5 contracts (500 sh) | BE SS: $114.00 | CC-SS: $116.97 (banked floor $114.56) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $47,000 | (ND $29.00 + SW $65) x 500 |
| Normal income ref | $7,788/mo | 95% ann ROI on ML |
| Hedge rolling cost | $36/mo | |
| Unrealized P&L | $-7,663 | 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%) | ~$119 | 31 Jul 2026 | 12d left | +$0.91/sh | +$457 cycle +$1,982 [-$120…+$617] · 66% credit | 70% surv 57% |
| Max even-money escape in the band | ~$121 | 31 Jul 2026 | 12d left | +$0.01/sh | +$7 cycle +$1,532 [-$646…+$133] · 31% credit | 72% surv 61% |
| Roll out (same strike, buy time) | ~$117 | 27 Jul 2026 | 8d left | -$0.80/sh | -$402 cycle +$1,123 [-$1,074…-$313] · 13% credit | 66% surv 53% |
| Safety roll (pay small debit, max POP) | ~$130 | 31 Jul 2026 | 12d left | -$2.83/sh | -$1,415 cycle +$110 [-$2,349…-$1,418] | 82% surv 76% |
| budget: banked $1,525 debit $1,415 (93% used ≈ 1.3 wk of income) → whole cycle still +$110 cash · rolled 5 ct earn ≈ $4,624/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) | ~$119 | 24 Jul 2026 | 6d left | +$1.85/sh | +$925 cycle +$1,285 [+$939…+$1,040] · 100% credit | 70% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$128 | 31 Jul 2026 | 13d left | +$0.50/sh | +$249 cycle +$609 [-$160…+$515] · 66% credit | 77% surv 69% |
| Up-and-out for even (raise the cap, free) | ~$123 | 24 Jul 2026 | 6d left | +$0.16/sh | +$78 cycle +$438 [-$145…+$68] · 51% credit | 75% surv 63% |
| Max even-money escape in the band | ~$129 | 31 Jul 2026 | 13d left | +$0.20/sh | +$99 cycle +$459 [-$345…+$344] · 48% credit | 78% surv 71% |
| Safety roll (pay small debit, max POP) | ~$132 | 31 Jul 2026 | 13d left | -$0.65/sh | -$324 cycle +$36 [-$854…-$119] · 19% credit | 81% surv 76% |
| budget: banked $360 debit $324 (90% used ≈ 1.0 wk of income) → whole cycle still +$36 cash · rolled 5 ct earn ≈ $4,698/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 3-45 DTE band (6 expiries scanned, 76 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: 1.064 (IBKR) | Recovery@SS: +$7,804 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $507
| 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 | 3d | 17 Jul 2026 | $0.84 | 5/5 | $4,200 | $4,164 | 89% | 90% | +$2,680 | -$1,564 | 10.8% | $-1,423 (vs do-nothing $-1,930) |
| $112 | 3d | 17 Jul 2026 | $1.01 | 4/5 | $4,040 | $5,114 | 87% | 89% | +$2,485 | -$1,583 | 10.9% | $-1,369 (vs do-nothing $-1,876) |
| $119 | 10d | 24 Jul 2026 | $2.66 | 5/5 | $3,990 | $3,954 | 85% | 88% | +$2,601 | -$0 | 0.0% | $1,471 (vs do-nothing +$964) |
| $111 | 3d | 17 Jul 2026 | $1.19 | 4/5 | $4,760 | $5,834 | 84% | 87% | +$2,780 | -$1,911 | 13.2% | $-1,697 (vs do-nothing $-2,204) |
| $118 | 10d | 24 Jul 2026 | $2.85 | 5/5 | $4,275 | $4,239 | 84% | 88% | +$2,706 | -$0 | 0.0% | $1,566 (vs do-nothing +$1,059) |
| $117 | 10d | 24 Jul 2026 | $3.05 | 5/5 | $4,575 | $4,539 | 83% | 87% | +$2,806 | -$0 | 0.0% | $1,666 (vs do-nothing +$1,159) |
| $110 | 3d | 17 Jul 2026 | $1.38 | 3/5 | $4,140 | $6,324 | 82% | 85% | +$2,260 | -$1,676 | 11.6% | $-1,389 (vs do-nothing $-1,896) |
| $116 | 10d | 24 Jul 2026 | $3.25 | 4/5 | $3,900 | $4,974 | 81% | 86% | +$2,308 | -$0 | 0.0% | $1,127 (vs do-nothing +$620) |
| $109 | 3d | 17 Jul 2026 | $1.61 | 3/5 | $4,830 | $7,014 | 79% | 83% | +$2,466 | -$1,907 | 13.2% | $-1,620 (vs do-nothing $-2,127) |
| $115 | 10d | 24 Jul 2026 | $3.45 | 4/5 | $4,140 | $5,214 | 77% | 81% | +$1,432 | -$0 | 0.0% | $807 (vs do-nothing +$300) |
| $115 | 13d | 27 Jul 2026 | $3.65 | 5/5 | $4,212 | $4,176 | 76% | 81% | +$1,215 | -$0 | 0.0% | $982 (vs do-nothing +$475) |
| $108 | 3d | 17 Jul 2026 | $1.86 | 3/5 | $5,580 | $7,764 | 75% | 81% | +$2,627 | -$2,132 | 14.7% | $-1,845 (vs do-nothing $-2,352) |
| $114 | 10d | 24 Jul 2026 | $3.70 | 4/5 | $4,440 | $5,514 | 75% | 80% | +$1,485 | -$0 | 0.0% | $507 (vs do-nothing +$0) |
Showing the 60 next-safest rows of 63.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $115 | 17d | 31 Jul 2026 | $4.60 | 5/5 | $4,059 | $4,023 | 75% | 81% | +$1,604 | -$0 | 0.0% | $1,457 (vs do-nothing +$950) |
| $110 | 6d | 20 Jul 2026 | $1.77 | 5/5 | $4,425 | $4,389 | 75% | 79% | +$577 | -$2,599 | 17.9% | $-2,458 (vs do-nothing $-2,965) |
| $110 | 8d | 22 Jul 2026 | $2.29 | 5/5 | $4,294 | $4,258 | 74% | 80% | +$1,278 | -$2,339 | 16.1% | $-2,198 (vs do-nothing $-2,705) |
| $114 | 13d | 27 Jul 2026 | $3.80 | 5/5 | $4,385 | $4,349 | 74% | 80% | +$1,133 | -$0 | 0.0% | $557 (vs do-nothing +$50) |
| $114 | 17d | 31 Jul 2026 | $4.80 | 5/5 | $4,235 | $4,200 | 74% | 80% | +$1,578 | -$0 | 0.0% | $1,057 (vs do-nothing +$550) |
| $113 | 10d | 24 Jul 2026 | $3.95 | 4/5 | $4,740 | $5,814 | 74% | 79% | +$1,518 | -$7 | 0.1% | $207 (vs do-nothing $-300) |
| $113 | 17d | 31 Jul 2026 | $5.15 | 5/5 | $4,544 | $4,509 | 72% | 79% | +$1,669 | -$0 | 0.0% | $732 (vs do-nothing +$225) |
| $109 | 6d | 20 Jul 2026 | $1.84 | 5/5 | $4,600 | $4,564 | 72% | 77% | +$157 | -$3,064 | 21.1% | $-2,923 (vs do-nothing $-3,430) |
| $112 | 10d | 24 Jul 2026 | $4.20 | 4/5 | $5,040 | $6,114 | 72% | 78% | +$1,529 | -$307 | 2.1% | $-93 (vs do-nothing $-600) |
| $109 | 8d | 22 Jul 2026 | $2.50 | 5/5 | $4,688 | $4,652 | 72% | 78% | +$1,222 | -$2,734 | 18.9% | $-2,593 (vs do-nothing $-3,100) |
| $107 | 3d | 17 Jul 2026 | $2.15 | 2/5 | $4,300 | $7,594 | 72% | 79% | +$1,861 | -$1,564 | 10.8% | $-1,203 (vs do-nothing $-1,710) |
| $112 | 17d | 31 Jul 2026 | $5.45 | 5/5 | $4,809 | $4,773 | 71% | 78% | +$1,703 | -$0 | 0.0% | $382 (vs do-nothing $-125) |
| $111 | 10d | 24 Jul 2026 | $4.55 | 3/5 | $4,095 | $6,279 | 70% | 78% | +$1,229 | -$425 | 2.9% | $-138 (vs do-nothing $-645) |
| $111 | 13d | 27 Jul 2026 | $4.10 | 5/5 | $4,731 | $4,695 | 70% | 77% | +$600 | -$934 | 6.4% | $-793 (vs do-nothing $-1,300) |
| $108 | 6d | 20 Jul 2026 | $2.21 | 4/5 | $4,420 | $5,494 | 69% | 76% | +$333 | -$2,703 | 18.6% | $-2,489 (vs do-nothing $-2,996) |
| $111 | 17d | 31 Jul 2026 | $5.75 | 4/5 | $4,059 | $5,133 | 69% | 78% | +$1,377 | -$87 | 0.6% | $127 (vs do-nothing $-380) |
| $108 | 8d | 22 Jul 2026 | $2.77 | 4/5 | $4,155 | $5,229 | 69% | 77% | +$979 | -$2,479 | 17.1% | $-2,265 (vs do-nothing $-2,772) |
| $110 | 10d | 24 Jul 2026 | $4.90 | 3/5 | $4,410 | $6,594 | 69% | 77% | +$1,293 | -$620 | 4.3% | $-333 (vs do-nothing $-840) |
| $110 | 13d | 27 Jul 2026 | $5.15 | 4/5 | $4,754 | $5,828 | 68% | 76% | +$1,182 | -$727 | 5.0% | $-513 (vs do-nothing $-1,020) |
| $106 | 3d | 17 Jul 2026 | $2.48 | 2/5 | $4,960 | $8,254 | 68% | 77% | +$1,965 | -$1,698 | 11.7% | $-1,337 (vs do-nothing $-1,844) |
| $110 | 17d | 31 Jul 2026 | $6.20 | 4/5 | $4,376 | $5,451 | 68% | 77% | +$1,484 | -$307 | 2.1% | $-93 (vs do-nothing $-600) |
| $109 | 10d | 24 Jul 2026 | $5.15 | 3/5 | $4,635 | $6,819 | 67% | 76% | +$1,249 | -$845 | 5.8% | $-558 (vs do-nothing $-1,065) |
| $107 | 6d | 20 Jul 2026 | $2.36 | 4/5 | $4,720 | $5,794 | 67% | 74% | +$39 | -$3,043 | 21.0% | $-2,829 (vs do-nothing $-3,336) |
| $107 | 8d | 22 Jul 2026 | $3.05 | 4/5 | $4,575 | $5,649 | 66% | 75% | +$948 | -$2,767 | 19.1% | $-2,553 (vs do-nothing $-3,060) |
| $109 | 13d | 27 Jul 2026 | $4.70 | 4/5 | $4,338 | $5,413 | 66% | 75% | +$482 | -$1,307 | 9.0% | $-1,093 (vs do-nothing $-1,600) |
| $109 | 17d | 31 Jul 2026 | $6.30 | 4/5 | $4,447 | $5,522 | 66% | 75% | +$974 | -$667 | 4.6% | $-453 (vs do-nothing $-960) |
| $108 | 10d | 24 Jul 2026 | $5.50 | 3/5 | $4,950 | $7,134 | 65% | 75% | +$1,276 | -$1,040 | 7.2% | $-753 (vs do-nothing $-1,260) |
| $108 | 13d | 27 Jul 2026 | $5.10 | 4/5 | $4,708 | $5,782 | 65% | 75% | +$548 | -$1,547 | 10.7% | $-1,333 (vs do-nothing $-1,840) |
| $108 | 17d | 31 Jul 2026 | $6.55 | 4/5 | $4,624 | $5,698 | 64% | 74% | +$913 | -$967 | 6.7% | $-753 (vs do-nothing $-1,260) |
| $106 | 6d | 20 Jul 2026 | $2.70 | 3/5 | $4,050 | $6,234 | 64% | 72% | +$46 | -$2,480 | 17.1% | $-2,193 (vs do-nothing $-2,700) |
| $106 | 8d | 22 Jul 2026 | $3.45 | 4/5 | $5,175 | $6,249 | 64% | 74% | +$1,049 | -$3,007 | 20.7% | $-2,793 (vs do-nothing $-3,300) |
| $105 | 3d | 17 Jul 2026 | $2.83 | 2/5 | $5,660 | $8,954 | 64% | 75% | +$2,013 | -$1,828 | 12.6% | $-1,467 (vs do-nothing $-1,974) |
| $107 | 10d | 24 Jul 2026 | $5.85 | 3/5 | $5,265 | $7,449 | 63% | 74% | +$1,282 | -$1,235 | 8.5% | $-948 (vs do-nothing $-1,455) |
| $107 | 13d | 27 Jul 2026 | $5.25 | 4/5 | $4,846 | $5,921 | 63% | 73% | +$365 | -$1,887 | 13.0% | $-1,673 (vs do-nothing $-2,180) |
| $107 | 17d | 31 Jul 2026 | $7.00 | 4/5 | $4,941 | $6,016 | 62% | 73% | +$978 | -$1,187 | 8.2% | $-973 (vs do-nothing $-1,480) |
| $106 | 10d | 24 Jul 2026 | $6.20 | 3/5 | $5,580 | $7,764 | 62% | 75% | +$2,112 | -$1,430 | 9.9% | $-1,143 (vs do-nothing $-1,650) |
| $106 | 13d | 27 Jul 2026 | $5.90 | 3/5 | $4,085 | $6,269 | 61% | 72% | +$468 | -$1,520 | 10.5% | $-1,233 (vs do-nothing $-1,740) |
| $105 | 6d | 20 Jul 2026 | $3.30 | 3/5 | $4,950 | $7,134 | 61% | 71% | +$402 | -$2,600 | 17.9% | $-2,313 (vs do-nothing $-2,820) |
| $105 | 8d | 22 Jul 2026 | $3.70 | 3/5 | $4,162 | $6,347 | 61% | 72% | +$654 | -$2,480 | 17.1% | $-2,193 (vs do-nothing $-2,700) |
| $106 | 17d | 31 Jul 2026 | $7.40 | 3/5 | $3,918 | $6,102 | 61% | 72% | +$746 | -$1,070 | 7.4% | $-783 (vs do-nothing $-1,290) |
| $105 | 10d | 24 Jul 2026 | $6.65 | 2/5 | $3,990 | $7,284 | 60% | 74% | +$1,449 | -$1,064 | 7.3% | $-703 (vs do-nothing $-1,210) |
| $104 | 3d | 17 Jul 2026 | $3.20 | 2/5 | $6,400 | $9,694 | 59% | 73% | +$2,001 | -$1,954 | 13.5% | $-1,593 (vs do-nothing $-2,100) |
| $105 | 13d | 27 Jul 2026 | $6.75 | 3/5 | $4,673 | $6,858 | 59% | 71% | +$785 | -$1,565 | 10.8% | $-1,278 (vs do-nothing $-1,785) |
| $105 | 17d | 31 Jul 2026 | $7.80 | 3/5 | $4,129 | $6,314 | 59% | 71% | +$748 | -$1,250 | 8.6% | $-963 (vs do-nothing $-1,470) |
| $104 | 6d | 20 Jul 2026 | $3.50 | 3/5 | $5,250 | $7,434 | 58% | 69% | +$105 | -$2,840 | 19.6% | $-2,553 (vs do-nothing $-3,060) |
| $104 | 8d | 22 Jul 2026 | $4.20 | 3/5 | $4,725 | $6,909 | 58% | 71% | +$762 | -$2,630 | 18.1% | $-2,343 (vs do-nothing $-2,850) |
| $104 | 17d | 31 Jul 2026 | $8.30 | 3/5 | $4,394 | $6,579 | 57% | 71% | +$792 | -$1,400 | 9.7% | $-1,113 (vs do-nothing $-1,620) |
| $104 | 10d | 24 Jul 2026 | $7.15 | 2/5 | $4,290 | $7,584 | 57% | 73% | +$1,502 | -$1,164 | 8.0% | $-803 (vs do-nothing $-1,310) |
| $103 | 17d | 31 Jul 2026 | $8.65 | 3/5 | $4,579 | $6,764 | 56% | 70% | +$745 | -$1,595 | 11.0% | $-1,308 (vs do-nothing $-1,815) |
| $103 | 3d | 17 Jul 2026 | $3.65 | 2/5 | $7,300 | $10,594 | 55% | 71% | +$2,043 | -$2,064 | 14.2% | $-1,703 (vs do-nothing $-2,210) |
| $103 | 10d | 24 Jul 2026 | $7.55 | 2/5 | $4,530 | $7,824 | 55% | 72% | +$1,479 | -$1,284 | 8.9% | $-923 (vs do-nothing $-1,430) |
| $103 | 8d | 22 Jul 2026 | $5.00 | 3/5 | $5,625 | $7,809 | 55% | 70% | +$1,166 | -$2,690 | 18.6% | $-2,403 (vs do-nothing $-2,910) |
| $103 | 6d | 20 Jul 2026 | $4.15 | 2/5 | $4,150 | $7,444 | 55% | 67% | +$285 | -$1,964 | 13.5% | $-1,603 (vs do-nothing $-2,110) |
| $102 | 17d | 31 Jul 2026 | $9.10 | 3/5 | $4,818 | $7,002 | 54% | 69% | +$740 | -$1,760 | 12.1% | $-1,473 (vs do-nothing $-1,980) |
| $102 | 10d | 24 Jul 2026 | $7.95 | 2/5 | $4,770 | $8,064 | 52% | 71% | +$1,439 | -$1,404 | 9.7% | $-1,043 (vs do-nothing $-1,550) |
| $101 | 17d | 31 Jul 2026 | $9.65 | 3/5 | $5,109 | $7,293 | 52% | 68% | +$777 | -$1,895 | 13.1% | $-1,608 (vs do-nothing $-2,115) |
| $102 | 8d | 22 Jul 2026 | $5.00 | 3/5 | $5,625 | $7,809 | 52% | 68% | +$628 | -$2,990 | 20.6% | $-2,703 (vs do-nothing $-3,210) |
| $102 | 6d | 20 Jul 2026 | $4.50 | 2/5 | $4,500 | $7,794 | 51% | 66% | +$163 | -$2,094 | 14.4% | $-1,733 (vs do-nothing $-2,240) |
| $102 | 3d | 17 Jul 2026 | $4.15 | 1/5 | $4,150 | $8,554 | 50% | 69% | +$1,038 | -$1,082 | 7.5% | $-648 (vs do-nothing $-1,155) |
| $101 | 10d | 24 Jul 2026 | $8.45 | 2/5 | $5,070 | $8,364 | 50% | 70% | +$1,440 | -$1,504 | 10.4% | $-1,143 (vs do-nothing $-1,650) |
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.