5 contracts (500 sh) | BE SS: $1028.60 | CC-SS: $1056.55 (banked floor $1,037.75) | IV: HIGH | Accounts: Main:1299
| Max Loss | $419,300 | (ND $148.60 + SW $690) x 500 |
| Normal income ref | $76,286/mo | 95% ann ROI on ML |
| Hedge rolling cost | $690/mo | |
| Unrealized P&L | $-107,848 | 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 |
|---|
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$1,125 | 14 Aug 2026 | 18d left | +$1.65/sh | +$823 cycle +$7,748 [-$2,126…+$5,630] · 56% credit | 68% surv 54% |
| Up-and-out for even (raise the cap, free) | ~$1,127 | 14 Aug 2026 | 18d left | +$0.38/sh | +$191 cycle +$7,116 [-$2,843…+$4,872] · 52% credit | 68% surv 54% |
| Max even-money escape in the band | ~$1,127 | 14 Aug 2026 | 18d left | +$0.38/sh | +$191 cycle +$7,116 [-$2,843…+$4,872] · 52% credit | 68% surv 54% |
| Safety roll (pay small debit, max POP) | ~$1,157 | 14 Aug 2026 | 18d left | -$12.82/sh | -$6,408 cycle +$517 [-$10,367…-$2,745] · 16% credit | 71% surv 60% |
| budget: banked $6,925 debit $6,408 (93% used ≈ 2.8 wk of income) → whole cycle still +$517 cash · rolled 5 ct earn ≈ $58,732/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) | ~$1,260 | 24 Jul 2026 | 4d left | +$4.66/sh | +$2,330 cycle +$2,345 | 69% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$1,267 | 24 Jul 2026 | 4d left | +$0.59/sh | +$296 cycle +$311 | 70% surv 54% |
| Max even-money escape in the band | ~$1,417 | 14 Aug 2026 | 26d left | +$0.86/sh | +$429 cycle +$444 | 80% surv 75% |
Every eligible strike x expiry in the 4-45 DTE band (7 expiries scanned, 139 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: 1.050 (IBKR) | Recovery@SS: +$109,593 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-7,581
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $930 | 5d | 22 Jul 2026 | $13.75 | 5/5 | $41,250 | $40,560 | 81% | 85% | +$18,778 | -$56,402 | 75.9% | $-54,656 (vs do-nothing $-47,075) |
| $945 | 7d | 24 Jul 2026 | $18.05 | 5/5 | $38,679 | $37,988 | 80% | 84% | +$16,210 | -$46,752 | 62.9% | $-45,006 (vs do-nothing $-37,425) |
| $925 | 5d | 22 Jul 2026 | $14.80 | 5/5 | $44,400 | $43,710 | 80% | 84% | +$19,403 | -$58,377 | 78.6% | $-56,631 (vs do-nothing $-49,050) |
| $942.50 | 7d | 24 Jul 2026 | $18.65 | 5/5 | $39,964 | $39,274 | 80% | 83% | +$16,558 | -$47,702 | 64.2% | $-45,956 (vs do-nothing $-38,375) |
| $940 | 7d | 24 Jul 2026 | $19.25 | 5/5 | $41,250 | $40,560 | 79% | 83% | +$16,928 | -$48,652 | 65.5% | $-46,906 (vs do-nothing $-39,325) |
| $937.50 | 7d | 24 Jul 2026 | $19.75 | 5/5 | $42,321 | $41,631 | 78% | 83% | +$17,036 | -$49,652 | 66.8% | $-47,906 (vs do-nothing $-40,325) |
| $920 | 5d | 22 Jul 2026 | $16.05 | 4/5 | $38,520 | $40,200 | 78% | 83% | +$16,314 | -$48,202 | 64.9% | $-48,321 (vs do-nothing $-40,740) |
| $935 | 7d | 24 Jul 2026 | $20.45 | 5/5 | $43,821 | $43,131 | 78% | 82% | +$17,370 | -$50,552 | 68.0% | $-48,806 (vs do-nothing $-41,225) |
| $932.50 | 7d | 24 Jul 2026 | $21.05 | 5/5 | $45,107 | $44,417 | 77% | 82% | +$18,083 | -$51,502 | 69.3% | $-49,756 (vs do-nothing $-42,175) |
| $930 | 7d | 24 Jul 2026 | $21.80 | 5/5 | $46,714 | $46,024 | 77% | 82% | +$18,673 | -$52,377 | 70.5% | $-50,631 (vs do-nothing $-43,050) |
| $915 | 5d | 22 Jul 2026 | $17.20 | 4/5 | $41,280 | $42,960 | 77% | 82% | +$16,666 | -$49,742 | 66.9% | $-49,861 (vs do-nothing $-42,280) |
| $925 | 7d | 24 Jul 2026 | $23.10 | 4/5 | $39,600 | $41,280 | 75% | 81% | +$14,791 | -$43,382 | 58.4% | $-43,501 (vs do-nothing $-35,920) |
| $910 | 5d | 22 Jul 2026 | $18.55 | 4/5 | $44,520 | $46,200 | 75% | 81% | +$17,288 | -$51,202 | 68.9% | $-51,321 (vs do-nothing $-43,740) |
Showing the 60 next-safest rows of 126.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $920 | 7d | 24 Jul 2026 | $24.40 | 4/5 | $41,829 | $43,508 | 74% | 80% | +$15,083 | -$44,862 | 60.4% | $-44,981 (vs do-nothing $-37,400) |
| $945 | 14d | 31 Jul 2026 | $36.20 | 5/5 | $38,786 | $38,095 | 74% | 79% | +$11,884 | -$37,677 | 50.7% | $-35,931 (vs do-nothing $-28,350) |
| $905 | 5d | 22 Jul 2026 | $20.00 | 4/5 | $48,000 | $49,680 | 74% | 80% | +$17,928 | -$52,622 | 70.8% | $-52,741 (vs do-nothing $-45,160) |
| $915 | 7d | 24 Jul 2026 | $25.65 | 4/5 | $43,971 | $45,651 | 73% | 79% | +$15,120 | -$46,362 | 62.4% | $-46,481 (vs do-nothing $-38,900) |
| $940 | 14d | 31 Jul 2026 | $36.75 | 5/5 | $39,375 | $38,685 | 73% | 79% | +$11,123 | -$39,902 | 53.7% | $-38,156 (vs do-nothing $-30,575) |
| $930 | 12d | 29 Jul 2026 | $31.60 | 5/5 | $39,500 | $38,810 | 72% | 79% | +$9,882 | -$47,477 | 63.9% | $-45,731 (vs do-nothing $-38,150) |
| $920 | 10d | 27 Jul 2026 | $27.75 | 5/5 | $41,625 | $40,935 | 72% | 79% | +$11,508 | -$54,402 | 73.2% | $-52,656 (vs do-nothing $-45,075) |
| $900 | 5d | 22 Jul 2026 | $21.40 | 3/5 | $38,520 | $42,570 | 72% | 79% | +$13,663 | -$40,546 | 54.6% | $-42,531 (vs do-nothing $-34,950) |
| $935 | 14d | 31 Jul 2026 | $39.15 | 5/5 | $41,946 | $41,256 | 72% | 79% | +$12,288 | -$41,202 | 55.5% | $-39,456 (vs do-nothing $-31,875) |
| $910 | 7d | 24 Jul 2026 | $27.45 | 4/5 | $47,057 | $48,737 | 72% | 78% | +$16,160 | -$47,642 | 64.1% | $-47,761 (vs do-nothing $-40,180) |
| $925 | 12d | 29 Jul 2026 | $32.80 | 5/5 | $41,000 | $40,310 | 71% | 78% | +$9,615 | -$49,377 | 66.5% | $-47,631 (vs do-nothing $-40,050) |
| $915 | 10d | 27 Jul 2026 | $27.95 | 5/5 | $41,925 | $41,235 | 71% | 78% | +$9,809 | -$56,802 | 76.4% | $-55,056 (vs do-nothing $-47,475) |
| $930 | 14d | 31 Jul 2026 | $40.70 | 5/5 | $43,607 | $42,917 | 71% | 78% | +$12,485 | -$42,927 | 57.8% | $-41,181 (vs do-nothing $-33,600) |
| $920 | 12d | 29 Jul 2026 | $34.90 | 5/5 | $43,625 | $42,935 | 70% | 77% | +$10,561 | -$50,827 | 68.4% | $-49,081 (vs do-nothing $-41,500) |
| $905 | 7d | 24 Jul 2026 | $29.20 | 4/5 | $50,057 | $51,737 | 70% | 78% | +$16,781 | -$48,942 | 65.9% | $-49,061 (vs do-nothing $-41,480) |
| $895 | 5d | 22 Jul 2026 | $23.20 | 3/5 | $41,760 | $45,810 | 70% | 78% | +$14,419 | -$41,506 | 55.9% | $-43,491 (vs do-nothing $-35,910) |
| $925 | 14d | 31 Jul 2026 | $42.25 | 5/5 | $45,268 | $44,577 | 70% | 77% | +$12,622 | -$44,652 | 60.1% | $-42,906 (vs do-nothing $-35,325) |
| $910 | 10d | 27 Jul 2026 | $29.60 | 5/5 | $44,400 | $43,710 | 70% | 77% | +$10,179 | -$58,477 | 78.7% | $-56,731 (vs do-nothing $-49,150) |
| $915 | 12d | 29 Jul 2026 | $35.95 | 5/5 | $44,938 | $44,247 | 69% | 77% | +$10,122 | -$52,802 | 71.1% | $-51,056 (vs do-nothing $-43,475) |
| $920 | 14d | 31 Jul 2026 | $43.90 | 5/5 | $47,036 | $46,345 | 69% | 77% | +$12,806 | -$46,327 | 62.4% | $-44,581 (vs do-nothing $-37,000) |
| $900 | 7d | 24 Jul 2026 | $30.80 | 3/5 | $39,600 | $43,650 | 69% | 77% | +$13,007 | -$37,726 | 50.8% | $-39,711 (vs do-nothing $-32,130) |
| $905 | 10d | 27 Jul 2026 | $30.95 | 5/5 | $46,425 | $45,735 | 69% | 76% | +$9,989 | -$60,302 | 81.2% | $-58,556 (vs do-nothing $-50,975) |
| $890 | 5d | 22 Jul 2026 | $24.75 | 3/5 | $44,550 | $48,600 | 69% | 77% | +$14,537 | -$42,541 | 57.3% | $-44,526 (vs do-nothing $-36,945) |
| $910 | 12d | 29 Jul 2026 | $38.30 | 4/5 | $38,300 | $39,980 | 68% | 76% | +$8,987 | -$43,302 | 58.3% | $-43,421 (vs do-nothing $-35,840) |
| $915 | 14d | 31 Jul 2026 | $45.55 | 4/5 | $39,043 | $40,722 | 68% | 76% | +$10,343 | -$38,402 | 51.7% | $-38,521 (vs do-nothing $-30,940) |
| $920 | 21d | 7 Aug 2026 | $54.75 | 5/5 | $39,107 | $38,417 | 68% | 76% | +$8,763 | -$40,902 | 55.0% | $-39,156 (vs do-nothing $-31,575) |
| $895 | 7d | 24 Jul 2026 | $32.70 | 3/5 | $42,043 | $46,092 | 67% | 76% | +$13,271 | -$38,656 | 52.0% | $-40,641 (vs do-nothing $-33,060) |
| $900 | 10d | 27 Jul 2026 | $33.75 | 4/5 | $40,500 | $42,180 | 67% | 76% | +$9,490 | -$49,122 | 66.1% | $-49,241 (vs do-nothing $-41,660) |
| $910 | 14d | 31 Jul 2026 | $46.90 | 4/5 | $40,200 | $41,880 | 67% | 76% | +$10,134 | -$39,862 | 53.6% | $-39,981 (vs do-nothing $-32,400) |
| $905 | 12d | 29 Jul 2026 | $39.05 | 4/5 | $39,050 | $40,730 | 67% | 76% | +$8,216 | -$45,002 | 60.6% | $-45,121 (vs do-nothing $-37,540) |
| $915 | 21d | 7 Aug 2026 | $56.25 | 5/5 | $40,179 | $39,488 | 67% | 75% | +$8,713 | -$42,652 | 57.4% | $-40,906 (vs do-nothing $-33,325) |
| $885 | 5d | 22 Jul 2026 | $26.60 | 3/5 | $47,880 | $51,930 | 67% | 76% | +$15,001 | -$43,486 | 58.5% | $-45,471 (vs do-nothing $-37,890) |
| $905 | 14d | 31 Jul 2026 | $49.15 | 4/5 | $42,129 | $43,808 | 66% | 75% | +$10,645 | -$40,962 | 55.1% | $-41,081 (vs do-nothing $-33,500) |
| $895 | 10d | 27 Jul 2026 | $34.20 | 4/5 | $41,040 | $42,720 | 66% | 75% | +$8,077 | -$50,942 | 68.6% | $-51,061 (vs do-nothing $-43,480) |
| $900 | 12d | 29 Jul 2026 | $42.00 | 4/5 | $42,000 | $43,680 | 66% | 75% | +$9,583 | -$45,822 | 61.7% | $-45,941 (vs do-nothing $-38,360) |
| $890 | 7d | 24 Jul 2026 | $34.30 | 3/5 | $44,100 | $48,150 | 66% | 75% | +$13,235 | -$39,676 | 53.4% | $-41,661 (vs do-nothing $-34,080) |
| $910 | 21d | 7 Aug 2026 | $58.25 | 5/5 | $41,607 | $40,917 | 66% | 75% | +$8,986 | -$44,152 | 59.4% | $-42,406 (vs do-nothing $-34,825) |
| $900 | 14d | 31 Jul 2026 | $51.00 | 4/5 | $43,714 | $45,394 | 65% | 75% | +$10,760 | -$42,222 | 56.8% | $-42,341 (vs do-nothing $-34,760) |
| $905 | 21d | 7 Aug 2026 | $59.20 | 5/5 | $42,286 | $41,595 | 65% | 75% | +$8,476 | -$46,177 | 62.1% | $-44,431 (vs do-nothing $-36,850) |
| $895 | 12d | 29 Jul 2026 | $43.00 | 4/5 | $43,000 | $44,680 | 65% | 75% | +$8,936 | -$47,422 | 63.8% | $-47,541 (vs do-nothing $-39,960) |
| $890 | 10d | 27 Jul 2026 | $36.50 | 4/5 | $43,800 | $45,480 | 65% | 74% | +$8,790 | -$52,022 | 70.0% | $-52,141 (vs do-nothing $-44,560) |
| $880 | 5d | 22 Jul 2026 | $27.90 | 3/5 | $50,220 | $54,270 | 65% | 75% | +$14,276 | -$44,596 | 60.0% | $-46,581 (vs do-nothing $-39,000) |
| $885 | 7d | 24 Jul 2026 | $36.05 | 3/5 | $46,350 | $50,400 | 65% | 75% | +$13,283 | -$40,651 | 54.7% | $-42,636 (vs do-nothing $-35,055) |
| $900 | 21d | 7 Aug 2026 | $62.10 | 5/5 | $44,357 | $43,667 | 64% | 74% | +$9,860 | -$47,227 | 63.6% | $-45,481 (vs do-nothing $-37,900) |
| $895 | 14d | 31 Jul 2026 | $52.80 | 4/5 | $45,257 | $46,937 | 64% | 74% | +$10,780 | -$43,502 | 58.5% | $-43,621 (vs do-nothing $-36,040) |
| $900 | 28d | 14 Aug 2026 | $71.80 | 5/5 | $38,464 | $37,774 | 64% | 74% | +$7,942 | -$42,377 | 57.0% | $-40,631 (vs do-nothing $-33,050) |
| $890 | 12d | 29 Jul 2026 | $44.50 | 4/5 | $44,500 | $46,180 | 64% | 74% | +$8,725 | -$48,822 | 65.7% | $-48,941 (vs do-nothing $-41,360) |
| $885 | 10d | 27 Jul 2026 | $38.10 | 4/5 | $45,720 | $47,400 | 64% | 74% | +$8,567 | -$53,382 | 71.8% | $-53,501 (vs do-nothing $-45,920) |
| $895 | 21d | 7 Aug 2026 | $62.90 | 5/5 | $44,929 | $44,238 | 63% | 74% | +$9,126 | -$49,327 | 66.4% | $-47,581 (vs do-nothing $-40,000) |
| $890 | 14d | 31 Jul 2026 | $54.20 | 4/5 | $46,457 | $48,137 | 63% | 74% | +$10,403 | -$44,942 | 60.5% | $-45,061 (vs do-nothing $-37,480) |
| $895 | 28d | 14 Aug 2026 | $71.80 | 5/5 | $38,464 | $37,774 | 63% | 74% | +$6,954 | -$44,877 | 60.4% | $-43,131 (vs do-nothing $-35,550) |
| $880 | 7d | 24 Jul 2026 | $38.00 | 3/5 | $48,857 | $52,907 | 63% | 74% | +$13,654 | -$41,566 | 55.9% | $-43,551 (vs do-nothing $-35,970) |
| $875 | 5d | 22 Jul 2026 | $29.55 | 3/5 | $53,190 | $57,240 | 63% | 74% | +$13,975 | -$45,601 | 61.4% | $-47,586 (vs do-nothing $-40,005) |
| $885 | 12d | 29 Jul 2026 | $46.50 | 4/5 | $46,500 | $48,180 | 63% | 73% | +$8,946 | -$50,022 | 67.3% | $-50,141 (vs do-nothing $-42,560) |
| $890 | 21d | 7 Aug 2026 | $64.85 | 5/5 | $46,321 | $45,631 | 63% | 73% | +$9,175 | -$50,852 | 68.4% | $-49,106 (vs do-nothing $-41,525) |
| $890 | 28d | 14 Aug 2026 | $73.75 | 5/5 | $39,509 | $38,818 | 62% | 73% | +$5,537 | -$46,402 | 62.5% | $-44,656 (vs do-nothing $-37,075) |
| $880 | 10d | 27 Jul 2026 | $40.15 | 4/5 | $48,180 | $49,860 | 62% | 73% | +$8,785 | -$54,562 | 73.4% | $-54,681 (vs do-nothing $-47,100) |
| $885 | 14d | 31 Jul 2026 | $55.20 | 4/5 | $47,314 | $48,994 | 62% | 73% | +$9,629 | -$46,542 | 62.6% | $-46,661 (vs do-nothing $-39,080) |
| $885 | 21d | 7 Aug 2026 | $67.50 | 4/5 | $38,571 | $40,251 | 62% | 73% | +$7,748 | -$41,622 | 56.0% | $-41,741 (vs do-nothing $-34,160) |
| $880 | 12d | 29 Jul 2026 | $48.55 | 4/5 | $48,550 | $50,230 | 62% | 73% | +$9,151 | -$51,202 | 68.9% | $-51,321 (vs do-nothing $-43,740) |
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.