5 contracts (500 sh) | BE SS: $1028.60 | CC-SS: $1059.21 (banked floor $1,040.37) | IV: HIGH | Accounts: Main:1299
| Max Loss | $419,300 | (ND $148.60 + SW $690) x 500 |
| Normal income ref | $78,577/mo | 95% ann ROI on ML |
| Hedge rolling cost | $680/mo | |
| Unrealized P&L | $-94,262 | 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 |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$1,060 | 7 Aug 2026 | 14d left | +$9.27/sh | +$4,636 cycle +$15,286 [+$1,660…+$7,508] · 90% credit | 69% surv 54% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$1,069 | 7 Aug 2026 | 14d left | +$4.81/sh | +$2,405 cycle +$13,055 [-$966…+$5,025] · 65% credit | 69% surv 55% |
| Up-and-out for even (raise the cap, free) | ~$1,079 | 7 Aug 2026 | 14d left | +$1.48/sh | +$741 cycle +$11,391 [-$2,807…+$3,138] · 47% credit | 71% surv 57% |
| Max even-money escape in the band | ~$1,079 | 7 Aug 2026 | 14d left | +$1.48/sh | +$741 cycle +$11,391 [-$2,807…+$3,138] · 47% credit | 71% surv 57% |
| Safety roll (pay small debit, max POP) | ~$1,134 | 7 Aug 2026 | 14d left | -$20.73/sh | -$10,367 cycle +$283 [-$16,527…-$9,494] · 4% credit | 76% surv 68% |
| budget: banked $10,650 debit $10,367 (97% used ≈ 2.1 wk of income) → whole cycle still +$283 cash · rolled 5 ct earn ≈ $53,227/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 |
|---|
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$1,280 | 22 Jul 2026 | 4d left | +$5.17/sh | +$2,583 cycle +$2,588 | 67% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$1,289 | 22 Jul 2026 | 4d left | +$0.41/sh | +$205 cycle +$210 | 69% surv 55% |
| Max even-money escape in the band | ~$1,449 | 7 Aug 2026 | 20d left | +$0.18/sh | +$90 cycle +$95 | 81% surv 77% |
Every eligible strike x expiry in the 4-45 DTE band (7 expiries scanned, 157 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: 1.047 (IBKR) | Recovery@SS: +$95,832 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-7,111
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $950 | 4d | 20 Jul 2026 | $10.85 | 5/5 | $40,688 | $40,008 | 81% | 84% | +$17,006 | -$49,180 | 66.2% | $-47,611 (vs do-nothing $-40,500) |
| $945 | 4d | 20 Jul 2026 | $11.85 | 5/5 | $44,438 | $43,758 | 80% | 84% | +$17,787 | -$51,180 | 68.9% | $-49,611 (vs do-nothing $-42,500) |
| $980 | 8d | 24 Jul 2026 | $21.25 | 5/5 | $39,844 | $39,164 | 79% | 83% | +$16,341 | -$28,980 | 39.0% | $-27,411 (vs do-nothing $-20,300) |
| $965 | 6d | 22 Jul 2026 | $15.95 | 5/5 | $39,875 | $39,195 | 79% | 83% | +$12,753 | -$39,130 | 52.7% | $-37,561 (vs do-nothing $-30,450) |
| $975 | 8d | 24 Jul 2026 | $22.45 | 5/5 | $42,094 | $41,414 | 78% | 83% | +$16,908 | -$30,880 | 41.6% | $-29,311 (vs do-nothing $-22,200) |
| $940 | 4d | 20 Jul 2026 | $12.95 | 5/5 | $48,562 | $47,883 | 78% | 83% | +$18,630 | -$53,130 | 71.5% | $-51,561 (vs do-nothing $-44,450) |
| $960 | 6d | 22 Jul 2026 | $16.45 | 5/5 | $41,125 | $40,445 | 78% | 82% | +$11,706 | -$41,380 | 55.7% | $-39,811 (vs do-nothing $-32,700) |
| $970 | 8d | 24 Jul 2026 | $23.65 | 5/5 | $44,344 | $43,664 | 77% | 82% | +$17,374 | -$32,780 | 44.1% | $-31,211 (vs do-nothing $-24,100) |
| $935 | 4d | 20 Jul 2026 | $14.15 | 4/5 | $42,450 | $45,002 | 77% | 81% | +$15,612 | -$44,024 | 59.3% | $-44,191 (vs do-nothing $-37,080) |
| $955 | 6d | 22 Jul 2026 | $18.25 | 5/5 | $45,625 | $44,945 | 77% | 81% | +$13,750 | -$42,980 | 57.8% | $-41,411 (vs do-nothing $-34,300) |
| $965 | 8d | 24 Jul 2026 | $24.50 | 5/5 | $45,938 | $45,258 | 76% | 81% | +$17,081 | -$34,855 | 46.9% | $-33,286 (vs do-nothing $-26,175) |
| $950 | 6d | 22 Jul 2026 | $19.70 | 4/5 | $39,400 | $41,952 | 75% | 80% | +$11,802 | -$35,804 | 48.2% | $-35,971 (vs do-nothing $-28,860) |
| $930 | 4d | 20 Jul 2026 | $15.55 | 4/5 | $46,650 | $49,202 | 75% | 80% | +$16,635 | -$45,464 | 61.2% | $-45,631 (vs do-nothing $-38,520) |
Showing the 60 next-safest rows of 144.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $960 | 8d | 24 Jul 2026 | $26.25 | 4/5 | $39,375 | $41,927 | 75% | 80% | +$12,588 | -$29,184 | 39.3% | $-29,351 (vs do-nothing $-22,240) |
| $945 | 6d | 22 Jul 2026 | $20.15 | 4/5 | $40,300 | $42,852 | 74% | 79% | +$10,466 | -$37,624 | 50.6% | $-37,791 (vs do-nothing $-30,680) |
| $955 | 8d | 24 Jul 2026 | $28.00 | 4/5 | $42,000 | $44,552 | 73% | 79% | +$13,414 | -$30,484 | 41.0% | $-30,651 (vs do-nothing $-23,540) |
| $975 | 15d | 31 Jul 2026 | $39.50 | 5/5 | $39,500 | $38,820 | 73% | 79% | +$12,528 | -$22,355 | 30.1% | $-20,786 (vs do-nothing $-13,675) |
| $925 | 4d | 20 Jul 2026 | $16.25 | 4/5 | $48,750 | $51,302 | 73% | 79% | +$15,254 | -$47,184 | 63.5% | $-47,351 (vs do-nothing $-40,240) |
| $952.50 | 8d | 24 Jul 2026 | $28.25 | 4/5 | $42,375 | $44,927 | 73% | 79% | +$12,852 | -$31,384 | 42.2% | $-31,551 (vs do-nothing $-24,440) |
| $940 | 6d | 22 Jul 2026 | $22.50 | 4/5 | $45,000 | $47,552 | 73% | 79% | +$12,784 | -$38,684 | 52.1% | $-38,851 (vs do-nothing $-31,740) |
| $955 | 11d | 27 Jul 2026 | $29.15 | 5/5 | $39,750 | $39,070 | 72% | 79% | +$9,808 | -$37,530 | 50.5% | $-35,961 (vs do-nothing $-28,850) |
| $970 | 15d | 31 Jul 2026 | $41.30 | 5/5 | $41,300 | $40,620 | 72% | 79% | +$13,089 | -$23,955 | 32.2% | $-22,386 (vs do-nothing $-15,275) |
| $950 | 8d | 24 Jul 2026 | $29.35 | 4/5 | $44,025 | $46,577 | 72% | 79% | +$13,540 | -$31,944 | 43.0% | $-32,111 (vs do-nothing $-25,000) |
| $960 | 13d | 29 Jul 2026 | $34.55 | 5/5 | $39,865 | $39,186 | 72% | 78% | +$9,998 | -$32,330 | 43.5% | $-30,761 (vs do-nothing $-23,650) |
| $947.50 | 8d | 24 Jul 2026 | $29.90 | 4/5 | $44,850 | $47,402 | 72% | 78% | +$13,378 | -$32,724 | 44.0% | $-32,891 (vs do-nothing $-25,780) |
| $965 | 15d | 31 Jul 2026 | $41.65 | 5/5 | $41,650 | $40,970 | 72% | 79% | +$12,153 | -$26,280 | 35.4% | $-24,711 (vs do-nothing $-17,600) |
| $950 | 11d | 27 Jul 2026 | $30.95 | 5/5 | $42,205 | $41,525 | 71% | 78% | +$10,448 | -$39,130 | 52.7% | $-37,561 (vs do-nothing $-30,450) |
| $935 | 6d | 22 Jul 2026 | $23.65 | 4/5 | $47,300 | $49,852 | 71% | 78% | +$12,552 | -$40,224 | 54.1% | $-40,391 (vs do-nothing $-33,280) |
| $945 | 8d | 24 Jul 2026 | $30.70 | 4/5 | $46,050 | $48,602 | 71% | 78% | +$13,564 | -$33,404 | 45.0% | $-33,571 (vs do-nothing $-26,460) |
| $920 | 4d | 20 Jul 2026 | $18.45 | 3/5 | $41,512 | $47,296 | 71% | 78% | +$13,539 | -$36,228 | 48.8% | $-38,131 (vs do-nothing $-31,020) |
| $955 | 13d | 29 Jul 2026 | $36.15 | 5/5 | $41,712 | $41,032 | 71% | 78% | +$10,282 | -$34,030 | 45.8% | $-32,461 (vs do-nothing $-25,350) |
| $960 | 15d | 31 Jul 2026 | $43.75 | 5/5 | $43,750 | $43,070 | 71% | 78% | +$12,920 | -$27,730 | 37.3% | $-26,161 (vs do-nothing $-19,050) |
| $942.50 | 8d | 24 Jul 2026 | $31.45 | 4/5 | $47,175 | $49,727 | 71% | 78% | +$13,649 | -$34,104 | 45.9% | $-34,271 (vs do-nothing $-27,160) |
| $945 | 11d | 27 Jul 2026 | $32.35 | 5/5 | $44,114 | $43,434 | 70% | 77% | +$10,453 | -$40,930 | 55.1% | $-39,361 (vs do-nothing $-32,250) |
| $940 | 8d | 24 Jul 2026 | $31.35 | 4/5 | $47,025 | $49,577 | 70% | 77% | +$12,432 | -$35,144 | 47.3% | $-35,311 (vs do-nothing $-28,200) |
| $950 | 13d | 29 Jul 2026 | $37.80 | 5/5 | $43,615 | $42,936 | 70% | 77% | +$10,554 | -$35,705 | 48.1% | $-34,136 (vs do-nothing $-27,025) |
| $930 | 6d | 22 Jul 2026 | $25.50 | 4/5 | $51,000 | $53,552 | 70% | 77% | +$13,564 | -$41,484 | 55.8% | $-41,651 (vs do-nothing $-34,540) |
| $955 | 15d | 31 Jul 2026 | $45.45 | 5/5 | $45,450 | $44,770 | 70% | 77% | +$13,237 | -$29,380 | 39.5% | $-27,811 (vs do-nothing $-20,700) |
| $937.50 | 8d | 24 Jul 2026 | $33.00 | 4/5 | $49,500 | $52,052 | 69% | 77% | +$13,813 | -$35,484 | 47.8% | $-35,651 (vs do-nothing $-28,540) |
| $952.50 | 15d | 31 Jul 2026 | $46.45 | 5/5 | $46,450 | $45,770 | 69% | 77% | +$13,527 | -$30,130 | 40.6% | $-28,561 (vs do-nothing $-21,450) |
| $940 | 11d | 27 Jul 2026 | $34.70 | 5/5 | $47,318 | $46,638 | 69% | 77% | +$11,661 | -$42,255 | 56.9% | $-40,686 (vs do-nothing $-33,575) |
| $915 | 4d | 20 Jul 2026 | $20.05 | 3/5 | $45,112 | $50,896 | 69% | 77% | +$14,034 | -$37,248 | 50.1% | $-39,151 (vs do-nothing $-32,040) |
| $945 | 13d | 29 Jul 2026 | $39.45 | 5/5 | $45,519 | $44,840 | 69% | 77% | +$10,757 | -$37,380 | 50.3% | $-35,811 (vs do-nothing $-28,700) |
| $950 | 15d | 31 Jul 2026 | $47.05 | 5/5 | $47,050 | $46,370 | 69% | 77% | +$13,404 | -$31,080 | 41.8% | $-29,511 (vs do-nothing $-22,400) |
| $935 | 8d | 24 Jul 2026 | $33.75 | 4/5 | $50,625 | $53,177 | 69% | 77% | +$13,816 | -$36,184 | 48.7% | $-36,351 (vs do-nothing $-29,240) |
| $947.50 | 15d | 31 Jul 2026 | $47.10 | 5/5 | $47,100 | $46,420 | 69% | 77% | +$12,718 | -$32,305 | 43.5% | $-30,736 (vs do-nothing $-23,625) |
| $925 | 6d | 22 Jul 2026 | $27.00 | 3/5 | $40,500 | $46,284 | 68% | 76% | +$10,285 | -$32,163 | 43.3% | $-34,066 (vs do-nothing $-26,955) |
| $932.50 | 8d | 24 Jul 2026 | $34.50 | 4/5 | $51,750 | $54,302 | 68% | 76% | +$13,791 | -$36,884 | 49.6% | $-37,051 (vs do-nothing $-29,940) |
| $945 | 15d | 31 Jul 2026 | $47.95 | 5/5 | $47,950 | $47,270 | 68% | 77% | +$12,819 | -$33,130 | 44.6% | $-31,561 (vs do-nothing $-24,450) |
| $935 | 11d | 27 Jul 2026 | $35.75 | 5/5 | $48,750 | $48,070 | 68% | 76% | +$11,002 | -$44,230 | 59.5% | $-42,661 (vs do-nothing $-35,550) |
| $940 | 13d | 29 Jul 2026 | $41.20 | 5/5 | $47,538 | $46,859 | 68% | 76% | +$11,003 | -$39,005 | 52.5% | $-37,436 (vs do-nothing $-30,325) |
| $930 | 8d | 24 Jul 2026 | $35.15 | 3/5 | $39,544 | $45,328 | 68% | 76% | +$10,191 | -$28,218 | 38.0% | $-30,121 (vs do-nothing $-23,010) |
| $950 | 22d | 7 Aug 2026 | $58.55 | 5/5 | $39,920 | $39,241 | 67% | 76% | +$8,586 | -$25,330 | 34.1% | $-23,761 (vs do-nothing $-16,650) |
| $940 | 15d | 31 Jul 2026 | $49.65 | 4/5 | $39,720 | $42,272 | 67% | 76% | +$10,386 | -$27,824 | 37.4% | $-27,991 (vs do-nothing $-20,880) |
| $910 | 4d | 20 Jul 2026 | $21.70 | 3/5 | $48,825 | $54,609 | 67% | 76% | +$14,375 | -$38,253 | 51.5% | $-40,156 (vs do-nothing $-33,045) |
| $920 | 6d | 22 Jul 2026 | $28.65 | 3/5 | $42,975 | $48,759 | 67% | 75% | +$10,497 | -$33,168 | 44.6% | $-35,071 (vs do-nothing $-27,960) |
| $935 | 13d | 29 Jul 2026 | $43.00 | 4/5 | $39,692 | $42,244 | 67% | 76% | +$8,987 | -$32,484 | 43.7% | $-32,651 (vs do-nothing $-25,540) |
| $930 | 11d | 27 Jul 2026 | $37.60 | 4/5 | $41,018 | $43,570 | 67% | 76% | +$9,069 | -$36,644 | 49.3% | $-36,811 (vs do-nothing $-29,700) |
| $945 | 22d | 7 Aug 2026 | $60.40 | 5/5 | $41,182 | $40,502 | 67% | 75% | +$8,765 | -$26,905 | 36.2% | $-25,336 (vs do-nothing $-18,225) |
| $925 | 8d | 24 Jul 2026 | $35.70 | 3/5 | $40,162 | $45,946 | 66% | 75% | +$8,979 | -$29,553 | 39.8% | $-31,456 (vs do-nothing $-24,345) |
| $935 | 15d | 31 Jul 2026 | $51.40 | 4/5 | $41,120 | $43,672 | 66% | 76% | +$10,513 | -$29,124 | 39.2% | $-29,291 (vs do-nothing $-22,180) |
| $930 | 13d | 29 Jul 2026 | $44.85 | 4/5 | $41,400 | $43,952 | 66% | 75% | +$9,158 | -$33,744 | 45.4% | $-33,911 (vs do-nothing $-26,800) |
| $940 | 22d | 7 Aug 2026 | $62.20 | 5/5 | $42,409 | $41,729 | 66% | 75% | +$8,879 | -$28,505 | 38.4% | $-26,936 (vs do-nothing $-19,825) |
| $925 | 11d | 27 Jul 2026 | $39.50 | 4/5 | $43,091 | $45,643 | 66% | 75% | +$9,312 | -$37,884 | 51.0% | $-38,051 (vs do-nothing $-30,940) |
| $915 | 6d | 22 Jul 2026 | $29.05 | 3/5 | $43,575 | $49,359 | 65% | 75% | +$8,704 | -$34,548 | 46.5% | $-36,451 (vs do-nothing $-29,340) |
| $930 | 15d | 31 Jul 2026 | $53.80 | 4/5 | $43,040 | $45,592 | 65% | 75% | +$11,117 | -$30,164 | 40.6% | $-30,331 (vs do-nothing $-23,220) |
| $920 | 8d | 24 Jul 2026 | $39.00 | 3/5 | $43,875 | $49,659 | 65% | 75% | +$10,772 | -$30,063 | 40.5% | $-31,966 (vs do-nothing $-24,855) |
| $935 | 22d | 7 Aug 2026 | $64.15 | 5/5 | $43,739 | $43,059 | 65% | 75% | +$9,064 | -$30,030 | 40.4% | $-28,461 (vs do-nothing $-21,350) |
| $905 | 4d | 20 Jul 2026 | $21.85 | 3/5 | $49,162 | $54,946 | 65% | 74% | +$11,062 | -$39,708 | 53.4% | $-41,611 (vs do-nothing $-34,500) |
| $925 | 13d | 29 Jul 2026 | $46.75 | 4/5 | $43,154 | $45,706 | 65% | 75% | +$9,314 | -$34,984 | 47.1% | $-35,151 (vs do-nothing $-28,040) |
| $920 | 11d | 27 Jul 2026 | $41.45 | 4/5 | $45,218 | $47,770 | 65% | 74% | +$9,528 | -$39,104 | 52.6% | $-39,271 (vs do-nothing $-32,160) |
| $925 | 15d | 31 Jul 2026 | $56.00 | 4/5 | $44,800 | $47,352 | 64% | 75% | +$11,516 | -$31,284 | 42.1% | $-31,451 (vs do-nothing $-24,340) |
| $930 | 22d | 7 Aug 2026 | $66.10 | 5/5 | $45,068 | $44,388 | 64% | 74% | +$9,218 | -$31,555 | 42.5% | $-29,986 (vs do-nothing $-22,875) |
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.