5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $381.97 (banked floor $375.00) | IV: MEDIUM | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $10,491/mo | 75% 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 |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$385 | 7 Aug 2026 | 12d left | +$1.57/sh | +$787 cycle +$1,967 [+$234…+$1,334] · 83% credit | 64% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$386 | 7 Aug 2026 | 12d left | +$1.01/sh | +$507 cycle +$1,687 [-$83…+$1,035] · 69% credit | 65% surv 53% |
| Max even-money escape in the band | ~$391 | 14 Aug 2026 | 19d left | +$0.72/sh | +$361 cycle +$1,541 [-$287…+$1,062] · 62% credit | 70% surv 59% |
| SS $398 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$396 | 14 Aug 2026 | 19d left | -$1.09/sh | -$545 cycle +$635 [-$1,333…+$64] · 28% credit | 73% surv 65% |
| budget: banked $1,180 debit $545 (46% used ≈ 0.7 wk of income) → whole cycle still +$635 cash · rolled 5 ct earn ≈ $6,323/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) | ~$425 | 31 Jul 2026 | 8d left | +$2.54/sh | +$1,272 cycle +$1,287 | 66% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$429 | 31 Jul 2026 | 8d left | +$0.78/sh | +$390 cycle +$405 | 69% surv 57% |
| Max even-money escape in the band | ~$436 | 14 Aug 2026 | 22d left | +$0.84/sh | +$421 cycle +$436 | 73% surv 64% |
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 30 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: +$11,380 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $455
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $375 | 10d | 31 Jul 2026 | $4.05 | 5/5 | $6,075 | $6,075 | 77% | 81% | +$1,682 | -$1,460 | 5.7% | $-1,494 (vs do-nothing $-1,950) |
| $372.50 | 10d | 31 Jul 2026 | $4.25 | 5/5 | $6,375 | $6,375 | 75% | 79% | +$1,222 | -$2,610 | 10.2% | $-2,644 (vs do-nothing $-3,100) |
| $370 | 10d | 31 Jul 2026 | $5.30 | 4/5 | $6,360 | $6,654 | 72% | 78% | +$1,545 | -$2,668 | 10.5% | $-2,604 (vs do-nothing $-3,060) |
| $362.50 | 3d | 24 Jul 2026 | $5.60 | 1/5 | $5,600 | $6,776 | 72% | 82% | +$3,445 | -$1,387 | 5.4% | $-1,030 (vs do-nothing $-1,485) |
| $367.50 | 10d | 31 Jul 2026 | $5.70 | 4/5 | $6,840 | $7,134 | 69% | 76% | +$1,243 | -$3,508 | 13.8% | $-3,444 (vs do-nothing $-3,900) |
| $370 | 17d | 7 Aug 2026 | $6.55 | 5/5 | $5,779 | $5,779 | 68% | 74% | $-27 | -$2,710 | 10.6% | $-2,744 (vs do-nothing $-3,200) |
| $365 | 10d | 31 Jul 2026 | $6.70 | 3/5 | $6,030 | $6,618 | 66% | 74% | +$1,173 | -$3,081 | 12.1% | $-2,919 (vs do-nothing $-3,375) |
| $367.50 | 17d | 7 Aug 2026 | $7.10 | 5/5 | $6,265 | $6,265 | 66% | 73% | $-220 | -$3,685 | 14.4% | $-3,719 (vs do-nothing $-4,175) |
| $365 | 24d | 14 Aug 2026 | $9.60 | 5/5 | $6,000 | $6,000 | 64% | 73% | +$1,071 | -$3,685 | 14.4% | $-3,719 (vs do-nothing $-4,175) |
| $365 | 17d | 7 Aug 2026 | $8.15 | 4/5 | $5,753 | $6,047 | 64% | 71% | $-24 | -$3,528 | 13.8% | $-3,464 (vs do-nothing $-3,920) |
| $362.50 | 10d | 31 Jul 2026 | $7.55 | 3/5 | $6,795 | $7,383 | 63% | 73% | +$1,202 | -$3,576 | 14.0% | $-3,414 (vs do-nothing $-3,870) |
| $362.50 | 17d | 7 Aug 2026 | $8.80 | 4/5 | $6,212 | $6,506 | 61% | 70% | $-204 | -$4,268 | 16.7% | $-4,204 (vs do-nothing $-4,660) |
| $357.50 | 3d | 24 Jul 2026 | $7.40 | 1/5 | $7,400 | $8,576 | 60% | 77% | +$3,667 | -$1,707 | 6.7% | $-1,350 (vs do-nothing $-1,805) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $360 | 10d | 31 Jul 2026 | $8.40 | 3/5 | $7,560 | $8,148 | 60% | 71% | +$1,149 | -$4,071 | 16.0% | $-3,909 (vs do-nothing $-4,365) |
| $360 | 24d | 14 Aug 2026 | $11.45 | 4/5 | $5,725 | $6,019 | 59% | 70% | +$846 | -$4,208 | 16.5% | $-4,144 (vs do-nothing $-4,600) |
| $360 | 17d | 7 Aug 2026 | $10.05 | 3/5 | $5,321 | $5,909 | 59% | 69% | $-8 | -$3,576 | 14.0% | $-3,414 (vs do-nothing $-3,870) |
| $357.50 | 10d | 31 Jul 2026 | $9.40 | 2/5 | $5,640 | $6,522 | 57% | 69% | +$764 | -$3,014 | 11.8% | $-2,755 (vs do-nothing $-3,210) |
| $357.50 | 17d | 7 Aug 2026 | $10.80 | 3/5 | $5,718 | $6,306 | 56% | 67% | $-166 | -$4,101 | 16.1% | $-3,939 (vs do-nothing $-4,395) |
| $355 | 3d | 24 Jul 2026 | $8.45 | 1/5 | $8,450 | $9,626 | 54% | 74% | +$3,674 | -$1,852 | 7.3% | $-1,495 (vs do-nothing $-1,950) |
| $355 | 17d | 7 Aug 2026 | $12.00 | 3/5 | $6,353 | $6,941 | 54% | 66% | $-127 | -$4,491 | 17.6% | $-4,329 (vs do-nothing $-4,785) |
| $355 | 24d | 14 Aug 2026 | $13.60 | 4/5 | $6,800 | $7,094 | 54% | 68% | +$832 | -$5,348 | 21.0% | $-5,284 (vs do-nothing $-5,740) |
| $355 | 10d | 31 Jul 2026 | $10.60 | 2/5 | $6,360 | $7,242 | 53% | 68% | +$817 | -$3,274 | 12.8% | $-3,015 (vs do-nothing $-3,470) |
| $352.50 | 17d | 7 Aug 2026 | $13.05 | 3/5 | $6,909 | $7,497 | 51% | 65% | $-207 | -$4,926 | 19.3% | $-4,764 (vs do-nothing $-5,220) |
| $352.50 | 10d | 31 Jul 2026 | $11.65 | 2/5 | $6,990 | $7,872 | 50% | 66% | +$720 | -$3,564 | 14.0% | $-3,305 (vs do-nothing $-3,760) |
| $350 | 17d | 7 Aug 2026 | $14.55 | 3/5 | $7,703 | $8,291 | 48% | 64% | $-90 | -$5,226 | 20.5% | $-5,064 (vs do-nothing $-5,520) |
| $352.50 | 3d | 24 Jul 2026 | $9.60 | 1/5 | $9,600 | $10,776 | 48% | 71% | +$3,599 | -$1,987 | 7.8% | $-1,630 (vs do-nothing $-2,085) |
| $350 | 10d | 31 Jul 2026 | $12.55 | 2/5 | $7,530 | $8,412 | 47% | 64% | +$472 | -$3,884 | 15.2% | $-3,625 (vs do-nothing $-4,080) |
| $347.50 | 17d | 7 Aug 2026 | $15.65 | 2/5 | $5,524 | $6,406 | 45% | 63% | +$365 | -$3,764 | 14.8% | $-3,505 (vs do-nothing $-3,960) |
| $350 | 3d | 24 Jul 2026 | $10.80 | 1/5 | $10,800 | $11,976 | 42% | 68% | +$3,391 | -$2,117 | 8.3% | $-1,760 (vs do-nothing $-2,215) |
| $347.50 | 3d | 24 Jul 2026 | $12.05 | 1/5 | $12,050 | $13,226 | 36% | 66% | +$3,054 | -$2,242 | 8.8% | $-1,885 (vs do-nothing $-2,340) |
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.