9,300 | 64% | 76% | +$3,324 | -$0 | 0.0% | $4,678 (vs do-nothing +$2,140) |
| $380 | 21d | 7 Aug 2026 | $11.20 | 5/5 | $8,000 | $8,000 | 62% | 73% | +$1,911 | -$0 | 0.0% | $5,938 (vs do-nothing +$3,400) |
| $375 | 7d | 24 Jul 2026 | $10.00 | 2/5 | $8,571 | $11,400 | 60% | 77% | +$4,326 | -$0 | 0.0% | $3,658 (vs do-nothing +$1,120) |
| $375 | 14d | 31 Jul 2026 | $12.05 | 3/5 | $7,746 | $9,632 | 58% | 73% | +$2,758 | -$0 | 0.0% | $4,833 (vs do-nothing +$2,295) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $375 | 21d | 7 Aug 2026 | $13.50 | 4/5 | $7,714 | $8,657 | 57% | 70% | +$1,716 | -$0 | 0.0% | $6,178 (vs do-nothing +$3,640) |
| $375 | 28d | 14 Aug 2026 | $14.10 | 5/5 | $7,554 | $7,554 | 56% | 70% | +$1,247 | -$0 | 0.0% | $7,388 (vs do-nothing +$4,850) |
| $372.50 | 7d | 24 Jul 2026 | $11.10 | 2/5 | $9,514 | $12,343 | 55% | 75% | +$4,371 | -$0 | 0.0% | $3,848 (vs do-nothing +$1,310) |
| $372.50 | 14d | 31 Jul 2026 | $13.15 | 3/5 | $8,454 | $10,339 | 54% | 71% | +$2,765 | -$0 | 0.0% | $5,118 (vs do-nothing +$2,580) |
| $370 | 35d | 21 Aug 2026 | $18.50 | 5/5 | $7,929 | $7,929 | 52% | 68% | +$1,534 | -$0 | 0.0% | $8,263 (vs do-nothing +$5,724) |
| $370 | 28d | 14 Aug 2026 | $16.45 | 5/5 | $8,812 | $8,812 | 52% | 67% | +$1,275 | -$0 | 0.0% | $7,238 (vs do-nothing +$4,699) |
| $370 | 21d | 7 Aug 2026 | $15.65 | 4/5 | $8,943 | $9,886 | 51% | 68% | +$1,638 | -$0 | 0.0% | $5,978 (vs do-nothing +$3,440) |
| $370 | 14d | 31 Jul 2026 | $14.30 | 3/5 | $9,193 | $11,079 | 51% | 68% | +$1,748 | -$0 | 0.0% | $4,713 (vs do-nothing +$2,175) |
| $370 | 7d | 24 Jul 2026 | $12.30 | 2/5 | $10,543 | $13,371 | 50% | 73% | +$4,380 | -$0 | 0.0% | $3,588 (vs do-nothing +$1,050) |
| $365 | 42d | 28 Aug 2026 | $22.30 | 5/5 | $7,964 | $7,964 | 48% | 66% | +$1,357 | -$0 | 0.0% | $7,663 (vs do-nothing +$5,124) |
| $367.50 | 14d | 31 Jul 2026 | $15.75 | 3/5 | $10,125 | $12,011 | 47% | 69% | +$2,840 | -$0 | 0.0% | $4,398 (vs do-nothing +$1,860) |
| $365 | 35d | 21 Aug 2026 | $20.80 | 5/5 | $8,914 | $8,914 | 47% | 66% | +$1,407 | -$0 | 0.0% | $6,913 (vs do-nothing +$4,374) |
| $365 | 28d | 14 Aug 2026 | $19.90 | 4/5 | $8,529 | $9,471 | 47% | 66% | +$1,390 | -$0 | 0.0% | $5,678 (vs do-nothing +$3,140) |
| $365 | 21d | 7 Aug 2026 | $18.55 | 3/5 | $7,950 | $9,836 | 46% | 66% | +$1,353 | -$0 | 0.0% | $4,488 (vs do-nothing +$1,950) |
| $367.50 | 7d | 24 Jul 2026 | $13.50 | 2/5 | $11,571 | $14,400 | 45% | 71% | +$4,265 | -$0 | 0.0% | $3,328 (vs do-nothing +$790) |
| $365 | 14d | 31 Jul 2026 | $16.95 | 3/5 | $10,896 | $12,782 | 44% | 67% | +$2,714 | -$0 | 0.0% | $4,008 (vs do-nothing +$1,470) |
| $360 | 42d | 28 Aug 2026 | $25.20 | 5/5 | $9,000 | $9,000 | 43% | 65% | +$1,382 | -$0 | 0.0% | $6,613 (vs do-nothing +$4,074) |
| $360 | 35d | 21 Aug 2026 | $24.05 | 4/5 | $8,246 | $9,189 | 42% | 64% | +$1,254 | -$0 | 0.0% | $5,338 (vs do-nothing +$2,800) |
| $360 | 28d | 14 Aug 2026 | $21.85 | 4/5 | $9,364 | $10,307 | 42% | 64% | +$993 | -$0 | 0.0% | $4,458 (vs do-nothing +$1,920) |
| $360 | 21d | 7 Aug 2026 | $21.35 | 3/5 | $9,150 | $11,036 | 40% | 64% | +$1,295 | -$0 | 0.0% | $3,828 (vs do-nothing +$1,290) |
| $362.50 | 14d | 31 Jul 2026 | $18.05 | 2/5 | $7,736 | $10,564 | 40% | 65% | +$1,639 | -$0 | 0.0% | $3,238 (vs do-nothing +$700) |
| $365 | 7d | 24 Jul 2026 | $14.85 | 2/5 | $12,729 | $15,557 | 40% | 69% | +$4,156 | -$0 | 0.0% | $3,098 (vs do-nothing +$560) |
| $360 | 14d | 31 Jul 2026 | $20.05 | 2/5 | $8,593 | $11,421 | 37% | 64% | +$1,812 | -$0 | 0.0% | $3,138 (vs do-nothing +$600) |
| $362.50 | 7d | 24 Jul 2026 | $16.20 | 2/5 | $13,886 | $16,714 | 35% | 67% | +$3,928 | -$0 | 0.0% | $2,868 (vs do-nothing +$330) |
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.