5 contracts (500 sh) | BE SS: $1028.60 | CC-SS: $1037.72 (banked floor $1,018.96) | IV: HIGH | Accounts: Main:1299
| Max Loss | $419,300 | (ND $148.60 + SW $690) x 500 |
| Normal income ref | $87,635/mo | 95% ann ROI on ML |
| Hedge rolling cost | $677/mo | |
| Unrealized P&L | $-77,385 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 5x $1075C 17 Jul 2026 | U10001299 | $6.00 | $3,000 | 2026-07-14 |
| 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%) | ~$1,107 | 7 Aug 2026 | 18d left | +$8.22/sh | +$4,110 cycle +$11,860 [-$2,501…+$7,574] · 62% credit | 75% surv 66% |
| Roll out (same strike, buy time) | ~$1,040 | 27 Jul 2026 | 7d left | +$1.77/sh | +$885 cycle +$8,635 [-$2,335…+$4,150] · 54% credit | 69% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$1,042 | 27 Jul 2026 | 7d left | +$0.69/sh | +$343 cycle +$8,093 [-$3,022…+$3,442] · 48% credit | 69% surv 53% |
| Max even-money escape in the band | ~$1,127 | 7 Aug 2026 | 18d left | +$0.45/sh | +$227 cycle +$7,977 [-$7,111…+$3,370] · 39% credit | 77% surv 69% |
| Safety roll (pay small debit, max POP) | ~$1,177 | 7 Aug 2026 | 18d left | -$14.43/sh | -$7,216 cycle +$534 [-$16,291…-$4,607] · 12% credit | 81% surv 76% |
| budget: banked $7,750 debit $7,216 (93% used ≈ 1.1 wk of income) → whole cycle still +$534 cash · rolled 5 ct earn ≈ $36,786/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 |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$1,142 | 7 Aug 2026 | 16d left | +$4.51/sh | +$2,254 cycle +$9,155 [-$1,973…+$7,303] · 61% credit | 72% surv 59% |
| Max even-money escape in the band | ~$1,147 | 7 Aug 2026 | 16d left | +$2.20/sh | +$1,099 cycle +$8,001 [-$3,330…+$6,032] · 54% credit | 72% surv 60% |
| Roll out (same strike, buy time) | ~$1,115 | 31 Jul 2026 | 8d left | -$2.19/sh | -$1,095 cycle +$5,807 [-$3,365…+$1,750] · 38% credit | 70% surv 53% |
| Safety roll (pay small debit, max POP) | ~$1,182 | 7 Aug 2026 | 16d left | -$12.57/sh | -$6,286 cycle +$616 [-$12,051…-$2,358] · 19% credit | 75% surv 66% |
| budget: banked $6,902 debit $6,286 (91% used ≈ 1.7 wk of income) → whole cycle still +$616 cash · rolled 5 ct earn ≈ $58,821/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) | ~$1,315 | 22 Jul 2026 | 4d left | +$2.60/sh | +$1,299 cycle +$1,309 | 69% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$1,317 | 22 Jul 2026 | 4d left | +$1.47/sh | +$733 cycle +$743 | 70% surv 52% |
| Max even-money escape in the band | ~$1,467 | 7 Aug 2026 | 20d left | +$1.81/sh | +$905 cycle +$915 | 81% surv 75% |
Every eligible strike x expiry in the 4-45 DTE band (7 expiries scanned, 155 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: 0.900 (fallback) | Recovery@SS: +$67,383 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-4,262
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $970 | 4d | 20 Jul 2026 | $13.15 | 5/5 | $49,312 | $48,635 | 81% | 85% | +$21,993 | -$27,285 | 36.7% | $-37,287 (vs do-nothing $-33,025) |
| $980 | 6d | 22 Jul 2026 | $18.95 | 5/5 | $47,375 | $46,698 | 81% | 85% | +$25,202 | -$19,385 | 26.1% | $-29,387 (vs do-nothing $-25,125) |
| $1000 | 8d | 24 Jul 2026 | $23.95 | 5/5 | $44,906 | $44,229 | 81% | 85% | +$23,059 | -$6,885 | 9.3% | $-16,887 (vs do-nothing $-12,625) |
| $995 | 8d | 24 Jul 2026 | $24.60 | 5/5 | $46,125 | $45,448 | 80% | 84% | +$22,668 | -$9,060 | 12.2% | $-19,062 (vs do-nothing $-14,800) |
| $975 | 6d | 22 Jul 2026 | $19.85 | 5/5 | $49,625 | $48,948 | 80% | 84% | +$25,339 | -$21,435 | 28.8% | $-31,437 (vs do-nothing $-27,175) |
| $990 | 8d | 24 Jul 2026 | $26.80 | 5/5 | $50,250 | $49,573 | 79% | 84% | +$25,081 | -$10,460 | 14.1% | $-20,462 (vs do-nothing $-16,200) |
| $970 | 6d | 22 Jul 2026 | $22.00 | 4/5 | $44,000 | $48,559 | 78% | 84% | +$22,745 | -$18,288 | 24.6% | $-27,142 (vs do-nothing $-22,880) |
| $985 | 8d | 24 Jul 2026 | $27.95 | 5/5 | $52,406 | $51,729 | 78% | 83% | +$26,036 | -$12,385 | 16.7% | $-22,387 (vs do-nothing $-18,125) |
| $965 | 6d | 22 Jul 2026 | $21.95 | 4/5 | $43,900 | $48,459 | 77% | 83% | +$20,676 | -$20,308 | 27.3% | $-29,162 (vs do-nothing $-24,900) |
| $980 | 8d | 24 Jul 2026 | $28.85 | 5/5 | $54,094 | $53,416 | 77% | 82% | +$25,178 | -$14,435 | 19.4% | $-24,437 (vs do-nothing $-20,175) |
| $960 | 6d | 22 Jul 2026 | $24.55 | 4/5 | $49,100 | $53,659 | 76% | 82% | +$23,757 | -$21,268 | 28.6% | $-30,122 (vs do-nothing $-25,860) |
| $975 | 8d | 24 Jul 2026 | $30.15 | 4/5 | $45,225 | $49,784 | 76% | 82% | +$20,458 | -$13,028 | 17.5% | $-21,882 (vs do-nothing $-17,620) |
| $970 | 8d | 24 Jul 2026 | $32.60 | 4/5 | $48,900 | $53,459 | 74% | 81% | +$22,401 | -$14,048 | 18.9% | $-22,902 (vs do-nothing $-18,640) |
Showing the 60 next-safest rows of 142.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $955 | 6d | 22 Jul 2026 | $25.25 | 4/5 | $50,500 | $55,059 | 74% | 81% | +$22,880 | -$22,988 | 30.9% | $-31,842 (vs do-nothing $-27,580) |
| $990 | 15d | 31 Jul 2026 | $44.00 | 5/5 | $44,000 | $43,323 | 73% | 80% | +$16,445 | -$1,860 | 2.5% | $-11,862 (vs do-nothing $-7,600) |
| $965 | 8d | 24 Jul 2026 | $32.85 | 4/5 | $49,275 | $53,834 | 73% | 80% | +$20,946 | -$15,948 | 21.5% | $-24,802 (vs do-nothing $-20,540) |
| $975 | 11d | 27 Jul 2026 | $32.85 | 5/5 | $44,795 | $44,118 | 73% | 80% | +$13,997 | -$14,935 | 20.1% | $-24,937 (vs do-nothing $-20,675) |
| $980 | 13d | 29 Jul 2026 | $38.60 | 5/5 | $44,538 | $43,861 | 73% | 80% | +$15,266 | -$9,560 | 12.9% | $-19,562 (vs do-nothing $-15,300) |
| $950 | 6d | 22 Jul 2026 | $27.70 | 4/5 | $55,400 | $59,959 | 73% | 81% | +$25,339 | -$24,008 | 32.3% | $-32,862 (vs do-nothing $-28,600) |
| $985 | 15d | 31 Jul 2026 | $45.40 | 5/5 | $45,400 | $44,723 | 73% | 80% | +$16,584 | -$3,660 | 4.9% | $-13,662 (vs do-nothing $-9,400) |
| $960 | 8d | 24 Jul 2026 | $36.05 | 4/5 | $54,075 | $58,634 | 72% | 80% | +$24,747 | -$16,668 | 22.4% | $-25,522 (vs do-nothing $-21,260) |
| $970 | 11d | 27 Jul 2026 | $35.00 | 5/5 | $47,727 | $47,050 | 72% | 79% | +$15,240 | -$16,360 | 22.0% | $-26,362 (vs do-nothing $-22,100) |
| $975 | 13d | 29 Jul 2026 | $40.80 | 5/5 | $47,077 | $46,400 | 72% | 79% | +$16,356 | -$10,960 | 14.8% | $-20,962 (vs do-nothing $-16,700) |
| $980 | 15d | 31 Jul 2026 | $46.90 | 5/5 | $46,900 | $46,223 | 72% | 79% | +$16,775 | -$5,410 | 7.3% | $-15,412 (vs do-nothing $-11,150) |
| $945 | 6d | 22 Jul 2026 | $29.40 | 3/5 | $44,100 | $53,895 | 71% | 80% | +$19,595 | -$18,996 | 25.6% | $-26,702 (vs do-nothing $-22,440) |
| $965 | 11d | 27 Jul 2026 | $35.15 | 5/5 | $47,932 | $47,254 | 71% | 78% | +$13,680 | -$18,785 | 25.3% | $-28,787 (vs do-nothing $-24,525) |
| $955 | 8d | 24 Jul 2026 | $36.20 | 4/5 | $54,300 | $58,859 | 71% | 79% | +$23,047 | -$18,608 | 25.0% | $-27,462 (vs do-nothing $-23,200) |
| $970 | 13d | 29 Jul 2026 | $41.95 | 5/5 | $48,404 | $47,727 | 71% | 79% | +$16,176 | -$12,885 | 17.3% | $-22,887 (vs do-nothing $-18,625) |
| $930 | 4d | 20 Jul 2026 | $24.95 | 3/5 | $56,138 | $65,933 | 71% | 80% | +$29,241 | -$24,831 | 33.4% | $-32,537 (vs do-nothing $-28,275) |
| $975 | 15d | 31 Jul 2026 | $49.20 | 5/5 | $49,200 | $48,523 | 71% | 79% | +$17,715 | -$6,760 | 9.1% | $-16,762 (vs do-nothing $-12,500) |
| $952.50 | 8d | 24 Jul 2026 | $37.10 | 4/5 | $55,650 | $60,209 | 71% | 79% | +$23,397 | -$19,248 | 25.9% | $-28,102 (vs do-nothing $-23,840) |
| $935 | 4d | 20 Jul 2026 | $23.25 | 3/5 | $52,312 | $62,108 | 70% | 78% | +$19,580 | -$23,841 | 32.1% | $-31,547 (vs do-nothing $-27,285) |
| $960 | 11d | 27 Jul 2026 | $38.40 | 5/5 | $52,364 | $51,686 | 70% | 78% | +$16,271 | -$19,660 | 26.5% | $-29,662 (vs do-nothing $-25,400) |
| $965 | 13d | 29 Jul 2026 | $42.65 | 5/5 | $49,212 | $48,534 | 70% | 78% | +$15,416 | -$15,035 | 20.2% | $-25,037 (vs do-nothing $-20,775) |
| $970 | 15d | 31 Jul 2026 | $50.50 | 5/5 | $50,500 | $49,823 | 70% | 78% | +$17,604 | -$8,610 | 11.6% | $-18,612 (vs do-nothing $-14,350) |
| $940 | 6d | 22 Jul 2026 | $30.75 | 3/5 | $46,125 | $55,920 | 70% | 79% | +$19,528 | -$20,091 | 27.0% | $-27,797 (vs do-nothing $-23,535) |
| $950 | 8d | 24 Jul 2026 | $39.50 | 3/5 | $44,438 | $54,233 | 70% | 79% | +$18,600 | -$14,466 | 19.5% | $-22,172 (vs do-nothing $-17,910) |
| $947.50 | 8d | 24 Jul 2026 | $39.65 | 3/5 | $44,606 | $54,402 | 69% | 79% | +$18,859 | -$15,171 | 20.4% | $-22,877 (vs do-nothing $-18,615) |
| $960 | 13d | 29 Jul 2026 | $45.40 | 5/5 | $52,385 | $51,707 | 69% | 78% | +$16,961 | -$16,160 | 21.7% | $-26,162 (vs do-nothing $-21,900) |
| $965 | 15d | 31 Jul 2026 | $52.25 | 5/5 | $52,250 | $51,573 | 69% | 78% | +$17,890 | -$10,235 | 13.8% | $-20,237 (vs do-nothing $-15,975) |
| $955 | 11d | 27 Jul 2026 | $40.20 | 4/5 | $43,855 | $48,414 | 69% | 77% | +$13,444 | -$17,008 | 22.9% | $-25,862 (vs do-nothing $-21,600) |
| $925 | 4d | 20 Jul 2026 | $27.00 | 3/5 | $60,750 | $70,545 | 69% | 79% | +$30,721 | -$25,716 | 34.6% | $-33,422 (vs do-nothing $-29,160) |
| $945 | 8d | 24 Jul 2026 | $40.60 | 3/5 | $45,675 | $55,470 | 69% | 78% | +$18,142 | -$15,636 | 21.0% | $-23,342 (vs do-nothing $-19,080) |
| $935 | 6d | 22 Jul 2026 | $33.25 | 3/5 | $49,875 | $59,670 | 68% | 78% | +$21,047 | -$20,841 | 28.0% | $-28,547 (vs do-nothing $-24,285) |
| $960 | 15d | 31 Jul 2026 | $54.00 | 5/5 | $54,000 | $53,323 | 68% | 77% | +$18,123 | -$11,860 | 16.0% | $-21,862 (vs do-nothing $-17,600) |
| $955 | 13d | 29 Jul 2026 | $47.30 | 5/5 | $54,577 | $53,900 | 68% | 77% | +$17,462 | -$17,710 | 23.8% | $-27,712 (vs do-nothing $-23,450) |
| $942.50 | 8d | 24 Jul 2026 | $41.55 | 3/5 | $46,744 | $56,539 | 68% | 78% | +$19,360 | -$16,101 | 21.7% | $-23,807 (vs do-nothing $-19,545) |
| $950 | 11d | 27 Jul 2026 | $41.45 | 4/5 | $45,218 | $49,777 | 68% | 77% | +$13,206 | -$18,508 | 24.9% | $-27,362 (vs do-nothing $-23,100) |
| $965 | 22d | 7 Aug 2026 | $64.65 | 5/5 | $44,080 | $43,402 | 68% | 77% | +$13,447 | -$4,035 | 5.4% | $-14,037 (vs do-nothing $-9,775) |
| $955 | 15d | 31 Jul 2026 | $55.85 | 4/5 | $44,680 | $49,239 | 67% | 77% | +$14,720 | -$10,748 | 14.5% | $-19,602 (vs do-nothing $-15,340) |
| $950 | 13d | 29 Jul 2026 | $48.90 | 4/5 | $45,138 | $49,697 | 67% | 77% | +$14,042 | -$15,528 | 20.9% | $-24,382 (vs do-nothing $-20,120) |
| $940 | 8d | 24 Jul 2026 | $42.55 | 3/5 | $47,869 | $57,664 | 67% | 77% | +$18,554 | -$16,551 | 22.3% | $-24,257 (vs do-nothing $-19,995) |
| $945 | 11d | 27 Jul 2026 | $41.95 | 4/5 | $45,764 | $50,323 | 67% | 76% | +$12,084 | -$20,308 | 27.3% | $-29,162 (vs do-nothing $-24,900) |
| $960 | 22d | 7 Aug 2026 | $66.90 | 5/5 | $45,614 | $44,936 | 67% | 76% | +$13,877 | -$5,410 | 7.3% | $-15,412 (vs do-nothing $-11,150) |
| $952.50 | 15d | 31 Jul 2026 | $56.85 | 4/5 | $45,480 | $50,039 | 67% | 77% | +$14,875 | -$11,348 | 15.3% | $-20,202 (vs do-nothing $-15,940) |
| $930 | 6d | 22 Jul 2026 | $34.55 | 3/5 | $51,825 | $61,620 | 67% | 77% | +$20,624 | -$21,951 | 29.5% | $-29,657 (vs do-nothing $-25,395) |
| $920 | 4d | 20 Jul 2026 | $29.20 | 3/5 | $65,700 | $75,495 | 67% | 78% | +$32,253 | -$26,556 | 35.7% | $-34,262 (vs do-nothing $-30,000) |
| $937.50 | 8d | 24 Jul 2026 | $43.55 | 3/5 | $48,994 | $58,789 | 67% | 77% | +$18,754 | -$17,001 | 22.9% | $-24,707 (vs do-nothing $-20,445) |
| $950 | 15d | 31 Jul 2026 | $57.75 | 4/5 | $46,200 | $50,759 | 66% | 76% | +$14,938 | -$11,988 | 16.1% | $-20,842 (vs do-nothing $-16,580) |
| $940 | 11d | 27 Jul 2026 | $45.95 | 4/5 | $50,127 | $54,686 | 66% | 77% | +$17,251 | -$20,708 | 27.9% | $-29,562 (vs do-nothing $-25,300) |
| $945 | 13d | 29 Jul 2026 | $51.10 | 4/5 | $47,169 | $51,728 | 66% | 76% | +$14,615 | -$16,648 | 22.4% | $-25,502 (vs do-nothing $-21,240) |
| $955 | 22d | 7 Aug 2026 | $68.45 | 5/5 | $46,670 | $45,993 | 66% | 76% | +$13,798 | -$7,135 | 9.6% | $-17,137 (vs do-nothing $-12,875) |
| $947.50 | 15d | 31 Jul 2026 | $58.75 | 4/5 | $47,000 | $51,559 | 66% | 76% | +$15,070 | -$12,588 | 16.9% | $-21,442 (vs do-nothing $-17,180) |
| $935 | 8d | 24 Jul 2026 | $44.55 | 3/5 | $50,119 | $59,914 | 66% | 77% | +$18,933 | -$17,451 | 23.5% | $-25,157 (vs do-nothing $-20,895) |
| $945 | 15d | 31 Jul 2026 | $59.70 | 4/5 | $47,760 | $52,319 | 66% | 76% | +$15,150 | -$13,208 | 17.8% | $-22,062 (vs do-nothing $-17,800) |
| $950 | 22d | 7 Aug 2026 | $70.45 | 5/5 | $48,034 | $47,357 | 65% | 76% | +$13,993 | -$8,635 | 11.6% | $-18,637 (vs do-nothing $-14,375) |
| $932.50 | 8d | 24 Jul 2026 | $45.55 | 3/5 | $51,244 | $61,039 | 65% | 76% | +$19,089 | -$17,901 | 24.1% | $-25,607 (vs do-nothing $-21,345) |
| $940 | 13d | 29 Jul 2026 | $53.20 | 4/5 | $49,108 | $53,667 | 65% | 76% | +$15,043 | -$17,808 | 24.0% | $-26,662 (vs do-nothing $-22,400) |
| $925 | 6d | 22 Jul 2026 | $35.65 | 3/5 | $53,475 | $63,270 | 65% | 76% | +$19,755 | -$23,121 | 31.1% | $-30,827 (vs do-nothing $-26,565) |
| $935 | 11d | 27 Jul 2026 | $48.00 | 4/5 | $52,364 | $56,923 | 65% | 76% | +$17,624 | -$21,888 | 29.5% | $-30,742 (vs do-nothing $-26,480) |
| $930 | 8d | 24 Jul 2026 | $46.60 | 3/5 | $52,425 | $62,220 | 65% | 76% | +$19,278 | -$18,336 | 24.7% | $-26,042 (vs do-nothing $-21,780) |
| $940 | 15d | 31 Jul 2026 | $61.05 | 4/5 | $48,840 | $53,399 | 65% | 75% | +$14,836 | -$14,668 | 19.7% | $-23,522 (vs do-nothing $-19,260) |
| $945 | 22d | 7 Aug 2026 | $72.35 | 5/5 | $49,330 | $48,652 | 65% | 75% | +$14,087 | -$10,185 | 13.7% | $-20,187 (vs do-nothing $-15,925) |
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.