5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $376.07 (banked floor $368.99) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $11,934/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,259/mo (info only, already in marks) |
| Unrealized P&L | $-11,200 | 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 |
|---|
| 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 | +$1,713 cycle +$2,523 [-$181…+$2,056] · 70% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$385 | 14 Aug 2026 | 22d left | +$2.77/sh | +$1,383 cycle +$2,193 [-$788…+$1,834] · 64% credit | 70% surv 60% |
| Up-and-out for even (raise the cap, free) | ~$385 | 31 Jul 2026 | 8d left | +$0.39/sh | +$197 cycle +$1,007 [-$2,094…+$458] · 40% credit | 72% surv 62% |
| Max even-money escape in the band | ~$390 | 7 Aug 2026 | 15d left | +$0.22/sh | +$112 cycle +$922 [-$2,512…+$439] · 36% credit | 71% surv 64% |
| SS $398 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$395 | 14 Aug 2026 | 22d left | -$0.47/sh | -$236 cycle +$574 [-$2,775…+$145] · 30% credit | 76% surv 70% |
| budget: banked $810 debit $236 (29% used ≈ 0.1 wk of income) → whole cycle still +$574 cash · rolled 5 ct earn ≈ $4,837/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 2-45 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: 0.790 (IBKR) | Recovery@SS: +$11,178 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $688
| 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 | 2d | 24 Jul 2026 | $0.92 | 5/5 | $6,900 | $6,900 | 100% | 100% | +$6,871 | -$0 | 0.0% | $438 (vs do-nothing $-250) |
| $382.50 | 2d | 24 Jul 2026 | $1.08 | 4/5 | $6,480 | $6,746 | 99% | 99% | +$6,434 | -$0 | 0.0% | $552 (vs do-nothing $-136) |
| $380 | 2d | 24 Jul 2026 | $1.32 | 4/5 | $7,920 | $8,186 | 99% | 99% | +$7,832 | -$0 | 0.0% | $648 (vs do-nothing $-40) |
| $377.50 | 2d | 24 Jul 2026 | $1.62 | 3/5 | $7,290 | $7,822 | 98% | 99% | +$7,167 | -$0 | 0.0% | $748 (vs do-nothing +$60) |
| $375 | 2d | 24 Jul 2026 | $1.97 | 3/5 | $8,865 | $9,398 | 97% | 98% | +$8,643 | -$0 | 0.0% | $532 (vs do-nothing $-155) |
| $372.50 | 2d | 24 Jul 2026 | $2.30 | 2/5 | $6,900 | $7,699 | 96% | 97% | +$6,641 | -$254 | 1.0% | $150 (vs do-nothing $-538) |
| $370 | 2d | 24 Jul 2026 | $2.77 | 2/5 | $8,310 | $9,109 | 95% | 96% | +$7,869 | -$660 | 2.6% | $-256 (vs do-nothing $-944) |
| $367.50 | 2d | 24 Jul 2026 | $3.25 | 2/5 | $9,750 | $10,549 | 92% | 95% | +$9,021 | -$1,064 | 4.2% | $-660 (vs do-nothing $-1,348) |
| $365 | 2d | 24 Jul 2026 | $3.85 | 2/5 | $11,550 | $12,349 | 89% | 94% | +$10,382 | -$1,444 | 5.7% | $-1,040 (vs do-nothing $-1,728) |
| $362.50 | 2d | 24 Jul 2026 | $4.50 | 1/5 | $6,750 | $7,815 | 86% | 92% | +$5,841 | -$907 | 3.6% | $-361 (vs do-nothing $-1,049) |
| $370 | 9d | 31 Jul 2026 | $4.20 | 5/5 | $7,000 | $7,000 | 78% | 82% | +$2,477 | -$934 | 3.7% | $-956 (vs do-nothing $-1,644) |
| $357.50 | 2d | 24 Jul 2026 | $6.00 | 1/5 | $9,000 | $10,065 | 77% | 88% | +$6,982 | -$1,257 | 4.9% | $-711 (vs do-nothing $-1,399) |
| $367.50 | 9d | 31 Jul 2026 | $4.60 | 4/5 | $6,133 | $6,400 | 76% | 80% | +$1,870 | -$1,587 | 6.2% | $-1,467 (vs do-nothing $-2,155) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $365 | 9d | 31 Jul 2026 | $5.20 | 4/5 | $6,933 | $7,200 | 73% | 79% | +$1,934 | -$2,347 | 9.2% | $-2,227 (vs do-nothing $-2,915) |
| $355 | 2d | 24 Jul 2026 | $6.85 | 1/5 | $10,275 | $11,340 | 71% | 85% | +$7,393 | -$1,422 | 5.6% | $-876 (vs do-nothing $-1,564) |
| $362.50 | 9d | 31 Jul 2026 | $6.00 | 3/5 | $6,000 | $6,532 | 70% | 77% | +$1,624 | -$2,270 | 8.9% | $-2,009 (vs do-nothing $-2,696) |
| $360 | 9d | 31 Jul 2026 | $6.80 | 3/5 | $6,800 | $7,333 | 68% | 75% | +$1,719 | -$2,780 | 10.9% | $-2,519 (vs do-nothing $-3,206) |
| $362.50 | 16d | 7 Aug 2026 | $7.00 | 5/5 | $6,562 | $6,562 | 67% | 73% | $-244 | -$3,284 | 12.9% | $-3,306 (vs do-nothing $-3,994) |
| $357.50 | 9d | 31 Jul 2026 | $7.20 | 3/5 | $7,200 | $7,732 | 65% | 73% | +$1,330 | -$3,410 | 13.4% | $-3,149 (vs do-nothing $-3,836) |
| $360 | 16d | 7 Aug 2026 | $8.00 | 4/5 | $6,000 | $6,266 | 64% | 72% | $-57 | -$3,227 | 12.7% | $-3,107 (vs do-nothing $-3,795) |
| $352.50 | 2d | 24 Jul 2026 | $7.80 | 1/5 | $11,700 | $12,765 | 64% | 82% | +$7,697 | -$1,577 | 6.2% | $-1,031 (vs do-nothing $-1,719) |
| $357.50 | 16d | 7 Aug 2026 | $8.85 | 4/5 | $6,638 | $6,904 | 62% | 70% | $-82 | -$3,887 | 15.2% | $-3,767 (vs do-nothing $-4,455) |
| $355 | 9d | 31 Jul 2026 | $8.45 | 3/5 | $8,450 | $8,982 | 61% | 72% | +$1,703 | -$3,785 | 14.8% | $-3,524 (vs do-nothing $-4,211) |
| $355 | 23d | 14 Aug 2026 | $10.70 | 5/5 | $6,978 | $6,978 | 60% | 71% | +$1,066 | -$5,184 | 20.3% | $-5,206 (vs do-nothing $-5,894) |
| $355 | 16d | 7 Aug 2026 | $9.45 | 4/5 | $7,088 | $7,354 | 60% | 69% | $-346 | -$4,647 | 18.2% | $-4,527 (vs do-nothing $-5,215) |
| $352.50 | 9d | 31 Jul 2026 | $9.50 | 2/5 | $6,333 | $7,132 | 58% | 70% | +$1,189 | -$2,814 | 11.0% | $-2,410 (vs do-nothing $-3,098) |
| $350 | 2d | 24 Jul 2026 | $8.75 | 1/5 | $13,125 | $14,190 | 57% | 79% | +$7,710 | -$1,732 | 6.8% | $-1,186 (vs do-nothing $-1,874) |
| $352.50 | 16d | 7 Aug 2026 | $10.50 | 4/5 | $7,875 | $8,141 | 57% | 67% | $-327 | -$5,227 | 20.5% | $-5,107 (vs do-nothing $-5,795) |
| $350 | 9d | 31 Jul 2026 | $10.50 | 2/5 | $7,000 | $7,799 | 55% | 69% | +$1,147 | -$3,114 | 12.2% | $-2,710 (vs do-nothing $-3,398) |
| $350 | 23d | 14 Aug 2026 | $12.60 | 4/5 | $6,574 | $6,840 | 55% | 68% | +$754 | -$5,387 | 21.1% | $-5,267 (vs do-nothing $-5,955) |
| $350 | 16d | 7 Aug 2026 | $11.70 | 3/5 | $6,581 | $7,114 | 55% | 66% | $-188 | -$4,310 | 16.9% | $-4,049 (vs do-nothing $-4,736) |
| $347.50 | 16d | 7 Aug 2026 | $13.00 | 3/5 | $7,312 | $7,845 | 52% | 67% | +$972 | -$4,670 | 18.3% | $-4,409 (vs do-nothing $-5,096) |
| $347.50 | 9d | 31 Jul 2026 | $11.60 | 2/5 | $7,733 | $8,532 | 51% | 67% | +$1,106 | -$3,394 | 13.3% | $-2,990 (vs do-nothing $-3,678) |
| $347.50 | 2d | 24 Jul 2026 | $10.00 | 1/5 | $15,000 | $16,065 | 50% | 77% | +$7,861 | -$1,857 | 7.3% | $-1,311 (vs do-nothing $-1,999) |
| $345 | 16d | 7 Aug 2026 | $13.80 | 3/5 | $7,762 | $8,295 | 49% | 64% | $-370 | -$5,180 | 20.3% | $-4,919 (vs do-nothing $-5,606) |
| $345 | 23d | 14 Aug 2026 | $15.15 | 4/5 | $7,904 | $8,171 | 49% | 66% | +$831 | -$6,367 | 25.0% | $-6,247 (vs do-nothing $-6,935) |
| $345 | 9d | 31 Jul 2026 | $12.70 | 2/5 | $8,467 | $9,265 | 48% | 65% | +$998 | -$3,674 | 14.4% | $-3,270 (vs do-nothing $-3,958) |
| $342.50 | 16d | 7 Aug 2026 | $15.15 | 3/5 | $8,522 | $9,054 | 47% | 63% | $-356 | -$5,525 | 21.7% | $-5,264 (vs do-nothing $-5,951) |
| $345 | 2d | 24 Jul 2026 | $11.05 | 1/5 | $16,575 | $17,640 | 46% | 66% | +$3,492 | -$2,002 | 7.9% | $-1,456 (vs do-nothing $-2,144) |
| $342.50 | 9d | 31 Jul 2026 | $14.10 | 2/5 | $9,400 | $10,199 | 44% | 64% | +$1,022 | -$3,894 | 15.3% | $-3,490 (vs do-nothing $-4,178) |
| $342.50 | 2d | 24 Jul 2026 | $12.30 | 1/5 | $18,450 | $19,515 | 41% | 64% | +$3,239 | -$2,127 | 8.3% | $-1,581 (vs do-nothing $-2,269) |
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.