5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $375.99 (banked floor $368.90) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $11,559/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,211/mo (info only, already in marks) |
| Unrealized P&L | $-10,575 | 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 |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$391 | 14 Aug 2026 | 16d left | +$2.25/sh | +$1,127 cycle +$1,917 [+$1,009…+$2,282] · 100% credit | 63% surv 46% |
| SS $398 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Roll out (same strike, buy time) | ~$395 | 14 Aug 2026 | 16d left | +$0.11/sh | +$57 cycle +$847 [-$217…+$1,040] · 64% credit | 66% surv 52% |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$378 | 31 Jul 2026 | 8d left | +$3.29/sh | +$1,647 cycle +$2,472 [+$1,205…+$2,283] · 98% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$388 | 14 Aug 2026 | 22d left | +$1.45/sh | +$724 cycle +$1,549 [-$460…+$1,258] · 66% credit | 72% surv 64% |
| Up-and-out for even (raise the cap, free) | ~$383 | 31 Jul 2026 | 8d left | +$0.62/sh | +$312 cycle +$1,137 [-$516…+$791] · 60% credit | 71% surv 60% |
| Max even-money escape in the band | ~$393 | 14 Aug 2026 | 22d left | +$0.05/sh | +$26 cycle +$851 [-$1,371…+$502] · 43% credit | 75% surv 69% |
| SS $398 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$398 | 14 Aug 2026 | 22d left | -$1.23/sh | -$617 cycle +$208 [-$2,183…-$194] · 16% credit | 78% surv 73% |
| budget: banked $825 debit $617 (75% used ≈ 0.3 wk of income) → whole cycle still +$208 cash · rolled 5 ct earn ≈ $4,350/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: 0.797 (IBKR) | Recovery@SS: +$10,645 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $445
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $380 | 3d | 24 Jul 2026 | $1.35 | 5/5 | $6,750 | $6,750 | 97% | 97% | +$6,348 | -$0 | 0.0% | $745 (vs do-nothing +$300) |
| $377.50 | 3d | 24 Jul 2026 | $1.65 | 4/5 | $6,600 | $6,825 | 96% | 96% | +$6,092 | -$0 | 0.0% | $805 (vs do-nothing +$360) |
| $375 | 3d | 24 Jul 2026 | $2.01 | 3/5 | $6,030 | $6,480 | 94% | 95% | +$5,441 | -$0 | 0.0% | $525 (vs do-nothing +$80) |
| $372.50 | 3d | 24 Jul 2026 | $2.38 | 3/5 | $7,140 | $7,590 | 92% | 94% | +$6,247 | -$334 | 1.3% | $-114 (vs do-nothing $-559) |
| $367.50 | 3d | 24 Jul 2026 | $3.30 | 2/5 | $6,600 | $7,275 | 87% | 91% | +$5,313 | -$1,038 | 4.1% | $-744 (vs do-nothing $-1,188) |
| $365 | 3d | 24 Jul 2026 | $4.00 | 2/5 | $8,000 | $8,675 | 84% | 89% | +$6,164 | -$1,398 | 5.5% | $-1,104 (vs do-nothing $-1,548) |
| $370 | 3d | 24 Jul 2026 | $2.87 | 3/5 | $8,610 | $9,060 | 81% | 84% | +$3,304 | -$937 | 3.7% | $-717 (vs do-nothing $-1,162) |
| $362.50 | 3d | 24 Jul 2026 | $4.45 | 2/5 | $8,900 | $9,575 | 80% | 87% | +$6,334 | -$1,808 | 7.1% | $-1,514 (vs do-nothing $-1,958) |
| $370 | 10d | 31 Jul 2026 | $4.25 | 5/5 | $6,375 | $6,375 | 76% | 81% | +$1,647 | -$871 | 3.4% | $-801 (vs do-nothing $-1,246) |
| $367.50 | 10d | 31 Jul 2026 | $4.75 | 5/5 | $7,125 | $7,125 | 74% | 79% | +$1,602 | -$1,871 | 7.3% | $-1,801 (vs do-nothing $-2,246) |
| $365 | 10d | 31 Jul 2026 | $5.50 | 4/5 | $6,600 | $6,825 | 71% | 77% | +$1,461 | -$2,197 | 8.6% | $-2,052 (vs do-nothing $-2,497) |
| $365 | 17d | 7 Aug 2026 | $6.80 | 5/5 | $6,000 | $6,000 | 69% | 76% | +$1,105 | -$2,096 | 8.2% | $-2,026 (vs do-nothing $-2,471) |
| $362.50 | 10d | 31 Jul 2026 | $6.00 | 4/5 | $7,200 | $7,425 | 68% | 75% | +$1,251 | -$2,997 | 11.8% | $-2,852 (vs do-nothing $-3,297) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $362.50 | 17d | 7 Aug 2026 | $7.60 | 5/5 | $6,706 | $6,706 | 67% | 75% | +$1,163 | -$2,946 | 11.6% | $-2,876 (vs do-nothing $-3,321) |
| $360 | 10d | 31 Jul 2026 | $6.85 | 3/5 | $6,165 | $6,615 | 66% | 74% | +$1,022 | -$2,743 | 10.8% | $-2,523 (vs do-nothing $-2,968) |
| $357.50 | 3d | 24 Jul 2026 | $6.00 | 1/5 | $6,000 | $6,900 | 65% | 74% | +$1,283 | -$1,249 | 4.9% | $-879 (vs do-nothing $-1,324) |
| $360 | 17d | 7 Aug 2026 | $8.35 | 4/5 | $5,894 | $6,119 | 64% | 73% | +$890 | -$3,057 | 12.0% | $-2,912 (vs do-nothing $-3,357) |
| $360 | 24d | 14 Aug 2026 | $9.55 | 5/5 | $5,969 | $5,969 | 63% | 73% | +$910 | -$3,221 | 12.6% | $-3,151 (vs do-nothing $-3,596) |
| $357.50 | 10d | 31 Jul 2026 | $7.95 | 3/5 | $7,155 | $7,605 | 62% | 72% | +$1,253 | -$3,163 | 12.4% | $-2,943 (vs do-nothing $-3,388) |
| $357.50 | 17d | 7 Aug 2026 | $9.35 | 4/5 | $6,600 | $6,825 | 61% | 71% | +$972 | -$3,657 | 14.3% | $-3,512 (vs do-nothing $-3,957) |
| $355 | 3d | 24 Jul 2026 | $7.20 | 1/5 | $7,200 | $8,100 | 61% | 72% | +$1,596 | -$1,379 | 5.4% | $-1,009 (vs do-nothing $-1,454) |
| $355 | 10d | 31 Jul 2026 | $9.00 | 3/5 | $8,100 | $8,550 | 59% | 70% | +$1,358 | -$3,598 | 14.1% | $-3,378 (vs do-nothing $-3,823) |
| $355 | 17d | 7 Aug 2026 | $10.25 | 4/5 | $7,235 | $7,460 | 59% | 70% | +$927 | -$4,297 | 16.9% | $-4,152 (vs do-nothing $-4,597) |
| $355 | 24d | 14 Aug 2026 | $12.00 | 4/5 | $6,000 | $6,225 | 58% | 70% | +$1,008 | -$3,597 | 14.1% | $-3,452 (vs do-nothing $-3,897) |
| $352.50 | 3d | 24 Jul 2026 | $7.85 | 1/5 | $7,850 | $8,750 | 57% | 69% | +$1,246 | -$1,564 | 6.1% | $-1,194 (vs do-nothing $-1,639) |
| $352.50 | 10d | 31 Jul 2026 | $10.30 | 2/5 | $6,180 | $6,855 | 56% | 69% | +$1,069 | -$2,638 | 10.3% | $-2,344 (vs do-nothing $-2,788) |
| $352.50 | 17d | 7 Aug 2026 | $11.30 | 3/5 | $5,982 | $6,432 | 56% | 69% | +$697 | -$3,658 | 14.3% | $-3,438 (vs do-nothing $-3,883) |
| $350 | 24d | 14 Aug 2026 | $13.70 | 4/5 | $6,850 | $7,075 | 53% | 67% | +$759 | -$4,917 | 19.3% | $-4,772 (vs do-nothing $-5,217) |
| $350 | 17d | 7 Aug 2026 | $13.10 | 3/5 | $6,935 | $7,385 | 53% | 68% | +$1,050 | -$3,868 | 15.2% | $-3,648 (vs do-nothing $-4,093) |
| $350 | 10d | 31 Jul 2026 | $11.40 | 2/5 | $6,840 | $7,515 | 53% | 67% | +$1,053 | -$2,918 | 11.4% | $-2,624 (vs do-nothing $-3,068) |
| $350 | 3d | 24 Jul 2026 | $9.20 | 1/5 | $9,200 | $10,100 | 53% | 67% | +$1,477 | -$1,679 | 6.6% | $-1,309 (vs do-nothing $-1,754) |
| $347.50 | 17d | 7 Aug 2026 | $13.50 | 3/5 | $7,147 | $7,597 | 50% | 66% | +$616 | -$4,498 | 17.6% | $-4,278 (vs do-nothing $-4,723) |
| $347.50 | 10d | 31 Jul 2026 | $12.40 | 2/5 | $7,440 | $8,115 | 49% | 66% | +$918 | -$3,218 | 12.6% | $-2,924 (vs do-nothing $-3,368) |
| $347.50 | 3d | 24 Jul 2026 | $10.45 | 1/5 | $10,450 | $11,350 | 48% | 66% | +$1,487 | -$1,804 | 7.1% | $-1,434 (vs do-nothing $-1,879) |
| $345 | 24d | 14 Aug 2026 | $16.15 | 3/5 | $6,056 | $6,506 | 47% | 65% | +$543 | -$4,453 | 17.5% | $-4,233 (vs do-nothing $-4,678) |
| $345 | 17d | 7 Aug 2026 | $14.65 | 3/5 | $7,756 | $8,206 | 47% | 65% | +$533 | -$4,903 | 19.2% | $-4,683 (vs do-nothing $-5,128) |
| $345 | 10d | 31 Jul 2026 | $13.35 | 2/5 | $8,010 | $8,685 | 46% | 64% | +$691 | -$3,528 | 13.8% | $-3,234 (vs do-nothing $-3,678) |
| $345 | 3d | 24 Jul 2026 | $11.35 | 1/5 | $11,350 | $12,250 | 44% | 64% | +$1,024 | -$1,964 | 7.7% | $-1,594 (vs do-nothing $-2,039) |
| $342.50 | 17d | 7 Aug 2026 | $16.05 | 3/5 | $8,497 | $8,947 | 44% | 63% | +$534 | -$5,233 | 20.5% | $-5,013 (vs do-nothing $-5,458) |
| $342.50 | 10d | 31 Jul 2026 | $14.70 | 2/5 | $8,820 | $9,495 | 42% | 63% | +$640 | -$3,758 | 14.7% | $-3,464 (vs do-nothing $-3,908) |
| $342.50 | 3d | 24 Jul 2026 | $12.85 | 1/5 | $12,850 | $13,750 | 40% | 62% | +$1,039 | -$2,064 | 8.1% | $-1,694 (vs do-nothing $-2,139) |
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.