5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $381.80 (banked floor $374.82) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $10,659/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,180/mo (info only, already in marks) |
| Unrealized P&L | $-11,415 | 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) | ~$382 | 31 Jul 2026 | 8d left | +$3.09/sh | +$1,545 cycle +$2,275 [+$1,559…+$2,353] · 100% credit | 68% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$394 | 14 Aug 2026 | 22d left | +$1.79/sh | +$895 cycle +$1,625 [-$47…+$1,389] · 74% credit | 73% surv 64% |
| Up-and-out for even (raise the cap, free) | ~$389 | 31 Jul 2026 | 8d left | +$0.23/sh | +$117 cycle +$847 [-$423…+$591] · 61% credit | 73% surv 62% |
| Max even-money escape in the band | ~$399 | 14 Aug 2026 | 22d left | +$0.16/sh | +$79 cycle +$809 [-$1,036…+$528] · 46% credit | 76% surv 69% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$404 | 14 Aug 2026 | 22d left | -$1.40/sh | -$702 cycle +$28 [-$2,031…-$283] · 15% credit | 79% surv 74% |
| budget: banked $730 debit $702 (96% used ≈ 0.4 wk of income) → whole cycle still +$28 cash · rolled 5 ct earn ≈ $4,014/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) | ~$440 | 31 Jul 2026 | 8d left | +$1.65/sh | +$826 cycle +$831 | 68% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$442 | 31 Jul 2026 | 8d left | +$0.99/sh | +$494 cycle +$499 | 69% surv 54% |
| Max even-money escape in the band | ~$452 | 14 Aug 2026 | 22d left | +$0.03/sh | +$13 cycle +$18 | 73% surv 65% |
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 41 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: +$11,387 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $462
| 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 | 3d | 24 Jul 2026 | $1.23 | 5/5 | $6,150 | $6,150 | 92% | 93% | +$3,912 | -$0 | 0.0% | $587 (vs do-nothing +$125) |
| $382.50 | 3d | 24 Jul 2026 | $1.46 | 4/5 | $5,840 | $6,134 | 90% | 91% | +$3,479 | -$0 | 0.0% | $654 (vs do-nothing +$192) |
| $380 | 3d | 24 Jul 2026 | $1.83 | 3/5 | $5,490 | $6,078 | 88% | 90% | +$3,172 | -$0 | 0.0% | $178 (vs do-nothing $-284) |
| $377.50 | 3d | 24 Jul 2026 | $2.17 | 3/5 | $6,510 | $7,098 | 86% | 88% | +$3,502 | -$638 | 2.5% | $-470 (vs do-nothing $-932) |
| $375 | 3d | 24 Jul 2026 | $2.55 | 3/5 | $7,650 | $8,238 | 84% | 86% | +$3,782 | -$1,274 | 5.0% | $-1,106 (vs do-nothing $-1,568) |
| $372.50 | 3d | 24 Jul 2026 | $3.05 | 2/5 | $6,100 | $6,982 | 81% | 84% | +$2,815 | -$1,249 | 4.9% | $-983 (vs do-nothing $-1,445) |
| $370 | 3d | 24 Jul 2026 | $3.60 | 2/5 | $7,200 | $8,082 | 78% | 82% | +$3,057 | -$1,639 | 6.4% | $-1,373 (vs do-nothing $-1,835) |
| $375 | 10d | 31 Jul 2026 | $4.05 | 5/5 | $6,075 | $6,075 | 77% | 81% | +$1,743 | -$1,373 | 5.4% | $-1,401 (vs do-nothing $-1,863) |
| $372.50 | 10d | 31 Jul 2026 | $4.25 | 5/5 | $6,375 | $6,375 | 75% | 80% | +$1,290 | -$2,523 | 9.9% | $-2,551 (vs do-nothing $-3,013) |
| $367.50 | 3d | 24 Jul 2026 | $4.20 | 2/5 | $8,400 | $9,282 | 74% | 80% | +$3,227 | -$2,019 | 7.9% | $-1,753 (vs do-nothing $-2,215) |
| $370 | 10d | 31 Jul 2026 | $5.30 | 4/5 | $6,360 | $6,654 | 72% | 78% | +$1,607 | -$2,598 | 10.2% | $-2,528 (vs do-nothing $-2,990) |
| $367.50 | 10d | 31 Jul 2026 | $5.70 | 4/5 | $6,840 | $7,134 | 72% | 79% | +$2,510 | -$3,438 | 13.5% | $-3,368 (vs do-nothing $-3,830) |
| $365 | 3d | 24 Jul 2026 | $4.90 | 2/5 | $9,800 | $10,682 | 71% | 78% | +$3,406 | -$2,379 | 9.3% | $-2,113 (vs do-nothing $-2,575) |
| 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 | 17d | 7 Aug 2026 | $6.55 | 5/5 | $5,779 | $5,779 | 70% | 76% | +$1,156 | -$2,623 | 10.3% | $-2,651 (vs do-nothing $-3,113) |
| $365 | 10d | 31 Jul 2026 | $6.70 | 3/5 | $6,030 | $6,618 | 68% | 77% | +$2,168 | -$3,029 | 11.9% | $-2,861 (vs do-nothing $-3,323) |
| $367.50 | 17d | 7 Aug 2026 | $7.10 | 5/5 | $6,265 | $6,265 | 68% | 75% | +$1,017 | -$3,598 | 14.1% | $-3,626 (vs do-nothing $-4,088) |
| $362.50 | 3d | 24 Jul 2026 | $5.60 | 1/5 | $5,600 | $6,776 | 67% | 75% | +$1,688 | -$1,370 | 5.4% | $-1,006 (vs do-nothing $-1,468) |
| $365 | 17d | 7 Aug 2026 | $8.15 | 4/5 | $5,753 | $6,047 | 65% | 73% | +$1,003 | -$3,458 | 13.6% | $-3,388 (vs do-nothing $-3,850) |
| $362.50 | 10d | 31 Jul 2026 | $7.55 | 3/5 | $6,795 | $7,383 | 65% | 75% | +$2,233 | -$3,524 | 13.8% | $-3,356 (vs do-nothing $-3,818) |
| $365 | 24d | 14 Aug 2026 | $9.60 | 5/5 | $6,000 | $6,000 | 64% | 73% | +$1,116 | -$3,598 | 14.1% | $-3,626 (vs do-nothing $-4,088) |
| $362.50 | 17d | 7 Aug 2026 | $8.80 | 4/5 | $6,212 | $6,506 | 62% | 72% | +$856 | -$4,198 | 16.5% | $-4,128 (vs do-nothing $-4,590) |
| $360 | 10d | 31 Jul 2026 | $8.40 | 3/5 | $7,560 | $8,148 | 61% | 73% | +$2,207 | -$4,019 | 15.8% | $-3,851 (vs do-nothing $-4,313) |
| $360 | 17d | 7 Aug 2026 | $10.05 | 4/5 | $7,094 | $7,388 | 59% | 71% | +$1,077 | -$4,698 | 18.4% | $-4,628 (vs do-nothing $-5,090) |
| $360 | 24d | 14 Aug 2026 | $11.45 | 4/5 | $5,725 | $6,019 | 59% | 70% | +$887 | -$4,138 | 16.2% | $-4,068 (vs do-nothing $-4,530) |
| $357.50 | 3d | 24 Jul 2026 | $7.40 | 1/5 | $7,400 | $8,576 | 58% | 71% | +$1,710 | -$1,690 | 6.6% | $-1,326 (vs do-nothing $-1,788) |
| $357.50 | 10d | 31 Jul 2026 | $9.40 | 2/5 | $5,640 | $6,522 | 58% | 71% | +$1,481 | -$2,979 | 11.7% | $-2,713 (vs do-nothing $-3,175) |
| $357.50 | 17d | 7 Aug 2026 | $10.80 | 3/5 | $5,718 | $6,306 | 57% | 69% | +$664 | -$4,049 | 15.9% | $-3,881 (vs do-nothing $-4,343) |
| $355 | 3d | 24 Jul 2026 | $8.45 | 1/5 | $8,450 | $9,626 | 54% | 69% | +$1,686 | -$1,835 | 7.2% | $-1,471 (vs do-nothing $-1,933) |
| $355 | 10d | 31 Jul 2026 | $10.60 | 2/5 | $6,360 | $7,242 | 54% | 70% | +$1,544 | -$3,239 | 12.7% | $-2,973 (vs do-nothing $-3,435) |
| $355 | 24d | 14 Aug 2026 | $13.60 | 4/5 | $6,800 | $7,094 | 54% | 68% | +$879 | -$5,278 | 20.7% | $-5,208 (vs do-nothing $-5,670) |
| $355 | 17d | 7 Aug 2026 | $12.00 | 3/5 | $6,353 | $6,941 | 54% | 68% | +$714 | -$4,439 | 17.4% | $-4,271 (vs do-nothing $-4,733) |
| $352.50 | 17d | 7 Aug 2026 | $13.05 | 3/5 | $6,909 | $7,497 | 51% | 66% | +$638 | -$4,874 | 19.1% | $-4,706 (vs do-nothing $-5,168) |
| $352.50 | 10d | 31 Jul 2026 | $11.65 | 2/5 | $6,990 | $7,872 | 50% | 68% | +$1,451 | -$3,529 | 13.8% | $-3,263 (vs do-nothing $-3,725) |
| $352.50 | 3d | 24 Jul 2026 | $9.60 | 1/5 | $9,600 | $10,776 | 49% | 67% | +$1,632 | -$1,970 | 7.7% | $-1,606 (vs do-nothing $-2,068) |
| $350 | 24d | 14 Aug 2026 | $15.80 | 3/5 | $5,925 | $6,513 | 48% | 65% | +$554 | -$4,799 | 18.8% | $-4,631 (vs do-nothing $-5,093) |
| $350 | 17d | 7 Aug 2026 | $14.55 | 3/5 | $7,703 | $8,291 | 48% | 65% | +$753 | -$5,174 | 20.3% | $-5,006 (vs do-nothing $-5,468) |
| $350 | 10d | 31 Jul 2026 | $12.55 | 2/5 | $7,530 | $8,412 | 46% | 66% | +$1,199 | -$3,849 | 15.1% | $-3,583 (vs do-nothing $-4,045) |
| $350 | 3d | 24 Jul 2026 | $10.80 | 1/5 | $10,800 | $11,976 | 45% | 64% | +$1,498 | -$2,100 | 8.2% | $-1,736 (vs do-nothing $-2,198) |
| $347.50 | 17d | 7 Aug 2026 | $15.65 | 2/5 | $5,524 | $6,406 | 45% | 64% | +$406 | -$3,729 | 14.6% | $-3,463 (vs do-nothing $-3,925) |
| $347.50 | 10d | 31 Jul 2026 | $14.00 | 2/5 | $8,400 | $9,282 | 42% | 64% | +$1,208 | -$4,059 | 15.9% | $-3,793 (vs do-nothing $-4,255) |
| $347.50 | 3d | 24 Jul 2026 | $12.05 | 1/5 | $12,050 | $13,226 | 40% | 62% | +$1,282 | -$2,225 | 8.7% | $-1,861 (vs do-nothing $-2,323) |
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.