5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $375.60 (banked floor $368.47) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $13,446/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,317/mo (info only, already in marks) |
| Unrealized P&L | $-11,188 | 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 |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$398 | 14 Aug 2026 | 21d left | +$0.66/sh | +$328 cycle +$1,188 [-$143…+$1,453] · 69% credit | 67% surv 55% |
| SS $398 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Roll out (same strike, buy time) | ~$395 | 7 Aug 2026 | 14d left | -$0.19/sh | -$97 cycle +$763 [-$442…+$908] · 53% credit | 65% surv 52% |
| 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 | 10d left | +$1.92/sh | +$958 cycle +$2,028 [+$418…+$1,630] · 92% credit | 66% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$388 | 14 Aug 2026 | 24d left | +$2.00/sh | +$999 cycle +$2,069 [-$174…+$1,653] · 70% credit | 68% surv 59% |
| Up-and-out for even (raise the cap, free) | ~$383 | 31 Jul 2026 | 10d left | +$0.53/sh | +$265 cycle +$1,335 [-$394…+$886] · 55% credit | 68% surv 55% |
| Max even-money escape in the band | ~$393 | 14 Aug 2026 | 24d left | +$0.07/sh | +$36 cycle +$1,106 [-$982…+$742] · 43% credit | 74% surv 65% |
| SS $398 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$398 | 14 Aug 2026 | 24d left | -$1.87/sh | -$936 cycle +$134 [-$2,183…-$300] · 18% credit | 76% surv 70% |
| budget: banked $1,070 debit $936 (87% used ≈ 0.9 wk of income) → whole cycle still +$134 cash · rolled 5 ct earn ≈ $4,601/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 27 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: 0.777 (IBKR) | Recovery@SS: +$11,056 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $509
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $372.50 | 7d | 24 Jul 2026 | $3.30 | 5/5 | $7,071 | $7,071 | 81% | 84% | +$2,132 | -$0 | 0.0% | $-31 (vs do-nothing $-540) |
| $370 | 7d | 24 Jul 2026 | $3.65 | 5/5 | $7,821 | $7,821 | 79% | 82% | +$2,019 | -$975 | 3.8% | $-1,106 (vs do-nothing $-1,615) |
| $367.50 | 7d | 24 Jul 2026 | $4.20 | 4/5 | $7,200 | $7,474 | 76% | 80% | +$1,765 | -$1,560 | 6.1% | $-1,563 (vs do-nothing $-2,072) |
| $365 | 7d | 24 Jul 2026 | $4.70 | 4/5 | $8,057 | $8,331 | 74% | 79% | +$1,717 | -$2,360 | 9.3% | $-2,363 (vs do-nothing $-2,872) |
| $362.50 | 7d | 24 Jul 2026 | $5.40 | 3/5 | $6,943 | $7,491 | 71% | 77% | +$1,416 | -$2,310 | 9.1% | $-2,185 (vs do-nothing $-2,694) |
| $365 | 14d | 31 Jul 2026 | $6.50 | 5/5 | $6,964 | $6,964 | 71% | 77% | +$1,304 | -$2,050 | 8.0% | $-2,181 (vs do-nothing $-2,690) |
| $362.50 | 14d | 31 Jul 2026 | $7.15 | 5/5 | $7,661 | $7,661 | 68% | 75% | +$1,284 | -$2,975 | 11.7% | $-3,106 (vs do-nothing $-3,615) |
| $360 | 14d | 31 Jul 2026 | $8.00 | 4/5 | $6,857 | $7,131 | 66% | 74% | +$1,125 | -$3,040 | 11.9% | $-3,043 (vs do-nothing $-3,552) |
| $357.50 | 7d | 24 Jul 2026 | $6.90 | 3/5 | $8,871 | $9,420 | 65% | 73% | +$1,493 | -$3,360 | 13.2% | $-3,235 (vs do-nothing $-3,744) |
| $357.50 | 14d | 31 Jul 2026 | $8.75 | 4/5 | $7,500 | $7,774 | 63% | 73% | +$1,076 | -$3,740 | 14.7% | $-3,743 (vs do-nothing $-4,252) |
| $355 | 7d | 24 Jul 2026 | $7.85 | 2/5 | $6,729 | $7,551 | 62% | 72% | +$1,080 | -$2,550 | 10.0% | $-2,297 (vs do-nothing $-2,806) |
| $355 | 14d | 31 Jul 2026 | $9.20 | 4/5 | $7,886 | $8,160 | 61% | 71% | +$706 | -$4,560 | 17.9% | $-4,563 (vs do-nothing $-5,072) |
| $355 | 21d | 7 Aug 2026 | $11.05 | 5/5 | $7,893 | $7,893 | 60% | 71% | +$1,264 | -$4,775 | 18.7% | $-4,906 (vs do-nothing $-5,415) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $352.50 | 7d | 24 Jul 2026 | $8.70 | 2/5 | $7,457 | $8,280 | 59% | 70% | +$999 | -$2,880 | 11.3% | $-2,627 (vs do-nothing $-3,136) |
| $352.50 | 14d | 31 Jul 2026 | $10.55 | 3/5 | $6,782 | $7,331 | 58% | 70% | +$779 | -$3,765 | 14.8% | $-3,640 (vs do-nothing $-4,149) |
| $350 | 7d | 24 Jul 2026 | $9.55 | 2/5 | $8,186 | $9,009 | 56% | 68% | +$834 | -$3,210 | 12.6% | $-2,957 (vs do-nothing $-3,466) |
| $350 | 14d | 31 Jul 2026 | $11.30 | 3/5 | $7,264 | $7,813 | 55% | 68% | +$591 | -$4,290 | 16.8% | $-4,165 (vs do-nothing $-4,674) |
| $350 | 21d | 7 Aug 2026 | $12.50 | 4/5 | $7,143 | $7,417 | 55% | 68% | +$668 | -$5,240 | 20.5% | $-5,243 (vs do-nothing $-5,752) |
| $350 | 28d | 14 Aug 2026 | $14.10 | 5/5 | $7,554 | $7,554 | 55% | 68% | +$717 | -$5,750 | 22.5% | $-5,881 (vs do-nothing $-6,390) |
| $347.50 | 14d | 31 Jul 2026 | $12.55 | 3/5 | $8,068 | $8,616 | 52% | 67% | +$670 | -$4,665 | 18.3% | $-4,540 (vs do-nothing $-5,049) |
| $347.50 | 7d | 24 Jul 2026 | $10.90 | 2/5 | $9,343 | $10,166 | 52% | 67% | +$1,011 | -$3,440 | 13.5% | $-3,187 (vs do-nothing $-3,696) |
| $345 | 28d | 14 Aug 2026 | $16.00 | 4/5 | $6,857 | $7,131 | 50% | 67% | +$604 | -$5,840 | 22.9% | $-5,843 (vs do-nothing $-6,352) |
| $345 | 21d | 7 Aug 2026 | $14.45 | 4/5 | $8,257 | $8,531 | 50% | 66% | +$431 | -$6,460 | 25.3% | $-6,463 (vs do-nothing $-6,972) |
| $345 | 14d | 31 Jul 2026 | $13.65 | 3/5 | $8,775 | $9,324 | 49% | 65% | +$596 | -$5,085 | 19.9% | $-4,960 (vs do-nothing $-5,469) |
| $345 | 7d | 24 Jul 2026 | $11.65 | 2/5 | $9,986 | $10,809 | 49% | 65% | +$587 | -$3,790 | 14.9% | $-3,537 (vs do-nothing $-4,046) |
| $342.50 | 14d | 31 Jul 2026 | $14.90 | 3/5 | $9,579 | $10,127 | 47% | 64% | +$562 | -$5,460 | 21.4% | $-5,335 (vs do-nothing $-5,844) |
| $342.50 | 7d | 24 Jul 2026 | $13.15 | 2/5 | $11,271 | $12,094 | 45% | 64% | +$717 | -$3,990 | 15.6% | $-3,737 (vs do-nothing $-4,246) |
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.