5 contracts (500 sh) | BE SS: $114.00 | CC-SS: $116.29 (banked floor $112.32) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $47,000 | (ND $29.00 + SW $65) x 500 |
| Normal income ref | $8,942/mo | 95% ann ROI on ML |
| Hedge rolling cost | $65/mo | |
| Unrealized P&L | $-8,110 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$117 | 29 Jul 2026 | 4d left | +$0.96/sh | +$478 cycle +$1,303 [+$87…+$670] · 80% credit | 67% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$126 | 14 Aug 2026 | 20d left | +$1.46/sh | +$729 cycle +$1,554 [-$119…+$1,130] · 69% credit | 75% surv 67% |
| Up-and-out for even (raise the cap, free) | ~$118 | 29 Jul 2026 | 4d left | +$0.35/sh | +$176 cycle +$1,001 [-$317…+$295] · 49% credit | 69% surv 56% |
| Max even-money escape in the band | ~$131 | 14 Aug 2026 | 20d left | +$0.07/sh | +$35 cycle +$860 [-$1,016…+$364] · 33% credit | 79% surv 73% |
| Safety roll (pay small debit, max POP) | ~$139 | 14 Aug 2026 | 20d left | -$1.65/sh | -$823 cycle +$2 [-$2,166…-$585] · 7% credit | 84% surv 81% |
| budget: banked $825 debit $823 (100% used ≈ 0.6 wk of income) → whole cycle still +$2 cash · rolled 5 ct earn ≈ $2,831/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) | ~$122 | 29 Jul 2026 | 4d left | +$0.90/sh | +$448 cycle +$948 [+$172…+$752] · 81% credit | 67% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$133 | 14 Aug 2026 | 20d left | +$0.86/sh | +$431 cycle +$931 [-$255…+$1,018] · 67% credit | 77% surv 70% |
| Up-and-out for even (raise the cap, free) | ~$123 | 29 Jul 2026 | 4d left | +$0.29/sh | +$146 cycle +$646 [-$213…+$396] · 60% credit | 69% surv 56% |
| Max even-money escape in the band | ~$136 | 14 Aug 2026 | 20d left | +$0.03/sh | +$14 cycle +$514 [-$780…+$565] · 45% credit | 79% surv 73% |
| Safety roll (pay small debit, max POP) | ~$140 | 14 Aug 2026 | 20d left | -$0.92/sh | -$460 cycle +$40 [-$1,395…+$39] · 29% credit | 81% surv 77% |
| budget: banked $500 debit $460 (92% used ≈ 0.5 wk of income) → whole cycle still +$40 cash · rolled 5 ct earn ≈ $3,550/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) | ~$125 | 29 Jul 2026 | 4d left | +$0.86/sh | +$428 cycle +$813 [+$155…+$771] · 81% credit | 67% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$136 | 14 Aug 2026 | 20d left | +$0.84/sh | +$418 cycle +$803 [-$179…+$1,048] · 71% credit | 76% surv 69% |
| Up-and-out for even (raise the cap, free) | ~$126 | 29 Jul 2026 | 4d left | +$0.25/sh | +$126 cycle +$511 [-$250…+$440] · 63% credit | 69% surv 56% |
| Max even-money escape in the band | ~$138 | 14 Aug 2026 | 20d left | +$0.26/sh | +$129 cycle +$514 [-$518…+$753] · 56% credit | 78% surv 72% |
| Safety roll (pay small debit, max POP) | ~$141 | 14 Aug 2026 | 20d left | -$0.48/sh | -$240 cycle +$145 [-$980…+$371] · 43% credit | 80% surv 75% |
| budget: banked $385 debit $240 (62% used ≈ 0.4 wk of income) → whole cycle still +$145 cash · rolled 5 ct earn ≈ $3,984/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (7 expiries scanned, 118 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: 1.054 (IBKR) | Recovery@SS: +$8,247 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $568
| 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 | 27 Jul 2026 | $1.26 | 5/5 | $4,725 | $4,660 | 88% | 89% | +$2,136 | -$0 | 0.0% | $767 (vs do-nothing +$200) |
| $119 | 4d | 27 Jul 2026 | $1.35 | 5/5 | $5,062 | $4,997 | 87% | 89% | +$2,129 | -$0 | 0.0% | $812 (vs do-nothing +$245) |
| $118 | 4d | 27 Jul 2026 | $1.50 | 4/5 | $4,500 | $5,294 | 86% | 88% | +$1,847 | -$0 | 0.0% | $823 (vs do-nothing +$256) |
| $119 | 6d | 29 Jul 2026 | $1.81 | 5/5 | $4,525 | $4,460 | 85% | 87% | +$1,785 | -$0 | 0.0% | $1,042 (vs do-nothing +$475) |
| $117 | 4d | 27 Jul 2026 | $1.65 | 4/5 | $4,950 | $5,744 | 85% | 87% | +$1,956 | -$0 | 0.0% | $883 (vs do-nothing +$316) |
| $118 | 6d | 29 Jul 2026 | $1.96 | 5/5 | $4,900 | $4,835 | 84% | 86% | +$1,853 | -$0 | 0.0% | $1,117 (vs do-nothing +$550) |
| $116 | 4d | 27 Jul 2026 | $1.83 | 4/5 | $5,490 | $6,284 | 83% | 86% | +$2,118 | -$0 | 0.0% | $840 (vs do-nothing +$272) |
| $117 | 6d | 29 Jul 2026 | $2.14 | 5/5 | $5,350 | $5,285 | 83% | 85% | +$1,966 | -$0 | 0.0% | $1,207 (vs do-nothing +$640) |
| $115 | 4d | 27 Jul 2026 | $2.00 | 3/5 | $4,500 | $6,153 | 82% | 85% | +$1,658 | -$0 | 0.0% | $523 (vs do-nothing $-45) |
| $118 | 8d | 31 Jul 2026 | $2.54 | 5/5 | $4,762 | $4,697 | 82% | 85% | +$1,638 | -$0 | 0.0% | $1,407 (vs do-nothing +$840) |
| $116 | 6d | 29 Jul 2026 | $2.31 | 4/5 | $4,620 | $5,414 | 81% | 84% | +$1,618 | -$0 | 0.0% | $1,032 (vs do-nothing +$464) |
| $117 | 8d | 31 Jul 2026 | $2.72 | 5/5 | $5,100 | $5,035 | 81% | 84% | +$1,691 | -$0 | 0.0% | $1,497 (vs do-nothing +$930) |
| $114 | 4d | 27 Jul 2026 | $2.19 | 3/5 | $4,928 | $6,580 | 80% | 84% | +$1,740 | -$30 | 0.2% | $280 (vs do-nothing $-288) |
Showing the 60 next-safest rows of 105.
| 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 | 6d | 29 Jul 2026 | $2.52 | 4/5 | $5,040 | $5,834 | 80% | 83% | +$1,716 | -$0 | 0.0% | $716 (vs do-nothing +$148) |
| $116 | 8d | 31 Jul 2026 | $2.90 | 5/5 | $5,438 | $5,372 | 79% | 83% | +$1,721 | -$0 | 0.0% | $1,443 (vs do-nothing +$875) |
| $113 | 4d | 27 Jul 2026 | $2.40 | 3/5 | $5,400 | $7,053 | 79% | 83% | +$1,832 | -$267 | 1.8% | $43 (vs do-nothing $-525) |
| $114 | 6d | 29 Jul 2026 | $2.72 | 4/5 | $5,440 | $6,234 | 79% | 82% | +$1,766 | -$0 | 0.0% | $396 (vs do-nothing $-172) |
| $115 | 8d | 31 Jul 2026 | $3.10 | 4/5 | $4,650 | $5,444 | 78% | 82% | +$1,411 | -$0 | 0.0% | $948 (vs do-nothing +$380) |
| $112 | 4d | 27 Jul 2026 | $2.61 | 3/5 | $5,872 | $7,525 | 77% | 81% | +$1,887 | -$504 | 3.5% | $-194 (vs do-nothing $-762) |
| $113 | 6d | 29 Jul 2026 | $2.94 | 4/5 | $5,880 | $6,674 | 77% | 81% | +$1,824 | -$140 | 1.0% | $84 (vs do-nothing $-484) |
| $114 | 8d | 31 Jul 2026 | $3.35 | 4/5 | $5,025 | $5,819 | 77% | 81% | +$1,501 | -$0 | 0.0% | $648 (vs do-nothing +$80) |
| $111 | 4d | 27 Jul 2026 | $2.85 | 3/5 | $6,412 | $8,065 | 76% | 80% | +$1,970 | -$732 | 5.0% | $-422 (vs do-nothing $-990) |
| $112 | 6d | 29 Jul 2026 | $3.15 | 3/5 | $4,725 | $6,378 | 76% | 80% | +$1,372 | -$342 | 2.4% | $-32 (vs do-nothing $-600) |
| $113 | 11d | 3 Aug 2026 | $3.55 | 5/5 | $4,841 | $4,776 | 75% | 81% | +$1,087 | -$0 | 0.0% | $268 (vs do-nothing $-300) |
| $113 | 8d | 31 Jul 2026 | $3.55 | 4/5 | $5,325 | $6,119 | 75% | 80% | +$1,138 | -$0 | 0.0% | $328 (vs do-nothing $-240) |
| $110 | 4d | 27 Jul 2026 | $3.05 | 2/5 | $4,575 | $7,087 | 74% | 79% | +$1,280 | -$648 | 4.5% | $-252 (vs do-nothing $-820) |
| $111 | 6d | 29 Jul 2026 | $3.40 | 3/5 | $5,100 | $6,753 | 74% | 79% | +$1,309 | -$567 | 3.9% | $-257 (vs do-nothing $-825) |
| $112 | 11d | 3 Aug 2026 | $3.70 | 5/5 | $5,045 | $4,980 | 74% | 79% | +$996 | -$295 | 2.0% | $-157 (vs do-nothing $-725) |
| $112 | 8d | 31 Jul 2026 | $3.80 | 4/5 | $5,700 | $6,494 | 73% | 79% | +$1,163 | -$196 | 1.4% | $28 (vs do-nothing $-540) |
| $113 | 15d | 7 Aug 2026 | $4.70 | 5/5 | $4,700 | $4,635 | 73% | 79% | +$1,217 | -$0 | 0.0% | $843 (vs do-nothing +$275) |
| $114 | 13d | 5 Aug 2026 | $4.00 | 5/5 | $4,615 | $4,550 | 73% | 77% | $-268 | -$0 | 0.0% | $993 (vs do-nothing +$425) |
| $111 | 11d | 3 Aug 2026 | $3.90 | 5/5 | $5,318 | $5,253 | 72% | 78% | +$951 | -$695 | 4.8% | $-557 (vs do-nothing $-1,125) |
| $110 | 6d | 29 Jul 2026 | $3.70 | 3/5 | $5,550 | $7,203 | 72% | 78% | +$1,396 | -$777 | 5.4% | $-467 (vs do-nothing $-1,035) |
| $112 | 15d | 7 Aug 2026 | $4.95 | 5/5 | $4,950 | $4,885 | 72% | 78% | +$1,222 | -$0 | 0.0% | $468 (vs do-nothing $-100) |
| $111 | 8d | 31 Jul 2026 | $4.05 | 3/5 | $4,556 | $6,209 | 72% | 78% | +$873 | -$372 | 2.6% | $-62 (vs do-nothing $-630) |
| $109 | 4d | 27 Jul 2026 | $3.35 | 2/5 | $5,025 | $7,537 | 72% | 78% | +$1,367 | -$788 | 5.4% | $-392 (vs do-nothing $-960) |
| $111 | 15d | 7 Aug 2026 | $5.25 | 5/5 | $5,250 | $5,185 | 71% | 78% | +$1,263 | -$20 | 0.1% | $118 (vs do-nothing $-450) |
| $110 | 11d | 3 Aug 2026 | $4.35 | 4/5 | $4,745 | $5,539 | 71% | 78% | +$980 | -$776 | 5.4% | $-552 (vs do-nothing $-1,120) |
| $110 | 8d | 31 Jul 2026 | $4.30 | 3/5 | $4,838 | $6,490 | 70% | 77% | +$855 | -$597 | 4.1% | $-287 (vs do-nothing $-855) |
| $109 | 6d | 29 Jul 2026 | $3.95 | 3/5 | $5,925 | $7,578 | 70% | 77% | +$1,381 | -$1,002 | 6.9% | $-692 (vs do-nothing $-1,260) |
| $108 | 4d | 27 Jul 2026 | $3.60 | 2/5 | $5,400 | $7,912 | 70% | 77% | +$1,347 | -$938 | 6.5% | $-542 (vs do-nothing $-1,110) |
| $111 | 13d | 5 Aug 2026 | $4.20 | 5/5 | $4,846 | $4,781 | 69% | 76% | $-971 | -$545 | 3.8% | $-407 (vs do-nothing $-975) |
| $110 | 15d | 7 Aug 2026 | $5.55 | 5/5 | $5,550 | $5,485 | 69% | 77% | +$1,288 | -$370 | 2.5% | $-232 (vs do-nothing $-800) |
| $109 | 11d | 3 Aug 2026 | $4.30 | 4/5 | $4,691 | $5,485 | 69% | 76% | +$634 | -$1,196 | 8.2% | $-972 (vs do-nothing $-1,540) |
| $109 | 8d | 31 Jul 2026 | $4.60 | 3/5 | $5,175 | $6,828 | 69% | 76% | +$874 | -$807 | 5.6% | $-497 (vs do-nothing $-1,065) |
| $108 | 6d | 29 Jul 2026 | $4.25 | 3/5 | $6,375 | $8,028 | 69% | 76% | +$1,411 | -$1,212 | 8.4% | $-902 (vs do-nothing $-1,470) |
| $110 | 13d | 5 Aug 2026 | $5.00 | 4/5 | $4,615 | $5,409 | 68% | 74% | $-312 | -$516 | 3.6% | $-292 (vs do-nothing $-860) |
| $109 | 15d | 7 Aug 2026 | $5.85 | 4/5 | $4,680 | $5,474 | 68% | 76% | +$1,038 | -$576 | 4.0% | $-352 (vs do-nothing $-920) |
| $107 | 4d | 27 Jul 2026 | $3.90 | 2/5 | $5,850 | $8,362 | 68% | 76% | +$1,369 | -$1,078 | 7.4% | $-682 (vs do-nothing $-1,250) |
| $108 | 8d | 31 Jul 2026 | $4.90 | 3/5 | $5,512 | $7,165 | 67% | 75% | +$872 | -$1,017 | 7.0% | $-707 (vs do-nothing $-1,275) |
| $109 | 22d | 14 Aug 2026 | $6.85 | 5/5 | $4,670 | $4,605 | 67% | 75% | +$962 | -$220 | 1.5% | $-82 (vs do-nothing $-650) |
| $109 | 13d | 5 Aug 2026 | $4.80 | 5/5 | $5,538 | $5,473 | 67% | 73% | $-981 | -$1,245 | 8.6% | $-1,107 (vs do-nothing $-1,675) |
| $107 | 6d | 29 Jul 2026 | $4.45 | 3/5 | $6,675 | $8,328 | 67% | 75% | +$1,262 | -$1,452 | 10.0% | $-1,142 (vs do-nothing $-1,710) |
| $108 | 15d | 7 Aug 2026 | $6.15 | 4/5 | $4,920 | $5,714 | 66% | 75% | +$1,032 | -$856 | 5.9% | $-632 (vs do-nothing $-1,200) |
| $108 | 11d | 3 Aug 2026 | $4.80 | 4/5 | $5,236 | $6,030 | 66% | 73% | $-526 | -$1,396 | 9.6% | $-1,172 (vs do-nothing $-1,740) |
| $106 | 4d | 27 Jul 2026 | $4.25 | 2/5 | $6,375 | $8,887 | 66% | 74% | +$1,430 | -$1,208 | 8.3% | $-812 (vs do-nothing $-1,380) |
| $108 | 22d | 14 Aug 2026 | $7.25 | 5/5 | $4,943 | $4,878 | 66% | 75% | +$1,018 | -$520 | 3.6% | $-382 (vs do-nothing $-950) |
| $107 | 8d | 31 Jul 2026 | $5.20 | 3/5 | $5,850 | $7,503 | 66% | 74% | +$849 | -$1,227 | 8.5% | $-917 (vs do-nothing $-1,485) |
| $108 | 13d | 5 Aug 2026 | $5.25 | 4/5 | $4,846 | $5,640 | 66% | 73% | $-670 | -$1,216 | 8.4% | $-992 (vs do-nothing $-1,560) |
| $107 | 15d | 7 Aug 2026 | $6.50 | 4/5 | $5,200 | $5,994 | 65% | 74% | +$1,051 | -$1,116 | 7.7% | $-892 (vs do-nothing $-1,460) |
| $106 | 6d | 29 Jul 2026 | $4.90 | 2/5 | $4,900 | $7,412 | 65% | 74% | +$970 | -$1,078 | 7.4% | $-682 (vs do-nothing $-1,250) |
| $107 | 11d | 3 Aug 2026 | $5.00 | 4/5 | $5,455 | $6,248 | 65% | 72% | $-673 | -$1,716 | 11.8% | $-1,492 (vs do-nothing $-2,060) |
| $107 | 22d | 14 Aug 2026 | $7.55 | 5/5 | $5,148 | $5,082 | 64% | 74% | +$994 | -$870 | 6.0% | $-732 (vs do-nothing $-1,300) |
| $107 | 13d | 5 Aug 2026 | $5.60 | 4/5 | $5,169 | $5,963 | 64% | 72% | $-662 | -$1,476 | 10.2% | $-1,252 (vs do-nothing $-1,820) |
| $106 | 8d | 31 Jul 2026 | $5.60 | 3/5 | $6,300 | $7,953 | 64% | 73% | +$916 | -$1,407 | 9.7% | $-1,097 (vs do-nothing $-1,665) |
| $105 | 4d | 27 Jul 2026 | $4.60 | 2/5 | $6,900 | $9,412 | 64% | 73% | +$1,454 | -$1,338 | 9.2% | $-942 (vs do-nothing $-1,510) |
| $106 | 15d | 7 Aug 2026 | $6.85 | 4/5 | $5,480 | $6,274 | 63% | 73% | +$1,056 | -$1,376 | 9.5% | $-1,152 (vs do-nothing $-1,720) |
| $106 | 11d | 3 Aug 2026 | $5.35 | 4/5 | $5,836 | $6,630 | 63% | 71% | $-676 | -$1,976 | 13.6% | $-1,752 (vs do-nothing $-2,320) |
| $106 | 22d | 14 Aug 2026 | $7.80 | 5/5 | $5,318 | $5,253 | 63% | 73% | +$925 | -$1,245 | 8.6% | $-1,107 (vs do-nothing $-1,675) |
| $106 | 13d | 5 Aug 2026 | $5.70 | 4/5 | $5,262 | $6,055 | 63% | 72% | $-900 | -$1,836 | 12.7% | $-1,612 (vs do-nothing $-2,180) |
| $105 | 6d | 29 Jul 2026 | $5.25 | 2/5 | $5,250 | $7,762 | 63% | 73% | +$977 | -$1,208 | 8.3% | $-812 (vs do-nothing $-1,380) |
| $105 | 8d | 31 Jul 2026 | $5.90 | 3/5 | $6,638 | $8,290 | 62% | 72% | +$849 | -$1,617 | 11.2% | $-1,307 (vs do-nothing $-1,875) |
| $105 | 15d | 7 Aug 2026 | $7.25 | 4/5 | $5,800 | $6,594 | 62% | 73% | +$1,086 | -$1,616 | 11.1% | $-1,392 (vs do-nothing $-1,960) |
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.