5 contracts (500 sh) | BE SS: $114.00 | CC-SS: $116.43 (banked floor $114.02) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $47,000 | (ND $29.00 + SW $65) x 500 |
| Normal income ref | $8,596/mo | 95% ann ROI on ML |
| Hedge rolling cost | $36/mo | |
| Unrealized P&L | $-4,885 | 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 |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$117 | 20 Jul 2026 | 4d left | +$0.88/sh | +$442 cycle +$1,077 [+$217…+$620] · 93% credit | 69% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$129 | 31 Jul 2026 | 16d left | +$1.81/sh | +$903 cycle +$1,538 [+$83…+$978] · 78% credit | 78% surv 72% |
| Up-and-out for even (raise the cap, free) | ~$118 | 20 Jul 2026 | 4d left | +$0.36/sh | +$182 cycle +$817 [-$133…+$323] · 57% credit | 71% surv 56% |
| Max even-money escape in the band | ~$135 | 31 Jul 2026 | 16d left | +$0.34/sh | +$170 cycle +$805 [-$861…+$191] · 35% credit | 82% surv 78% |
| Safety roll (pay small debit, max POP) | ~$143 | 31 Jul 2026 | 16d left | -$1.24/sh | -$622 cycle +$13 [-$1,888…-$650] | 87% surv 85% |
| budget: banked $635 debit $622 (98% used ≈ 0.4 wk of income) → whole cycle still +$13 cash · rolled 5 ct earn ≈ $2,220/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) | ~$120 | 20 Jul 2026 | 4d left | +$0.84/sh | +$421 cycle +$846 [+$255…+$631] · 92% credit | 69% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$132 | 31 Jul 2026 | 16d left | +$1.84/sh | +$918 cycle +$1,343 [+$175…+$1,081] · 79% credit | 78% surv 71% |
| Up-and-out for even (raise the cap, free) | ~$121 | 20 Jul 2026 | 4d left | +$0.32/sh | +$161 cycle +$586 [-$85…+$341] · 64% credit | 70% surv 55% |
| Max even-money escape in the band | ~$138 | 31 Jul 2026 | 16d left | +$0.36/sh | +$178 cycle +$603 [-$760…+$284] · 42% credit | 82% surv 78% |
| Safety roll (pay small debit, max POP) | ~$143 | 31 Jul 2026 | 16d left | -$0.46/sh | -$230 cycle +$195 [-$1,278…-$148] · 17% credit | 85% surv 83% |
| budget: banked $425 debit $230 (54% used ≈ 0.2 wk of income) → whole cycle still +$195 cash · rolled 5 ct earn ≈ $3,041/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) | ~$133 | 20 Jul 2026 | 4d left | +$0.62/sh | +$310 cycle +$355 | 69% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$134 | 20 Jul 2026 | 4d left | +$0.10/sh | +$48 cycle +$93 | 70% surv 55% |
| Max even-money escape in the band | ~$151 | 31 Jul 2026 | 16d left | +$0.37/sh | +$186 cycle +$231 | 81% surv 77% |
| Safety roll (pay small debit, max POP) | ~$153 | 31 Jul 2026 | 16d left | -$0.06/sh | -$29 cycle +$16 | 83% surv 79% |
| budget: banked $45 debit $29 (64% used ≈ 0.3 wk of income) → whole cycle still +$16 cash · rolled 5 ct earn ≈ $3,795/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 3-45 DTE band (7 expiries scanned, 86 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: 1.060 (IBKR) | Recovery@SS: +$4,969 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $1,746
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $119 | 3d | 17 Jul 2026 | $0.96 | 5/5 | $4,800 | $4,764 | 88% | 90% | +$2,894 | -$0 | 0.0% | $564 (vs do-nothing $-1,182) |
| $118 | 3d | 17 Jul 2026 | $1.11 | 4/5 | $4,440 | $6,129 | 86% | 88% | +$2,541 | -$0 | 0.0% | $861 (vs do-nothing $-886) |
| $117 | 3d | 17 Jul 2026 | $1.27 | 4/5 | $5,080 | $6,769 | 84% | 87% | +$2,729 | -$0 | 0.0% | $925 (vs do-nothing $-822) |
| $116 | 3d | 17 Jul 2026 | $1.47 | 3/5 | $4,410 | $7,824 | 82% | 85% | +$2,242 | -$0 | 0.0% | $1,062 (vs do-nothing $-684) |
| $125 | 10d | 24 Jul 2026 | $2.95 | 5/5 | $4,425 | $4,389 | 81% | 85% | +$1,743 | -$0 | 0.0% | $1,559 (vs do-nothing $-187) |
| $124 | 10d | 24 Jul 2026 | $3.00 | 5/5 | $4,500 | $4,464 | 80% | 84% | +$1,560 | -$0 | 0.0% | $1,584 (vs do-nothing $-162) |
| $115 | 3d | 17 Jul 2026 | $1.71 | 3/5 | $5,130 | $8,544 | 79% | 83% | +$2,483 | -$0 | 0.0% | $834 (vs do-nothing $-912) |
| $123 | 10d | 24 Jul 2026 | $3.20 | 5/5 | $4,800 | $4,764 | 79% | 83% | +$1,640 | -$0 | 0.0% | $1,684 (vs do-nothing $-62) |
| $122 | 10d | 24 Jul 2026 | $3.45 | 5/5 | $5,175 | $5,139 | 78% | 82% | +$1,748 | -$0 | 0.0% | $1,809 (vs do-nothing +$63) |
| $121 | 10d | 24 Jul 2026 | $3.70 | 4/5 | $4,440 | $6,129 | 77% | 81% | +$1,469 | -$0 | 0.0% | $1,897 (vs do-nothing +$150) |
| $115 | 6d | 20 Jul 2026 | $2.06 | 5/5 | $5,150 | $5,114 | 77% | 82% | +$2,092 | -$0 | 0.0% | $401 (vs do-nothing $-1,345) |
| $114 | 3d | 17 Jul 2026 | $1.95 | 3/5 | $5,850 | $9,264 | 76% | 82% | +$2,640 | -$143 | 1.0% | $606 (vs do-nothing $-1,140) |
| $120 | 10d | 24 Jul 2026 | $4.10 | 4/5 | $4,920 | $6,609 | 75% | 81% | +$1,703 | -$0 | 0.0% | $2,057 (vs do-nothing +$310) |
Showing the 60 next-safest rows of 73.
| 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 | 6d | 20 Jul 2026 | $2.32 | 4/5 | $4,640 | $6,329 | 74% | 80% | +$1,771 | -$42 | 0.3% | $374 (vs do-nothing $-1,372) |
| $119 | 10d | 24 Jul 2026 | $4.25 | 4/5 | $5,100 | $6,789 | 74% | 80% | +$1,619 | -$0 | 0.0% | $2,117 (vs do-nothing +$370) |
| $113 | 3d | 17 Jul 2026 | $2.22 | 2/5 | $4,440 | $9,579 | 73% | 80% | +$1,862 | -$241 | 1.7% | $840 (vs do-nothing $-906) |
| $120 | 17d | 31 Jul 2026 | $5.15 | 5/5 | $4,544 | $4,509 | 73% | 79% | +$1,378 | -$0 | 0.0% | $2,659 (vs do-nothing +$913) |
| $118 | 10d | 24 Jul 2026 | $4.50 | 4/5 | $5,400 | $7,089 | 73% | 79% | +$1,636 | -$0 | 0.0% | $2,217 (vs do-nothing +$470) |
| $118 | 13d | 27 Jul 2026 | $4.40 | 5/5 | $5,077 | $5,041 | 72% | 79% | +$1,342 | -$0 | 0.0% | $2,284 (vs do-nothing +$538) |
| $119 | 17d | 31 Jul 2026 | $5.40 | 5/5 | $4,765 | $4,729 | 72% | 79% | +$1,385 | -$0 | 0.0% | $2,784 (vs do-nothing +$1,038) |
| $117 | 10d | 24 Jul 2026 | $4.75 | 4/5 | $5,700 | $7,389 | 71% | 78% | +$1,634 | -$0 | 0.0% | $2,317 (vs do-nothing +$570) |
| $118 | 17d | 31 Jul 2026 | $5.35 | 5/5 | $4,721 | $4,685 | 71% | 78% | +$1,115 | -$0 | 0.0% | $2,759 (vs do-nothing +$1,013) |
| $115 | 8d | 22 Jul 2026 | $2.53 | 5/5 | $4,744 | $4,708 | 71% | 76% | $-168 | -$0 | 0.0% | $636 (vs do-nothing $-1,110) |
| $112 | 3d | 17 Jul 2026 | $2.53 | 2/5 | $5,060 | $10,199 | 70% | 78% | +$1,975 | -$379 | 2.6% | $702 (vs do-nothing $-1,044) |
| $116 | 10d | 24 Jul 2026 | $5.05 | 3/5 | $4,545 | $7,959 | 70% | 77% | +$1,253 | -$0 | 0.0% | $2,136 (vs do-nothing +$390) |
| $117 | 17d | 31 Jul 2026 | $6.00 | 5/5 | $5,294 | $5,259 | 70% | 77% | +$1,449 | -$0 | 0.0% | $3,084 (vs do-nothing +$1,338) |
| $112 | 6d | 20 Jul 2026 | $2.76 | 4/5 | $5,520 | $7,209 | 68% | 77% | +$1,622 | -$666 | 4.6% | $-250 (vs do-nothing $-1,996) |
| $116 | 17d | 31 Jul 2026 | $6.05 | 5/5 | $5,338 | $5,303 | 68% | 76% | +$1,217 | -$0 | 0.0% | $2,896 (vs do-nothing +$1,150) |
| $115 | 10d | 24 Jul 2026 | $5.35 | 3/5 | $4,815 | $8,229 | 68% | 76% | +$1,264 | -$0 | 0.0% | $1,926 (vs do-nothing +$180) |
| $115 | 13d | 27 Jul 2026 | $5.35 | 4/5 | $4,938 | $6,628 | 68% | 76% | +$1,173 | -$0 | 0.0% | $1,986 (vs do-nothing +$240) |
| $111 | 3d | 17 Jul 2026 | $2.86 | 2/5 | $5,720 | $10,859 | 67% | 76% | +$2,054 | -$513 | 3.5% | $568 (vs do-nothing $-1,178) |
| $115 | 17d | 31 Jul 2026 | $6.65 | 4/5 | $4,694 | $6,384 | 67% | 76% | +$1,201 | -$0 | 0.0% | $2,506 (vs do-nothing +$760) |
| $113 | 8d | 22 Jul 2026 | $2.56 | 5/5 | $4,800 | $4,764 | 67% | 73% | $-1,205 | -$433 | 3.0% | $-349 (vs do-nothing $-2,095) |
| $114 | 10d | 24 Jul 2026 | $5.75 | 3/5 | $5,175 | $8,589 | 66% | 75% | +$1,348 | -$0 | 0.0% | $1,746 (vs do-nothing +$0) |
| $114 | 13d | 27 Jul 2026 | $5.60 | 4/5 | $5,169 | $6,859 | 66% | 76% | +$1,112 | -$0 | 0.0% | $1,686 (vs do-nothing $-60) |
| $114 | 17d | 31 Jul 2026 | $6.65 | 4/5 | $4,694 | $6,384 | 65% | 75% | +$975 | -$0 | 0.0% | $2,106 (vs do-nothing +$360) |
| $111 | 6d | 20 Jul 2026 | $2.41 | 4/5 | $4,820 | $6,509 | 65% | 74% | +$306 | -$1,206 | 8.3% | $-790 (vs do-nothing $-2,536) |
| $113 | 10d | 24 Jul 2026 | $6.05 | 3/5 | $5,445 | $8,859 | 65% | 74% | +$1,324 | -$0 | 0.0% | $1,536 (vs do-nothing $-210) |
| $113 | 13d | 27 Jul 2026 | $5.95 | 4/5 | $5,492 | $7,182 | 65% | 75% | +$1,125 | -$0 | 0.0% | $1,426 (vs do-nothing $-320) |
| $112 | 8d | 22 Jul 2026 | $3.00 | 4/5 | $4,500 | $6,189 | 65% | 72% | $-795 | -$570 | 3.9% | $-154 (vs do-nothing $-1,900) |
| $113 | 17d | 31 Jul 2026 | $7.20 | 4/5 | $5,082 | $6,772 | 64% | 74% | +$1,125 | -$0 | 0.0% | $1,926 (vs do-nothing +$180) |
| $110 | 3d | 17 Jul 2026 | $3.20 | 2/5 | $6,400 | $11,539 | 63% | 74% | +$2,073 | -$645 | 4.4% | $436 (vs do-nothing $-1,310) |
| $112 | 10d | 24 Jul 2026 | $6.40 | 3/5 | $5,760 | $9,174 | 63% | 74% | +$1,328 | -$0 | 0.0% | $1,341 (vs do-nothing $-405) |
| $112 | 13d | 27 Jul 2026 | $5.85 | 4/5 | $5,400 | $7,089 | 63% | 74% | +$706 | -$0 | 0.0% | $986 (vs do-nothing $-760) |
| $112 | 17d | 31 Jul 2026 | $7.45 | 4/5 | $5,259 | $6,948 | 62% | 73% | +$1,050 | -$0 | 0.0% | $1,626 (vs do-nothing $-120) |
| $111 | 8d | 22 Jul 2026 | $2.93 | 4/5 | $4,395 | $6,084 | 62% | 70% | $-1,429 | -$998 | 6.9% | $-582 (vs do-nothing $-2,328) |
| $110 | 6d | 20 Jul 2026 | $3.55 | 3/5 | $5,325 | $8,739 | 62% | 73% | +$1,421 | -$863 | 6.0% | $-114 (vs do-nothing $-1,860) |
| $111 | 10d | 24 Jul 2026 | $6.80 | 3/5 | $6,120 | $9,534 | 61% | 73% | +$1,357 | -$0 | 0.0% | $1,161 (vs do-nothing $-585) |
| $111 | 13d | 27 Jul 2026 | $6.70 | 3/5 | $4,638 | $8,053 | 61% | 73% | +$859 | -$0 | 0.0% | $1,131 (vs do-nothing $-615) |
| $111 | 17d | 31 Jul 2026 | $7.75 | 4/5 | $5,471 | $7,160 | 61% | 73% | +$997 | -$0 | 0.0% | $1,346 (vs do-nothing $-400) |
| $110 | 8d | 22 Jul 2026 | $4.00 | 3/5 | $4,500 | $7,914 | 60% | 70% | $-294 | -$728 | 5.0% | $21 (vs do-nothing $-1,725) |
| $109 | 3d | 17 Jul 2026 | $3.55 | 2/5 | $7,100 | $12,239 | 59% | 72% | +$2,028 | -$775 | 5.3% | $306 (vs do-nothing $-1,440) |
| $110 | 10d | 24 Jul 2026 | $7.20 | 2/5 | $4,320 | $9,459 | 59% | 72% | +$911 | -$0 | 0.0% | $1,236 (vs do-nothing $-510) |
| $110 | 13d | 27 Jul 2026 | $7.00 | 3/5 | $4,846 | $8,261 | 59% | 72% | +$793 | -$0 | 0.0% | $921 (vs do-nothing $-825) |
| $110 | 15d | 29 Jul 2026 | $6.15 | 4/5 | $4,920 | $6,609 | 59% | 72% | $-107 | -$110 | 0.8% | $306 (vs do-nothing $-1,440) |
| $110 | 17d | 31 Jul 2026 | $8.50 | 3/5 | $4,500 | $7,914 | 59% | 72% | +$937 | -$0 | 0.0% | $1,371 (vs do-nothing $-375) |
| $109 | 6d | 20 Jul 2026 | $4.00 | 3/5 | $6,000 | $9,414 | 59% | 72% | +$1,519 | -$1,028 | 7.1% | $-279 (vs do-nothing $-2,025) |
| $109 | 8d | 22 Jul 2026 | $4.10 | 3/5 | $4,612 | $8,027 | 58% | 69% | $-637 | -$998 | 6.9% | $-249 (vs do-nothing $-1,995) |
| $109 | 17d | 31 Jul 2026 | $8.65 | 3/5 | $4,579 | $7,994 | 58% | 71% | +$767 | -$0 | 0.0% | $1,116 (vs do-nothing $-630) |
| $109 | 13d | 27 Jul 2026 | $7.90 | 3/5 | $5,469 | $8,884 | 58% | 72% | +$1,186 | -$0 | 0.0% | $891 (vs do-nothing $-855) |
| $109 | 10d | 24 Jul 2026 | $7.65 | 2/5 | $4,590 | $9,729 | 58% | 71% | +$934 | -$0 | 0.0% | $1,126 (vs do-nothing $-620) |
| $108 | 17d | 31 Jul 2026 | $9.30 | 3/5 | $4,924 | $8,338 | 56% | 70% | +$881 | -$0 | 0.0% | $1,011 (vs do-nothing $-735) |
| $108 | 13d | 27 Jul 2026 | $6.80 | 3/5 | $4,708 | $8,122 | 56% | 70% | +$123 | -$488 | 3.4% | $261 (vs do-nothing $-1,485) |
| $108 | 10d | 24 Jul 2026 | $8.10 | 2/5 | $4,860 | $9,999 | 56% | 70% | +$943 | -$65 | 0.4% | $1,016 (vs do-nothing $-730) |
| $108 | 3d | 17 Jul 2026 | $3.95 | 2/5 | $7,900 | $13,039 | 56% | 70% | +$1,993 | -$895 | 6.2% | $186 (vs do-nothing $-1,560) |
| $108 | 6d | 20 Jul 2026 | $4.45 | 2/5 | $4,450 | $9,589 | 55% | 70% | +$1,038 | -$795 | 5.5% | $286 (vs do-nothing $-1,460) |
| $108 | 8d | 22 Jul 2026 | $4.10 | 3/5 | $4,612 | $8,027 | 55% | 67% | $-1,125 | -$1,298 | 9.0% | $-549 (vs do-nothing $-2,295) |
| $107 | 17d | 31 Jul 2026 | $9.80 | 3/5 | $5,188 | $8,603 | 54% | 70% | +$937 | -$0 | 0.0% | $861 (vs do-nothing $-885) |
| $107 | 13d | 27 Jul 2026 | $7.50 | 3/5 | $5,192 | $8,607 | 54% | 69% | +$292 | -$578 | 4.0% | $171 (vs do-nothing $-1,575) |
| $107 | 10d | 24 Jul 2026 | $8.55 | 2/5 | $5,130 | $10,269 | 54% | 69% | +$939 | -$175 | 1.2% | $906 (vs do-nothing $-840) |
| $107 | 8d | 22 Jul 2026 | $5.35 | 3/5 | $6,019 | $9,433 | 53% | 67% | $-237 | -$1,223 | 8.4% | $-474 (vs do-nothing $-2,220) |
| $106 | 17d | 31 Jul 2026 | $10.25 | 3/5 | $5,426 | $8,841 | 53% | 69% | +$839 | -$53 | 0.4% | $696 (vs do-nothing $-1,050) |
| $107 | 6d | 20 Jul 2026 | $5.00 | 2/5 | $5,000 | $10,139 | 52% | 69% | +$1,121 | -$885 | 6.1% | $196 (vs do-nothing $-1,550) |
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.