5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $375.90 (banked floor $368.83) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $13,050/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,177/mo (info only, already in marks) |
| Unrealized P&L | $-11,400 | 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 |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$380 | 7 Aug 2026 | 11d left | +$1.97/sh | +$984 cycle +$2,119 [+$600…+$1,772] · 95% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$383 | 14 Aug 2026 | 18d left | +$2.41/sh | +$1,206 cycle +$2,341 [+$665…+$2,121] · 93% credit | 69% surv 55% |
| Up-and-out for even (raise the cap, free) | ~$383 | 7 Aug 2026 | 11d left | +$0.70/sh | +$352 cycle +$1,487 [-$126…+$1,078] · 69% credit | 69% surv 56% |
| Max even-money escape in the band | ~$388 | 14 Aug 2026 | 18d left | +$0.27/sh | +$135 cycle +$1,270 [-$625…+$917] · 52% credit | 72% surv 61% |
| SS $398 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$393 | 14 Aug 2026 | 18d left | -$1.59/sh | -$795 cycle +$340 [-$1,752…-$190] · 22% credit | 75% surv 67% |
| budget: banked $1,135 debit $795 (70% used ≈ 0.8 wk of income) → whole cycle still +$340 cash · rolled 5 ct earn ≈ $6,548/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 |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$388 | 14 Aug 2026 | 14d left | +$1.63/sh | +$817 cycle +$1,717 [+$704…+$1,868] · 99% credit | 66% surv 48% |
| SS $398 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Roll out (same strike, buy time) | ~$390 | 14 Aug 2026 | 14d left | +$0.65/sh | +$327 cycle +$1,227 [+$158…+$1,317] · 83% credit | 67% surv 51% |
| Safety roll (pay small debit, max POP) | ~$393 | 14 Aug 2026 | 14d left | -$0.65/sh | -$323 cycle +$577 [-$602…+$585] · 45% credit | 69% surv 56% |
| budget: banked $900 debit $323 (36% used ≈ 0.8 wk of income) → whole cycle still +$577 cash · rolled 5 ct earn ≈ $11,181/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) | ~$430 | 7 Aug 2026 | 11d left | +$0.46/sh | +$230 cycle +$290 | 67% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$430 | 7 Aug 2026 | 11d left | +$0.24/sh | +$122 cycle +$182 | 67% surv 52% |
| Max even-money escape in the band | ~$433 | 14 Aug 2026 | 18d left | +$0.60/sh | +$298 cycle +$358 | 69% surv 55% |
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 24 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: 0.794 (IBKR) | Recovery@SS: +$11,424 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $784
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $370 | 8d | 31 Jul 2026 | $4.00 | 5/5 | $7,500 | $7,500 | 80% | 84% | +$3,302 | -$948 | 3.7% | $-924 (vs do-nothing $-1,708) |
| $367.50 | 8d | 31 Jul 2026 | $4.55 | 4/5 | $6,825 | $7,129 | 78% | 82% | +$2,804 | -$1,539 | 6.0% | $-1,362 (vs do-nothing $-2,147) |
| $365 | 8d | 31 Jul 2026 | $5.20 | 4/5 | $7,800 | $8,104 | 75% | 80% | +$3,011 | -$2,279 | 8.9% | $-2,102 (vs do-nothing $-2,887) |
| $362.50 | 8d | 31 Jul 2026 | $5.85 | 3/5 | $6,581 | $7,189 | 72% | 79% | +$2,328 | -$2,264 | 8.9% | $-1,936 (vs do-nothing $-2,720) |
| $362.50 | 15d | 7 Aug 2026 | $7.25 | 5/5 | $7,250 | $7,250 | 70% | 77% | +$2,223 | -$3,073 | 12.1% | $-3,049 (vs do-nothing $-3,833) |
| $360 | 8d | 31 Jul 2026 | $6.65 | 3/5 | $7,481 | $8,089 | 69% | 77% | +$2,473 | -$2,774 | 10.9% | $-2,446 (vs do-nothing $-3,230) |
| $360 | 15d | 7 Aug 2026 | $8.10 | 5/5 | $8,100 | $8,100 | 67% | 75% | +$2,348 | -$3,898 | 15.3% | $-3,874 (vs do-nothing $-4,658) |
| $357.50 | 8d | 31 Jul 2026 | $7.45 | 3/5 | $8,381 | $8,989 | 66% | 75% | +$2,520 | -$3,284 | 12.9% | $-2,956 (vs do-nothing $-3,740) |
| $357.50 | 15d | 7 Aug 2026 | $9.00 | 4/5 | $7,200 | $7,504 | 64% | 74% | +$1,956 | -$3,759 | 14.7% | $-3,582 (vs do-nothing $-4,367) |
| $355 | 8d | 31 Jul 2026 | $8.40 | 3/5 | $9,450 | $10,058 | 63% | 73% | +$2,631 | -$3,749 | 14.7% | $-3,421 (vs do-nothing $-4,205) |
| $355 | 15d | 7 Aug 2026 | $9.95 | 4/5 | $7,960 | $8,264 | 61% | 72% | +$2,008 | -$4,379 | 17.2% | $-4,202 (vs do-nothing $-4,987) |
| $355 | 22d | 14 Aug 2026 | $11.20 | 5/5 | $7,636 | $7,636 | 61% | 72% | +$1,841 | -$4,848 | 19.0% | $-4,824 (vs do-nothing $-5,608) |
| $352.50 | 8d | 31 Jul 2026 | $9.40 | 2/5 | $7,050 | $7,962 | 59% | 72% | +$1,793 | -$2,799 | 11.0% | $-2,319 (vs do-nothing $-3,103) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $352.50 | 15d | 7 Aug 2026 | $10.95 | 3/5 | $6,570 | $7,178 | 58% | 71% | +$1,524 | -$3,734 | 14.6% | $-3,406 (vs do-nothing $-4,190) |
| $350 | 8d | 31 Jul 2026 | $10.55 | 2/5 | $7,912 | $8,824 | 56% | 70% | +$1,869 | -$3,069 | 12.0% | $-2,589 (vs do-nothing $-3,373) |
| $350 | 15d | 7 Aug 2026 | $12.05 | 3/5 | $7,230 | $7,838 | 55% | 69% | +$1,550 | -$4,154 | 16.3% | $-3,826 (vs do-nothing $-4,610) |
| $350 | 22d | 14 Aug 2026 | $13.35 | 4/5 | $7,282 | $7,586 | 55% | 69% | +$1,520 | -$5,019 | 19.7% | $-4,842 (vs do-nothing $-5,627) |
| $347.50 | 15d | 7 Aug 2026 | $13.05 | 3/5 | $7,830 | $8,438 | 52% | 68% | +$1,370 | -$4,604 | 18.1% | $-4,276 (vs do-nothing $-5,060) |
| $347.50 | 8d | 31 Jul 2026 | $11.65 | 2/5 | $8,738 | $9,650 | 52% | 68% | +$1,831 | -$3,349 | 13.1% | $-2,869 (vs do-nothing $-3,653) |
| $345 | 22d | 14 Aug 2026 | $15.55 | 4/5 | $8,482 | $8,786 | 50% | 67% | +$1,412 | -$6,139 | 24.1% | $-5,962 (vs do-nothing $-6,747) |
| $345 | 15d | 7 Aug 2026 | $14.50 | 3/5 | $8,700 | $9,308 | 49% | 67% | +$1,587 | -$4,919 | 19.3% | $-4,591 (vs do-nothing $-5,375) |
| $345 | 8d | 31 Jul 2026 | $12.95 | 2/5 | $9,712 | $10,624 | 49% | 67% | +$1,866 | -$3,589 | 14.1% | $-3,109 (vs do-nothing $-3,893) |
| $342.50 | 15d | 7 Aug 2026 | $15.55 | 3/5 | $9,330 | $9,938 | 46% | 65% | +$1,402 | -$5,354 | 21.0% | $-5,026 (vs do-nothing $-5,810) |
| $342.50 | 8d | 31 Jul 2026 | $13.85 | 2/5 | $10,388 | $11,300 | 45% | 65% | +$1,521 | -$3,909 | 15.3% | $-3,429 (vs do-nothing $-4,213) |
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.