5 contracts (500 sh) | BE SS: $114.00 | CC-SS: $113.75 (banked floor $109.80) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $47,000 | (ND $29.00 + SW $65) x 500 |
| Normal income ref | $1,546/mo | 95% ann ROI on ML |
| Hedge rolling cost | $51/mo | |
| Unrealized P&L | $-13,135 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 5x $110C 31 Jul 2026 | U13190865 | $1.30 | $648 | 2026-07-27 |
| 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 |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$116 | 3 Aug 2026 | 4d left | +$0.15/sh | +$77 cycle +$102 | 74% surv 52% |
| Max even-money escape in the band | ~$127 | 21 Aug 2026 | 22d left | +$0.13/sh | +$65 cycle +$90 | 80% surv 73% |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$117 | 3 Aug 2026 | 4d left | +$0.12/sh | +$61 cycle +$81 | 74% surv 52% |
| Max even-money escape in the band | ~$128 | 21 Aug 2026 | 22d left | +$0.10/sh | +$52 cycle +$72 | 80% surv 73% |
Every eligible strike x expiry in the 3-45 DTE band (7 expiries scanned, 167 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: 1.063 (IBKR) | Recovery@SS: +$13,369 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $110 | 3d | 31 Jul 2026 | $0.20 | 4/5 | $800 | $917 | 99% | 99% | +$764 | -$1,421 | 9.8% | $-1,131 (vs do-nothing $-1,645) |
| $109 | 3d | 31 Jul 2026 | $0.24 | 4/5 | $960 | $1,077 | 99% | 99% | +$913 | -$1,805 | 12.4% | $-1,515 (vs do-nothing $-2,029) |
| $108 | 3d | 31 Jul 2026 | $0.28 | 3/5 | $840 | $1,125 | 98% | 99% | +$793 | -$1,642 | 11.3% | $-1,296 (vs do-nothing $-1,810) |
| $107 | 3d | 31 Jul 2026 | $0.32 | 3/5 | $960 | $1,245 | 98% | 98% | +$897 | -$1,930 | 13.3% | $-1,584 (vs do-nothing $-2,098) |
| $106 | 3d | 31 Jul 2026 | $0.39 | 2/5 | $780 | $1,233 | 98% | 98% | +$724 | -$1,473 | 10.2% | $-1,071 (vs do-nothing $-1,585) |
| $115 | 10d | 7 Aug 2026 | $0.52 | 5/5 | $780 | $729 | 97% | 97% | +$683 | -$0 | 0.0% | $494 (vs do-nothing $-20) |
| $105 | 3d | 31 Jul 2026 | $0.47 | 2/5 | $940 | $1,393 | 97% | 97% | +$864 | -$1,657 | 11.4% | $-1,255 (vs do-nothing $-1,769) |
| $114 | 10d | 7 Aug 2026 | $0.56 | 5/5 | $840 | $789 | 97% | 97% | +$722 | -$0 | 0.0% | $514 (vs do-nothing +$0) |
| $108 | 6d | 3 Aug 2026 | $0.36 | 5/5 | $900 | $849 | 97% | 97% | +$746 | -$2,696 | 18.6% | $-2,463 (vs do-nothing $-2,976) |
| $104 | 3d | 31 Jul 2026 | $0.55 | 2/5 | $1,100 | $1,553 | 96% | 97% | +$997 | -$1,841 | 12.7% | $-1,439 (vs do-nothing $-1,953) |
| $112 | 8d | 5 Aug 2026 | $0.42 | 5/5 | $788 | $737 | 96% | 97% | +$620 | -$666 | 4.6% | $-433 (vs do-nothing $-946) |
| $113 | 10d | 7 Aug 2026 | $0.64 | 5/5 | $960 | $909 | 96% | 97% | +$816 | -$56 | 0.4% | $177 (vs do-nothing $-336) |
| $107 | 6d | 3 Aug 2026 | $0.42 | 4/5 | $840 | $957 | 96% | 96% | +$686 | -$2,533 | 17.5% | $-2,243 (vs do-nothing $-2,757) |
Showing the 60 next-safest rows of 154.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $103 | 3d | 31 Jul 2026 | $0.63 | 2/5 | $1,260 | $1,713 | 96% | 96% | +$1,121 | -$2,025 | 14.0% | $-1,623 (vs do-nothing $-2,137) |
| $106 | 6d | 3 Aug 2026 | $0.53 | 3/5 | $795 | $1,080 | 95% | 96% | +$650 | -$2,167 | 14.9% | $-1,821 (vs do-nothing $-2,335) |
| $110 | 8d | 5 Aug 2026 | $0.55 | 4/5 | $825 | $942 | 95% | 96% | +$637 | -$1,281 | 8.8% | $-991 (vs do-nothing $-1,505) |
| $115 | 13d | 10 Aug 2026 | $0.67 | 5/5 | $773 | $722 | 95% | 96% | +$580 | -$0 | 0.0% | $569 (vs do-nothing +$55) |
| $112 | 10d | 7 Aug 2026 | $0.70 | 4/5 | $840 | $957 | 95% | 95% | +$628 | -$421 | 2.9% | $-131 (vs do-nothing $-645) |
| $109 | 8d | 5 Aug 2026 | $0.62 | 4/5 | $930 | $1,047 | 95% | 95% | +$706 | -$1,653 | 11.4% | $-1,363 (vs do-nothing $-1,877) |
| $102 | 3d | 31 Jul 2026 | $0.77 | 2/5 | $1,540 | $1,993 | 95% | 96% | +$1,352 | -$2,197 | 15.1% | $-1,795 (vs do-nothing $-2,309) |
| $105 | 6d | 3 Aug 2026 | $0.59 | 3/5 | $885 | $1,170 | 95% | 95% | +$702 | -$2,449 | 16.9% | $-2,103 (vs do-nothing $-2,617) |
| $110 | 10d | 7 Aug 2026 | $0.94 | 3/5 | $846 | $1,131 | 95% | 95% | +$693 | -$844 | 5.8% | $-498 (vs do-nothing $-1,012) |
| $111 | 10d | 7 Aug 2026 | $0.79 | 4/5 | $948 | $1,065 | 94% | 95% | +$701 | -$785 | 5.4% | $-495 (vs do-nothing $-1,009) |
| $117 | 17d | 14 Aug 2026 | $0.97 | 5/5 | $856 | $805 | 94% | 95% | +$609 | -$0 | 0.0% | $719 (vs do-nothing +$205) |
| $108 | 8d | 5 Aug 2026 | $0.71 | 3/5 | $799 | $1,084 | 94% | 95% | +$599 | -$1,513 | 10.4% | $-1,167 (vs do-nothing $-1,681) |
| $116 | 17d | 14 Aug 2026 | $1.05 | 5/5 | $926 | $876 | 94% | 94% | +$651 | -$0 | 0.0% | $759 (vs do-nothing +$245) |
| $104 | 6d | 3 Aug 2026 | $0.69 | 3/5 | $1,035 | $1,320 | 94% | 94% | +$806 | -$2,719 | 18.8% | $-2,373 (vs do-nothing $-2,887) |
| $101 | 3d | 31 Jul 2026 | $0.93 | 1/5 | $930 | $1,551 | 93% | 95% | +$803 | -$1,182 | 8.2% | $-725 (vs do-nothing $-1,238) |
| $107 | 8d | 5 Aug 2026 | $0.81 | 3/5 | $911 | $1,197 | 93% | 94% | +$673 | -$1,783 | 12.3% | $-1,437 (vs do-nothing $-1,951) |
| $115 | 17d | 14 Aug 2026 | $1.14 | 4/5 | $805 | $922 | 93% | 94% | +$559 | -$0 | 0.0% | $746 (vs do-nothing +$232) |
| $99 | 3d | 31 Jul 2026 | $1.25 | 1/5 | $1,250 | $1,871 | 93% | 95% | +$1,133 | -$1,350 | 9.3% | $-893 (vs do-nothing $-1,406) |
| $109 | 10d | 7 Aug 2026 | $0.97 | 3/5 | $873 | $1,158 | 93% | 94% | +$621 | -$1,135 | 7.8% | $-789 (vs do-nothing $-1,303) |
| $103 | 6d | 3 Aug 2026 | $0.81 | 2/5 | $810 | $1,263 | 92% | 94% | +$618 | -$1,989 | 13.7% | $-1,587 (vs do-nothing $-2,101) |
| $106 | 8d | 5 Aug 2026 | $0.92 | 3/5 | $1,035 | $1,320 | 92% | 93% | +$751 | -$2,050 | 14.1% | $-1,704 (vs do-nothing $-2,218) |
| $110 | 13d | 10 Aug 2026 | $0.76 | 5/5 | $877 | $826 | 92% | 93% | +$495 | -$1,496 | 10.3% | $-1,263 (vs do-nothing $-1,776) |
| $100 | 3d | 31 Jul 2026 | $1.11 | 1/5 | $1,110 | $1,731 | 92% | 94% | +$939 | -$1,264 | 8.7% | $-807 (vs do-nothing $-1,320) |
| $108 | 10d | 7 Aug 2026 | $1.08 | 3/5 | $972 | $1,257 | 92% | 93% | +$679 | -$1,402 | 9.7% | $-1,056 (vs do-nothing $-1,570) |
| $117 | 24d | 21 Aug 2026 | $1.52 | 5/5 | $950 | $899 | 92% | 93% | +$599 | -$0 | 0.0% | $994 (vs do-nothing +$480) |
| $112 | 17d | 14 Aug 2026 | $1.44 | 4/5 | $1,016 | $1,134 | 91% | 92% | +$690 | -$125 | 0.9% | $165 (vs do-nothing $-349) |
| $105 | 8d | 5 Aug 2026 | $1.04 | 2/5 | $780 | $1,233 | 91% | 93% | +$554 | -$1,543 | 10.6% | $-1,141 (vs do-nothing $-1,655) |
| $102 | 6d | 3 Aug 2026 | $0.95 | 2/5 | $950 | $1,403 | 91% | 93% | +$709 | -$2,161 | 14.9% | $-1,759 (vs do-nothing $-2,273) |
| $116 | 24d | 21 Aug 2026 | $1.62 | 4/5 | $810 | $927 | 91% | 92% | +$503 | -$0 | 0.0% | $938 (vs do-nothing +$424) |
| $98 | 3d | 31 Jul 2026 | $1.48 | 1/5 | $1,480 | $2,101 | 91% | 94% | +$1,313 | -$1,427 | 9.8% | $-970 (vs do-nothing $-1,483) |
| $107 | 10d | 7 Aug 2026 | $1.21 | 3/5 | $1,089 | $1,374 | 91% | 92% | +$748 | -$1,663 | 11.5% | $-1,317 (vs do-nothing $-1,831) |
| $111 | 17d | 14 Aug 2026 | $1.56 | 3/5 | $826 | $1,111 | 91% | 92% | +$549 | -$358 | 2.5% | $-12 (vs do-nothing $-526) |
| $115 | 24d | 21 Aug 2026 | $1.77 | 4/5 | $885 | $1,002 | 90% | 92% | +$548 | -$0 | 0.0% | $998 (vs do-nothing +$484) |
| $104 | 8d | 5 Aug 2026 | $1.18 | 2/5 | $885 | $1,338 | 90% | 92% | +$616 | -$1,715 | 11.8% | $-1,313 (vs do-nothing $-1,827) |
| $106 | 10d | 7 Aug 2026 | $1.35 | 2/5 | $810 | $1,263 | 90% | 91% | +$545 | -$1,281 | 8.8% | $-879 (vs do-nothing $-1,393) |
| $114 | 24d | 21 Aug 2026 | $1.86 | 4/5 | $930 | $1,047 | 90% | 91% | +$561 | -$0 | 0.0% | $1,034 (vs do-nothing +$520) |
| $110 | 17d | 14 Aug 2026 | $1.69 | 3/5 | $895 | $1,180 | 90% | 91% | +$581 | -$619 | 4.3% | $-273 (vs do-nothing $-787) |
| $101 | 6d | 3 Aug 2026 | $1.11 | 2/5 | $1,110 | $1,563 | 90% | 92% | +$808 | -$2,329 | 16.1% | $-1,927 (vs do-nothing $-2,441) |
| $113 | 24d | 21 Aug 2026 | $1.99 | 4/5 | $995 | $1,112 | 89% | 91% | +$591 | -$0 | 0.0% | $785 (vs do-nothing +$271) |
| $103 | 8d | 5 Aug 2026 | $1.34 | 2/5 | $1,005 | $1,458 | 89% | 91% | +$684 | -$1,883 | 13.0% | $-1,481 (vs do-nothing $-1,995) |
| $105 | 10d | 7 Aug 2026 | $1.52 | 2/5 | $912 | $1,365 | 89% | 91% | +$604 | -$1,447 | 10.0% | $-1,045 (vs do-nothing $-1,559) |
| $109 | 17d | 14 Aug 2026 | $1.84 | 3/5 | $974 | $1,259 | 89% | 90% | +$615 | -$874 | 6.0% | $-528 (vs do-nothing $-1,042) |
| $97 | 3d | 31 Jul 2026 | $1.81 | 1/5 | $1,810 | $2,431 | 89% | 93% | +$1,574 | -$1,494 | 10.3% | $-1,037 (vs do-nothing $-1,550) |
| $112 | 24d | 21 Aug 2026 | $2.13 | 3/5 | $799 | $1,084 | 88% | 90% | +$467 | -$0 | 0.0% | $459 (vs do-nothing $-55) |
| $102 | 8d | 5 Aug 2026 | $1.52 | 2/5 | $1,140 | $1,593 | 88% | 90% | +$798 | -$2,047 | 14.1% | $-1,645 (vs do-nothing $-2,159) |
| $100 | 6d | 3 Aug 2026 | $1.29 | 2/5 | $1,290 | $1,743 | 88% | 90% | +$913 | -$2,493 | 17.2% | $-2,091 (vs do-nothing $-2,605) |
| $108 | 17d | 14 Aug 2026 | $1.99 | 3/5 | $1,054 | $1,339 | 88% | 90% | +$653 | -$1,129 | 7.8% | $-783 (vs do-nothing $-1,297) |
| $104 | 10d | 7 Aug 2026 | $1.67 | 2/5 | $1,002 | $1,455 | 87% | 90% | +$645 | -$1,617 | 11.1% | $-1,215 (vs do-nothing $-1,729) |
| $111 | 24d | 21 Aug 2026 | $2.29 | 3/5 | $859 | $1,144 | 87% | 89% | +$495 | -$139 | 1.0% | $207 (vs do-nothing $-307) |
| $105 | 13d | 10 Aug 2026 | $1.34 | 3/5 | $928 | $1,213 | 87% | 89% | +$454 | -$2,224 | 15.3% | $-1,878 (vs do-nothing $-2,392) |
| $107 | 17d | 14 Aug 2026 | $2.15 | 3/5 | $1,138 | $1,424 | 87% | 89% | +$690 | -$1,381 | 9.5% | $-1,035 (vs do-nothing $-1,549) |
| $110 | 24d | 21 Aug 2026 | $2.46 | 3/5 | $922 | $1,208 | 87% | 89% | +$524 | -$388 | 2.7% | $-42 (vs do-nothing $-556) |
| $103 | 10d | 7 Aug 2026 | $1.85 | 2/5 | $1,110 | $1,563 | 86% | 89% | +$696 | -$1,781 | 12.3% | $-1,379 (vs do-nothing $-1,893) |
| $99 | 6d | 3 Aug 2026 | $1.51 | 2/5 | $1,510 | $1,963 | 86% | 89% | +$1,042 | -$2,649 | 18.3% | $-2,247 (vs do-nothing $-2,761) |
| $96 | 3d | 31 Jul 2026 | $2.01 | 1/5 | $2,010 | $2,631 | 86% | 91% | +$1,682 | -$1,574 | 10.9% | $-1,117 (vs do-nothing $-1,630) |
| $101 | 8d | 5 Aug 2026 | $1.72 | 2/5 | $1,290 | $1,743 | 86% | 89% | +$836 | -$2,207 | 15.2% | $-1,805 (vs do-nothing $-2,319) |
| $109 | 24d | 21 Aug 2026 | $2.62 | 3/5 | $983 | $1,268 | 86% | 88% | +$546 | -$640 | 4.4% | $-294 (vs do-nothing $-808) |
| $106 | 17d | 14 Aug 2026 | $2.33 | 2/5 | $822 | $1,276 | 86% | 88% | +$489 | -$1,085 | 7.5% | $-683 (vs do-nothing $-1,197) |
| $108 | 24d | 21 Aug 2026 | $2.79 | 3/5 | $1,046 | $1,332 | 85% | 87% | +$568 | -$889 | 6.1% | $-543 (vs do-nothing $-1,057) |
| $102 | 10d | 7 Aug 2026 | $2.07 | 2/5 | $1,242 | $1,695 | 85% | 88% | +$762 | -$1,937 | 13.4% | $-1,535 (vs do-nothing $-2,049) |
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%). Survival, POP and touch use vol x 1.00 (raw implied: the VRP haircut is applied to the premium edge but NOT to risk, because understating the edge costs opportunity while understating breach odds costs capital; the risk-side haircut arms only from the graded ledger). 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.