5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $358.58 (banked floor $351.05) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $14,598/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,087/mo (info only, already in marks) |
| Unrealized P&L | $-1,680 | 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 |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$371 | 14 Aug 2026 | 21d left | +$2.77/sh | +$1,387 cycle +$5,162 [+$330…+$1,358] · 91% credit | 68% surv 54% |
| Roll out (same strike, buy time) | ~$370 | 7 Aug 2026 | 14d left | +$1.76/sh | +$878 cycle +$4,653 [+$112…+$869] · 85% credit | 67% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$371 | 7 Aug 2026 | 14d left | +$0.99/sh | +$497 cycle +$4,272 [-$316…+$449] · 47% credit | 68% surv 54% |
| Max even-money escape in the band | ~$376 | 14 Aug 2026 | 21d left | +$0.78/sh | +$390 cycle +$4,165 [-$754…+$246] · 31% credit | 71% surv 59% |
| SS $398 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$401 | 14 Aug 2026 | 21d left | -$7.09/sh | -$3,547 cycle +$228 [-$5,698…-$4,154] | 84% surv 81% |
| budget: banked $3,775 debit $3,547 (94% used ≈ 1.9 wk of income) → whole cycle still +$228 cash · rolled 5 ct earn ≈ $2,810/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) | ~$378 | 31 Jul 2026 | 10d left | +$2.70/sh | +$1,348 cycle +$3,298 [+$675…+$1,929] · 98% credit | 68% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$384 | 14 Aug 2026 | 24d left | +$3.27/sh | +$1,636 cycle +$3,586 [+$482…+$2,214] · 90% credit | 71% surv 59% |
| Up-and-out for even (raise the cap, free) | ~$381 | 31 Jul 2026 | 10d left | +$0.98/sh | +$492 cycle +$2,442 [-$355…+$930] · 56% credit | 70% surv 57% |
| Max even-money escape in the band | ~$389 | 14 Aug 2026 | 24d left | +$1.15/sh | +$575 cycle +$2,525 [-$736…+$1,001] · 50% credit | 73% surv 64% |
| SS $398 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$404 | 14 Aug 2026 | 24d left | -$3.45/sh | -$1,727 cycle +$223 [-$3,642…-$1,578] · 6% credit | 81% surv 76% |
| budget: banked $1,950 debit $1,727 (89% used ≈ 0.9 wk of income) → whole cycle still +$223 cash · rolled 5 ct earn ≈ $3,898/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 |
|---|
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 30 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: 0.804 (IBKR) | Recovery@SS: +$2,031 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $1,346
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $380 | 7d | 24 Jul 2026 | $3.45 | 5/5 | $7,393 | $7,393 | 83% | 85% | +$3,363 | -$0 | 0.0% | $2,076 (vs do-nothing +$730) |
| $377.50 | 7d | 24 Jul 2026 | $3.90 | 5/5 | $8,357 | $8,357 | 80% | 84% | +$3,540 | -$0 | 0.0% | $2,301 (vs do-nothing +$955) |
| $375 | 7d | 24 Jul 2026 | $4.55 | 4/5 | $7,800 | $8,226 | 78% | 82% | +$3,215 | -$0 | 0.0% | $2,370 (vs do-nothing +$1,024) |
| $372.50 | 7d | 24 Jul 2026 | $5.05 | 4/5 | $8,657 | $9,084 | 76% | 81% | +$3,229 | -$0 | 0.0% | $2,570 (vs do-nothing +$1,224) |
| $370 | 7d | 24 Jul 2026 | $5.85 | 3/5 | $7,521 | $8,374 | 73% | 79% | +$2,725 | -$0 | 0.0% | $2,504 (vs do-nothing +$1,158) |
| $370 | 14d | 31 Jul 2026 | $7.55 | 5/5 | $8,089 | $8,089 | 70% | 77% | +$2,410 | -$0 | 0.0% | $4,126 (vs do-nothing +$2,780) |
| $367.50 | 7d | 24 Jul 2026 | $6.60 | 3/5 | $8,486 | $9,339 | 70% | 77% | +$2,863 | -$0 | 0.0% | $2,729 (vs do-nothing +$1,383) |
| $367.50 | 14d | 31 Jul 2026 | $8.35 | 5/5 | $8,946 | $8,946 | 67% | 76% | +$2,420 | -$0 | 0.0% | $4,526 (vs do-nothing +$3,180) |
| $365 | 7d | 24 Jul 2026 | $7.45 | 3/5 | $9,579 | $10,431 | 67% | 76% | +$3,021 | -$0 | 0.0% | $2,984 (vs do-nothing +$1,638) |
| $365 | 14d | 31 Jul 2026 | $9.25 | 4/5 | $7,929 | $8,355 | 65% | 74% | +$2,064 | -$0 | 0.0% | $4,250 (vs do-nothing +$2,904) |
| $365 | 21d | 7 Aug 2026 | $10.65 | 5/5 | $7,607 | $7,607 | 64% | 74% | +$1,892 | -$0 | 0.0% | $5,676 (vs do-nothing +$4,330) |
| $362.50 | 7d | 24 Jul 2026 | $8.30 | 3/5 | $10,671 | $11,524 | 64% | 74% | +$3,064 | -$0 | 0.0% | $3,239 (vs do-nothing +$1,893) |
| $362.50 | 14d | 31 Jul 2026 | $10.10 | 4/5 | $8,657 | $9,084 | 62% | 73% | +$2,057 | -$0 | 0.0% | $4,590 (vs do-nothing +$3,244) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $360 | 14d | 31 Jul 2026 | $10.55 | 4/5 | $9,043 | $9,469 | 59% | 71% | +$1,637 | -$0 | 0.0% | $4,770 (vs do-nothing +$3,424) |
| $360 | 21d | 7 Aug 2026 | $12.80 | 4/5 | $7,314 | $7,741 | 59% | 71% | +$1,684 | -$0 | 0.0% | $5,670 (vs do-nothing +$4,324) |
| $360 | 28d | 14 Aug 2026 | $14.10 | 5/5 | $7,554 | $7,554 | 59% | 71% | +$1,688 | -$0 | 0.0% | $7,401 (vs do-nothing +$6,055) |
| $357.50 | 7d | 24 Jul 2026 | $10.45 | 2/5 | $8,957 | $10,236 | 57% | 71% | +$2,238 | -$0 | 0.0% | $2,823 (vs do-nothing +$1,477) |
| $357.50 | 14d | 31 Jul 2026 | $12.50 | 3/5 | $8,036 | $8,889 | 57% | 70% | +$1,824 | -$0 | 0.0% | $4,176 (vs do-nothing +$2,830) |
| $355 | 28d | 14 Aug 2026 | $16.05 | 5/5 | $8,598 | $8,598 | 54% | 69% | +$1,542 | -$0 | 0.0% | $6,587 (vs do-nothing +$5,241) |
| $355 | 21d | 7 Aug 2026 | $14.85 | 4/5 | $8,486 | $8,912 | 54% | 69% | +$1,625 | -$0 | 0.0% | $5,059 (vs do-nothing +$3,713) |
| $355 | 7d | 24 Jul 2026 | $11.75 | 2/5 | $10,071 | $11,351 | 54% | 69% | +$2,399 | -$0 | 0.0% | $2,583 (vs do-nothing +$1,237) |
| $355 | 14d | 31 Jul 2026 | $13.50 | 3/5 | $8,679 | $9,531 | 54% | 69% | +$1,754 | -$0 | 0.0% | $3,726 (vs do-nothing +$2,380) |
| $352.50 | 14d | 31 Jul 2026 | $14.65 | 3/5 | $9,418 | $10,271 | 51% | 68% | +$1,724 | -$0 | 0.0% | $3,321 (vs do-nothing +$1,975) |
| $352.50 | 7d | 24 Jul 2026 | $12.85 | 2/5 | $11,014 | $12,294 | 50% | 68% | +$2,300 | -$0 | 0.0% | $2,303 (vs do-nothing +$957) |
| $350 | 28d | 14 Aug 2026 | $18.40 | 4/5 | $7,886 | $8,312 | 49% | 67% | +$1,224 | -$0 | 0.0% | $4,479 (vs do-nothing +$3,133) |
| $350 | 21d | 7 Aug 2026 | $17.45 | 3/5 | $7,479 | $8,331 | 48% | 66% | +$1,275 | -$0 | 0.0% | $3,411 (vs do-nothing +$2,065) |
| $350 | 14d | 31 Jul 2026 | $15.50 | 3/5 | $9,964 | $10,817 | 48% | 66% | +$1,443 | -$0 | 0.0% | $2,826 (vs do-nothing +$1,480) |
| $350 | 7d | 24 Jul 2026 | $14.30 | 2/5 | $12,257 | $13,536 | 47% | 66% | +$2,411 | -$0 | 0.0% | $2,093 (vs do-nothing +$747) |
| $347.50 | 14d | 31 Jul 2026 | $17.30 | 2/5 | $7,414 | $8,694 | 45% | 65% | +$1,144 | -$0 | 0.0% | $2,193 (vs do-nothing +$847) |
| $347.50 | 7d | 24 Jul 2026 | $15.25 | 2/5 | $13,071 | $14,351 | 43% | 65% | +$2,003 | -$0 | 0.0% | $1,783 (vs do-nothing +$437) |
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.