5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $375.77 (banked floor $368.69) | IV: MEDIUM | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $12,950/mo | 75% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $2,184/mo (info only, already in marks) |
| Unrealized P&L | $-11,438 | 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 | +$1.85/sh | +$925 cycle +$2,040 [+$570…+$1,747] · 97% credit | 67% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$383 | 14 Aug 2026 | 18d left | +$2.15/sh | +$1,075 cycle +$2,190 [+$520…+$1,979] · 91% credit | 69% surv 56% |
| Up-and-out for even (raise the cap, free) | ~$383 | 7 Aug 2026 | 11d left | +$0.28/sh | +$141 cycle +$1,256 [-$398…+$864] · 57% credit | 69% surv 56% |
| Max even-money escape in the band | ~$388 | 14 Aug 2026 | 18d left | +$0.01/sh | +$6 cycle +$1,121 [-$761…+$761] · 48% credit | 72% 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) | ~$393 | 14 Aug 2026 | 18d left | -$1.84/sh | -$922 cycle +$193 [-$1,871…-$340] · 20% credit | 75% surv 67% |
| budget: banked $1,115 debit $922 (83% used ≈ 1.0 wk of income) → whole cycle still +$193 cash · rolled 5 ct earn ≈ $6,424/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 | +$1.52/sh | +$762 cycle +$1,662 [+$658…+$1,823] · 99% credit | 66% surv 49% |
| 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 | +$0.61/sh | +$305 cycle +$1,205 [+$131…+$1,328] · 82% credit | 68% surv 51% |
| Safety roll (pay small debit, max POP) | ~$393 | 14 Aug 2026 | 14d left | -$0.88/sh | -$438 cycle +$462 [-$712…+$467] · 40% credit | 70% surv 56% |
| budget: banked $900 debit $438 (49% used ≈ 1.1 wk of income) → whole cycle still +$462 cash · rolled 5 ct earn ≈ $11,015/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 | +$0.29/sh | +$147 cycle +$207 | 67% surv 51% |
| Max even-money escape in the band | ~$433 | 14 Aug 2026 | 18d left | +$0.31/sh | +$153 cycle +$213 | 69% surv 56% |
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 27 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: +$11,441 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $703
| 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 | $3.95 | 5/5 | $7,406 | $7,406 | 80% | 84% | +$3,318 | -$908 | 3.6% | $-905 (vs do-nothing $-1,608) |
| $367.50 | 8d | 31 Jul 2026 | $4.45 | 4/5 | $6,675 | $6,955 | 78% | 82% | +$2,755 | -$1,526 | 6.0% | $-1,383 (vs do-nothing $-2,086) |
| $362.50 | 8d | 31 Jul 2026 | $5.75 | 4/5 | $8,625 | $8,905 | 76% | 83% | +$4,818 | -$3,006 | 11.8% | $-2,863 (vs do-nothing $-3,566) |
| $365 | 8d | 31 Jul 2026 | $5.05 | 4/5 | $7,575 | $7,855 | 75% | 81% | +$2,902 | -$2,286 | 9.0% | $-2,143 (vs do-nothing $-2,846) |
| $360 | 8d | 31 Jul 2026 | $6.55 | 3/5 | $7,369 | $7,929 | 72% | 81% | +$3,869 | -$2,765 | 10.8% | $-2,482 (vs do-nothing $-3,185) |
| $362.50 | 15d | 7 Aug 2026 | $7.15 | 5/5 | $7,150 | $7,150 | 70% | 77% | +$2,200 | -$3,058 | 12.0% | $-3,055 (vs do-nothing $-3,758) |
| $357.50 | 8d | 31 Jul 2026 | $7.35 | 3/5 | $8,269 | $8,829 | 69% | 79% | +$4,016 | -$3,275 | 12.8% | $-2,992 (vs do-nothing $-3,695) |
| $360 | 15d | 7 Aug 2026 | $8.00 | 5/5 | $8,000 | $8,000 | 67% | 76% | +$2,336 | -$3,883 | 15.2% | $-3,880 (vs do-nothing $-4,583) |
| $357.50 | 15d | 7 Aug 2026 | $8.85 | 4/5 | $7,080 | $7,360 | 65% | 74% | +$1,916 | -$3,766 | 14.8% | $-3,623 (vs do-nothing $-4,326) |
| $355 | 8d | 31 Jul 2026 | $8.30 | 3/5 | $9,338 | $9,898 | 63% | 73% | +$2,537 | -$3,740 | 14.7% | $-3,457 (vs do-nothing $-4,160) |
| $355 | 15d | 7 Aug 2026 | $9.80 | 4/5 | $7,840 | $8,120 | 62% | 73% | +$1,978 | -$4,386 | 17.2% | $-4,243 (vs do-nothing $-4,946) |
| $355 | 22d | 14 Aug 2026 | $11.05 | 5/5 | $7,534 | $7,534 | 61% | 72% | +$1,848 | -$4,858 | 19.1% | $-4,855 (vs do-nothing $-5,558) |
| $352.50 | 8d | 31 Jul 2026 | $9.30 | 2/5 | $6,975 | $7,815 | 59% | 71% | +$1,707 | -$2,793 | 11.0% | $-2,370 (vs do-nothing $-3,073) |
| 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 | $10.45 | 4/5 | $8,360 | $8,640 | 59% | 71% | +$1,733 | -$5,126 | 20.1% | $-4,983 (vs do-nothing $-5,686) |
| $350 | 8d | 31 Jul 2026 | $10.35 | 2/5 | $7,762 | $8,602 | 56% | 70% | +$1,760 | -$3,083 | 12.1% | $-2,660 (vs do-nothing $-3,363) |
| $350 | 15d | 7 Aug 2026 | $11.70 | 3/5 | $7,020 | $7,580 | 56% | 70% | +$1,423 | -$4,220 | 16.5% | $-3,937 (vs do-nothing $-4,640) |
| $350 | 22d | 14 Aug 2026 | $13.20 | 4/5 | $7,200 | $7,480 | 56% | 70% | +$1,537 | -$5,026 | 19.7% | $-4,883 (vs do-nothing $-5,586) |
| $347.50 | 15d | 7 Aug 2026 | $12.95 | 3/5 | $7,770 | $8,330 | 53% | 68% | +$1,491 | -$4,595 | 18.0% | $-4,312 (vs do-nothing $-5,015) |
| $347.50 | 8d | 31 Jul 2026 | $11.55 | 2/5 | $8,662 | $9,502 | 53% | 68% | +$1,734 | -$3,343 | 13.1% | $-2,920 (vs do-nothing $-3,623) |
| $345 | 22d | 14 Aug 2026 | $15.55 | 4/5 | $8,482 | $8,762 | 50% | 67% | +$1,524 | -$6,086 | 23.9% | $-5,943 (vs do-nothing $-6,646) |
| $345 | 15d | 7 Aug 2026 | $14.25 | 3/5 | $8,550 | $9,110 | 49% | 67% | +$1,534 | -$4,955 | 19.4% | $-4,672 (vs do-nothing $-5,375) |
| $345 | 8d | 31 Jul 2026 | $12.75 | 2/5 | $9,562 | $10,402 | 49% | 67% | +$1,710 | -$3,603 | 14.1% | $-3,180 (vs do-nothing $-3,883) |
| $342.50 | 15d | 7 Aug 2026 | $15.45 | 3/5 | $9,270 | $9,830 | 46% | 66% | +$1,459 | -$5,345 | 21.0% | $-5,062 (vs do-nothing $-5,765) |
| $342.50 | 8d | 31 Jul 2026 | $14.00 | 2/5 | $10,500 | $11,340 | 45% | 65% | +$1,661 | -$3,853 | 15.1% | $-3,430 (vs do-nothing $-4,133) |
| $340 | 22d | 14 Aug 2026 | $17.90 | 3/5 | $7,323 | $7,883 | 44% | 65% | +$993 | -$5,360 | 21.0% | $-5,077 (vs do-nothing $-5,780) |
| $340 | 15d | 7 Aug 2026 | $16.35 | 2/5 | $6,540 | $7,380 | 43% | 64% | +$766 | -$3,883 | 15.2% | $-3,460 (vs do-nothing $-4,163) |
| $340 | 8d | 31 Jul 2026 | $15.45 | 2/5 | $11,588 | $12,428 | 42% | 64% | +$1,699 | -$4,063 | 15.9% | $-3,640 (vs do-nothing $-4,343) |
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.