5 contracts (500 sh) | BE SS: $114.00 | CC-SS: $113.60 (banked floor $111.19) | 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 |
|---|
| 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 | +$1.75/sh | +$873 cycle +$2,223 [-$318…+$889] · 64% credit | 79% surv 70% |
| Roll out (same strike, buy time) | ~$115 | 20 Jul 2026 | 5d left | +$0.33/sh | +$165 cycle +$1,515 [-$427…+$381] · 47% credit | 73% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$116 | 20 Jul 2026 | 5d left | +$0.15/sh | +$74 cycle +$1,424 [-$470…+$241] · 40% credit | 77% surv 57% |
| Max even-money escape in the band | ~$130 | 31 Jul 2026 | 16d left | +$0.24/sh | +$121 cycle +$1,471 [-$1,206…+$101] · 31% credit | 82% surv 77% |
| Safety roll (pay small debit, max POP) | ~$133 | 27 Jul 2026 | 12d left | -$1.72/sh | -$861 cycle +$489 [-$2,141…-$900] | 91% surv 87% |
| budget: banked $1,350 debit $861 (64% used ≈ 0.4 wk of income) → whole cycle still +$489 cash · rolled 5 ct earn ≈ $4,256/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 | +$0.79/sh | +$395 cycle +$1,145 [-$124…+$531] · 68% credit | 72% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$128 | 31 Jul 2026 | 14d left | +$1.00/sh | +$499 cycle +$1,249 [-$185…+$976] · 68% credit | 74% surv 61% |
| Max even-money escape in the band | ~$130 | 31 Jul 2026 | 14d left | +$0.27/sh | +$136 cycle +$886 [-$607…+$576] · 46% credit | 76% surv 64% |
| Up-and-out for even (raise the cap, free) | ~$125 | 24 Jul 2026 | 6d left | +$0.20/sh | +$101 cycle +$851 [-$487…+$182] · 39% credit | 74% surv 56% |
| Safety roll (pay small debit, max POP) | ~$130 | 27 Jul 2026 | 10d left | -$1.49/sh | -$746 cycle +$4 [-$1,298…-$444] · 10% credit | 80% surv 68% |
| budget: banked $750 debit $746 (99% used ≈ 1.3 wk of income) → whole cycle still +$4 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: 1.057 (IBKR) | Recovery@SS: +$3,619 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $3,514
| 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 | 93% | 94% | +$4,999 | -$0 | 0.0% | $814 (vs do-nothing $-2,700) |
| $119 | 4d | 17 Jul 2026 | $1.66 | 5/5 | $6,225 | $6,194 | 91% | 94% | +$5,416 | -$0 | 0.0% | $894 (vs do-nothing $-2,620) |
| $118 | 4d | 17 Jul 2026 | $1.87 | 4/5 | $5,610 | $7,461 | 89% | 93% | +$4,776 | -$0 | 0.0% | $1,502 (vs do-nothing $-2,012) |
| $117 | 4d | 17 Jul 2026 | $2.12 | 4/5 | $6,360 | $8,211 | 87% | 91% | +$5,292 | -$0 | 0.0% | $1,602 (vs do-nothing $-1,912) |
| $116 | 4d | 17 Jul 2026 | $2.39 | 4/5 | $7,170 | $9,021 | 85% | 90% | +$5,810 | -$0 | 0.0% | $1,710 (vs do-nothing $-1,804) |
| $115 | 4d | 17 Jul 2026 | $2.70 | 3/5 | $6,075 | $9,808 | 83% | 89% | +$4,784 | -$0 | 0.0% | $2,254 (vs do-nothing $-1,260) |
| $122 | 11d | 24 Jul 2026 | $4.25 | 5/5 | $5,795 | $5,765 | 80% | 85% | +$3,360 | -$0 | 0.0% | $2,189 (vs do-nothing $-1,325) |
| $114 | 4d | 17 Jul 2026 | $3.00 | 3/5 | $6,750 | $10,483 | 80% | 88% | +$5,127 | -$0 | 0.0% | $2,344 (vs do-nothing $-1,170) |
| $120 | 14d | 27 Jul 2026 | $5.17 | 5/5 | $5,537 | $5,506 | 80% | 87% | +$3,904 | -$0 | 0.0% | $2,648 (vs do-nothing $-866) |
| $121 | 11d | 24 Jul 2026 | $4.35 | 5/5 | $5,932 | $5,901 | 79% | 84% | +$3,263 | -$0 | 0.0% | $2,239 (vs do-nothing $-1,275) |
| $115 | 7d | 20 Jul 2026 | $3.00 | 5/5 | $6,429 | $6,398 | 79% | 86% | +$4,283 | -$0 | 0.0% | $1,564 (vs do-nothing $-1,950) |
| $120 | 11d | 24 Jul 2026 | $5.00 | 4/5 | $5,455 | $7,306 | 77% | 84% | +$3,117 | -$0 | 0.0% | $2,754 (vs do-nothing $-760) |
| $113 | 4d | 17 Jul 2026 | $3.35 | 3/5 | $7,538 | $11,270 | 77% | 86% | +$5,512 | -$0 | 0.0% | $2,270 (vs do-nothing $-1,244) |
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% | +$3,894 | -$0 | 0.0% | $1,564 (vs do-nothing $-1,950) |
| $119 | 11d | 24 Jul 2026 | $5.20 | 4/5 | $5,673 | $7,524 | 76% | 83% | +$3,116 | -$0 | 0.0% | $2,834 (vs do-nothing $-680) |
| $115 | 9d | 22 Jul 2026 | $3.80 | 5/5 | $6,333 | $6,303 | 75% | 84% | +$3,820 | -$0 | 0.0% | $1,964 (vs do-nothing $-1,550) |
| $118 | 11d | 24 Jul 2026 | $5.45 | 4/5 | $5,945 | $7,797 | 74% | 82% | +$3,151 | -$0 | 0.0% | $2,934 (vs do-nothing $-580) |
| $112 | 4d | 17 Jul 2026 | $3.75 | 2/5 | $5,625 | $11,240 | 73% | 85% | +$3,952 | -$0 | 0.0% | $2,564 (vs do-nothing $-950) |
| $113 | 7d | 20 Jul 2026 | $3.60 | 4/5 | $6,171 | $8,022 | 73% | 83% | +$3,781 | -$0 | 0.0% | $1,955 (vs do-nothing $-1,559) |
| $117 | 11d | 24 Jul 2026 | $5.75 | 4/5 | $6,273 | $8,124 | 73% | 81% | +$3,222 | -$0 | 0.0% | $3,054 (vs do-nothing $-460) |
| $114 | 9d | 22 Jul 2026 | $3.65 | 5/5 | $6,083 | $6,053 | 72% | 82% | +$2,932 | -$0 | 0.0% | $1,889 (vs do-nothing $-1,625) |
| $118 | 18d | 31 Jul 2026 | $6.65 | 5/5 | $5,542 | $5,511 | 72% | 80% | +$2,402 | -$0 | 0.0% | $3,389 (vs do-nothing $-125) |
| $115 | 14d | 27 Jul 2026 | $6.74 | 4/5 | $5,781 | $7,632 | 71% | 83% | +$3,555 | -$0 | 0.0% | $3,452 (vs do-nothing $-62) |
| $116 | 11d | 24 Jul 2026 | $6.10 | 4/5 | $6,655 | $8,506 | 71% | 80% | +$3,327 | -$0 | 0.0% | $3,194 (vs do-nothing $-320) |
| $117 | 18d | 31 Jul 2026 | $7.10 | 5/5 | $5,917 | $5,886 | 70% | 79% | +$2,558 | -$0 | 0.0% | $3,614 (vs do-nothing +$100) |
| $112 | 7d | 20 Jul 2026 | $3.55 | 4/5 | $6,086 | $7,937 | 70% | 81% | +$3,278 | -$0 | 0.0% | $1,535 (vs do-nothing $-1,979) |
| $113 | 9d | 22 Jul 2026 | $4.15 | 4/5 | $5,533 | $7,384 | 70% | 80% | +$2,661 | -$0 | 0.0% | $2,175 (vs do-nothing $-1,339) |
| $111 | 4d | 17 Jul 2026 | $4.20 | 2/5 | $6,300 | $11,915 | 70% | 84% | +$4,244 | -$0 | 0.0% | $2,454 (vs do-nothing $-1,060) |
| $115 | 11d | 24 Jul 2026 | $6.55 | 4/5 | $7,145 | $8,997 | 69% | 80% | +$3,521 | -$0 | 0.0% | $3,374 (vs do-nothing $-140) |
| $114 | 14d | 27 Jul 2026 | $7.12 | 4/5 | $6,099 | $7,950 | 69% | 82% | +$3,637 | -$0 | 0.0% | $3,600 (vs do-nothing +$86) |
| $116 | 18d | 31 Jul 2026 | $7.50 | 5/5 | $6,250 | $6,219 | 69% | 79% | +$2,658 | -$0 | 0.0% | $3,814 (vs do-nothing +$300) |
| $114 | 11d | 24 Jul 2026 | $6.90 | 3/5 | $5,645 | $9,378 | 68% | 79% | +$2,687 | -$0 | 0.0% | $3,514 (vs do-nothing +$0) |
| $115 | 18d | 31 Jul 2026 | $7.90 | 5/5 | $6,583 | $6,553 | 67% | 78% | +$2,744 | -$0 | 0.0% | $4,014 (vs do-nothing +$500) |
| $112 | 9d | 22 Jul 2026 | $4.05 | 5/5 | $6,750 | $6,719 | 67% | 79% | +$2,674 | -$0 | 0.0% | $1,290 (vs do-nothing $-2,224) |
| $113 | 14d | 27 Jul 2026 | $7.50 | 4/5 | $6,433 | $8,284 | 67% | 81% | +$3,716 | -$0 | 0.0% | $3,517 (vs do-nothing +$3) |
| $111 | 7d | 20 Jul 2026 | $4.45 | 3/5 | $5,721 | $9,454 | 67% | 81% | +$3,256 | -$0 | 0.0% | $2,000 (vs do-nothing $-1,514) |
| $114 | 18d | 31 Jul 2026 | $8.25 | 4/5 | $5,500 | $7,351 | 66% | 77% | +$2,219 | -$0 | 0.0% | $4,054 (vs do-nothing +$540) |
| $113 | 11d | 24 Jul 2026 | $7.30 | 3/5 | $5,973 | $9,706 | 66% | 78% | +$2,757 | -$0 | 0.0% | $3,455 (vs do-nothing $-59) |
| $110 | 4d | 17 Jul 2026 | $4.65 | 2/5 | $6,975 | $12,590 | 66% | 82% | +$4,468 | -$0 | 0.0% | $2,344 (vs do-nothing $-1,170) |
| $112 | 14d | 27 Jul 2026 | $7.90 | 4/5 | $6,775 | $8,626 | 65% | 80% | +$3,783 | -$0 | 0.0% | $3,277 (vs do-nothing $-237) |
| $111 | 9d | 22 Jul 2026 | $4.75 | 4/5 | $6,333 | $8,184 | 65% | 78% | +$2,645 | -$0 | 0.0% | $1,615 (vs do-nothing $-1,899) |
| $113 | 18d | 31 Jul 2026 | $8.60 | 4/5 | $5,733 | $7,584 | 65% | 77% | +$2,231 | -$0 | 0.0% | $3,955 (vs do-nothing +$441) |
| $112 | 11d | 24 Jul 2026 | $7.70 | 3/5 | $6,300 | $10,033 | 64% | 77% | +$2,810 | -$0 | 0.0% | $3,275 (vs do-nothing $-239) |
| $110 | 7d | 20 Jul 2026 | $4.95 | 3/5 | $6,364 | $10,097 | 64% | 80% | +$3,489 | -$0 | 0.0% | $1,850 (vs do-nothing $-1,664) |
| $112 | 18d | 31 Jul 2026 | $9.00 | 4/5 | $6,000 | $7,851 | 63% | 76% | +$2,265 | -$0 | 0.0% | $3,715 (vs do-nothing +$201) |
| $111 | 14d | 27 Jul 2026 | $8.31 | 4/5 | $7,125 | $8,976 | 63% | 79% | +$3,836 | -$0 | 0.0% | $3,040 (vs do-nothing $-474) |
| $111 | 11d | 24 Jul 2026 | $8.15 | 3/5 | $6,668 | $10,401 | 62% | 76% | +$2,884 | -$0 | 0.0% | $3,110 (vs do-nothing $-404) |
| $110 | 9d | 22 Jul 2026 | $5.45 | 3/5 | $5,450 | $9,183 | 62% | 77% | +$2,332 | -$0 | 0.0% | $2,000 (vs do-nothing $-1,514) |
| $109 | 4d | 17 Jul 2026 | $5.20 | 2/5 | $7,800 | $13,415 | 62% | 81% | +$4,770 | -$0 | 0.0% | $2,254 (vs do-nothing $-1,260) |
| $111 | 18d | 31 Jul 2026 | $9.30 | 4/5 | $6,200 | $8,051 | 61% | 75% | +$2,218 | -$0 | 0.0% | $3,435 (vs do-nothing $-79) |
| $110 | 14d | 27 Jul 2026 | $8.71 | 3/5 | $5,600 | $9,333 | 61% | 78% | +$2,895 | -$0 | 0.0% | $2,978 (vs do-nothing $-536) |
| $109 | 7d | 20 Jul 2026 | $5.20 | 3/5 | $6,686 | $10,419 | 60% | 78% | +$3,346 | -$0 | 0.0% | $1,625 (vs do-nothing $-1,889) |
| $110 | 11d | 24 Jul 2026 | $8.60 | 3/5 | $7,036 | $10,769 | 60% | 75% | +$2,940 | -$0 | 0.0% | $2,945 (vs do-nothing $-569) |
| $110 | 18d | 31 Jul 2026 | $10.10 | 4/5 | $6,733 | $8,584 | 60% | 75% | +$2,492 | -$0 | 0.0% | $3,355 (vs do-nothing $-159) |
| $109 | 9d | 22 Jul 2026 | $6.00 | 3/5 | $6,000 | $9,733 | 59% | 77% | +$2,671 | -$0 | 0.0% | $1,865 (vs do-nothing $-1,649) |
| $109 | 14d | 27 Jul 2026 | $9.18 | 3/5 | $5,900 | $9,632 | 58% | 78% | +$2,938 | -$0 | 0.0% | $2,818 (vs do-nothing $-696) |
| $109 | 11d | 24 Jul 2026 | $9.00 | 3/5 | $7,364 | $11,097 | 58% | 75% | +$2,935 | -$0 | 0.0% | $2,765 (vs do-nothing $-749) |
| $109 | 18d | 31 Jul 2026 | $10.50 | 4/5 | $7,000 | $8,851 | 58% | 74% | +$2,486 | -$0 | 0.0% | $3,115 (vs do-nothing $-399) |
| $108 | 4d | 17 Jul 2026 | $5.65 | 2/5 | $8,475 | $14,090 | 57% | 79% | +$4,844 | -$0 | 0.0% | $2,144 (vs do-nothing $-1,370) |
| $108 | 7d | 20 Jul 2026 | $6.20 | 3/5 | $7,971 | $11,704 | 57% | 78% | +$4,112 | -$0 | 0.0% | $1,625 (vs do-nothing $-1,889) |
| $108 | 18d | 31 Jul 2026 | $10.80 | 4/5 | $7,200 | $9,051 | 56% | 73% | +$2,400 | -$0 | 0.0% | $2,835 (vs do-nothing $-679) |
| $108 | 9d | 22 Jul 2026 | $6.15 | 3/5 | $6,150 | $9,883 | 56% | 75% | +$2,397 | -$0 | 0.0% | $1,610 (vs do-nothing $-1,904) |
| $108 | 11d | 24 Jul 2026 | $9.45 | 3/5 | $7,732 | $11,465 | 56% | 74% | +$2,951 | -$0 | 0.0% | $2,600 (vs do-nothing $-914) |
| $108 | 14d | 27 Jul 2026 | $9.65 | 3/5 | $6,205 | $9,938 | 56% | 77% | +$2,971 | -$0 | 0.0% | $2,660 (vs do-nothing $-854) |
| $107 | 18d | 31 Jul 2026 | $10.95 | 3/5 | $5,475 | $9,208 | 55% | 72% | +$1,650 | -$0 | 0.0% | $2,750 (vs do-nothing $-764) |
| $107 | 11d | 24 Jul 2026 | $9.85 | 3/5 | $8,059 | $11,792 | 54% | 73% | +$2,905 | -$0 | 0.0% | $2,420 (vs do-nothing $-1,094) |
| $107 | 14d | 27 Jul 2026 | $10.13 | 3/5 | $6,510 | $10,243 | 54% | 76% | +$2,985 | -$0 | 0.0% | $2,503 (vs do-nothing $-1,011) |
| $107 | 9d | 22 Jul 2026 | $7.05 | 3/5 | $7,050 | $10,783 | 53% | 75% | +$2,835 | -$0 | 0.0% | $1,580 (vs do-nothing $-1,934) |
| $106 | 18d | 31 Jul 2026 | $11.65 | 3/5 | $5,825 | $9,558 | 53% | 72% | +$1,764 | -$0 | 0.0% | $2,660 (vs do-nothing $-854) |
| $107 | 7d | 20 Jul 2026 | $6.25 | 3/5 | $8,036 | $11,769 | 53% | 76% | +$3,597 | -$104 | 0.7% | $1,340 (vs do-nothing $-2,174) |
| $107 | 4d | 17 Jul 2026 | $6.20 | 2/5 | $9,300 | $14,915 | 53% | 78% | +$4,986 | -$80 | 0.5% | $2,054 (vs do-nothing $-1,460) |
| $106 | 11d | 24 Jul 2026 | $10.40 | 2/5 | $5,673 | $11,287 | 52% | 72% | +$1,974 | -$0 | 0.0% | $2,694 (vs do-nothing $-820) |
| $106 | 14d | 27 Jul 2026 | $10.61 | 3/5 | $6,822 | $10,555 | 51% | 75% | +$2,987 | -$0 | 0.0% | $2,348 (vs do-nothing $-1,166) |
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.