5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $375.75 (banked floor $368.67) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $12,384/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,170/mo (info only, already in marks) |
| Unrealized P&L | $-11,088 | 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 | +$3.65/sh | +$1,827 cycle +$2,487 | 67% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$385 | 31 Jul 2026 | 8d left | +$0.38/sh | +$188 cycle +$848 | 72% surv 62% |
| Max even-money escape in the band | ~$390 | 7 Aug 2026 | 15d left | +$0.23/sh | +$115 cycle +$775 | 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 | 14 Aug 2026 | 22d left | -$0.41/sh | -$207 cycle +$453 | 77% surv 70% |
| budget: banked $660 debit $207 (31% used ≈ 0.1 wk of income) → whole cycle still +$453 cash · rolled 5 ct earn ≈ $4,959/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 2-45 DTE band (4 expiries scanned, 40 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: 0.792 (IBKR) | Recovery@SS: +$11,093 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $765
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $377.50 | 2d | 24 Jul 2026 | $1.32 | 4/5 | $7,920 | $8,205 | 99% | 99% | +$7,834 | -$0 | 0.0% | $685 (vs do-nothing $-80) |
| $382.50 | 2d | 24 Jul 2026 | $0.92 | 5/5 | $6,900 | $6,900 | 93% | 94% | +$4,122 | -$0 | 0.0% | $465 (vs do-nothing $-300) |
| $380 | 2d | 24 Jul 2026 | $1.13 | 4/5 | $6,780 | $7,065 | 92% | 92% | +$3,869 | -$0 | 0.0% | $609 (vs do-nothing $-156) |
| $375 | 2d | 24 Jul 2026 | $1.67 | 3/5 | $7,515 | $8,085 | 88% | 89% | +$3,809 | -$0 | 0.0% | $585 (vs do-nothing $-181) |
| $372.50 | 2d | 24 Jul 2026 | $2.00 | 3/5 | $9,000 | $9,570 | 86% | 88% | +$4,213 | -$376 | 1.5% | $-66 (vs do-nothing $-832) |
| $370 | 2d | 24 Jul 2026 | $2.43 | 2/5 | $7,290 | $8,145 | 83% | 86% | +$3,198 | -$665 | 2.6% | $-203 (vs do-nothing $-969) |
| $367.50 | 2d | 24 Jul 2026 | $2.93 | 2/5 | $8,790 | $9,645 | 81% | 84% | +$3,589 | -$1,065 | 4.2% | $-603 (vs do-nothing $-1,369) |
| $370 | 9d | 31 Jul 2026 | $3.95 | 5/5 | $6,583 | $6,583 | 78% | 82% | +$1,981 | -$901 | 3.5% | $-896 (vs do-nothing $-1,661) |
| $365 | 2d | 24 Jul 2026 | $3.50 | 2/5 | $10,500 | $11,355 | 78% | 82% | +$3,949 | -$1,451 | 5.7% | $-989 (vs do-nothing $-1,755) |
| $367.50 | 9d | 31 Jul 2026 | $4.70 | 4/5 | $6,267 | $6,552 | 76% | 80% | +$1,936 | -$1,421 | 5.6% | $-1,264 (vs do-nothing $-2,029) |
| $362.50 | 2d | 24 Jul 2026 | $4.05 | 2/5 | $12,150 | $13,005 | 74% | 80% | +$3,979 | -$1,841 | 7.2% | $-1,379 (vs do-nothing $-2,145) |
| $365 | 9d | 31 Jul 2026 | $5.40 | 4/5 | $7,200 | $7,485 | 73% | 79% | +$2,128 | -$2,141 | 8.4% | $-1,984 (vs do-nothing $-2,749) |
| $362.50 | 9d | 31 Jul 2026 | $5.90 | 4/5 | $7,867 | $8,152 | 70% | 77% | +$1,952 | -$2,941 | 11.5% | $-2,784 (vs do-nothing $-3,549) |
| 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 | 16d | 7 Aug 2026 | $7.25 | 5/5 | $6,797 | $6,797 | 69% | 76% | +$1,656 | -$3,001 | 11.8% | $-2,996 (vs do-nothing $-3,761) |
| $360 | 9d | 31 Jul 2026 | $6.90 | 3/5 | $6,900 | $7,470 | 67% | 75% | +$1,752 | -$2,656 | 10.4% | $-2,346 (vs do-nothing $-3,112) |
| $357.50 | 2d | 24 Jul 2026 | $5.70 | 1/5 | $8,550 | $9,690 | 67% | 75% | +$2,399 | -$1,255 | 4.9% | $-642 (vs do-nothing $-1,407) |
| $360 | 16d | 7 Aug 2026 | $8.30 | 4/5 | $6,225 | $6,510 | 66% | 75% | +$1,548 | -$2,981 | 11.7% | $-2,824 (vs do-nothing $-3,589) |
| $357.50 | 9d | 31 Jul 2026 | $7.70 | 3/5 | $7,700 | $8,270 | 64% | 74% | +$1,774 | -$3,166 | 12.4% | $-2,856 (vs do-nothing $-3,622) |
| $357.50 | 16d | 7 Aug 2026 | $8.95 | 4/5 | $6,712 | $6,998 | 63% | 73% | +$1,412 | -$3,721 | 14.6% | $-3,564 (vs do-nothing $-4,329) |
| $355 | 2d | 24 Jul 2026 | $6.60 | 1/5 | $9,900 | $11,040 | 63% | 73% | +$2,480 | -$1,415 | 5.6% | $-802 (vs do-nothing $-1,567) |
| $355 | 9d | 31 Jul 2026 | $8.55 | 3/5 | $8,550 | $9,120 | 61% | 72% | +$1,717 | -$3,661 | 14.4% | $-3,351 (vs do-nothing $-4,117) |
| $355 | 16d | 7 Aug 2026 | $10.00 | 4/5 | $7,500 | $7,785 | 60% | 72% | +$1,515 | -$4,301 | 16.9% | $-4,144 (vs do-nothing $-4,909) |
| $355 | 23d | 14 Aug 2026 | $11.25 | 5/5 | $7,337 | $7,337 | 60% | 71% | +$1,451 | -$4,751 | 18.6% | $-4,746 (vs do-nothing $-5,511) |
| $352.50 | 2d | 24 Jul 2026 | $7.70 | 1/5 | $11,550 | $12,690 | 59% | 71% | +$2,699 | -$1,555 | 6.1% | $-942 (vs do-nothing $-1,707) |
| $352.50 | 9d | 31 Jul 2026 | $9.60 | 2/5 | $6,400 | $7,255 | 58% | 70% | +$1,190 | -$2,731 | 10.7% | $-2,269 (vs do-nothing $-3,035) |
| $352.50 | 16d | 7 Aug 2026 | $10.95 | 4/5 | $8,212 | $8,498 | 58% | 70% | +$1,479 | -$4,921 | 19.3% | $-4,764 (vs do-nothing $-5,529) |
| $350 | 2d | 24 Jul 2026 | $8.75 | 1/5 | $13,125 | $14,265 | 55% | 69% | +$2,676 | -$1,700 | 6.7% | $-1,087 (vs do-nothing $-1,852) |
| $350 | 9d | 31 Jul 2026 | $10.75 | 2/5 | $7,167 | $8,022 | 55% | 69% | +$1,238 | -$3,001 | 11.8% | $-2,539 (vs do-nothing $-3,305) |
| $350 | 16d | 7 Aug 2026 | $12.10 | 3/5 | $6,806 | $7,376 | 55% | 69% | +$1,146 | -$4,096 | 16.1% | $-3,786 (vs do-nothing $-4,552) |
| $350 | 23d | 14 Aug 2026 | $13.45 | 4/5 | $7,017 | $7,302 | 55% | 69% | +$1,210 | -$4,921 | 19.3% | $-4,764 (vs do-nothing $-5,529) |
| $347.50 | 16d | 7 Aug 2026 | $13.45 | 3/5 | $7,566 | $8,136 | 52% | 67% | +$1,244 | -$4,441 | 17.4% | $-4,131 (vs do-nothing $-4,897) |
| $347.50 | 9d | 31 Jul 2026 | $11.95 | 2/5 | $7,967 | $8,822 | 51% | 67% | +$1,253 | -$3,261 | 12.8% | $-2,799 (vs do-nothing $-3,565) |
| $347.50 | 2d | 24 Jul 2026 | $9.95 | 1/5 | $14,925 | $16,065 | 50% | 78% | +$8,280 | -$1,830 | 7.2% | $-1,217 (vs do-nothing $-1,982) |
| $345 | 23d | 14 Aug 2026 | $15.95 | 3/5 | $6,241 | $6,811 | 49% | 66% | +$932 | -$4,441 | 17.4% | $-4,131 (vs do-nothing $-4,897) |
| $345 | 16d | 7 Aug 2026 | $14.70 | 3/5 | $8,269 | $8,839 | 49% | 66% | +$1,235 | -$4,816 | 18.9% | $-4,506 (vs do-nothing $-5,272) |
| $345 | 9d | 31 Jul 2026 | $13.20 | 2/5 | $8,800 | $9,655 | 47% | 67% | +$1,772 | -$3,511 | 13.8% | $-3,049 (vs do-nothing $-3,815) |
| $342.50 | 16d | 7 Aug 2026 | $15.95 | 3/5 | $8,972 | $9,542 | 45% | 65% | +$1,174 | -$5,191 | 20.4% | $-4,881 (vs do-nothing $-5,647) |
| $342.50 | 9d | 31 Jul 2026 | $14.55 | 2/5 | $9,700 | $10,555 | 45% | 64% | +$1,216 | -$3,741 | 14.7% | $-3,279 (vs do-nothing $-4,045) |
| $345 | 2d | 24 Jul 2026 | $11.20 | 1/5 | $16,800 | $17,940 | 42% | 76% | +$8,098 | -$1,955 | 7.7% | $-1,342 (vs do-nothing $-2,107) |
| $342.50 | 2d | 24 Jul 2026 | $12.55 | 1/5 | $18,825 | $19,965 | 35% | 73% | +$7,727 | -$2,070 | 8.1% | $-1,457 (vs do-nothing $-2,222) |
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.