1 contracts (100 sh) | BE SS: $362.90 | CC-SS: $377.45 | IV: HIGH | Accounts: Neville:0865
| Max Loss | $28,290 | (ND $92.90 + SW $190) x 100 |
| Normal income ref | $3,110/mo | 95% ann ROI on ML |
| Hedge rolling cost | $98/mo | |
| Unrealized P&L | $-5,119 | 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) | ~$380 | 7 Aug 2026 | 14d left | -$2.29/sh | -$229 cycle +$111 [-$562…-$75] · 20% credit | 66% surv 52% |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$390 | 7 Aug 2026 | 14d left | -$2.67/sh | -$267 cycle -$21 [-$502…-$10] · 24% credit | 66% surv 52% |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$415 | 7 Aug 2026 | 18d left | +$0.26/sh | +$26 cycle +$28 [-$1…+$586] · 75% credit | 70% surv 60% |
| Roll out (same strike, buy time) | ~$405 | 31 Jul 2026 | 11d left | -$0.77/sh | -$77 cycle -$75 [-$91…+$445] · 67% credit | 65% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$420 | 7 Aug 2026 | 18d left | -$1.93/sh | -$193 cycle -$191 [-$257…+$369] · 60% credit | 72% surv 64% |
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 31 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: 1.089 (IBKR) | Recovery@SS: +$5,218 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-777
| 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 | 8d | 24 Jul 2026 | $4.25 | 1/1 | $1,594 | $1,496 | 76% | 82% | +$205 | -$2,070 | 22.3% | $-1,972 (vs do-nothing $-1,195) |
| $350 | 8d | 24 Jul 2026 | $4.80 | 1/1 | $1,800 | $1,702 | 74% | 80% | +$212 | -$2,265 | 24.4% | $-2,167 (vs do-nothing $-1,390) |
| $355 | 15d | 31 Jul 2026 | $7.90 | 1/1 | $1,580 | $1,482 | 73% | 79% | +$272 | -$1,455 | 15.7% | $-1,357 (vs do-nothing $-580) |
| $347.50 | 8d | 24 Jul 2026 | $5.35 | 1/1 | $2,006 | $1,908 | 72% | 79% | +$190 | -$2,460 | 26.5% | $-2,362 (vs do-nothing $-1,585) |
| $352.50 | 15d | 31 Jul 2026 | $8.15 | 1/1 | $1,630 | $1,532 | 71% | 78% | +$194 | -$1,680 | 18.1% | $-1,582 (vs do-nothing $-805) |
| $350 | 15d | 31 Jul 2026 | $9.15 | 1/1 | $1,830 | $1,732 | 69% | 77% | +$257 | -$1,830 | 19.7% | $-1,732 (vs do-nothing $-955) |
| $345 | 8d | 24 Jul 2026 | $5.70 | 1/1 | $2,138 | $2,040 | 69% | 77% | +$69 | -$2,675 | 28.8% | $-2,577 (vs do-nothing $-1,800) |
| $347.50 | 15d | 31 Jul 2026 | $8.90 | 1/1 | $1,780 | $1,682 | 67% | 76% | +$59 | -$2,105 | 22.7% | $-2,007 (vs do-nothing $-1,230) |
| $350 | 22d | 7 Aug 2026 | $12.65 | 1/1 | $1,725 | $1,627 | 67% | 76% | +$237 | -$1,480 | 15.9% | $-1,382 (vs do-nothing $-605) |
| $342.50 | 8d | 24 Jul 2026 | $6.30 | 1/1 | $2,362 | $2,265 | 67% | 76% | +$29 | -$2,865 | 30.8% | $-2,767 (vs do-nothing $-1,990) |
| $345 | 15d | 31 Jul 2026 | $10.50 | 1/1 | $2,100 | $2,002 | 65% | 75% | +$220 | -$2,195 | 23.6% | $-2,097 (vs do-nothing $-1,320) |
| $340 | 8d | 24 Jul 2026 | $7.00 | 1/1 | $2,625 | $2,527 | 64% | 74% | $-13 | -$3,045 | 32.8% | $-2,947 (vs do-nothing $-2,170) |
| $345 | 22d | 7 Aug 2026 | $14.00 | 1/1 | $1,909 | $1,811 | 64% | 74% | +$197 | -$1,845 | 19.9% | $-1,747 (vs do-nothing $-970) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $342.50 | 15d | 31 Jul 2026 | $11.00 | 1/1 | $2,200 | $2,102 | 64% | 74% | +$151 | -$2,395 | 25.8% | $-2,297 (vs do-nothing $-1,520) |
| $340 | 15d | 31 Jul 2026 | $12.10 | 1/1 | $2,420 | $2,322 | 62% | 73% | +$187 | -$2,535 | 27.3% | $-2,437 (vs do-nothing $-1,660) |
| $337.50 | 8d | 24 Jul 2026 | $7.80 | 1/1 | $2,925 | $2,827 | 61% | 73% | $-48 | -$3,215 | 34.6% | $-3,117 (vs do-nothing $-2,340) |
| $340 | 22d | 7 Aug 2026 | $16.20 | 1/1 | $2,209 | $2,111 | 61% | 72% | +$247 | -$2,125 | 22.9% | $-2,027 (vs do-nothing $-1,250) |
| $337.50 | 15d | 31 Jul 2026 | $12.65 | 1/1 | $2,530 | $2,432 | 60% | 72% | +$100 | -$2,730 | 29.4% | $-2,632 (vs do-nothing $-1,855) |
| $335 | 8d | 24 Jul 2026 | $9.10 | 1/1 | $3,412 | $3,315 | 58% | 71% | +$72 | -$3,335 | 35.9% | $-3,237 (vs do-nothing $-2,460) |
| $335 | 15d | 31 Jul 2026 | $13.70 | 1/1 | $2,740 | $2,642 | 57% | 71% | +$99 | -$2,875 | 31.0% | $-2,777 (vs do-nothing $-2,000) |
| $335 | 22d | 7 Aug 2026 | $16.40 | 1/1 | $2,236 | $2,138 | 57% | 70% | $-3 | -$2,605 | 28.0% | $-2,507 (vs do-nothing $-1,730) |
| $332.50 | 8d | 24 Jul 2026 | $10.00 | 1/1 | $3,750 | $3,652 | 56% | 70% | +$9 | -$3,495 | 37.6% | $-3,397 (vs do-nothing $-2,620) |
| $332.50 | 15d | 31 Jul 2026 | $14.60 | 1/1 | $2,920 | $2,822 | 55% | 69% | +$56 | -$3,035 | 32.7% | $-2,937 (vs do-nothing $-2,160) |
| $330 | 22d | 7 Aug 2026 | $18.75 | 1/1 | $2,557 | $2,459 | 54% | 69% | +$13 | -$2,870 | 30.9% | $-2,772 (vs do-nothing $-1,995) |
| $330 | 15d | 31 Jul 2026 | $15.55 | 1/1 | $3,110 | $3,012 | 53% | 68% | +$10 | -$3,190 | 34.3% | $-3,092 (vs do-nothing $-2,315) |
| $330 | 8d | 24 Jul 2026 | $10.90 | 1/1 | $4,088 | $3,990 | 53% | 68% | $-87 | -$3,655 | 39.3% | $-3,557 (vs do-nothing $-2,780) |
| $327.50 | 15d | 31 Jul 2026 | $16.60 | 1/1 | $3,320 | $3,222 | 51% | 67% | $-29 | -$3,335 | 35.9% | $-3,237 (vs do-nothing $-2,460) |
| $325 | 22d | 7 Aug 2026 | $21.25 | 1/1 | $2,898 | $2,800 | 50% | 67% | +$21 | -$3,120 | 33.6% | $-3,022 (vs do-nothing $-2,245) |
| $327.50 | 8d | 24 Jul 2026 | $11.00 | 1/1 | $4,125 | $4,027 | 50% | 66% | $-518 | -$3,895 | 41.9% | $-3,797 (vs do-nothing $-3,020) |
| $325 | 15d | 31 Jul 2026 | $17.90 | 1/1 | $3,580 | $3,482 | 49% | 66% | $-31 | -$3,455 | 37.2% | $-3,357 (vs do-nothing $-2,580) |
| $325 | 8d | 24 Jul 2026 | $12.45 | 1/1 | $4,669 | $4,571 | 47% | 65% | $-477 | -$4,000 | 43.1% | $-3,902 (vs do-nothing $-3,125) |
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.