5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $376.39 (banked floor $369.31) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $12,328/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,159/mo (info only, already in marks) |
| Unrealized P&L | $-10,925 | 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) | ~$378 | 31 Jul 2026 | 8d left | +$3.43/sh | +$1,717 cycle +$2,717 [+$626…+$2,079] · 85% credit | 68% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$384 | 14 Aug 2026 | 22d left | +$3.42/sh | +$1,710 cycle +$2,710 [-$34…+$1,995] · 74% credit | 71% surv 59% |
| Up-and-out for even (raise the cap, free) | ~$384 | 31 Jul 2026 | 8d left | +$0.58/sh | +$288 cycle +$1,288 [-$1,325…+$400] · 41% credit | 72% surv 60% |
| Max even-money escape in the band | ~$389 | 7 Aug 2026 | 15d left | +$0.17/sh | +$83 cycle +$1,083 [-$1,965…+$169] · 30% credit | 74% surv 65% |
| SS $398 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$399 | 14 Aug 2026 | 22d left | -$1.61/sh | -$807 cycle +$193 [-$3,420…-$869] · 8% credit | 79% surv 73% |
| budget: banked $1,000 debit $807 (81% used ≈ 0.2 wk of income) → whole cycle still +$193 cash · rolled 5 ct earn ≈ $4,590/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) | ~$435 | 31 Jul 2026 | 8d left | +$2.16/sh | +$1,078 cycle +$1,083 | 67% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$439 | 31 Jul 2026 | 8d left | +$0.25/sh | +$123 cycle +$128 | 70% surv 56% |
| Max even-money escape in the band | ~$441 | 7 Aug 2026 | 15d left | +$0.44/sh | +$221 cycle +$226 | 71% surv 59% |
Every eligible strike x expiry in the 2-45 DTE band (4 expiries scanned, 45 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: 0.796 (IBKR) | Recovery@SS: +$10,967 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $952
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $387.50 | 2d | 24 Jul 2026 | $0.95 | 5/5 | $7,125 | $7,125 | 100% | 100% | +$7,104 | -$0 | 0.0% | $517 (vs do-nothing $-435) |
| $385 | 2d | 24 Jul 2026 | $1.14 | 4/5 | $6,840 | $7,181 | 99% | 100% | +$6,807 | -$0 | 0.0% | $680 (vs do-nothing $-272) |
| $382.50 | 2d | 24 Jul 2026 | $1.36 | 4/5 | $8,160 | $8,501 | 99% | 99% | +$8,096 | -$0 | 0.0% | $768 (vs do-nothing $-184) |
| $375 | 2d | 24 Jul 2026 | $2.39 | 2/5 | $7,170 | $8,194 | 97% | 98% | +$6,975 | -$0 | 0.0% | $788 (vs do-nothing $-164) |
| $370 | 2d | 24 Jul 2026 | $3.35 | 2/5 | $10,050 | $11,074 | 94% | 96% | +$9,489 | -$608 | 2.4% | $-20 (vs do-nothing $-972) |
| $380 | 2d | 24 Jul 2026 | $1.67 | 3/5 | $7,515 | $8,197 | 92% | 93% | +$5,767 | -$0 | 0.0% | $907 (vs do-nothing $-45) |
| $367.50 | 2d | 24 Jul 2026 | $3.90 | 2/5 | $11,700 | $12,724 | 91% | 95% | +$10,788 | -$998 | 3.9% | $-410 (vs do-nothing $-1,362) |
| $377.50 | 2d | 24 Jul 2026 | $2.00 | 3/5 | $9,000 | $9,682 | 91% | 92% | +$6,629 | -$0 | 0.0% | $1,006 (vs do-nothing +$54) |
| $372.50 | 2d | 24 Jul 2026 | $2.79 | 2/5 | $8,370 | $9,394 | 86% | 89% | +$5,562 | -$220 | 0.9% | $368 (vs do-nothing $-584) |
| $372.50 | 9d | 31 Jul 2026 | $4.05 | 5/5 | $6,750 | $6,750 | 79% | 83% | +$2,557 | -$0 | 0.0% | $122 (vs do-nothing $-830) |
| $365 | 2d | 24 Jul 2026 | $4.55 | 1/5 | $6,825 | $8,190 | 78% | 83% | +$3,802 | -$684 | 2.7% | $86 (vs do-nothing $-866) |
| $370 | 9d | 31 Jul 2026 | $4.80 | 4/5 | $6,400 | $6,741 | 77% | 82% | +$2,453 | -$636 | 2.5% | $-412 (vs do-nothing $-1,364) |
| $367.50 | 9d | 31 Jul 2026 | $5.45 | 4/5 | $7,267 | $7,608 | 75% | 80% | +$2,641 | -$1,376 | 5.4% | $-1,152 (vs do-nothing $-2,104) |
| 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 | 2d | 24 Jul 2026 | $5.25 | 1/5 | $7,875 | $9,240 | 74% | 81% | +$4,070 | -$864 | 3.4% | $-94 (vs do-nothing $-1,046) |
| $365 | 9d | 31 Jul 2026 | $6.00 | 4/5 | $8,000 | $8,341 | 72% | 78% | +$2,604 | -$2,156 | 8.5% | $-1,932 (vs do-nothing $-2,884) |
| $365 | 16d | 7 Aug 2026 | $7.25 | 5/5 | $6,797 | $6,797 | 70% | 77% | +$1,971 | -$2,070 | 8.1% | $-2,028 (vs do-nothing $-2,980) |
| $362.50 | 9d | 31 Jul 2026 | $6.80 | 3/5 | $6,800 | $7,483 | 69% | 77% | +$2,099 | -$2,127 | 8.3% | $-1,721 (vs do-nothing $-2,673) |
| $362.50 | 16d | 7 Aug 2026 | $8.05 | 5/5 | $7,547 | $7,547 | 67% | 75% | +$2,009 | -$2,920 | 11.4% | $-2,878 (vs do-nothing $-3,830) |
| $357.50 | 2d | 24 Jul 2026 | $6.90 | 1/5 | $10,350 | $11,715 | 67% | 77% | +$4,532 | -$1,199 | 4.7% | $-429 (vs do-nothing $-1,381) |
| $360 | 9d | 31 Jul 2026 | $7.70 | 3/5 | $7,700 | $8,382 | 66% | 75% | +$2,265 | -$2,607 | 10.2% | $-2,201 (vs do-nothing $-3,153) |
| $360 | 16d | 7 Aug 2026 | $8.90 | 4/5 | $6,675 | $7,016 | 65% | 74% | +$1,692 | -$2,996 | 11.7% | $-2,772 (vs do-nothing $-3,724) |
| $360 | 23d | 14 Aug 2026 | $10.15 | 5/5 | $6,620 | $6,620 | 64% | 74% | +$1,582 | -$3,120 | 12.2% | $-3,078 (vs do-nothing $-4,030) |
| $357.50 | 9d | 31 Jul 2026 | $8.45 | 3/5 | $8,450 | $9,132 | 63% | 73% | +$2,194 | -$3,132 | 12.3% | $-2,726 (vs do-nothing $-3,678) |
| $355 | 2d | 24 Jul 2026 | $7.85 | 1/5 | $11,775 | $13,140 | 62% | 75% | +$4,703 | -$1,354 | 5.3% | $-584 (vs do-nothing $-1,536) |
| $357.50 | 16d | 7 Aug 2026 | $9.85 | 4/5 | $7,388 | $7,729 | 61% | 70% | +$328 | -$3,616 | 14.2% | $-3,392 (vs do-nothing $-4,344) |
| $355 | 9d | 31 Jul 2026 | $9.45 | 2/5 | $6,300 | $7,324 | 60% | 72% | +$1,522 | -$2,388 | 9.4% | $-1,800 (vs do-nothing $-2,752) |
| $355 | 16d | 7 Aug 2026 | $10.85 | 4/5 | $8,138 | $8,479 | 59% | 71% | +$1,792 | -$4,216 | 16.5% | $-3,992 (vs do-nothing $-4,944) |
| $355 | 23d | 14 Aug 2026 | $12.15 | 4/5 | $6,339 | $6,680 | 59% | 71% | +$1,326 | -$3,696 | 14.5% | $-3,472 (vs do-nothing $-4,424) |
| $352.50 | 2d | 24 Jul 2026 | $8.90 | 1/5 | $13,350 | $14,715 | 58% | 73% | +$4,845 | -$1,499 | 5.9% | $-729 (vs do-nothing $-1,681) |
| $352.50 | 9d | 31 Jul 2026 | $10.40 | 2/5 | $6,933 | $7,957 | 57% | 70% | +$1,484 | -$2,698 | 10.6% | $-2,110 (vs do-nothing $-3,062) |
| $352.50 | 16d | 7 Aug 2026 | $12.00 | 3/5 | $6,750 | $7,432 | 56% | 68% | +$308 | -$3,567 | 14.0% | $-3,161 (vs do-nothing $-4,113) |
| $350 | 2d | 24 Jul 2026 | $10.00 | 1/5 | $15,000 | $16,365 | 53% | 71% | +$4,874 | -$1,639 | 6.4% | $-869 (vs do-nothing $-1,821) |
| $350 | 23d | 14 Aug 2026 | $14.45 | 4/5 | $7,539 | $7,880 | 53% | 68% | +$1,412 | -$4,776 | 18.7% | $-4,552 (vs do-nothing $-5,504) |
| $350 | 16d | 7 Aug 2026 | $13.15 | 3/5 | $7,397 | $8,079 | 53% | 68% | +$1,393 | -$3,972 | 15.6% | $-3,566 (vs do-nothing $-4,518) |
| $350 | 9d | 31 Jul 2026 | $11.75 | 2/5 | $7,833 | $8,857 | 53% | 69% | +$1,647 | -$2,928 | 11.5% | $-2,340 (vs do-nothing $-3,292) |
| $347.50 | 16d | 7 Aug 2026 | $14.30 | 3/5 | $8,044 | $8,726 | 50% | 67% | +$1,236 | -$4,377 | 17.2% | $-3,971 (vs do-nothing $-4,923) |
| $347.50 | 9d | 31 Jul 2026 | $12.95 | 2/5 | $8,633 | $9,657 | 50% | 67% | +$1,643 | -$3,188 | 12.5% | $-2,600 (vs do-nothing $-3,552) |
| $345 | 23d | 14 Aug 2026 | $16.80 | 3/5 | $6,574 | $7,256 | 49% | 64% | $-334 | -$4,377 | 17.2% | $-3,971 (vs do-nothing $-4,923) |
| $347.50 | 2d | 24 Jul 2026 | $11.20 | 1/5 | $16,800 | $18,165 | 49% | 69% | +$4,857 | -$1,769 | 6.9% | $-999 (vs do-nothing $-1,951) |
| $345 | 16d | 7 Aug 2026 | $15.35 | 3/5 | $8,634 | $9,317 | 48% | 64% | +$157 | -$4,812 | 18.9% | $-4,406 (vs do-nothing $-5,358) |
| $345 | 9d | 31 Jul 2026 | $14.15 | 2/5 | $9,433 | $10,457 | 46% | 66% | +$1,569 | -$3,448 | 13.5% | $-2,860 (vs do-nothing $-3,812) |
| $342.50 | 16d | 7 Aug 2026 | $16.70 | 2/5 | $6,262 | $7,286 | 46% | 63% | +$102 | -$3,438 | 13.5% | $-2,850 (vs do-nothing $-3,802) |
| $345 | 2d | 24 Jul 2026 | $12.45 | 1/5 | $18,675 | $20,040 | 44% | 67% | +$4,715 | -$1,894 | 7.4% | $-1,124 (vs do-nothing $-2,076) |
| $342.50 | 9d | 31 Jul 2026 | $15.45 | 2/5 | $10,300 | $11,324 | 43% | 64% | +$1,462 | -$3,688 | 14.5% | $-3,100 (vs do-nothing $-4,052) |
| $342.50 | 2d | 24 Jul 2026 | $13.75 | 1/5 | $20,625 | $21,990 | 39% | 65% | +$4,446 | -$2,014 | 7.9% | $-1,244 (vs do-nothing $-2,196) |
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.