5 contracts (500 sh) | BE SS: $114.00 | CC-SS: $116.70 (banked floor $114.29) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $47,000 | (ND $29.00 + SW $65) x 500 |
| Normal income ref | $8,411/mo | 95% ann ROI on ML |
| Hedge rolling cost | $35/mo | |
| Unrealized P&L | $-6,112 | 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%) | ~$121 | 31 Jul 2026 | 12d left | +$1.23/sh | +$617 cycle +$2,142 [+$156…+$799] · 85% credit | 69% surv 55% |
| Roll out (same strike, buy time) | ~$120 | 27 Jul 2026 | 8d left | +$0.14/sh | +$69 cycle +$1,594 [-$276…+$228] · 41% credit | 68% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$120 | 27 Jul 2026 | 8d left | +$0.13/sh | +$67 cycle +$1,592 [-$275…+$224] · 41% credit | 68% surv 53% |
| Max even-money escape in the band | ~$124 | 31 Jul 2026 | 12d left | +$0.11/sh | +$55 cycle +$1,580 [-$478…+$168] · 33% credit | 72% surv 61% |
| Safety roll (pay small debit, max POP) | ~$133 | 31 Jul 2026 | 12d left | -$2.76/sh | -$1,382 cycle +$143 [-$2,232…-$1,408] | 81% surv 76% |
| budget: banked $1,525 debit $1,382 (91% used ≈ 1.4 wk of income) → whole cycle still +$143 cash · rolled 5 ct earn ≈ $4,604/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) | ~$126 | 24 Jul 2026 | 6d left | +$1.85/sh | +$925 cycle +$930 [+$1,063…+$1,260] · 100% credit | 69% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$130 | 24 Jul 2026 | 6d left | +$0.05/sh | +$26 cycle +$31 [+$12…+$79] · 86% credit | 74% surv 63% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$135 | 31 Jul 2026 | 14d left | +$0.56/sh | +$281 cycle +$286 [-$59…+$552] · 69% credit | 75% surv 68% |
| Max even-money escape in the band | ~$136 | 31 Jul 2026 | 14d left | +$0.22/sh | +$109 cycle +$114 [-$223…+$379] · 53% credit | 77% surv 70% |
Every eligible strike x expiry in the 4-45 DTE band (6 expiries scanned, 69 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: 1.058 (IBKR) | Recovery@SS: +$6,208 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $998
| 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 | 4d | 17 Jul 2026 | $1.15 | 5/5 | $4,312 | $4,278 | 81% | 84% | +$1,357 | -$773 | 5.3% | $-677 (vs do-nothing $-1,675) |
| $119 | 11d | 24 Jul 2026 | $3.25 | 5/5 | $4,432 | $4,397 | 80% | 84% | +$2,129 | -$0 | 0.0% | $1,720 (vs do-nothing +$723) |
| $113 | 4d | 17 Jul 2026 | $1.33 | 5/5 | $4,988 | $4,953 | 79% | 82% | +$1,435 | -$1,183 | 8.2% | $-1,087 (vs do-nothing $-2,085) |
| $118 | 11d | 24 Jul 2026 | $3.45 | 5/5 | $4,705 | $4,670 | 78% | 83% | +$2,157 | -$0 | 0.0% | $1,820 (vs do-nothing +$823) |
| $117 | 11d | 24 Jul 2026 | $3.70 | 5/5 | $5,045 | $5,011 | 77% | 82% | +$2,231 | -$0 | 0.0% | $1,945 (vs do-nothing +$948) |
| $112 | 4d | 17 Jul 2026 | $1.53 | 4/5 | $4,590 | $5,783 | 76% | 80% | +$1,189 | -$1,266 | 8.7% | $-990 (vs do-nothing $-1,988) |
| $116 | 11d | 24 Jul 2026 | $3.95 | 4/5 | $4,309 | $5,502 | 75% | 81% | +$1,825 | -$0 | 0.0% | $1,578 (vs do-nothing +$580) |
| $115 | 11d | 24 Jul 2026 | $4.20 | 4/5 | $4,582 | $5,774 | 73% | 80% | +$1,847 | -$0 | 0.0% | $1,278 (vs do-nothing +$280) |
| $111 | 4d | 17 Jul 2026 | $1.78 | 4/5 | $5,340 | $6,533 | 73% | 78% | +$1,290 | -$1,566 | 10.8% | $-1,290 (vs do-nothing $-2,288) |
| $114 | 11d | 24 Jul 2026 | $4.50 | 4/5 | $4,909 | $6,102 | 72% | 79% | +$1,902 | -$0 | 0.0% | $998 (vs do-nothing +$0) |
| $115 | 18d | 31 Jul 2026 | $5.50 | 5/5 | $4,583 | $4,549 | 70% | 77% | +$1,247 | -$0 | 0.0% | $1,998 (vs do-nothing +$1,000) |
| $110 | 4d | 17 Jul 2026 | $2.04 | 3/5 | $4,590 | $7,010 | 70% | 76% | +$990 | -$1,397 | 9.6% | $-940 (vs do-nothing $-1,938) |
| $113 | 11d | 24 Jul 2026 | $4.75 | 4/5 | $5,182 | $6,374 | 70% | 78% | +$1,882 | -$0 | 0.0% | $698 (vs do-nothing $-300) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $113 | 14d | 27 Jul 2026 | $4.55 | 5/5 | $4,875 | $4,840 | 69% | 77% | +$874 | -$0 | 0.0% | $523 (vs do-nothing $-475) |
| $111 | 7d | 20 Jul 2026 | $2.05 | 5/5 | $4,393 | $4,358 | 69% | 74% | $-943 | -$1,823 | 12.6% | $-1,727 (vs do-nothing $-2,725) |
| $114 | 18d | 31 Jul 2026 | $5.80 | 5/5 | $4,833 | $4,799 | 68% | 76% | +$980 | -$0 | 0.0% | $1,648 (vs do-nothing +$650) |
| $112 | 11d | 24 Jul 2026 | $5.05 | 4/5 | $5,509 | $6,702 | 68% | 77% | +$1,893 | -$0 | 0.0% | $418 (vs do-nothing $-580) |
| $111 | 9d | 22 Jul 2026 | $2.68 | 5/5 | $4,467 | $4,432 | 67% | 73% | $-673 | -$1,508 | 10.4% | $-1,412 (vs do-nothing $-2,410) |
| $113 | 18d | 31 Jul 2026 | $6.05 | 5/5 | $5,042 | $5,007 | 67% | 75% | +$939 | -$0 | 0.0% | $1,273 (vs do-nothing +$275) |
| $112 | 14d | 27 Jul 2026 | $4.50 | 5/5 | $4,821 | $4,787 | 67% | 76% | +$493 | -$98 | 0.7% | $-2 (vs do-nothing $-1,000) |
| $109 | 4d | 17 Jul 2026 | $2.33 | 3/5 | $5,243 | $7,662 | 67% | 74% | +$987 | -$1,610 | 11.1% | $-1,153 (vs do-nothing $-2,151) |
| $111 | 11d | 24 Jul 2026 | $5.40 | 3/5 | $4,418 | $6,838 | 66% | 76% | +$1,452 | -$89 | 0.6% | $368 (vs do-nothing $-630) |
| $110 | 7d | 20 Jul 2026 | $2.31 | 5/5 | $4,950 | $4,915 | 66% | 72% | $-1,043 | -$2,193 | 15.1% | $-2,097 (vs do-nothing $-3,095) |
| $112 | 18d | 31 Jul 2026 | $6.30 | 5/5 | $5,250 | $5,215 | 66% | 74% | +$885 | -$0 | 0.0% | $898 (vs do-nothing $-100) |
| $111 | 14d | 27 Jul 2026 | $4.85 | 5/5 | $5,196 | $5,162 | 65% | 75% | +$520 | -$423 | 2.9% | $-327 (vs do-nothing $-1,325) |
| $110 | 9d | 22 Jul 2026 | $3.25 | 4/5 | $4,333 | $5,526 | 65% | 72% | $-209 | -$1,378 | 9.5% | $-1,102 (vs do-nothing $-2,100) |
| $110 | 11d | 24 Jul 2026 | $5.80 | 3/5 | $4,745 | $7,165 | 64% | 75% | +$1,506 | -$269 | 1.9% | $188 (vs do-nothing $-810) |
| $111 | 18d | 31 Jul 2026 | $6.60 | 4/5 | $4,400 | $5,593 | 64% | 74% | +$686 | -$0 | 0.0% | $638 (vs do-nothing $-360) |
| $109 | 7d | 20 Jul 2026 | $2.60 | 4/5 | $4,457 | $5,650 | 64% | 71% | $-911 | -$2,038 | 14.1% | $-1,762 (vs do-nothing $-2,760) |
| $110 | 14d | 27 Jul 2026 | $5.20 | 4/5 | $4,457 | $5,650 | 63% | 74% | +$420 | -$598 | 4.1% | $-322 (vs do-nothing $-1,320) |
| $108 | 4d | 17 Jul 2026 | $2.63 | 3/5 | $5,917 | $8,337 | 63% | 72% | +$931 | -$1,820 | 12.5% | $-1,363 (vs do-nothing $-2,361) |
| $109 | 9d | 22 Jul 2026 | $3.20 | 4/5 | $4,267 | $5,459 | 63% | 71% | $-739 | -$1,798 | 12.4% | $-1,522 (vs do-nothing $-2,520) |
| $110 | 18d | 31 Jul 2026 | $7.15 | 4/5 | $4,767 | $5,959 | 63% | 73% | +$818 | -$0 | 0.0% | $458 (vs do-nothing $-540) |
| $109 | 11d | 24 Jul 2026 | $6.10 | 3/5 | $4,991 | $7,411 | 62% | 74% | +$1,459 | -$479 | 3.3% | $-22 (vs do-nothing $-1,020) |
| $109 | 14d | 27 Jul 2026 | $5.55 | 4/5 | $4,757 | $5,950 | 62% | 73% | +$406 | -$858 | 5.9% | $-582 (vs do-nothing $-1,580) |
| $109 | 18d | 31 Jul 2026 | $7.50 | 4/5 | $5,000 | $6,193 | 61% | 72% | +$805 | -$78 | 0.5% | $198 (vs do-nothing $-800) |
| $108 | 7d | 20 Jul 2026 | $2.99 | 4/5 | $5,126 | $6,318 | 61% | 70% | $-867 | -$2,282 | 15.7% | $-2,006 (vs do-nothing $-3,004) |
| $108 | 9d | 22 Jul 2026 | $3.15 | 5/5 | $5,250 | $5,215 | 60% | 70% | $-1,632 | -$2,773 | 19.1% | $-2,677 (vs do-nothing $-3,675) |
| $108 | 11d | 24 Jul 2026 | $6.40 | 3/5 | $5,236 | $7,656 | 60% | 73% | +$1,393 | -$689 | 4.7% | $-232 (vs do-nothing $-1,230) |
| $107 | 4d | 17 Jul 2026 | $2.97 | 2/5 | $4,455 | $8,102 | 60% | 70% | +$581 | -$1,345 | 9.3% | $-708 (vs do-nothing $-1,706) |
| $108 | 14d | 27 Jul 2026 | $5.95 | 4/5 | $5,100 | $6,293 | 60% | 72% | +$417 | -$1,098 | 7.6% | $-822 (vs do-nothing $-1,820) |
| $108 | 18d | 31 Jul 2026 | $7.70 | 4/5 | $5,133 | $6,326 | 59% | 71% | +$679 | -$398 | 2.7% | $-122 (vs do-nothing $-1,120) |
| $107 | 7d | 20 Jul 2026 | $3.35 | 3/5 | $4,307 | $6,727 | 58% | 68% | $-696 | -$1,904 | 13.1% | $-1,447 (vs do-nothing $-2,445) |
| $107 | 9d | 22 Jul 2026 | $4.30 | 3/5 | $4,300 | $6,720 | 58% | 69% | $-231 | -$1,619 | 11.2% | $-1,162 (vs do-nothing $-2,160) |
| $107 | 11d | 24 Jul 2026 | $6.85 | 3/5 | $5,605 | $8,024 | 58% | 72% | +$1,429 | -$854 | 5.9% | $-397 (vs do-nothing $-1,395) |
| $107 | 18d | 31 Jul 2026 | $8.00 | 4/5 | $5,333 | $6,526 | 58% | 70% | +$607 | -$678 | 4.7% | $-402 (vs do-nothing $-1,400) |
| $107 | 14d | 27 Jul 2026 | $6.40 | 4/5 | $5,486 | $6,678 | 58% | 71% | +$451 | -$1,318 | 9.1% | $-1,042 (vs do-nothing $-2,040) |
| $106 | 18d | 31 Jul 2026 | $8.60 | 3/5 | $4,300 | $6,720 | 56% | 70% | +$541 | -$629 | 4.3% | $-172 (vs do-nothing $-1,170) |
| $106 | 4d | 17 Jul 2026 | $3.35 | 2/5 | $5,025 | $8,672 | 56% | 68% | +$535 | -$1,469 | 10.1% | $-832 (vs do-nothing $-1,830) |
| $106 | 14d | 27 Jul 2026 | $6.80 | 3/5 | $4,371 | $6,791 | 56% | 70% | +$318 | -$1,169 | 8.1% | $-712 (vs do-nothing $-1,710) |
| $106 | 11d | 24 Jul 2026 | $7.30 | 3/5 | $5,973 | $8,393 | 56% | 71% | +$1,444 | -$1,019 | 7.0% | $-562 (vs do-nothing $-1,560) |
| $106 | 9d | 22 Jul 2026 | $4.45 | 3/5 | $4,450 | $6,870 | 56% | 68% | $-510 | -$1,874 | 12.9% | $-1,417 (vs do-nothing $-2,415) |
| $106 | 7d | 20 Jul 2026 | $3.55 | 3/5 | $4,564 | $6,984 | 56% | 67% | $-987 | -$2,144 | 14.8% | $-1,687 (vs do-nothing $-2,685) |
| $105 | 18d | 31 Jul 2026 | $9.05 | 3/5 | $4,525 | $6,945 | 55% | 69% | +$542 | -$794 | 5.5% | $-337 (vs do-nothing $-1,335) |
| $105 | 14d | 27 Jul 2026 | $7.85 | 3/5 | $5,046 | $7,466 | 54% | 70% | +$700 | -$1,154 | 8.0% | $-697 (vs do-nothing $-1,695) |
| $105 | 11d | 24 Jul 2026 | $7.85 | 2/5 | $4,282 | $7,929 | 53% | 70% | +$1,013 | -$769 | 5.3% | $-132 (vs do-nothing $-1,130) |
| $105 | 9d | 22 Jul 2026 | $4.80 | 3/5 | $4,800 | $7,220 | 53% | 65% | $-619 | -$2,069 | 14.3% | $-1,612 (vs do-nothing $-2,610) |
| $104 | 18d | 31 Jul 2026 | $9.45 | 3/5 | $4,725 | $7,145 | 53% | 68% | +$507 | -$974 | 6.7% | $-517 (vs do-nothing $-1,515) |
| $105 | 7d | 20 Jul 2026 | $4.00 | 3/5 | $5,143 | $7,563 | 53% | 65% | $-999 | -$2,309 | 15.9% | $-1,852 (vs do-nothing $-2,850) |
| $105 | 4d | 17 Jul 2026 | $3.80 | 2/5 | $5,700 | $9,347 | 52% | 66% | +$524 | -$1,579 | 10.9% | $-942 (vs do-nothing $-1,940) |
| $104 | 11d | 24 Jul 2026 | $8.20 | 2/5 | $4,473 | $8,120 | 51% | 69% | +$941 | -$899 | 6.2% | $-262 (vs do-nothing $-1,260) |
| $103 | 18d | 31 Jul 2026 | $9.90 | 3/5 | $4,950 | $7,370 | 51% | 67% | +$486 | -$1,139 | 7.9% | $-682 (vs do-nothing $-1,680) |
| $104 | 9d | 22 Jul 2026 | $5.45 | 3/5 | $5,450 | $7,870 | 51% | 65% | $-456 | -$2,174 | 15.0% | $-1,717 (vs do-nothing $-2,715) |
| $104 | 7d | 20 Jul 2026 | $4.75 | 3/5 | $6,107 | $8,527 | 50% | 64% | $-668 | -$2,384 | 16.4% | $-1,927 (vs do-nothing $-2,925) |
| $103 | 11d | 24 Jul 2026 | $8.60 | 2/5 | $4,691 | $8,338 | 49% | 68% | +$881 | -$1,019 | 7.0% | $-382 (vs do-nothing $-1,380) |
| $104 | 4d | 17 Jul 2026 | $4.25 | 2/5 | $6,375 | $10,022 | 48% | 65% | +$442 | -$1,689 | 11.6% | $-1,052 (vs do-nothing $-2,050) |
| $103 | 9d | 22 Jul 2026 | $5.25 | 3/5 | $5,250 | $7,670 | 48% | 64% | $-1,174 | -$2,534 | 17.5% | $-2,077 (vs do-nothing $-3,075) |
| $103 | 7d | 20 Jul 2026 | $5.05 | 2/5 | $4,329 | $7,976 | 47% | 63% | $-639 | -$1,729 | 11.9% | $-1,092 (vs do-nothing $-2,090) |
| $103 | 4d | 17 Jul 2026 | $4.75 | 2/5 | $7,125 | $10,772 | 44% | 63% | +$360 | -$1,789 | 12.3% | $-1,152 (vs do-nothing $-2,150) |
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.