1 contracts (100 sh) | BE SS: $362.90 | CC-SS: $381.54 | IV: HIGH | Accounts: Neville:0865
| Max Loss | $28,290 | (ND $92.90 + SW $190) x 100 |
| Normal income ref | $3,272/mo | 95% ann ROI on ML |
| Hedge rolling cost | $90/mo | |
| Unrealized P&L | $-3,146 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$385 | 31 Jul 2026 | 12d left | +$0.47/sh | +$47 cycle +$357 [-$242…+$122] · 36% credit | 65% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$386 | 31 Jul 2026 | 12d left | +$0.31/sh | +$31 cycle +$341 [-$261…+$102] · 34% credit | 65% surv 53% |
| Max even-money escape in the band | ~$386 | 31 Jul 2026 | 12d left | +$0.31/sh | +$31 cycle +$341 [-$261…+$102] · 34% credit | 65% surv 53% |
| Safety roll (pay small debit, max POP) | ~$393 | 31 Jul 2026 | 12d left | -$2.78/sh | -$278 cycle +$32 [-$720…-$289] · 10% credit | 67% surv 59% |
| budget: banked $310 debit $278 (90% used ≈ 1.2 wk of income) → whole cycle still +$32 cash · rolled 1 ct earn ≈ $3,049/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 |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$403 | 31 Jul 2026 | 12d left | +$0.56/sh | +$56 cycle +$156 [-$149…+$346] · 57% credit | 64% surv 51% |
| Roll out (same strike, buy time) | ~$405 | 31 Jul 2026 | 12d left | -$0.07/sh | -$7 cycle +$93 [-$222…+$273] · 49% credit | 65% surv 52% |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$400 | 24 Jul 2026 | 8d left | +$2.18/sh | +$218 cycle +$223 | 62% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$403 | 24 Jul 2026 | 8d left | +$1.02/sh | +$102 cycle +$107 | 64% surv 55% |
| Max even-money escape in the band | ~$423 | 31 Jul 2026 | 15d left | +$0.28/sh | +$28 cycle +$33 | 72% surv 67% |
Every eligible strike x expiry in the 2-45 DTE band (3 expiries scanned, 37 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: 1.087 (IBKR) | Recovery@SS: +$3,213 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-508
| 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 | $1.58 | 1/1 | $2,370 | $2,280 | 83% | 85% | +$341 | -$746 | 8.0% | $-680 (vs do-nothing $-172) |
| $370 | 2d | 17 Jul 2026 | $2.00 | 1/1 | $3,000 | $2,910 | 80% | 83% | +$435 | -$954 | 10.3% | $-888 (vs do-nothing $-380) |
| $367.50 | 2d | 17 Jul 2026 | $2.34 | 1/1 | $3,510 | $3,420 | 77% | 82% | +$287 | -$1,170 | 12.6% | $-1,104 (vs do-nothing $-596) |
| $375 | 9d | 24 Jul 2026 | $4.95 | 1/1 | $1,650 | $1,560 | 74% | 80% | +$44 | -$159 | 1.7% | $-93 (vs do-nothing +$415) |
| $365 | 2d | 17 Jul 2026 | $2.41 | 1/1 | $3,615 | $3,525 | 73% | 79% | $-407 | -$1,413 | 15.2% | $-1,347 (vs do-nothing $-839) |
| $372.50 | 9d | 24 Jul 2026 | $5.65 | 1/1 | $1,883 | $1,794 | 72% | 79% | +$84 | -$339 | 3.6% | $-273 (vs do-nothing +$235) |
| $370 | 9d | 24 Jul 2026 | $6.40 | 1/1 | $2,133 | $2,044 | 70% | 77% | +$120 | -$514 | 5.5% | $-448 (vs do-nothing +$60) |
| $362.50 | 2d | 17 Jul 2026 | $3.00 | 1/1 | $4,500 | $4,410 | 70% | 77% | $-480 | -$1,604 | 17.3% | $-1,538 (vs do-nothing $-1,030) |
| $367.50 | 9d | 24 Jul 2026 | $7.60 | 1/1 | $2,533 | $2,444 | 68% | 76% | +$285 | -$644 | 6.9% | $-578 (vs do-nothing $-70) |
| $375 | 16d | 31 Jul 2026 | $9.80 | 1/1 | $1,838 | $1,748 | 67% | 74% | $-371 | -$0 | 0.0% | $392 (vs do-nothing +$900) |
| $360 | 2d | 17 Jul 2026 | $3.45 | 1/1 | $5,175 | $5,085 | 65% | 74% | $-937 | -$1,809 | 19.5% | $-1,743 (vs do-nothing $-1,235) |
| $365 | 9d | 24 Jul 2026 | $7.95 | 1/1 | $2,650 | $2,560 | 65% | 74% | +$143 | -$859 | 9.2% | $-793 (vs do-nothing $-285) |
| $370 | 16d | 31 Jul 2026 | $11.95 | 1/1 | $2,241 | $2,151 | 65% | 73% | $-271 | -$0 | 0.0% | $107 (vs do-nothing +$615) |
| 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 | $11.75 | 1/1 | $2,203 | $2,114 | 63% | 71% | $-472 | -$229 | 2.5% | $-163 (vs do-nothing +$345) |
| $362.50 | 9d | 24 Jul 2026 | $8.40 | 1/1 | $2,800 | $2,710 | 63% | 73% | +$11 | -$1,064 | 11.5% | $-998 (vs do-nothing $-490) |
| $365 | 16d | 31 Jul 2026 | $12.50 | 1/1 | $2,344 | $2,254 | 62% | 70% | $-503 | -$404 | 4.3% | $-338 (vs do-nothing +$170) |
| $357.50 | 2d | 17 Jul 2026 | $3.25 | 1/1 | $4,875 | $4,785 | 61% | 72% | $-2,557 | -$2,079 | 22.4% | $-2,013 (vs do-nothing $-1,505) |
| $360 | 9d | 24 Jul 2026 | $9.35 | 1/1 | $3,117 | $3,027 | 60% | 72% | +$20 | -$1,219 | 13.1% | $-1,153 (vs do-nothing $-645) |
| $362.50 | 16d | 31 Jul 2026 | $13.30 | 1/1 | $2,494 | $2,404 | 60% | 70% | $-532 | -$574 | 6.2% | $-508 (vs do-nothing +$0) |
| $360 | 16d | 31 Jul 2026 | $14.10 | 1/1 | $2,644 | $2,554 | 59% | 69% | $-571 | -$744 | 8.0% | $-678 (vs do-nothing $-170) |
| $357.50 | 9d | 24 Jul 2026 | $10.05 | 1/1 | $3,350 | $3,260 | 58% | 70% | $-80 | -$1,399 | 15.1% | $-1,333 (vs do-nothing $-825) |
| $357.50 | 16d | 31 Jul 2026 | $15.20 | 1/1 | $2,850 | $2,760 | 57% | 68% | $-561 | -$884 | 9.5% | $-818 (vs do-nothing $-310) |
| $355 | 2d | 17 Jul 2026 | $4.15 | 1/1 | $6,225 | $6,135 | 57% | 69% | $-2,725 | -$2,239 | 24.1% | $-2,173 (vs do-nothing $-1,665) |
| $355 | 16d | 31 Jul 2026 | $16.35 | 1/1 | $3,066 | $2,976 | 55% | 67% | $-551 | -$1,019 | 11.0% | $-953 (vs do-nothing $-445) |
| $355 | 9d | 24 Jul 2026 | $10.90 | 1/1 | $3,633 | $3,544 | 55% | 67% | $-1,072 | -$1,564 | 16.8% | $-1,498 (vs do-nothing $-990) |
| $352.50 | 16d | 31 Jul 2026 | $17.45 | 1/1 | $3,272 | $3,182 | 53% | 68% | +$69 | -$1,159 | 12.5% | $-1,093 (vs do-nothing $-585) |
| $352.50 | 9d | 24 Jul 2026 | $11.85 | 1/1 | $3,950 | $3,860 | 53% | 66% | $-1,138 | -$1,719 | 18.5% | $-1,653 (vs do-nothing $-1,145) |
| $352.50 | 2d | 17 Jul 2026 | $5.30 | 1/1 | $7,950 | $7,860 | 52% | 67% | $-2,723 | -$2,374 | 25.6% | $-2,308 (vs do-nothing $-1,800) |
| $350 | 16d | 31 Jul 2026 | $18.20 | 1/1 | $3,412 | $3,323 | 51% | 67% | $-16 | -$1,334 | 14.4% | $-1,268 (vs do-nothing $-760) |
| $350 | 9d | 24 Jul 2026 | $12.85 | 1/1 | $4,283 | $4,194 | 51% | 64% | $-1,210 | -$1,869 | 20.1% | $-1,803 (vs do-nothing $-1,295) |
| $347.50 | 16d | 31 Jul 2026 | $19.35 | 1/1 | $3,628 | $3,539 | 49% | 67% | $-37 | -$1,469 | 15.8% | $-1,403 (vs do-nothing $-895) |
| $345 | 16d | 31 Jul 2026 | $20.30 | 1/1 | $3,806 | $3,717 | 49% | 64% | $-722 | -$1,624 | 17.5% | $-1,558 (vs do-nothing $-1,050) |
| $347.50 | 9d | 24 Jul 2026 | $14.75 | 1/1 | $4,917 | $4,827 | 49% | 64% | $-1,002 | -$1,929 | 20.8% | $-1,863 (vs do-nothing $-1,355) |
| $350 | 2d | 17 Jul 2026 | $6.60 | 1/1 | $9,900 | $9,810 | 48% | 64% | $-2,702 | -$2,494 | 26.8% | $-2,428 (vs do-nothing $-1,920) |
| $345 | 9d | 24 Jul 2026 | $15.65 | 1/1 | $5,217 | $5,127 | 46% | 63% | $-1,150 | -$2,089 | 22.5% | $-2,023 (vs do-nothing $-1,515) |
| $347.50 | 2d | 17 Jul 2026 | $7.05 | 1/1 | $10,575 | $10,485 | 43% | 61% | $-4,161 | -$2,699 | 29.1% | $-2,633 (vs do-nothing $-2,125) |
| $345 | 2d | 17 Jul 2026 | $8.55 | 1/1 | $12,825 | $12,735 | 39% | 60% | $-4,243 | -$2,799 | 30.1% | $-2,733 (vs do-nothing $-2,225) |
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.