5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $382.57 (banked floor $375.61) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $10,588/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) | ~$425 | 14 Aug 2026 | 16d left | +$0.70/sh | +$348 cycle +$568 [+$26…+$1,147] · 77% credit | 61% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$426 | 14 Aug 2026 | 16d left | +$0.41/sh | +$206 cycle +$426 [-$143…+$1,007] · 66% credit | 61% surv 53% |
| Max even-money escape in the band | ~$426 | 14 Aug 2026 | 16d left | +$0.41/sh | +$206 cycle +$426 [-$143…+$1,007] · 66% credit | 61% surv 53% |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$385 | 31 Jul 2026 | 8d left | +$3.34/sh | +$1,668 cycle +$2,283 [+$599…+$2,021] · 83% credit | 63% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$396 | 14 Aug 2026 | 22d left | +$2.56/sh | +$1,279 cycle +$1,894 [-$417…+$1,587] · 70% credit | 66% surv 60% |
| Max even-money escape in the band | ~$401 | 14 Aug 2026 | 22d left | +$0.90/sh | +$452 cycle +$1,067 [-$1,397…+$727] · 47% credit | 67% surv 63% |
| reaches SS ✓ | ||||||
| Up-and-out for even (raise the cap, free) | ~$393 | 31 Jul 2026 | 8d left | +$0.05/sh | +$27 cycle +$642 [-$1,421…+$258] · 38% credit | 67% surv 60% |
| Safety roll (pay small debit, max POP) | ~$406 | 14 Aug 2026 | 22d left | -$0.70/sh | -$349 cycle +$266 [-$2,354…-$123] · 22% credit | 69% surv 66% |
| budget: banked $615 debit $349 (57% used ≈ 0.2 wk of income) → whole cycle still +$266 cash · rolled 5 ct earn ≈ $4,312/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
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: +$11,357 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $432
| 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 | 91% | 92% | +$3,659 | -$0 | 0.0% | $557 (vs do-nothing +$125) |
| $382.50 | 3d | 24 Jul 2026 | $1.46 | 4/5 | $5,840 | $6,134 | 90% | 91% | +$3,223 | -$0 | 0.0% | $596 (vs do-nothing +$163) |
| $380 | 3d | 24 Jul 2026 | $1.83 | 3/5 | $5,490 | $6,078 | 88% | 89% | +$2,931 | -$223 | 0.9% | $-84 (vs do-nothing $-517) |
| $377.50 | 3d | 24 Jul 2026 | $2.17 | 3/5 | $6,510 | $7,098 | 85% | 87% | +$3,204 | -$871 | 3.4% | $-732 (vs do-nothing $-1,165) |
| $375 | 3d | 24 Jul 2026 | $2.55 | 3/5 | $7,650 | $8,238 | 83% | 85% | +$3,416 | -$1,507 | 5.9% | $-1,368 (vs do-nothing $-1,801) |
| $372.50 | 3d | 24 Jul 2026 | $3.05 | 2/5 | $6,100 | $6,982 | 80% | 83% | +$2,520 | -$1,404 | 5.5% | $-1,168 (vs do-nothing $-1,600) |
| $370 | 3d | 24 Jul 2026 | $3.60 | 2/5 | $7,200 | $8,082 | 77% | 81% | +$2,703 | -$1,794 | 7.0% | $-1,558 (vs do-nothing $-1,990) |
| $367.50 | 3d | 24 Jul 2026 | $4.20 | 2/5 | $8,400 | $9,282 | 73% | 79% | +$2,807 | -$2,174 | 8.5% | $-1,938 (vs do-nothing $-2,370) |
| $375 | 10d | 31 Jul 2026 | $4.05 | 5/5 | $6,075 | $6,075 | 71% | 74% | $-3,081 | -$1,761 | 6.9% | $-1,819 (vs do-nothing $-2,251) |
| $365 | 3d | 24 Jul 2026 | $4.90 | 2/5 | $9,800 | $10,682 | 69% | 77% | +$2,914 | -$2,534 | 9.9% | $-2,298 (vs do-nothing $-2,730) |
| $372.50 | 10d | 31 Jul 2026 | $4.25 | 5/5 | $6,375 | $6,375 | 69% | 73% | $-3,811 | -$2,911 | 11.4% | $-2,969 (vs do-nothing $-3,401) |
| $370 | 10d | 31 Jul 2026 | $5.30 | 4/5 | $6,360 | $6,654 | 67% | 71% | $-2,683 | -$2,909 | 11.4% | $-2,868 (vs do-nothing $-3,301) |
| $362.50 | 3d | 24 Jul 2026 | $5.60 | 1/5 | $5,600 | $6,776 | 65% | 74% | +$1,403 | -$1,447 | 5.7% | $-1,113 (vs do-nothing $-1,545) |
| 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 | 10d | 31 Jul 2026 | $5.70 | 4/5 | $6,840 | $7,134 | 65% | 70% | $-3,171 | -$3,749 | 14.7% | $-3,708 (vs do-nothing $-4,141) |
| $370 | 17d | 7 Aug 2026 | $6.55 | 5/5 | $5,779 | $5,779 | 64% | 69% | $-4,343 | -$3,011 | 11.8% | $-3,069 (vs do-nothing $-3,501) |
| $367.50 | 17d | 7 Aug 2026 | $7.10 | 5/5 | $6,265 | $6,265 | 63% | 68% | $-4,635 | -$3,986 | 15.6% | $-4,044 (vs do-nothing $-4,476) |
| $365 | 10d | 31 Jul 2026 | $6.70 | 3/5 | $6,030 | $6,618 | 62% | 69% | $-2,262 | -$3,262 | 12.8% | $-3,123 (vs do-nothing $-3,556) |
| $365 | 17d | 7 Aug 2026 | $8.15 | 4/5 | $5,753 | $6,047 | 61% | 67% | $-3,624 | -$3,769 | 14.8% | $-3,728 (vs do-nothing $-4,161) |
| $362.50 | 10d | 31 Jul 2026 | $7.55 | 3/5 | $6,795 | $7,383 | 60% | 67% | $-2,340 | -$3,757 | 14.7% | $-3,618 (vs do-nothing $-4,051) |
| $365 | 24d | 14 Aug 2026 | $9.60 | 5/5 | $6,000 | $6,000 | 60% | 66% | $-4,382 | -$3,986 | 15.6% | $-4,044 (vs do-nothing $-4,476) |
| $362.50 | 17d | 7 Aug 2026 | $8.80 | 4/5 | $6,212 | $6,506 | 59% | 65% | $-3,859 | -$4,509 | 17.7% | $-4,468 (vs do-nothing $-4,901) |
| $360 | 10d | 31 Jul 2026 | $8.40 | 3/5 | $7,560 | $8,148 | 58% | 66% | $-2,480 | -$4,252 | 16.7% | $-4,113 (vs do-nothing $-4,546) |
| $360 | 17d | 7 Aug 2026 | $10.05 | 3/5 | $5,321 | $5,909 | 57% | 65% | $-2,781 | -$3,757 | 14.7% | $-3,618 (vs do-nothing $-4,051) |
| $360 | 24d | 14 Aug 2026 | $11.45 | 4/5 | $5,725 | $6,019 | 57% | 64% | $-3,606 | -$4,449 | 17.4% | $-4,408 (vs do-nothing $-4,841) |
| $357.50 | 3d | 24 Jul 2026 | $7.40 | 1/5 | $7,400 | $8,576 | 57% | 69% | +$1,341 | -$1,767 | 6.9% | $-1,433 (vs do-nothing $-1,865) |
| $357.50 | 10d | 31 Jul 2026 | $9.40 | 2/5 | $5,640 | $6,522 | 55% | 65% | $-1,698 | -$3,134 | 12.3% | $-2,898 (vs do-nothing $-3,330) |
| $357.50 | 17d | 7 Aug 2026 | $10.80 | 3/5 | $5,718 | $6,306 | 55% | 63% | $-2,961 | -$4,282 | 16.8% | $-4,143 (vs do-nothing $-4,576) |
| $355 | 24d | 14 Aug 2026 | $13.60 | 4/5 | $6,800 | $7,094 | 54% | 62% | $-3,647 | -$5,589 | 21.9% | $-5,548 (vs do-nothing $-5,981) |
| $355 | 17d | 7 Aug 2026 | $12.00 | 3/5 | $6,353 | $6,941 | 53% | 63% | $-2,931 | -$4,672 | 18.3% | $-4,533 (vs do-nothing $-4,966) |
| $355 | 10d | 31 Jul 2026 | $10.60 | 2/5 | $6,360 | $7,242 | 53% | 63% | $-1,666 | -$3,394 | 13.3% | $-3,158 (vs do-nothing $-3,590) |
| $355 | 3d | 24 Jul 2026 | $8.45 | 1/5 | $8,450 | $9,626 | 52% | 67% | +$1,272 | -$1,912 | 7.5% | $-1,578 (vs do-nothing $-2,010) |
| $352.50 | 17d | 7 Aug 2026 | $13.05 | 3/5 | $6,909 | $7,497 | 52% | 62% | $-3,011 | -$5,107 | 20.0% | $-4,968 (vs do-nothing $-5,401) |
| $350 | 24d | 14 Aug 2026 | $15.80 | 3/5 | $5,925 | $6,513 | 51% | 61% | $-2,818 | -$5,032 | 19.7% | $-4,893 (vs do-nothing $-5,326) |
| $352.50 | 10d | 31 Jul 2026 | $11.65 | 2/5 | $6,990 | $7,872 | 50% | 62% | $-1,767 | -$3,684 | 14.4% | $-3,448 (vs do-nothing $-3,880) |
| $350 | 17d | 7 Aug 2026 | $14.55 | 3/5 | $7,703 | $8,291 | 50% | 61% | $-2,881 | -$5,407 | 21.2% | $-5,268 (vs do-nothing $-5,701) |
| $350 | 10d | 31 Jul 2026 | $12.55 | 2/5 | $7,530 | $8,412 | 48% | 61% | $-2,001 | -$4,004 | 15.7% | $-3,768 (vs do-nothing $-4,200) |
| $352.50 | 3d | 24 Jul 2026 | $9.60 | 1/5 | $9,600 | $10,776 | 48% | 65% | +$1,173 | -$2,047 | 8.0% | $-1,713 (vs do-nothing $-2,145) |
| $347.50 | 17d | 7 Aug 2026 | $15.65 | 2/5 | $5,524 | $6,406 | 48% | 60% | $-1,996 | -$3,884 | 15.2% | $-3,648 (vs do-nothing $-4,080) |
| $347.50 | 10d | 31 Jul 2026 | $14.00 | 2/5 | $8,400 | $9,282 | 45% | 60% | $-1,950 | -$4,214 | 16.5% | $-3,978 (vs do-nothing $-4,410) |
| $350 | 3d | 24 Jul 2026 | $10.80 | 1/5 | $10,800 | $11,976 | 43% | 63% | +$994 | -$2,177 | 8.5% | $-1,843 (vs do-nothing $-2,275) |
| $347.50 | 3d | 24 Jul 2026 | $12.05 | 1/5 | $12,050 | $13,226 | 39% | 61% | +$734 | -$2,302 | 9.0% | $-1,968 (vs do-nothing $-2,400) |
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.