5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $376.18 (banked floor $369.10) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $11,822/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 |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$387 | 14 Aug 2026 | 18d left | +$1.87/sh | +$933 cycle +$1,848 [+$464…+$1,832] · 92% credit | 67% surv 54% |
| Roll out (same strike, buy time) | ~$385 | 7 Aug 2026 | 12d left | +$1.80/sh | +$900 cycle +$1,815 [+$419…+$1,492] · 89% credit | 64% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$387 | 7 Aug 2026 | 12d left | +$0.74/sh | +$369 cycle +$1,284 [-$222…+$859] · 60% credit | 65% surv 54% |
| Max even-money escape in the band | ~$387 | 7 Aug 2026 | 12d left | +$0.74/sh | +$369 cycle +$1,284 [-$222…+$859] · 60% credit | 65% surv 54% |
| SS $398 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$392 | 14 Aug 2026 | 18d left | -$0.04/sh | -$19 cycle +$896 [-$602…+$748] · 50% credit | 71% surv 60% |
| budget: banked $915 debit $19 (2% used ≈ 0.0 wk of income) → whole cycle still +$896 cash · rolled 5 ct earn ≈ $7,668/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 |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$378 | 31 Jul 2026 | 8d left | +$3.46/sh | +$1,729 cycle +$2,539 [-$166…+$2,051] · 70% credit | 66% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$385 | 14 Aug 2026 | 22d left | +$2.85/sh | +$1,426 cycle +$2,236 [-$743…+$1,853] · 64% credit | 70% surv 60% |
| Up-and-out for even (raise the cap, free) | ~$385 | 31 Jul 2026 | 8d left | +$0.48/sh | +$240 cycle +$1,050 [-$2,048…+$478] · 40% credit | 72% surv 61% |
| Max even-money escape in the band | ~$390 | 7 Aug 2026 | 15d left | +$0.16/sh | +$80 cycle +$890 [-$2,324…+$415] · 36% credit | 74% surv 66% |
| 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 | 7 Aug 2026 | 15d left | -$1.56/sh | -$780 cycle +$30 [-$3,422…-$482] · 4% credit | 77% surv 71% |
| budget: banked $810 debit $780 (96% used ≈ 0.3 wk of income) → whole cycle still +$30 cash · rolled 5 ct earn ≈ $5,922/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: +$11,173 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $683
| 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% | $433 (vs do-nothing $-250) |
| $382.50 | 2d | 24 Jul 2026 | $1.08 | 4/5 | $6,480 | $6,746 | 99% | 99% | +$6,433 | -$0 | 0.0% | $547 (vs do-nothing $-136) |
| $380 | 2d | 24 Jul 2026 | $1.32 | 3/5 | $5,940 | $6,472 | 99% | 99% | +$5,873 | -$0 | 0.0% | $653 (vs do-nothing $-30) |
| $377.50 | 2d | 24 Jul 2026 | $1.62 | 3/5 | $7,290 | $7,822 | 98% | 99% | +$7,165 | -$0 | 0.0% | $743 (vs do-nothing +$60) |
| $375 | 2d | 24 Jul 2026 | $1.97 | 3/5 | $8,865 | $9,398 | 97% | 98% | +$8,640 | -$0 | 0.0% | $495 (vs do-nothing $-188) |
| $372.50 | 2d | 24 Jul 2026 | $2.30 | 2/5 | $6,900 | $7,699 | 96% | 97% | +$6,637 | -$275 | 1.1% | $124 (vs do-nothing $-559) |
| $370 | 2d | 24 Jul 2026 | $2.77 | 2/5 | $8,310 | $9,109 | 94% | 96% | +$7,863 | -$681 | 2.7% | $-282 (vs do-nothing $-965) |
| $367.50 | 2d | 24 Jul 2026 | $3.25 | 2/5 | $9,750 | $10,549 | 92% | 95% | +$9,011 | -$1,085 | 4.3% | $-686 (vs do-nothing $-1,369) |
| $365 | 2d | 24 Jul 2026 | $3.85 | 2/5 | $11,550 | $12,349 | 89% | 94% | +$10,366 | -$1,465 | 5.7% | $-1,066 (vs do-nothing $-1,749) |
| $362.50 | 2d | 24 Jul 2026 | $4.50 | 1/5 | $6,750 | $7,815 | 86% | 92% | +$5,829 | -$918 | 3.6% | $-376 (vs do-nothing $-1,060) |
| $370 | 9d | 31 Jul 2026 | $4.20 | 5/5 | $7,000 | $7,000 | 78% | 82% | +$2,436 | -$988 | 3.9% | $-1,015 (vs do-nothing $-1,698) |
| $357.50 | 2d | 24 Jul 2026 | $6.00 | 1/5 | $9,000 | $10,065 | 76% | 87% | +$6,956 | -$1,268 | 5.0% | $-726 (vs do-nothing $-1,410) |
| $367.50 | 9d | 31 Jul 2026 | $4.60 | 4/5 | $6,133 | $6,400 | 76% | 80% | +$1,833 | -$1,631 | 6.4% | $-1,515 (vs do-nothing $-2,199) |
| 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% | +$1,892 | -$2,391 | 9.4% | $-2,275 (vs do-nothing $-2,959) |
| $355 | 2d | 24 Jul 2026 | $6.85 | 1/5 | $10,275 | $11,340 | 70% | 85% | +$7,357 | -$1,433 | 5.6% | $-891 (vs do-nothing $-1,575) |
| $362.50 | 9d | 31 Jul 2026 | $6.00 | 3/5 | $6,000 | $6,532 | 70% | 77% | +$1,589 | -$2,303 | 9.0% | $-2,046 (vs do-nothing $-2,729) |
| $362.50 | 16d | 7 Aug 2026 | $7.00 | 5/5 | $6,562 | $6,562 | 68% | 76% | +$1,290 | -$3,338 | 13.1% | $-3,365 (vs do-nothing $-4,048) |
| $360 | 9d | 31 Jul 2026 | $6.80 | 3/5 | $6,800 | $7,333 | 67% | 75% | +$1,680 | -$2,813 | 11.0% | $-2,556 (vs do-nothing $-3,239) |
| $360 | 16d | 7 Aug 2026 | $8.00 | 4/5 | $6,000 | $6,266 | 66% | 74% | +$1,220 | -$3,271 | 12.8% | $-3,155 (vs do-nothing $-3,839) |
| $357.50 | 9d | 31 Jul 2026 | $7.20 | 3/5 | $7,200 | $7,732 | 64% | 73% | +$1,286 | -$3,443 | 13.5% | $-3,186 (vs do-nothing $-3,869) |
| $357.50 | 16d | 7 Aug 2026 | $8.85 | 4/5 | $6,638 | $6,904 | 63% | 73% | +$1,238 | -$3,931 | 15.4% | $-3,815 (vs do-nothing $-4,499) |
| $355 | 9d | 31 Jul 2026 | $8.45 | 3/5 | $8,450 | $8,982 | 61% | 72% | +$1,655 | -$3,818 | 15.0% | $-3,561 (vs do-nothing $-4,244) |
| $355 | 16d | 7 Aug 2026 | $9.45 | 4/5 | $7,088 | $7,354 | 60% | 71% | +$1,009 | -$4,691 | 18.4% | $-4,575 (vs do-nothing $-5,259) |
| $355 | 23d | 14 Aug 2026 | $10.70 | 5/5 | $6,978 | $6,978 | 60% | 71% | +$1,033 | -$5,238 | 20.5% | $-5,265 (vs do-nothing $-5,948) |
| $352.50 | 2d | 24 Jul 2026 | $7.80 | 1/5 | $11,700 | $12,765 | 60% | 73% | +$3,733 | -$1,588 | 6.2% | $-1,046 (vs do-nothing $-1,730) |
| $352.50 | 9d | 31 Jul 2026 | $9.50 | 2/5 | $6,333 | $7,132 | 58% | 70% | +$1,154 | -$2,835 | 11.1% | $-2,436 (vs do-nothing $-3,119) |
| $352.50 | 16d | 7 Aug 2026 | $10.50 | 4/5 | $7,875 | $8,141 | 57% | 67% | $-347 | -$5,271 | 20.7% | $-5,155 (vs do-nothing $-5,839) |
| $350 | 2d | 24 Jul 2026 | $8.75 | 1/5 | $13,125 | $14,190 | 55% | 70% | +$3,611 | -$1,743 | 6.8% | $-1,201 (vs do-nothing $-1,885) |
| $350 | 9d | 31 Jul 2026 | $10.50 | 2/5 | $7,000 | $7,799 | 55% | 68% | +$1,108 | -$3,135 | 12.3% | $-2,736 (vs do-nothing $-3,419) |
| $350 | 23d | 14 Aug 2026 | $12.60 | 4/5 | $6,574 | $6,840 | 54% | 68% | +$723 | -$5,431 | 21.3% | $-5,315 (vs do-nothing $-5,999) |
| $350 | 16d | 7 Aug 2026 | $11.70 | 3/5 | $6,581 | $7,114 | 54% | 66% | $-205 | -$4,343 | 17.0% | $-4,086 (vs do-nothing $-4,769) |
| $347.50 | 16d | 7 Aug 2026 | $13.00 | 3/5 | $7,312 | $7,845 | 52% | 65% | $-136 | -$4,703 | 18.4% | $-4,446 (vs do-nothing $-5,129) |
| $347.50 | 9d | 31 Jul 2026 | $11.60 | 2/5 | $7,733 | $8,532 | 51% | 67% | +$1,064 | -$3,415 | 13.4% | $-3,016 (vs do-nothing $-3,699) |
| $347.50 | 2d | 24 Jul 2026 | $10.00 | 1/5 | $15,000 | $16,065 | 50% | 76% | +$7,783 | -$1,868 | 7.3% | $-1,326 (vs do-nothing $-2,010) |
| $345 | 16d | 7 Aug 2026 | $13.80 | 3/5 | $7,762 | $8,295 | 49% | 64% | $-390 | -$5,213 | 20.4% | $-4,956 (vs do-nothing $-5,639) |
| $345 | 23d | 14 Aug 2026 | $15.15 | 3/5 | $5,928 | $6,461 | 49% | 66% | +$597 | -$4,808 | 18.9% | $-4,551 (vs do-nothing $-5,234) |
| $345 | 9d | 31 Jul 2026 | $12.70 | 2/5 | $8,467 | $9,265 | 48% | 65% | +$953 | -$3,695 | 14.5% | $-3,296 (vs do-nothing $-3,979) |
| $342.50 | 16d | 7 Aug 2026 | $15.15 | 3/5 | $8,522 | $9,054 | 47% | 63% | $-379 | -$5,558 | 21.8% | $-5,301 (vs do-nothing $-5,984) |
| $342.50 | 9d | 31 Jul 2026 | $14.10 | 2/5 | $9,400 | $10,199 | 44% | 64% | +$974 | -$3,915 | 15.4% | $-3,516 (vs do-nothing $-4,199) |
| $345 | 2d | 24 Jul 2026 | $11.05 | 1/5 | $16,575 | $17,640 | 42% | 73% | +$7,296 | -$2,013 | 7.9% | $-1,471 (vs do-nothing $-2,155) |
| $342.50 | 2d | 24 Jul 2026 | $12.30 | 1/5 | $18,450 | $19,515 | 35% | 70% | +$6,794 | -$2,138 | 8.4% | $-1,596 (vs do-nothing $-2,280) |
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.