5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $375.19 (banked floor $367.97) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $5,938/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 |
|---|
| 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%) | ~$389 | 14 Aug 2026 | 24d left | +$1.62/sh | +$808 cycle +$1,833 [-$443…+$986] · 60% credit | 66% surv 61% |
| Max even-money escape in the band | ~$394 | 14 Aug 2026 | 24d left | +$0.19/sh | +$96 cycle +$1,121 [-$1,283…+$215] · 32% credit | 69% 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) | ~$394 | 7 Aug 2026 | 16d left | -$1.11/sh | -$555 cycle +$470 [-$1,602…-$341] · 16% credit | 75% surv 70% |
| budget: banked $1,025 debit $555 (54% used ≈ 0.4 wk of income) → whole cycle still +$470 cash · rolled 5 ct earn ≈ $4,897/mo while parked; 0 ct free to re-sell | ||||||
| Roll out (same strike, buy time) | ~$378 | 31 Jul 2026 | 10d left | -$2.07/sh | -$1,037 cycle -$12 [-$2,285…-$864] · 5% credit | 57% surv 52% |
| 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%) | ~$396 | 14 Aug 2026 | 24d left | +$1.53/sh | +$765 cycle +$1,370 [-$346…+$1,233] · 69% credit | 66% surv 61% |
| Safety roll (pay small debit, max POP) | ~$396 | 7 Aug 2026 | 16d left | -$0.08/sh | -$38 cycle +$567 [-$735…+$526] · 47% credit | 72% surv 65% |
| budget: banked $605 debit $38 (6% used ≈ 0.0 wk of income) → whole cycle still +$567 cash · rolled 5 ct earn ≈ $5,985/mo while parked; 0 ct free to re-sell | ||||||
| Max even-money escape in the band | ~$401 | 14 Aug 2026 | 24d left | +$0.10/sh | +$51 cycle +$656 [-$1,199…+$469] · 41% credit | 68% surv 64% |
| reaches SS ✓ | ||||||
| Roll out (same strike, buy time) | ~$385 | 31 Jul 2026 | 10d left | -$2.20/sh | -$1,098 cycle -$493 [-$2,210…-$644] · 6% credit | 57% surv 51% |
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 31 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: 0.900 (fallback) | Recovery@SS: +$9,619 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $1,794
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $385 | 5d | 24 Jul 2026 | $1.21 | 5/5 | $3,630 | $3,630 | 90% | 91% | +$1,587 | -$0 | 0.0% | $1,899 (vs do-nothing +$105) |
| $382.50 | 5d | 24 Jul 2026 | $1.47 | 4/5 | $3,528 | $3,778 | 88% | 89% | +$1,439 | -$0 | 0.0% | $1,982 (vs do-nothing +$188) |
| $380 | 5d | 24 Jul 2026 | $1.72 | 3/5 | $3,096 | $3,596 | 86% | 88% | +$1,110 | -$0 | 0.0% | $2,010 (vs do-nothing +$216) |
| $377.50 | 5d | 24 Jul 2026 | $2.05 | 3/5 | $3,690 | $4,190 | 84% | 86% | +$1,192 | -$0 | 0.0% | $2,109 (vs do-nothing +$315) |
| $375 | 5d | 24 Jul 2026 | $2.21 | 3/5 | $3,978 | $4,478 | 81% | 84% | +$862 | -$0 | 0.0% | $2,101 (vs do-nothing +$307) |
| $380 | 12d | 31 Jul 2026 | $2.75 | 5/5 | $3,438 | $3,438 | 80% | 83% | +$309 | -$0 | 0.0% | $2,669 (vs do-nothing +$875) |
| $372.50 | 5d | 24 Jul 2026 | $2.73 | 2/5 | $3,276 | $4,026 | 79% | 82% | +$705 | -$0 | 0.0% | $1,603 (vs do-nothing $-191) |
| $375 | 12d | 31 Jul 2026 | $3.75 | 4/5 | $3,750 | $4,000 | 76% | 79% | +$350 | -$0 | 0.0% | $2,820 (vs do-nothing +$1,025) |
| $370 | 5d | 24 Jul 2026 | $3.30 | 2/5 | $3,960 | $4,710 | 76% | 80% | +$806 | -$377 | 1.5% | $1,217 (vs do-nothing $-577) |
| $375 | 19d | 7 Aug 2026 | $4.40 | 5/5 | $3,474 | $3,474 | 74% | 78% | $-44 | -$0 | 0.0% | $3,401 (vs do-nothing +$1,607) |
| $372.50 | 12d | 31 Jul 2026 | $3.75 | 4/5 | $3,750 | $4,000 | 74% | 78% | $-190 | -$0 | 0.0% | $1,820 (vs do-nothing +$25) |
| $367.50 | 5d | 24 Jul 2026 | $3.75 | 2/5 | $4,500 | $5,250 | 72% | 77% | +$659 | -$787 | 3.1% | $807 (vs do-nothing $-987) |
| $370 | 12d | 31 Jul 2026 | $4.75 | 3/5 | $3,562 | $4,062 | 71% | 76% | +$150 | -$131 | 0.5% | $1,363 (vs do-nothing $-431) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $370 | 19d | 7 Aug 2026 | $5.90 | 4/5 | $3,726 | $3,976 | 69% | 75% | +$113 | -$0 | 0.0% | $1,680 (vs do-nothing $-115) |
| $365 | 5d | 24 Jul 2026 | $4.35 | 2/5 | $5,220 | $5,970 | 69% | 75% | +$579 | -$1,167 | 4.6% | $427 (vs do-nothing $-1,367) |
| $375 | 26d | 14 Aug 2026 | $5.65 | 5/5 | $3,260 | $3,260 | 67% | 71% | $-2,728 | -$0 | 0.0% | $4,026 (vs do-nothing +$2,232) |
| $362.50 | 5d | 24 Jul 2026 | $5.00 | 1/5 | $3,000 | $4,000 | 65% | 72% | +$218 | -$769 | 3.0% | $926 (vs do-nothing $-869) |
| $370 | 26d | 14 Aug 2026 | $6.85 | 4/5 | $3,162 | $3,412 | 64% | 69% | $-2,377 | -$0 | 0.0% | $2,060 (vs do-nothing +$265) |
| $365 | 19d | 7 Aug 2026 | $7.10 | 3/5 | $3,363 | $3,863 | 64% | 72% | $-76 | -$926 | 3.6% | $568 (vs do-nothing $-1,226) |
| $365 | 26d | 14 Aug 2026 | $8.30 | 4/5 | $3,831 | $4,081 | 61% | 67% | $-2,542 | -$755 | 3.0% | $640 (vs do-nothing $-1,155) |
| $360 | 19d | 7 Aug 2026 | $8.60 | 3/5 | $4,074 | $4,574 | 59% | 68% | $-239 | -$1,976 | 7.7% | $-482 (vs do-nothing $-2,276) |
| $360 | 26d | 14 Aug 2026 | $9.95 | 3/5 | $3,444 | $3,944 | 58% | 64% | $-2,030 | -$1,571 | 6.2% | $-77 (vs do-nothing $-1,871) |
| $357.50 | 5d | 24 Jul 2026 | $6.55 | 1/5 | $3,930 | $4,930 | 57% | 68% | +$25 | -$1,114 | 4.4% | $581 (vs do-nothing $-1,214) |
| $355 | 26d | 14 Aug 2026 | $11.65 | 3/5 | $4,033 | $4,533 | 53% | 65% | $-198 | -$2,561 | 10.0% | $-1,067 (vs do-nothing $-2,861) |
| $355 | 19d | 7 Aug 2026 | $10.55 | 2/5 | $3,332 | $4,082 | 53% | 65% | $-228 | -$1,927 | 7.6% | $-333 (vs do-nothing $-2,127) |
| $355 | 5d | 24 Jul 2026 | $7.40 | 1/5 | $4,440 | $5,440 | 53% | 65% | $-132 | -$1,279 | 5.0% | $416 (vs do-nothing $-1,379) |
| $352.50 | 5d | 24 Jul 2026 | $8.20 | 1/5 | $4,920 | $5,920 | 49% | 63% | $-392 | -$1,449 | 5.7% | $246 (vs do-nothing $-1,549) |
| $350 | 26d | 14 Aug 2026 | $13.90 | 2/5 | $3,208 | $3,958 | 48% | 63% | $-188 | -$2,257 | 8.9% | $-663 (vs do-nothing $-2,457) |
| $350 | 19d | 7 Aug 2026 | $12.60 | 2/5 | $3,979 | $4,729 | 48% | 62% | $-371 | -$2,517 | 9.9% | $-923 (vs do-nothing $-2,717) |
| $350 | 5d | 24 Jul 2026 | $9.35 | 1/5 | $5,610 | $6,610 | 45% | 61% | $-514 | -$1,584 | 6.2% | $111 (vs do-nothing $-1,684) |
| $347.50 | 5d | 24 Jul 2026 | $10.60 | 1/5 | $6,360 | $7,360 | 41% | 59% | $-648 | -$1,709 | 6.7% | $-14 (vs do-nothing $-1,809) |
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.