1 contracts (100 sh) | BE SS: $362.90 | CC-SS: $375.82 | IV: HIGH | Accounts: Neville:0865
| Max Loss | $28,290 | (ND $92.90 + SW $190) x 100 |
| Normal income ref | $3,744/mo | 95% ann ROI on ML |
| Hedge rolling cost | $222/mo | |
| Unrealized P&L | $-3,713 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC |
|---|
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$378 | 31 Jul 2026 | 12d left | +$4.28/sh | +$428 cycle +$848 [+$246…+$558] · 96% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$382 | 31 Jul 2026 | 12d left | +$2.48/sh | +$248 cycle +$668 [+$40…+$357] · 80% credit | 69% surv 56% |
| Up-and-out for even (raise the cap, free) | ~$387 | 31 Jul 2026 | 12d left | +$0.38/sh | +$38 cycle +$458 [-$217…+$120] · 39% credit | 71% surv 60% |
| Max even-money escape in the band | ~$387 | 31 Jul 2026 | 12d left | +$0.38/sh | +$38 cycle +$458 [-$217…+$120] · 39% credit | 71% surv 60% |
| Safety roll (pay small debit, max POP) | ~$394 | 31 Jul 2026 | 12d left | -$2.42/sh | -$242 cycle +$178 [-$562…-$201] · 12% credit | 74% surv 66% |
| budget: banked $420 debit $242 (58% used ≈ 0.8 wk of income) → whole cycle still +$178 cash · rolled 1 ct earn ≈ $2,849/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$390 | 31 Jul 2026 | 12d left | +$4.01/sh | +$401 cycle +$524 [+$294…+$640] · 97% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$397 | 31 Jul 2026 | 12d left | +$1.02/sh | +$102 cycle +$225 [-$58…+$311] · 66% credit | 70% surv 58% |
| Up-and-out for even (raise the cap, free) | ~$399 | 31 Jul 2026 | 12d left | +$0.10/sh | +$10 cycle +$133 [-$168…+$197] · 47% credit | 71% surv 60% |
| Max even-money escape in the band | ~$399 | 31 Jul 2026 | 12d left | +$0.10/sh | +$10 cycle +$133 [-$168…+$197] · 47% credit | 71% surv 60% |
| Safety roll (pay small debit, max POP) | ~$402 | 31 Jul 2026 | 12d left | -$0.89/sh | -$89 cycle +$34 [-$291…+$84] · 33% credit | 72% surv 62% |
| budget: banked $123 debit $89 (72% used ≈ 0.9 wk of income) → whole cycle still +$34 cash · rolled 1 ct earn ≈ $3,345/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 2-45 DTE band (3 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: 1.088 (IBKR) | Recovery@SS: +$3,791 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-69
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $372.50 | 2d | 17 Jul 2026 | $1.25 | 1/1 | $1,875 | $1,653 | 96% | 97% | +$1,669 | -$207 | 2.2% | $-129 (vs do-nothing $-60) |
| $370 | 2d | 17 Jul 2026 | $1.51 | 1/1 | $2,265 | $2,043 | 94% | 95% | +$1,960 | -$431 | 4.6% | $-353 (vs do-nothing $-284) |
| $367.50 | 2d | 17 Jul 2026 | $1.75 | 1/1 | $2,625 | $2,403 | 93% | 94% | +$2,181 | -$657 | 7.1% | $-579 (vs do-nothing $-510) |
| $365 | 2d | 17 Jul 2026 | $2.09 | 1/1 | $3,135 | $2,913 | 91% | 93% | +$2,498 | -$873 | 9.4% | $-795 (vs do-nothing $-726) |
| $362.50 | 2d | 17 Jul 2026 | $2.49 | 1/1 | $3,735 | $3,513 | 88% | 91% | +$2,836 | -$1,083 | 11.7% | $-1,005 (vs do-nothing $-936) |
| $360 | 2d | 17 Jul 2026 | $2.90 | 1/1 | $4,350 | $4,128 | 86% | 89% | +$3,102 | -$1,292 | 13.9% | $-1,214 (vs do-nothing $-1,145) |
| $357.50 | 2d | 17 Jul 2026 | $3.10 | 1/1 | $4,650 | $4,428 | 82% | 87% | +$2,945 | -$1,522 | 16.4% | $-1,444 (vs do-nothing $-1,375) |
| $355 | 2d | 17 Jul 2026 | $3.70 | 1/1 | $5,550 | $5,328 | 79% | 85% | +$3,258 | -$1,712 | 18.4% | $-1,634 (vs do-nothing $-1,565) |
| $370 | 9d | 24 Jul 2026 | $5.75 | 1/1 | $1,917 | $1,695 | 79% | 83% | +$730 | -$7 | 0.1% | $71 (vs do-nothing +$140) |
| $367.50 | 9d | 24 Jul 2026 | $6.10 | 1/1 | $2,033 | $1,812 | 77% | 81% | +$688 | -$222 | 2.4% | $-144 (vs do-nothing $-75) |
| $365 | 9d | 24 Jul 2026 | $6.55 | 1/1 | $2,183 | $1,962 | 75% | 80% | +$663 | -$427 | 4.6% | $-349 (vs do-nothing $-280) |
| $352.50 | 2d | 17 Jul 2026 | $4.60 | 1/1 | $6,900 | $6,678 | 75% | 83% | +$3,866 | -$1,872 | 20.2% | $-1,794 (vs do-nothing $-1,725) |
| $362.50 | 9d | 24 Jul 2026 | $7.60 | 1/1 | $2,533 | $2,312 | 73% | 79% | +$845 | -$572 | 6.2% | $-494 (vs do-nothing $-425) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $367.50 | 16d | 31 Jul 2026 | $10.65 | 1/1 | $1,997 | $1,775 | 72% | 79% | +$577 | -$0 | 0.0% | $311 (vs do-nothing +$380) |
| $360 | 9d | 24 Jul 2026 | $8.30 | 1/1 | $2,767 | $2,545 | 71% | 78% | +$869 | -$752 | 8.1% | $-674 (vs do-nothing $-605) |
| $365 | 16d | 31 Jul 2026 | $11.10 | 1/1 | $2,081 | $1,860 | 70% | 78% | +$539 | -$0 | 0.0% | $106 (vs do-nothing +$175) |
| $350 | 2d | 17 Jul 2026 | $5.60 | 1/1 | $8,400 | $8,178 | 70% | 80% | +$4,447 | -$2,022 | 21.8% | $-1,944 (vs do-nothing $-1,875) |
| $362.50 | 16d | 31 Jul 2026 | $11.85 | 1/1 | $2,222 | $2,000 | 69% | 77% | +$548 | -$147 | 1.6% | $-69 (vs do-nothing +$0) |
| $357.50 | 9d | 24 Jul 2026 | $8.90 | 1/1 | $2,967 | $2,745 | 69% | 76% | +$838 | -$942 | 10.1% | $-864 (vs do-nothing $-795) |
| $360 | 16d | 31 Jul 2026 | $10.50 | 1/1 | $1,969 | $1,747 | 67% | 75% | +$155 | -$532 | 5.7% | $-454 (vs do-nothing $-385) |
| $355 | 9d | 24 Jul 2026 | $9.90 | 1/1 | $3,300 | $3,078 | 66% | 75% | +$918 | -$1,092 | 11.8% | $-1,014 (vs do-nothing $-945) |
| $357.50 | 16d | 31 Jul 2026 | $13.80 | 1/1 | $2,588 | $2,366 | 65% | 75% | +$624 | -$452 | 4.9% | $-374 (vs do-nothing $-305) |
| $347.50 | 2d | 17 Jul 2026 | $6.00 | 1/1 | $9,000 | $8,778 | 65% | 77% | +$3,928 | -$2,232 | 24.0% | $-2,154 (vs do-nothing $-2,085) |
| $352.50 | 9d | 24 Jul 2026 | $10.55 | 1/1 | $3,517 | $3,295 | 64% | 74% | +$858 | -$1,277 | 13.7% | $-1,199 (vs do-nothing $-1,130) |
| $355 | 16d | 31 Jul 2026 | $14.85 | 1/1 | $2,784 | $2,563 | 64% | 74% | +$663 | -$597 | 6.4% | $-519 (vs do-nothing $-450) |
| $352.50 | 16d | 31 Jul 2026 | $15.65 | 1/1 | $2,934 | $2,713 | 62% | 73% | +$644 | -$767 | 8.3% | $-689 (vs do-nothing $-620) |
| $350 | 9d | 24 Jul 2026 | $11.30 | 1/1 | $3,767 | $3,545 | 61% | 72% | +$808 | -$1,452 | 15.6% | $-1,374 (vs do-nothing $-1,305) |
| $345 | 2d | 17 Jul 2026 | $7.15 | 1/1 | $10,725 | $10,503 | 60% | 75% | +$4,316 | -$2,367 | 25.5% | $-2,289 (vs do-nothing $-2,220) |
| $350 | 16d | 31 Jul 2026 | $16.65 | 1/1 | $3,122 | $2,900 | 60% | 72% | +$653 | -$917 | 9.9% | $-839 (vs do-nothing $-770) |
| $347.50 | 9d | 24 Jul 2026 | $12.40 | 1/1 | $4,133 | $3,912 | 59% | 71% | +$848 | -$1,592 | 17.1% | $-1,514 (vs do-nothing $-1,445) |
| $347.50 | 16d | 31 Jul 2026 | $17.55 | 1/1 | $3,291 | $3,069 | 58% | 71% | +$634 | -$1,077 | 11.6% | $-999 (vs do-nothing $-930) |
| $345 | 9d | 24 Jul 2026 | $14.00 | 1/1 | $4,667 | $4,445 | 56% | 71% | +$1,030 | -$1,682 | 18.1% | $-1,604 (vs do-nothing $-1,535) |
| $345 | 16d | 31 Jul 2026 | $18.75 | 1/1 | $3,516 | $3,294 | 56% | 70% | +$660 | -$1,207 | 13.0% | $-1,129 (vs do-nothing $-1,060) |
| $342.50 | 2d | 17 Jul 2026 | $8.10 | 1/1 | $12,150 | $11,928 | 54% | 71% | +$3,320 | -$2,522 | 27.1% | $-2,444 (vs do-nothing $-2,375) |
| $342.50 | 16d | 31 Jul 2026 | $19.85 | 1/1 | $3,722 | $3,500 | 54% | 69% | +$656 | -$1,347 | 14.5% | $-1,269 (vs do-nothing $-1,200) |
| $342.50 | 9d | 24 Jul 2026 | $14.65 | 1/1 | $4,883 | $4,662 | 54% | 69% | +$869 | -$1,867 | 20.1% | $-1,789 (vs do-nothing $-1,720) |
| $340 | 16d | 31 Jul 2026 | $20.95 | 1/1 | $3,928 | $3,707 | 52% | 69% | +$642 | -$1,487 | 16.0% | $-1,409 (vs do-nothing $-1,340) |
| $340 | 9d | 24 Jul 2026 | $15.65 | 1/1 | $5,217 | $4,995 | 51% | 68% | +$798 | -$2,017 | 21.7% | $-1,939 (vs do-nothing $-1,870) |
| $337.50 | 16d | 31 Jul 2026 | $22.35 | 1/1 | $4,191 | $3,969 | 50% | 68% | +$670 | -$1,597 | 17.2% | $-1,519 (vs do-nothing $-1,450) |
| $340 | 2d | 17 Jul 2026 | $9.40 | 1/1 | $14,100 | $13,878 | 49% | 69% | +$3,465 | -$2,642 | 28.4% | $-2,564 (vs do-nothing $-2,495) |
| $337.50 | 9d | 24 Jul 2026 | $17.10 | 1/1 | $5,700 | $5,478 | 49% | 66% | +$850 | -$2,122 | 22.8% | $-2,044 (vs do-nothing $-1,975) |
| $335 | 16d | 31 Jul 2026 | $23.10 | 1/1 | $4,331 | $4,110 | 48% | 67% | +$568 | -$1,772 | 19.1% | $-1,694 (vs do-nothing $-1,625) |
| $335 | 9d | 24 Jul 2026 | $18.25 | 1/1 | $6,083 | $5,862 | 46% | 66% | +$776 | -$2,257 | 24.3% | $-2,179 (vs do-nothing $-2,110) |
| $337.50 | 2d | 17 Jul 2026 | $10.45 | 1/1 | $15,675 | $15,453 | 44% | 67% | +$3,001 | -$2,787 | 30.0% | $-2,709 (vs do-nothing $-2,640) |
| $335 | 2d | 17 Jul 2026 | $11.20 | 1/1 | $16,800 | $16,578 | 39% | 64% | +$1,855 | -$2,962 | 31.9% | $-2,884 (vs do-nothing $-2,815) |
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 1 contracts at the conservative CC.