5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $367.78 (banked floor $360.49) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $15,600/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,259/mo (info only, already in marks) |
| Unrealized P&L | $-8,325 | 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 |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$370 | 31 Jul 2026 | 10d left | +$2.67/sh | +$1,334 cycle +$2,984 [+$517…+$2,023] · 85% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$379 | 14 Aug 2026 | 24d left | +$2.06/sh | +$1,030 cycle +$2,680 [-$92…+$1,775] · 73% credit | 72% surv 62% |
| Up-and-out for even (raise the cap, free) | ~$374 | 31 Jul 2026 | 10d left | +$1.14/sh | +$572 cycle +$2,222 [-$341…+$1,162] · 65% credit | 70% surv 57% |
| Max even-money escape in the band | ~$384 | 14 Aug 2026 | 24d left | +$0.37/sh | +$183 cycle +$1,833 [-$1,054…+$853] · 45% credit | 75% surv 67% |
| SS $398 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$389 | 7 Aug 2026 | 16d left | -$2.54/sh | -$1,269 cycle +$381 [-$2,717…-$774] · 10% credit | 79% surv 74% |
| budget: banked $1,650 debit $1,269 (77% used ≈ 0.6 wk of income) → whole cycle still +$381 cash · rolled 5 ct earn ≈ $5,817/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 |
|---|
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$430 | 31 Jul 2026 | 10d left | +$1.07/sh | +$537 cycle +$587 | 67% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$431 | 31 Jul 2026 | 10d left | +$0.04/sh | +$20 cycle +$70 | 67% surv 53% |
| Max even-money escape in the band | ~$434 | 7 Aug 2026 | 16d left | +$0.96/sh | +$478 cycle +$528 | 70% surv 56% |
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 29 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: 0.780 (IBKR) | Recovery@SS: +$8,448 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $623
| 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 | 5d | 24 Jul 2026 | $2.73 | 5/5 | $8,190 | $8,190 | 87% | 89% | +$5,178 | -$0 | 0.0% | $1,488 (vs do-nothing +$865) |
| $370 | 5d | 24 Jul 2026 | $3.30 | 4/5 | $7,920 | $8,170 | 85% | 87% | +$4,867 | -$0 | 0.0% | $1,543 (vs do-nothing +$920) |
| $367.50 | 5d | 24 Jul 2026 | $3.75 | 4/5 | $9,000 | $9,250 | 82% | 86% | +$5,162 | -$0 | 0.0% | $1,610 (vs do-nothing +$987) |
| $365 | 5d | 24 Jul 2026 | $4.35 | 3/5 | $7,830 | $8,330 | 79% | 84% | +$4,240 | -$0 | 0.0% | $794 (vs do-nothing +$170) |
| $362.50 | 5d | 24 Jul 2026 | $5.00 | 3/5 | $9,000 | $9,500 | 76% | 82% | +$4,560 | -$85 | 0.3% | $239 (vs do-nothing $-385) |
| $357.50 | 5d | 24 Jul 2026 | $6.55 | 2/5 | $7,860 | $8,610 | 69% | 78% | +$3,446 | -$746 | 2.9% | $-323 (vs do-nothing $-946) |
| $360 | 12d | 31 Jul 2026 | $7.40 | 5/5 | $9,250 | $9,250 | 69% | 77% | +$3,057 | -$191 | 0.7% | $-68 (vs do-nothing $-691) |
| $357.50 | 12d | 31 Jul 2026 | $7.75 | 5/5 | $9,688 | $9,688 | 66% | 75% | +$2,559 | -$1,266 | 5.0% | $-1,143 (vs do-nothing $-1,766) |
| $355 | 5d | 24 Jul 2026 | $7.40 | 2/5 | $8,880 | $9,630 | 66% | 76% | +$3,560 | -$1,076 | 4.2% | $-653 (vs do-nothing $-1,276) |
| $355 | 12d | 31 Jul 2026 | $9.30 | 4/5 | $9,300 | $9,550 | 63% | 74% | +$2,764 | -$1,393 | 5.5% | $-1,170 (vs do-nothing $-1,793) |
| $355 | 19d | 7 Aug 2026 | $10.55 | 5/5 | $8,329 | $8,329 | 62% | 73% | +$2,157 | -$1,116 | 4.4% | $-993 (vs do-nothing $-1,616) |
| $352.50 | 5d | 24 Jul 2026 | $8.20 | 2/5 | $9,840 | $10,590 | 62% | 74% | +$3,482 | -$1,416 | 5.6% | $-993 (vs do-nothing $-1,616) |
| $352.50 | 12d | 31 Jul 2026 | $9.85 | 4/5 | $9,850 | $10,100 | 60% | 72% | +$2,392 | -$2,173 | 8.5% | $-1,950 (vs do-nothing $-2,573) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $350 | 5d | 24 Jul 2026 | $9.35 | 2/5 | $11,220 | $11,970 | 58% | 72% | +$3,685 | -$1,686 | 6.6% | $-1,263 (vs do-nothing $-1,886) |
| $350 | 12d | 31 Jul 2026 | $11.25 | 3/5 | $8,438 | $8,938 | 57% | 71% | +$2,083 | -$1,960 | 7.7% | $-1,636 (vs do-nothing $-2,260) |
| $350 | 19d | 7 Aug 2026 | $12.60 | 4/5 | $7,958 | $8,208 | 56% | 70% | +$1,764 | -$2,073 | 8.1% | $-1,850 (vs do-nothing $-2,473) |
| $350 | 26d | 14 Aug 2026 | $13.90 | 5/5 | $8,019 | $8,019 | 56% | 70% | +$1,827 | -$1,941 | 7.6% | $-1,818 (vs do-nothing $-2,441) |
| $347.50 | 5d | 24 Jul 2026 | $10.60 | 2/5 | $12,720 | $13,470 | 54% | 74% | +$5,573 | -$1,936 | 7.6% | $-1,513 (vs do-nothing $-2,136) |
| $347.50 | 12d | 31 Jul 2026 | $11.65 | 3/5 | $8,738 | $9,238 | 54% | 69% | +$1,550 | -$2,590 | 10.2% | $-2,266 (vs do-nothing $-2,890) |
| $345 | 26d | 14 Aug 2026 | $16.10 | 5/5 | $9,288 | $9,288 | 51% | 68% | +$1,750 | -$3,341 | 13.1% | $-3,218 (vs do-nothing $-3,841) |
| $345 | 19d | 7 Aug 2026 | $15.05 | 4/5 | $9,505 | $9,755 | 51% | 68% | +$1,840 | -$3,093 | 12.1% | $-2,870 (vs do-nothing $-3,493) |
| $345 | 12d | 31 Jul 2026 | $13.60 | 3/5 | $10,200 | $10,700 | 50% | 68% | +$2,107 | -$2,755 | 10.8% | $-2,431 (vs do-nothing $-3,055) |
| $345 | 5d | 24 Jul 2026 | $11.40 | 2/5 | $13,680 | $14,430 | 49% | 72% | +$5,071 | -$2,276 | 8.9% | $-1,853 (vs do-nothing $-2,476) |
| $342.50 | 12d | 31 Jul 2026 | $14.75 | 3/5 | $11,062 | $11,562 | 47% | 67% | +$1,989 | -$3,160 | 12.4% | $-2,836 (vs do-nothing $-3,460) |
| $340 | 26d | 14 Aug 2026 | $18.85 | 4/5 | $8,700 | $8,950 | 45% | 66% | +$1,441 | -$3,573 | 14.0% | $-3,350 (vs do-nothing $-3,973) |
| $340 | 19d | 7 Aug 2026 | $17.65 | 3/5 | $8,361 | $8,861 | 45% | 65% | +$1,344 | -$3,040 | 11.9% | $-2,716 (vs do-nothing $-3,340) |
| $342.50 | 5d | 24 Jul 2026 | $12.85 | 2/5 | $15,420 | $16,170 | 44% | 70% | +$5,168 | -$2,486 | 9.8% | $-2,063 (vs do-nothing $-2,686) |
| $340 | 12d | 31 Jul 2026 | $16.30 | 2/5 | $8,150 | $8,900 | 44% | 65% | +$1,397 | -$2,296 | 9.0% | $-1,873 (vs do-nothing $-2,496) |
| $340 | 5d | 24 Jul 2026 | $14.50 | 1/5 | $8,700 | $9,700 | 39% | 68% | +$2,663 | -$1,328 | 5.2% | $-805 (vs do-nothing $-1,428) |
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.