5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $375.09 (banked floor $367.98) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $11,953/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,270/mo (info only, already in marks) |
| Unrealized P&L | $-11,225 | 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 | +$2.76/sh | +$1,379 cycle +$2,119 | 67% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$381 | 31 Jul 2026 | 8d left | +$1.33/sh | +$664 cycle +$1,404 | 69% surv 56% |
| Max even-money escape in the band | ~$386 | 7 Aug 2026 | 15d left | +$0.28/sh | +$140 cycle +$880 | 71% surv 62% |
| SS $398 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$391 | 7 Aug 2026 | 15d left | -$1.36/sh | -$682 cycle +$58 | 75% surv 67% |
| budget: banked $740 debit $682 (92% used ≈ 0.3 wk of income) → whole cycle still +$58 cash · rolled 5 ct earn ≈ $7,307/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) | ~$422 | 31 Jul 2026 | 8d left | +$1.75/sh | +$876 cycle +$886 | 67% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$426 | 31 Jul 2026 | 8d left | +$0.33/sh | +$165 cycle +$175 | 69% surv 56% |
| Max even-money escape in the band | ~$431 | 14 Aug 2026 | 22d left | +$0.07/sh | +$37 cycle +$47 | 71% surv 61% |
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: 0.790 (IBKR) | Recovery@SS: +$11,247 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $757
| 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 | $0.83 | 5/5 | $6,225 | $6,225 | 100% | 100% | +$6,222 | -$0 | 0.0% | $437 (vs do-nothing $-320) |
| $375 | 2d | 24 Jul 2026 | $1.82 | 3/5 | $8,190 | $8,741 | 99% | 99% | +$8,142 | -$0 | 0.0% | $835 (vs do-nothing +$79) |
| $372.50 | 2d | 24 Jul 2026 | $2.21 | 2/5 | $6,630 | $7,457 | 98% | 99% | +$6,563 | -$76 | 0.3% | $387 (vs do-nothing $-370) |
| $367.50 | 2d | 24 Jul 2026 | $3.10 | 2/5 | $9,300 | $10,127 | 96% | 98% | +$9,046 | -$898 | 3.5% | $-435 (vs do-nothing $-1,192) |
| $365 | 2d | 24 Jul 2026 | $3.65 | 2/5 | $10,950 | $11,777 | 94% | 97% | +$10,484 | -$1,288 | 5.0% | $-825 (vs do-nothing $-1,582) |
| $382.50 | 2d | 24 Jul 2026 | $0.99 | 5/5 | $7,425 | $7,425 | 93% | 94% | +$4,606 | -$0 | 0.0% | $517 (vs do-nothing $-240) |
| $380 | 2d | 24 Jul 2026 | $1.25 | 4/5 | $7,500 | $7,776 | 92% | 92% | +$4,509 | -$0 | 0.0% | $669 (vs do-nothing $-88) |
| $362.50 | 2d | 24 Jul 2026 | $4.25 | 1/5 | $6,375 | $7,478 | 91% | 95% | +$5,965 | -$834 | 3.3% | $-224 (vs do-nothing $-981) |
| $377.50 | 2d | 24 Jul 2026 | $1.48 | 3/5 | $6,660 | $7,211 | 90% | 91% | +$3,714 | -$0 | 0.0% | $760 (vs do-nothing +$3) |
| $370 | 2d | 24 Jul 2026 | $2.67 | 2/5 | $8,010 | $8,837 | 84% | 87% | +$4,093 | -$484 | 1.9% | $-21 (vs do-nothing $-778) |
| $357.50 | 2d | 24 Jul 2026 | $5.75 | 1/5 | $8,625 | $9,728 | 82% | 92% | +$7,496 | -$1,184 | 4.6% | $-574 (vs do-nothing $-1,331) |
| $370 | 9d | 31 Jul 2026 | $4.00 | 5/5 | $6,667 | $6,667 | 79% | 83% | +$2,349 | -$544 | 2.1% | $-522 (vs do-nothing $-1,279) |
| $367.50 | 9d | 31 Jul 2026 | $4.40 | 5/5 | $7,333 | $7,333 | 77% | 81% | +$2,258 | -$1,594 | 6.3% | $-1,572 (vs do-nothing $-2,329) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $355 | 2d | 24 Jul 2026 | $6.60 | 1/5 | $9,900 | $11,002 | 76% | 90% | +$8,136 | -$1,349 | 5.3% | $-739 (vs do-nothing $-1,496) |
| $365 | 9d | 31 Jul 2026 | $5.10 | 4/5 | $6,800 | $7,076 | 74% | 79% | +$2,047 | -$1,995 | 7.8% | $-1,826 (vs do-nothing $-2,583) |
| $362.50 | 9d | 31 Jul 2026 | $5.75 | 4/5 | $7,667 | $7,942 | 72% | 78% | +$2,126 | -$2,735 | 10.7% | $-2,566 (vs do-nothing $-3,323) |
| $362.50 | 16d | 7 Aug 2026 | $6.85 | 5/5 | $6,422 | $6,422 | 70% | 76% | +$1,396 | -$2,869 | 11.3% | $-2,847 (vs do-nothing $-3,604) |
| $352.50 | 2d | 24 Jul 2026 | $7.50 | 1/5 | $11,250 | $12,352 | 69% | 88% | +$8,595 | -$1,509 | 5.9% | $-899 (vs do-nothing $-1,656) |
| $360 | 9d | 31 Jul 2026 | $6.60 | 3/5 | $6,600 | $7,151 | 69% | 76% | +$1,778 | -$2,546 | 10.0% | $-2,231 (vs do-nothing $-2,987) |
| $360 | 16d | 7 Aug 2026 | $7.65 | 5/5 | $7,172 | $7,172 | 67% | 75% | +$1,466 | -$3,719 | 14.6% | $-3,697 (vs do-nothing $-4,454) |
| $357.50 | 9d | 31 Jul 2026 | $7.30 | 3/5 | $7,300 | $7,851 | 66% | 74% | +$1,671 | -$3,086 | 12.1% | $-2,771 (vs do-nothing $-3,527) |
| $357.50 | 16d | 7 Aug 2026 | $8.65 | 4/5 | $6,488 | $6,763 | 64% | 73% | +$1,324 | -$3,575 | 14.0% | $-3,406 (vs do-nothing $-4,163) |
| $355 | 9d | 31 Jul 2026 | $8.25 | 3/5 | $8,250 | $8,801 | 63% | 73% | +$1,772 | -$3,551 | 13.9% | $-3,236 (vs do-nothing $-3,992) |
| $355 | 16d | 7 Aug 2026 | $9.30 | 4/5 | $6,975 | $7,251 | 62% | 72% | +$1,154 | -$4,315 | 16.9% | $-4,146 (vs do-nothing $-4,903) |
| $355 | 23d | 14 Aug 2026 | $10.60 | 5/5 | $6,913 | $6,913 | 61% | 72% | +$1,207 | -$4,744 | 18.6% | $-4,722 (vs do-nothing $-5,479) |
| $352.50 | 9d | 31 Jul 2026 | $9.05 | 2/5 | $6,033 | $6,860 | 60% | 71% | +$1,103 | -$2,708 | 10.6% | $-2,245 (vs do-nothing $-3,002) |
| $352.50 | 16d | 7 Aug 2026 | $10.50 | 4/5 | $7,875 | $8,151 | 59% | 71% | +$1,335 | -$4,835 | 19.0% | $-4,666 (vs do-nothing $-5,423) |
| $350 | 2d | 24 Jul 2026 | $8.75 | 1/5 | $13,125 | $14,228 | 57% | 71% | +$3,358 | -$1,634 | 6.4% | $-1,024 (vs do-nothing $-1,781) |
| $350 | 9d | 31 Jul 2026 | $10.50 | 2/5 | $7,000 | $7,827 | 56% | 70% | +$1,417 | -$2,918 | 11.4% | $-2,455 (vs do-nothing $-3,212) |
| $350 | 16d | 7 Aug 2026 | $11.70 | 3/5 | $6,581 | $7,132 | 56% | 69% | +$1,090 | -$4,016 | 15.8% | $-3,701 (vs do-nothing $-4,457) |
| $350 | 23d | 14 Aug 2026 | $13.00 | 4/5 | $6,783 | $7,058 | 56% | 69% | +$1,155 | -$4,835 | 19.0% | $-4,666 (vs do-nothing $-5,423) |
| $347.50 | 2d | 24 Jul 2026 | $9.90 | 1/5 | $14,850 | $15,952 | 54% | 82% | +$9,458 | -$1,769 | 6.9% | $-1,159 (vs do-nothing $-1,916) |
| $347.50 | 16d | 7 Aug 2026 | $12.75 | 3/5 | $7,172 | $7,723 | 53% | 68% | +$1,045 | -$4,451 | 17.5% | $-4,136 (vs do-nothing $-4,892) |
| $347.50 | 9d | 31 Jul 2026 | $11.45 | 2/5 | $7,633 | $8,460 | 53% | 68% | +$1,364 | -$3,228 | 12.7% | $-2,765 (vs do-nothing $-3,522) |
| $345 | 23d | 14 Aug 2026 | $15.25 | 4/5 | $7,957 | $8,232 | 50% | 67% | +$1,103 | -$5,935 | 23.3% | $-5,766 (vs do-nothing $-6,523) |
| $345 | 16d | 7 Aug 2026 | $14.10 | 3/5 | $7,931 | $8,482 | 50% | 67% | +$1,118 | -$4,796 | 18.8% | $-4,481 (vs do-nothing $-5,237) |
| $345 | 9d | 31 Jul 2026 | $12.80 | 2/5 | $8,533 | $9,360 | 49% | 67% | +$1,378 | -$3,458 | 13.6% | $-2,995 (vs do-nothing $-3,752) |
| $345 | 2d | 24 Jul 2026 | $11.00 | 1/5 | $16,500 | $17,602 | 49% | 67% | +$3,198 | -$1,909 | 7.5% | $-1,299 (vs do-nothing $-2,056) |
| $342.50 | 16d | 7 Aug 2026 | $15.30 | 3/5 | $8,606 | $9,158 | 47% | 66% | +$1,057 | -$5,186 | 20.3% | $-4,871 (vs do-nothing $-5,627) |
| $342.50 | 9d | 31 Jul 2026 | $14.40 | 2/5 | $9,600 | $10,427 | 46% | 65% | +$1,568 | -$3,638 | 14.3% | $-3,175 (vs do-nothing $-3,932) |
| $340 | 23d | 14 Aug 2026 | $17.80 | 3/5 | $6,965 | $7,516 | 45% | 65% | +$778 | -$5,186 | 20.3% | $-4,871 (vs do-nothing $-5,627) |
| $342.50 | 2d | 24 Jul 2026 | $12.25 | 1/5 | $18,375 | $19,478 | 44% | 65% | +$3,041 | -$2,034 | 8.0% | $-1,424 (vs do-nothing $-2,181) |
| $340 | 16d | 7 Aug 2026 | $16.75 | 2/5 | $6,281 | $7,108 | 44% | 64% | +$724 | -$3,668 | 14.4% | $-3,205 (vs do-nothing $-3,962) |
| $340 | 9d | 31 Jul 2026 | $15.40 | 2/5 | $10,267 | $11,094 | 43% | 64% | +$1,263 | -$3,938 | 15.4% | $-3,475 (vs do-nothing $-4,232) |
| $340 | 2d | 24 Jul 2026 | $13.75 | 1/5 | $20,625 | $21,728 | 40% | 63% | +$3,080 | -$2,134 | 8.4% | $-1,524 (vs do-nothing $-2,281) |
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.