5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $375.64 (banked floor $368.52) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $14,885/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,297/mo (info only, already in marks) |
| Unrealized P&L | $-12,075 | 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) | ~$378 | 31 Jul 2026 | 10d left | +$2.51/sh | +$1,255 cycle +$2,145 [+$1,016…+$2,306] · 99% credit | 67% surv 51% |
| Max even-money escape in the band | ~$388 | 14 Aug 2026 | 24d left | +$1.02/sh | +$509 cycle +$1,399 [-$242…+$1,528] · 66% credit | 73% surv 63% |
| 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) | ~$383 | 31 Jul 2026 | 10d left | +$0.18/sh | +$89 cycle +$979 [-$456…+$940] · 55% credit | 70% surv 59% |
| Safety roll (pay small debit, max POP) | ~$393 | 14 Aug 2026 | 24d left | -$0.75/sh | -$375 cycle +$515 [-$1,353…+$519] · 38% credit | 75% surv 68% |
| budget: banked $890 debit $375 (42% used ≈ 0.4 wk of income) → whole cycle still +$515 cash · rolled 5 ct earn ≈ $5,112/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 |
|---|
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 25 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: 0.781 (IBKR) | Recovery@SS: +$11,991 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $371
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $367.50 | 6d | 24 Jul 2026 | $3.35 | 5/5 | $8,375 | $8,375 | 82% | 85% | +$3,858 | -$2,394 | 9.4% | $-2,477 (vs do-nothing $-2,849) |
| $365 | 6d | 24 Jul 2026 | $3.85 | 4/5 | $7,700 | $7,910 | 79% | 83% | +$3,274 | -$2,715 | 10.6% | $-2,708 (vs do-nothing $-3,079) |
| $362.50 | 6d | 24 Jul 2026 | $4.50 | 4/5 | $9,000 | $9,210 | 76% | 81% | +$3,614 | -$3,455 | 13.5% | $-3,448 (vs do-nothing $-3,819) |
| $357.50 | 6d | 24 Jul 2026 | $5.95 | 3/5 | $8,925 | $9,345 | 70% | 77% | +$3,063 | -$3,656 | 14.3% | $-3,558 (vs do-nothing $-3,929) |
| $360 | 13d | 31 Jul 2026 | $6.90 | 5/5 | $7,962 | $7,962 | 70% | 77% | +$2,252 | -$4,369 | 17.1% | $-4,452 (vs do-nothing $-4,824) |
| $357.50 | 13d | 31 Jul 2026 | $7.65 | 5/5 | $8,827 | $8,827 | 67% | 75% | +$2,274 | -$5,244 | 20.6% | $-5,327 (vs do-nothing $-5,699) |
| $355 | 6d | 24 Jul 2026 | $6.80 | 3/5 | $10,200 | $10,620 | 66% | 75% | +$3,216 | -$4,151 | 16.3% | $-4,053 (vs do-nothing $-4,424) |
| $355 | 13d | 31 Jul 2026 | $8.60 | 4/5 | $7,938 | $8,148 | 64% | 74% | +$1,948 | -$4,815 | 18.9% | $-4,808 (vs do-nothing $-5,179) |
| $352.50 | 6d | 24 Jul 2026 | $7.70 | 2/5 | $7,700 | $8,330 | 63% | 73% | +$2,193 | -$3,087 | 12.1% | $-2,898 (vs do-nothing $-3,269) |
| $352.50 | 13d | 31 Jul 2026 | $9.50 | 4/5 | $8,769 | $8,979 | 61% | 72% | +$1,954 | -$5,455 | 21.4% | $-5,448 (vs do-nothing $-5,819) |
| $350 | 6d | 24 Jul 2026 | $8.70 | 2/5 | $8,700 | $9,330 | 59% | 72% | +$2,237 | -$3,387 | 13.3% | $-3,198 (vs do-nothing $-3,569) |
| $350 | 13d | 31 Jul 2026 | $10.60 | 4/5 | $9,785 | $9,995 | 58% | 71% | +$2,064 | -$6,015 | 23.6% | $-6,008 (vs do-nothing $-6,379) |
| $350 | 20d | 7 Aug 2026 | $11.95 | 5/5 | $8,962 | $8,962 | 57% | 69% | +$788 | -$6,844 | 26.8% | $-6,927 (vs do-nothing $-7,299) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $347.50 | 6d | 24 Jul 2026 | $9.80 | 2/5 | $9,800 | $10,430 | 55% | 70% | +$2,270 | -$3,667 | 14.4% | $-3,478 (vs do-nothing $-3,849) |
| $347.50 | 13d | 31 Jul 2026 | $11.65 | 3/5 | $8,065 | $8,485 | 55% | 69% | +$1,542 | -$4,946 | 19.4% | $-4,848 (vs do-nothing $-5,219) |
| $345 | 20d | 7 Aug 2026 | $14.30 | 4/5 | $8,580 | $8,790 | 52% | 67% | +$690 | -$6,535 | 25.6% | $-6,528 (vs do-nothing $-6,899) |
| $345 | 27d | 14 Aug 2026 | $15.30 | 5/5 | $8,500 | $8,500 | 52% | 68% | +$1,455 | -$7,669 | 30.1% | $-7,752 (vs do-nothing $-8,124) |
| $345 | 13d | 31 Jul 2026 | $12.90 | 3/5 | $8,931 | $9,351 | 52% | 68% | +$1,601 | -$5,321 | 20.9% | $-5,223 (vs do-nothing $-5,594) |
| $345 | 6d | 24 Jul 2026 | $11.00 | 2/5 | $11,000 | $11,630 | 52% | 68% | +$2,293 | -$3,927 | 15.4% | $-3,738 (vs do-nothing $-4,109) |
| $342.50 | 13d | 31 Jul 2026 | $14.05 | 3/5 | $9,727 | $10,147 | 49% | 67% | +$1,526 | -$5,726 | 22.5% | $-5,628 (vs do-nothing $-5,999) |
| $342.50 | 6d | 24 Jul 2026 | $11.85 | 2/5 | $11,850 | $12,480 | 48% | 66% | +$1,853 | -$4,257 | 16.7% | $-4,068 (vs do-nothing $-4,439) |
| $340 | 20d | 7 Aug 2026 | $16.70 | 3/5 | $7,515 | $7,935 | 47% | 64% | +$449 | -$5,681 | 22.3% | $-5,583 (vs do-nothing $-5,954) |
| $340 | 27d | 14 Aug 2026 | $17.25 | 4/5 | $7,667 | $7,877 | 47% | 65% | +$884 | -$7,355 | 28.8% | $-7,348 (vs do-nothing $-7,719) |
| $340 | 13d | 31 Jul 2026 | $15.35 | 3/5 | $10,627 | $11,047 | 46% | 65% | +$1,487 | -$6,086 | 23.9% | $-5,988 (vs do-nothing $-6,359) |
| $340 | 6d | 24 Jul 2026 | $13.50 | 2/5 | $13,500 | $14,130 | 44% | 65% | +$2,100 | -$4,427 | 17.4% | $-4,238 (vs do-nothing $-4,609) |
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.