5 contracts (500 sh) | BE SS: $114.00 | CC-SS: $111.27 | IV: HIGH | Accounts: Neville:0865
| Max Loss | $47,000 | (ND $29.00 + SW $65) x 500 |
| Normal income ref | $10,850/mo | 95% ann ROI on ML |
| Hedge rolling cost | $31/mo | |
| Unrealized P&L | $-3,555 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 5x $130C 15 Jul 2026 | U13190865 | $0.99 | $496 | 2026-07-10 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$119 | 31 Jul 2026 | 14d left | +$1.57/sh | +$787 cycle +$2,562 [-$349…+$489] · 61% credit | 77% surv 67% |
| Roll out (same strike, buy time) | ~$112 | 22 Jul 2026 | 6d left | -$0.07/sh | -$37 cycle +$1,738 [-$703…-$191] · 15% credit | 71% surv 52% |
| Max even-money escape in the band | ~$123 | 31 Jul 2026 | 14d left | +$0.01/sh | +$4 cycle +$1,779 [-$1,288…-$326] · 14% credit | 80% surv 73% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$130 | 27 Jul 2026 | 10d left | -$3.09/sh | -$1,543 cycle +$232 [-$2,825…-$1,891] | 92% surv 89% |
| budget: banked $1,775 debit $1,543 (87% used ≈ 0.9 wk of income) → whole cycle still +$232 cash · rolled 5 ct earn ≈ $3,991/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$125 | 31 Jul 2026 | 16d left | +$1.80/sh | +$901 cycle +$2,251 [-$284…+$916] · 65% credit | 79% surv 70% |
| Roll out (same strike, buy time) | ~$115 | 20 Jul 2026 | 5d left | +$0.38/sh | +$192 cycle +$1,542 [-$378…+$396] · 49% credit | 73% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$116 | 20 Jul 2026 | 5d left | +$0.21/sh | +$107 cycle +$1,457 [-$411…+$270] · 42% credit | 77% surv 57% |
| Max even-money escape in the band | ~$130 | 31 Jul 2026 | 16d left | +$0.30/sh | +$149 cycle +$1,499 [-$1,173…+$130] · 32% credit | 82% surv 77% |
| Safety roll (pay small debit, max POP) | ~$133 | 27 Jul 2026 | 12d left | -$1.67/sh | -$833 cycle +$517 [-$2,079…-$886] | 91% surv 87% |
| budget: banked $1,350 debit $833 (62% used ≈ 0.4 wk of income) → whole cycle still +$517 cash · rolled 5 ct earn ≈ $4,251/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) | ~$124 | 24 Jul 2026 | 6d left | +$0.81/sh | +$406 cycle +$1,156 [-$115…+$554] · 70% credit | 72% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$129 | 31 Jul 2026 | 14d left | +$0.74/sh | +$371 cycle +$1,121 [-$320…+$850] · 61% credit | 75% surv 63% |
| Max even-money escape in the band | ~$130 | 31 Jul 2026 | 14d left | +$0.33/sh | +$167 cycle +$917 [-$550…+$618] · 47% credit | 76% surv 64% |
| Up-and-out for even (raise the cap, free) | ~$125 | 24 Jul 2026 | 6d left | +$0.27/sh | +$135 cycle +$885 [-$438…+$228] · 41% credit | 74% surv 55% |
| Safety roll (pay small debit, max POP) | ~$130 | 27 Jul 2026 | 10d left | -$1.43/sh | -$715 cycle +$35 [-$1,247…-$396] · 11% credit | 80% surv 68% |
| budget: banked $750 debit $715 (95% used ≈ 1.2 wk of income) → whole cycle still +$35 cash · rolled 5 ct earn ≈ $9,118/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (6 expiries scanned, 82 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: 0.900 (fallback) | Recovery@SS: +$1,997 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $1,892
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $120 | 4d | 17 Jul 2026 | $1.50 | 5/5 | $5,625 | $5,594 | 92% | 94% | +$4,983 | -$0 | 0.0% | $-808 (vs do-nothing $-2,700) |
| $119 | 4d | 17 Jul 2026 | $1.66 | 5/5 | $6,225 | $6,194 | 91% | 93% | +$5,396 | -$0 | 0.0% | $-728 (vs do-nothing $-2,620) |
| $118 | 4d | 17 Jul 2026 | $1.87 | 4/5 | $5,610 | $7,461 | 89% | 92% | +$4,757 | -$0 | 0.0% | $-120 (vs do-nothing $-2,012) |
| $117 | 4d | 17 Jul 2026 | $2.12 | 4/5 | $6,360 | $8,211 | 87% | 91% | +$5,268 | -$0 | 0.0% | $-20 (vs do-nothing $-1,912) |
| $116 | 4d | 17 Jul 2026 | $2.39 | 4/5 | $7,170 | $9,021 | 85% | 90% | +$5,780 | -$0 | 0.0% | $88 (vs do-nothing $-1,804) |
| $115 | 4d | 17 Jul 2026 | $2.70 | 3/5 | $6,075 | $9,808 | 83% | 89% | +$4,757 | -$0 | 0.0% | $632 (vs do-nothing $-1,260) |
| $122 | 11d | 24 Jul 2026 | $4.25 | 5/5 | $5,795 | $5,765 | 80% | 85% | +$3,337 | -$0 | 0.0% | $567 (vs do-nothing $-1,325) |
| $120 | 14d | 27 Jul 2026 | $5.17 | 5/5 | $5,537 | $5,506 | 80% | 87% | +$3,903 | -$0 | 0.0% | $1,026 (vs do-nothing $-866) |
| $114 | 4d | 17 Jul 2026 | $3.00 | 3/5 | $6,750 | $10,483 | 80% | 88% | +$5,094 | -$0 | 0.0% | $722 (vs do-nothing $-1,170) |
| $121 | 11d | 24 Jul 2026 | $4.35 | 5/5 | $5,932 | $5,901 | 79% | 84% | +$3,239 | -$0 | 0.0% | $617 (vs do-nothing $-1,275) |
| $115 | 7d | 20 Jul 2026 | $3.00 | 5/5 | $6,429 | $6,398 | 78% | 86% | +$4,249 | -$0 | 0.0% | $-58 (vs do-nothing $-1,950) |
| $120 | 11d | 24 Jul 2026 | $5.00 | 4/5 | $5,455 | $7,306 | 77% | 84% | +$3,096 | -$0 | 0.0% | $1,132 (vs do-nothing $-760) |
| $113 | 4d | 17 Jul 2026 | $3.35 | 3/5 | $7,538 | $11,270 | 77% | 86% | +$5,473 | -$0 | 0.0% | $827 (vs do-nothing $-1,065) |
Showing the 60 next-safest rows of 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $114 | 7d | 20 Jul 2026 | $3.00 | 5/5 | $6,429 | $6,398 | 76% | 84% | +$3,854 | -$0 | 0.0% | $-58 (vs do-nothing $-1,950) |
| $119 | 11d | 24 Jul 2026 | $5.20 | 4/5 | $5,673 | $7,524 | 76% | 83% | +$3,094 | -$0 | 0.0% | $1,212 (vs do-nothing $-680) |
| $115 | 9d | 22 Jul 2026 | $3.80 | 5/5 | $6,333 | $6,303 | 75% | 83% | +$3,787 | -$0 | 0.0% | $342 (vs do-nothing $-1,550) |
| $118 | 11d | 24 Jul 2026 | $5.45 | 4/5 | $5,945 | $7,797 | 74% | 82% | +$3,127 | -$0 | 0.0% | $1,312 (vs do-nothing $-580) |
| $112 | 4d | 17 Jul 2026 | $3.75 | 2/5 | $5,625 | $11,240 | 73% | 85% | +$3,921 | -$0 | 0.0% | $1,262 (vs do-nothing $-630) |
| $113 | 7d | 20 Jul 2026 | $3.60 | 4/5 | $6,171 | $8,022 | 73% | 83% | +$3,746 | -$0 | 0.0% | $572 (vs do-nothing $-1,320) |
| $114 | 9d | 22 Jul 2026 | $3.65 | 5/5 | $6,083 | $6,053 | 73% | 82% | +$3,157 | -$0 | 0.0% | $267 (vs do-nothing $-1,625) |
| $117 | 11d | 24 Jul 2026 | $5.75 | 4/5 | $6,273 | $8,124 | 73% | 81% | +$3,196 | -$0 | 0.0% | $1,432 (vs do-nothing $-460) |
| $118 | 18d | 31 Jul 2026 | $6.65 | 5/5 | $5,542 | $5,511 | 72% | 80% | +$2,381 | -$0 | 0.0% | $1,767 (vs do-nothing $-125) |
| $115 | 14d | 27 Jul 2026 | $6.74 | 4/5 | $5,781 | $7,632 | 71% | 83% | +$3,551 | -$0 | 0.0% | $1,830 (vs do-nothing $-62) |
| $116 | 11d | 24 Jul 2026 | $6.10 | 4/5 | $6,655 | $8,506 | 71% | 80% | +$3,300 | -$0 | 0.0% | $1,572 (vs do-nothing $-320) |
| $113 | 9d | 22 Jul 2026 | $4.15 | 4/5 | $5,533 | $7,384 | 70% | 81% | +$2,850 | -$0 | 0.0% | $792 (vs do-nothing $-1,100) |
| $117 | 18d | 31 Jul 2026 | $7.10 | 5/5 | $5,917 | $5,886 | 70% | 79% | +$2,535 | -$0 | 0.0% | $1,992 (vs do-nothing +$100) |
| $112 | 7d | 20 Jul 2026 | $3.55 | 4/5 | $6,086 | $7,937 | 70% | 81% | +$3,237 | -$0 | 0.0% | $552 (vs do-nothing $-1,340) |
| $111 | 4d | 17 Jul 2026 | $4.20 | 2/5 | $6,300 | $11,915 | 69% | 83% | +$4,208 | -$0 | 0.0% | $1,299 (vs do-nothing $-593) |
| $115 | 11d | 24 Jul 2026 | $6.55 | 4/5 | $7,145 | $8,997 | 69% | 79% | +$3,492 | -$0 | 0.0% | $1,752 (vs do-nothing $-140) |
| $114 | 14d | 27 Jul 2026 | $7.12 | 4/5 | $6,099 | $7,950 | 69% | 82% | +$3,631 | -$0 | 0.0% | $1,978 (vs do-nothing +$86) |
| $116 | 18d | 31 Jul 2026 | $7.50 | 5/5 | $6,250 | $6,219 | 69% | 78% | +$2,634 | -$0 | 0.0% | $2,192 (vs do-nothing +$300) |
| $112 | 9d | 22 Jul 2026 | $4.05 | 5/5 | $6,750 | $6,719 | 68% | 80% | +$2,918 | -$0 | 0.0% | $467 (vs do-nothing $-1,425) |
| $114 | 11d | 24 Jul 2026 | $6.90 | 3/5 | $5,645 | $9,378 | 68% | 79% | +$2,664 | -$0 | 0.0% | $1,892 (vs do-nothing +$0) |
| $115 | 18d | 31 Jul 2026 | $7.90 | 5/5 | $6,583 | $6,553 | 67% | 78% | +$2,719 | -$0 | 0.0% | $2,392 (vs do-nothing +$500) |
| $113 | 14d | 27 Jul 2026 | $7.50 | 4/5 | $6,433 | $8,284 | 67% | 81% | +$3,709 | -$0 | 0.0% | $2,134 (vs do-nothing +$242) |
| $111 | 7d | 20 Jul 2026 | $4.45 | 3/5 | $5,721 | $9,454 | 67% | 81% | +$3,221 | -$0 | 0.0% | $1,077 (vs do-nothing $-815) |
| $114 | 18d | 31 Jul 2026 | $8.25 | 4/5 | $5,500 | $7,351 | 66% | 77% | +$2,199 | -$0 | 0.0% | $2,432 (vs do-nothing +$540) |
| $113 | 11d | 24 Jul 2026 | $7.30 | 3/5 | $5,973 | $9,706 | 66% | 78% | +$2,733 | -$0 | 0.0% | $2,012 (vs do-nothing +$120) |
| $110 | 4d | 17 Jul 2026 | $4.65 | 2/5 | $6,975 | $12,590 | 65% | 82% | +$4,427 | -$0 | 0.0% | $1,189 (vs do-nothing $-703) |
| $112 | 14d | 27 Jul 2026 | $7.90 | 4/5 | $6,775 | $8,626 | 65% | 80% | +$3,774 | -$0 | 0.0% | $2,293 (vs do-nothing +$402) |
| $111 | 9d | 22 Jul 2026 | $4.75 | 4/5 | $6,333 | $8,184 | 65% | 79% | +$2,841 | -$0 | 0.0% | $925 (vs do-nothing $-966) |
| $113 | 18d | 31 Jul 2026 | $8.60 | 4/5 | $5,733 | $7,584 | 64% | 76% | +$2,210 | -$0 | 0.0% | $2,572 (vs do-nothing +$680) |
| $112 | 11d | 24 Jul 2026 | $7.70 | 3/5 | $6,300 | $10,033 | 64% | 77% | +$2,784 | -$0 | 0.0% | $2,132 (vs do-nothing +$240) |
| $110 | 7d | 20 Jul 2026 | $4.95 | 3/5 | $6,364 | $10,097 | 64% | 79% | +$3,450 | -$0 | 0.0% | $927 (vs do-nothing $-965) |
| $112 | 18d | 31 Jul 2026 | $9.00 | 4/5 | $6,000 | $7,851 | 63% | 76% | +$2,242 | -$0 | 0.0% | $2,732 (vs do-nothing +$840) |
| $111 | 14d | 27 Jul 2026 | $8.31 | 4/5 | $7,125 | $8,976 | 63% | 79% | +$3,827 | -$0 | 0.0% | $2,350 (vs do-nothing +$459) |
| $110 | 9d | 22 Jul 2026 | $5.45 | 3/5 | $5,450 | $9,183 | 62% | 77% | +$2,477 | -$0 | 0.0% | $1,077 (vs do-nothing $-815) |
| $111 | 11d | 24 Jul 2026 | $8.15 | 3/5 | $6,668 | $10,401 | 62% | 76% | +$2,857 | -$0 | 0.0% | $2,187 (vs do-nothing +$295) |
| $111 | 18d | 31 Jul 2026 | $9.30 | 4/5 | $6,200 | $8,051 | 61% | 75% | +$2,195 | -$0 | 0.0% | $2,745 (vs do-nothing +$854) |
| $109 | 4d | 17 Jul 2026 | $5.20 | 2/5 | $7,800 | $13,415 | 61% | 81% | +$4,723 | -$0 | 0.0% | $1,099 (vs do-nothing $-793) |
| $110 | 14d | 27 Jul 2026 | $8.71 | 3/5 | $5,600 | $9,333 | 61% | 78% | +$2,886 | -$0 | 0.0% | $2,055 (vs do-nothing +$164) |
| $110 | 11d | 24 Jul 2026 | $8.60 | 3/5 | $7,036 | $10,769 | 60% | 75% | +$2,911 | -$0 | 0.0% | $2,022 (vs do-nothing +$130) |
| $109 | 7d | 20 Jul 2026 | $5.20 | 3/5 | $6,686 | $10,419 | 60% | 78% | +$3,304 | -$0 | 0.0% | $702 (vs do-nothing $-1,190) |
| $110 | 18d | 31 Jul 2026 | $10.10 | 4/5 | $6,733 | $8,584 | 60% | 75% | +$2,468 | -$0 | 0.0% | $2,665 (vs do-nothing +$774) |
| $109 | 9d | 22 Jul 2026 | $6.00 | 3/5 | $6,000 | $9,733 | 59% | 77% | +$2,637 | -$0 | 0.0% | $942 (vs do-nothing $-950) |
| $109 | 14d | 27 Jul 2026 | $9.18 | 3/5 | $5,900 | $9,632 | 58% | 78% | +$2,929 | -$0 | 0.0% | $1,895 (vs do-nothing +$3) |
| $109 | 11d | 24 Jul 2026 | $9.00 | 3/5 | $7,364 | $11,097 | 58% | 75% | +$2,904 | -$0 | 0.0% | $1,842 (vs do-nothing $-50) |
| $109 | 18d | 31 Jul 2026 | $10.50 | 4/5 | $7,000 | $8,851 | 58% | 74% | +$2,461 | -$0 | 0.0% | $2,425 (vs do-nothing +$534) |
| $108 | 4d | 17 Jul 2026 | $5.65 | 2/5 | $8,475 | $14,090 | 57% | 79% | +$4,791 | -$0 | 0.0% | $989 (vs do-nothing $-903) |
| $108 | 7d | 20 Jul 2026 | $6.20 | 3/5 | $7,971 | $11,704 | 56% | 77% | +$4,065 | -$0 | 0.0% | $702 (vs do-nothing $-1,190) |
| $108 | 18d | 31 Jul 2026 | $10.80 | 4/5 | $7,200 | $9,051 | 56% | 73% | +$2,373 | -$0 | 0.0% | $2,145 (vs do-nothing +$254) |
| $108 | 9d | 22 Jul 2026 | $6.15 | 3/5 | $6,150 | $9,883 | 56% | 75% | +$2,360 | -$0 | 0.0% | $687 (vs do-nothing $-1,205) |
| $108 | 11d | 24 Jul 2026 | $9.45 | 3/5 | $7,732 | $11,465 | 56% | 74% | +$2,919 | -$0 | 0.0% | $1,677 (vs do-nothing $-215) |
| $108 | 14d | 27 Jul 2026 | $9.65 | 3/5 | $6,205 | $9,938 | 56% | 77% | +$2,960 | -$0 | 0.0% | $1,738 (vs do-nothing $-154) |
| $107 | 18d | 31 Jul 2026 | $10.95 | 3/5 | $5,475 | $9,208 | 55% | 72% | +$1,629 | -$0 | 0.0% | $1,827 (vs do-nothing $-65) |
| $107 | 11d | 24 Jul 2026 | $9.85 | 3/5 | $8,059 | $11,792 | 54% | 73% | +$2,871 | -$0 | 0.0% | $1,497 (vs do-nothing $-395) |
| $107 | 14d | 27 Jul 2026 | $10.13 | 3/5 | $6,510 | $10,243 | 53% | 76% | +$2,972 | -$0 | 0.0% | $1,580 (vs do-nothing $-312) |
| $107 | 9d | 22 Jul 2026 | $7.05 | 3/5 | $7,050 | $10,783 | 53% | 75% | +$2,795 | -$0 | 0.0% | $657 (vs do-nothing $-1,235) |
| $106 | 18d | 31 Jul 2026 | $11.65 | 3/5 | $5,825 | $9,558 | 53% | 72% | +$1,743 | -$0 | 0.0% | $1,737 (vs do-nothing $-155) |
| $107 | 7d | 20 Jul 2026 | $6.25 | 3/5 | $8,036 | $11,769 | 53% | 76% | +$3,546 | -$0 | 0.0% | $417 (vs do-nothing $-1,475) |
| $107 | 4d | 17 Jul 2026 | $6.20 | 2/5 | $9,300 | $14,915 | 52% | 78% | +$4,927 | -$0 | 0.0% | $899 (vs do-nothing $-993) |
| $106 | 11d | 24 Jul 2026 | $10.40 | 2/5 | $5,673 | $11,287 | 52% | 72% | +$1,951 | -$0 | 0.0% | $1,539 (vs do-nothing $-353) |
| $105 | 18d | 31 Jul 2026 | $12.45 | 3/5 | $6,225 | $9,958 | 51% | 71% | +$1,896 | -$0 | 0.0% | $1,677 (vs do-nothing $-215) |
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.