5 contracts (500 sh) | BE SS: $1028.60 | CC-SS: $998.06 (banked floor $979.26) | 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 | $-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 |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$1,000 | 7 Aug 2026 | 14d left | +$12.50/sh | +$6,250 cycle +$17,800 [+$3,201…+$8,287] · 99% credit | 69% surv 54% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$1,037 | 14 Aug 2026 | 21d left | +$9.09/sh | +$4,544 cycle +$16,094 [-$816…+$6,105] · 66% credit | 72% surv 61% |
| Up-and-out for even (raise the cap, free) | ~$1,022 | 7 Aug 2026 | 14d left | +$2.66/sh | +$1,331 cycle +$12,881 [-$2,375…+$2,706] · 44% credit | 71% surv 58% |
| Max even-money escape in the band | ~$1,057 | 14 Aug 2026 | 21d left | +$1.11/sh | +$553 cycle +$12,103 [-$5,189…+$1,933] · 33% credit | 74% surv 64% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$1,132 | 14 Aug 2026 | 21d left | -$22.71/sh | -$11,355 cycle +$195 [-$19,794…-$10,743] · 4% credit | 80% surv 75% |
| budget: banked $11,550 debit $11,355 (98% used ≈ 2.0 wk of income) → whole cycle still +$195 cash · rolled 5 ct earn ≈ $28,537/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| 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: 1.052 (IBKR) | Recovery@SS: +$79,034 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $5,599
| 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 | -$27,155 | 36.5% | $-25,506 (vs do-nothing $-31,105) |
| $945 | 7d | 24 Jul 2026 | $18.05 | 5/5 | $38,679 | $37,988 | 80% | 84% | +$16,210 | -$17,505 | 23.6% | $-15,856 (vs do-nothing $-21,455) |
| $925 | 5d | 22 Jul 2026 | $14.80 | 5/5 | $44,400 | $43,710 | 80% | 84% | +$19,403 | -$29,130 | 39.2% | $-27,481 (vs do-nothing $-33,080) |
| $942.50 | 7d | 24 Jul 2026 | $18.65 | 5/5 | $39,964 | $39,274 | 80% | 83% | +$16,558 | -$18,455 | 24.8% | $-16,806 (vs do-nothing $-22,405) |
| $940 | 7d | 24 Jul 2026 | $19.25 | 5/5 | $41,250 | $40,560 | 79% | 83% | +$16,928 | -$19,405 | 26.1% | $-17,756 (vs do-nothing $-23,355) |
| $937.50 | 7d | 24 Jul 2026 | $19.75 | 5/5 | $42,321 | $41,631 | 78% | 83% | +$17,036 | -$20,405 | 27.5% | $-18,756 (vs do-nothing $-24,355) |
| $920 | 5d | 22 Jul 2026 | $16.05 | 4/5 | $38,520 | $40,200 | 78% | 83% | +$16,314 | -$24,804 | 33.4% | $-22,365 (vs do-nothing $-27,964) |
| $935 | 7d | 24 Jul 2026 | $20.45 | 5/5 | $43,821 | $43,131 | 78% | 82% | +$17,370 | -$21,305 | 28.7% | $-19,656 (vs do-nothing $-25,255) |
| $932.50 | 7d | 24 Jul 2026 | $21.05 | 5/5 | $45,107 | $44,417 | 77% | 82% | +$18,083 | -$22,255 | 30.0% | $-20,606 (vs do-nothing $-26,205) |
| $930 | 7d | 24 Jul 2026 | $21.80 | 5/5 | $46,714 | $46,024 | 77% | 82% | +$18,673 | -$23,130 | 31.1% | $-21,481 (vs do-nothing $-27,080) |
| $915 | 5d | 22 Jul 2026 | $17.20 | 4/5 | $41,280 | $42,960 | 77% | 82% | +$16,666 | -$26,344 | 35.5% | $-23,905 (vs do-nothing $-29,504) |
| $925 | 7d | 24 Jul 2026 | $23.10 | 4/5 | $39,600 | $41,280 | 75% | 81% | +$14,791 | -$19,984 | 26.9% | $-17,545 (vs do-nothing $-23,144) |
| $910 | 5d | 22 Jul 2026 | $18.55 | 4/5 | $44,520 | $46,200 | 75% | 81% | +$17,288 | -$27,804 | 37.4% | $-25,365 (vs do-nothing $-30,964) |
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 | -$21,464 | 28.9% | $-19,025 (vs do-nothing $-24,624) |
| $945 | 14d | 31 Jul 2026 | $36.20 | 5/5 | $38,786 | $38,095 | 74% | 79% | +$11,884 | -$8,430 | 11.3% | $-6,781 (vs do-nothing $-12,380) |
| $905 | 5d | 22 Jul 2026 | $20.00 | 4/5 | $48,000 | $49,680 | 74% | 80% | +$17,928 | -$29,224 | 39.3% | $-26,785 (vs do-nothing $-32,384) |
| $915 | 7d | 24 Jul 2026 | $25.65 | 4/5 | $43,971 | $45,651 | 73% | 79% | +$15,120 | -$22,964 | 30.9% | $-20,525 (vs do-nothing $-26,124) |
| $940 | 14d | 31 Jul 2026 | $36.75 | 5/5 | $39,375 | $38,685 | 73% | 79% | +$11,123 | -$10,655 | 14.3% | $-9,006 (vs do-nothing $-14,605) |
| $930 | 12d | 29 Jul 2026 | $31.60 | 5/5 | $39,500 | $38,810 | 72% | 79% | +$9,882 | -$18,230 | 24.5% | $-16,581 (vs do-nothing $-22,180) |
| $920 | 10d | 27 Jul 2026 | $27.75 | 5/5 | $41,625 | $40,935 | 72% | 79% | +$11,508 | -$25,155 | 33.9% | $-23,506 (vs do-nothing $-29,105) |
| $900 | 5d | 22 Jul 2026 | $21.40 | 3/5 | $38,520 | $42,570 | 72% | 79% | +$13,663 | -$22,998 | 31.0% | $-19,769 (vs do-nothing $-25,368) |
| $935 | 14d | 31 Jul 2026 | $39.15 | 5/5 | $41,946 | $41,256 | 72% | 79% | +$12,288 | -$11,955 | 16.1% | $-10,306 (vs do-nothing $-15,905) |
| $910 | 7d | 24 Jul 2026 | $27.45 | 4/5 | $47,057 | $48,737 | 72% | 78% | +$16,160 | -$24,244 | 32.6% | $-21,805 (vs do-nothing $-27,404) |
| $925 | 12d | 29 Jul 2026 | $32.80 | 5/5 | $41,000 | $40,310 | 71% | 78% | +$9,615 | -$20,130 | 27.1% | $-18,481 (vs do-nothing $-24,080) |
| $915 | 10d | 27 Jul 2026 | $27.95 | 5/5 | $41,925 | $41,235 | 71% | 78% | +$9,809 | -$27,555 | 37.1% | $-25,906 (vs do-nothing $-31,505) |
| $930 | 14d | 31 Jul 2026 | $40.70 | 5/5 | $43,607 | $42,917 | 71% | 78% | +$12,485 | -$13,680 | 18.4% | $-12,031 (vs do-nothing $-17,630) |
| $920 | 12d | 29 Jul 2026 | $34.90 | 5/5 | $43,625 | $42,935 | 70% | 77% | +$10,561 | -$21,580 | 29.0% | $-19,931 (vs do-nothing $-25,530) |
| $905 | 7d | 24 Jul 2026 | $29.20 | 4/5 | $50,057 | $51,737 | 70% | 78% | +$16,781 | -$25,544 | 34.4% | $-23,105 (vs do-nothing $-28,704) |
| $895 | 5d | 22 Jul 2026 | $23.20 | 3/5 | $41,760 | $45,810 | 70% | 78% | +$14,419 | -$23,958 | 32.2% | $-20,729 (vs do-nothing $-26,328) |
| $925 | 14d | 31 Jul 2026 | $42.25 | 5/5 | $45,268 | $44,577 | 70% | 77% | +$12,622 | -$15,405 | 20.7% | $-13,756 (vs do-nothing $-19,355) |
| $910 | 10d | 27 Jul 2026 | $29.60 | 5/5 | $44,400 | $43,710 | 70% | 77% | +$10,179 | -$29,230 | 39.3% | $-27,581 (vs do-nothing $-33,180) |
| $915 | 12d | 29 Jul 2026 | $35.95 | 5/5 | $44,938 | $44,247 | 69% | 77% | +$10,122 | -$23,555 | 31.7% | $-21,906 (vs do-nothing $-27,505) |
| $920 | 14d | 31 Jul 2026 | $43.90 | 5/5 | $47,036 | $46,345 | 69% | 77% | +$12,806 | -$17,080 | 23.0% | $-15,431 (vs do-nothing $-21,030) |
| $900 | 7d | 24 Jul 2026 | $30.80 | 3/5 | $39,600 | $43,650 | 69% | 77% | +$13,007 | -$20,178 | 27.2% | $-16,949 (vs do-nothing $-22,548) |
| $905 | 10d | 27 Jul 2026 | $30.95 | 5/5 | $46,425 | $45,735 | 69% | 76% | +$9,989 | -$31,055 | 41.8% | $-29,406 (vs do-nothing $-35,005) |
| $890 | 5d | 22 Jul 2026 | $24.75 | 3/5 | $44,550 | $48,600 | 69% | 77% | +$14,537 | -$24,993 | 33.6% | $-21,764 (vs do-nothing $-27,363) |
| $910 | 12d | 29 Jul 2026 | $38.30 | 4/5 | $38,300 | $39,980 | 68% | 76% | +$8,987 | -$19,904 | 26.8% | $-17,465 (vs do-nothing $-23,064) |
| $915 | 14d | 31 Jul 2026 | $45.55 | 4/5 | $39,043 | $40,722 | 68% | 76% | +$10,343 | -$15,004 | 20.2% | $-12,565 (vs do-nothing $-18,164) |
| $920 | 21d | 7 Aug 2026 | $54.75 | 5/5 | $39,107 | $38,417 | 68% | 76% | +$8,763 | -$11,655 | 15.7% | $-10,006 (vs do-nothing $-15,605) |
| $895 | 7d | 24 Jul 2026 | $32.70 | 3/5 | $42,043 | $46,092 | 67% | 76% | +$13,271 | -$21,108 | 28.4% | $-17,879 (vs do-nothing $-23,478) |
| $900 | 10d | 27 Jul 2026 | $33.75 | 4/5 | $40,500 | $42,180 | 67% | 76% | +$9,490 | -$25,724 | 34.6% | $-23,285 (vs do-nothing $-28,884) |
| $910 | 14d | 31 Jul 2026 | $46.90 | 4/5 | $40,200 | $41,880 | 67% | 76% | +$10,134 | -$16,464 | 22.2% | $-14,025 (vs do-nothing $-19,624) |
| $905 | 12d | 29 Jul 2026 | $39.05 | 4/5 | $39,050 | $40,730 | 67% | 76% | +$8,216 | -$21,604 | 29.1% | $-19,165 (vs do-nothing $-24,764) |
| $915 | 21d | 7 Aug 2026 | $56.25 | 5/5 | $40,179 | $39,488 | 67% | 75% | +$8,713 | -$13,405 | 18.0% | $-11,756 (vs do-nothing $-17,355) |
| $885 | 5d | 22 Jul 2026 | $26.60 | 3/5 | $47,880 | $51,930 | 67% | 76% | +$15,001 | -$25,938 | 34.9% | $-22,709 (vs do-nothing $-28,308) |
| $905 | 14d | 31 Jul 2026 | $49.15 | 4/5 | $42,129 | $43,808 | 66% | 75% | +$10,645 | -$17,564 | 23.6% | $-15,125 (vs do-nothing $-20,724) |
| $895 | 10d | 27 Jul 2026 | $34.20 | 4/5 | $41,040 | $42,720 | 66% | 75% | +$8,077 | -$27,544 | 37.1% | $-25,105 (vs do-nothing $-30,704) |
| $900 | 12d | 29 Jul 2026 | $42.00 | 4/5 | $42,000 | $43,680 | 66% | 75% | +$9,583 | -$22,424 | 30.2% | $-19,985 (vs do-nothing $-25,584) |
| $890 | 7d | 24 Jul 2026 | $34.30 | 3/5 | $44,100 | $48,150 | 66% | 75% | +$13,235 | -$22,128 | 29.8% | $-18,899 (vs do-nothing $-24,498) |
| $910 | 21d | 7 Aug 2026 | $58.25 | 5/5 | $41,607 | $40,917 | 66% | 75% | +$8,986 | -$14,905 | 20.1% | $-13,256 (vs do-nothing $-18,855) |
| $900 | 14d | 31 Jul 2026 | $51.00 | 4/5 | $43,714 | $45,394 | 65% | 75% | +$10,760 | -$18,824 | 25.3% | $-16,385 (vs do-nothing $-21,984) |
| $905 | 21d | 7 Aug 2026 | $59.20 | 5/5 | $42,286 | $41,595 | 65% | 75% | +$8,476 | -$16,930 | 22.8% | $-15,281 (vs do-nothing $-20,880) |
| $895 | 12d | 29 Jul 2026 | $43.00 | 4/5 | $43,000 | $44,680 | 65% | 75% | +$8,936 | -$24,024 | 32.3% | $-21,585 (vs do-nothing $-27,184) |
| $890 | 10d | 27 Jul 2026 | $36.50 | 4/5 | $43,800 | $45,480 | 65% | 74% | +$8,790 | -$28,624 | 38.5% | $-26,185 (vs do-nothing $-31,784) |
| $880 | 5d | 22 Jul 2026 | $27.90 | 3/5 | $50,220 | $54,270 | 65% | 75% | +$14,276 | -$27,048 | 36.4% | $-23,819 (vs do-nothing $-29,418) |
| $885 | 7d | 24 Jul 2026 | $36.05 | 3/5 | $46,350 | $50,400 | 65% | 75% | +$13,283 | -$23,103 | 31.1% | $-19,874 (vs do-nothing $-25,473) |
| $900 | 21d | 7 Aug 2026 | $62.10 | 5/5 | $44,357 | $43,667 | 64% | 74% | +$9,860 | -$17,980 | 24.2% | $-16,331 (vs do-nothing $-21,930) |
| $895 | 14d | 31 Jul 2026 | $52.80 | 4/5 | $45,257 | $46,937 | 64% | 74% | +$10,780 | -$20,104 | 27.1% | $-17,665 (vs do-nothing $-23,264) |
| $900 | 28d | 14 Aug 2026 | $71.80 | 5/5 | $38,464 | $37,774 | 64% | 74% | +$7,942 | -$13,130 | 17.7% | $-11,481 (vs do-nothing $-17,080) |
| $890 | 12d | 29 Jul 2026 | $44.50 | 4/5 | $44,500 | $46,180 | 64% | 74% | +$8,725 | -$25,424 | 34.2% | $-22,985 (vs do-nothing $-28,584) |
| $885 | 10d | 27 Jul 2026 | $38.10 | 4/5 | $45,720 | $47,400 | 64% | 74% | +$8,567 | -$29,984 | 40.4% | $-27,545 (vs do-nothing $-33,144) |
| $895 | 21d | 7 Aug 2026 | $62.90 | 5/5 | $44,929 | $44,238 | 63% | 74% | +$9,126 | -$20,080 | 27.0% | $-18,431 (vs do-nothing $-24,030) |
| $890 | 14d | 31 Jul 2026 | $54.20 | 4/5 | $46,457 | $48,137 | 63% | 74% | +$10,403 | -$21,544 | 29.0% | $-19,105 (vs do-nothing $-24,704) |
| $895 | 28d | 14 Aug 2026 | $71.80 | 5/5 | $38,464 | $37,774 | 63% | 74% | +$6,954 | -$15,630 | 21.0% | $-13,981 (vs do-nothing $-19,580) |
| $880 | 7d | 24 Jul 2026 | $38.00 | 3/5 | $48,857 | $52,907 | 63% | 74% | +$13,654 | -$24,018 | 32.3% | $-20,789 (vs do-nothing $-26,388) |
| $875 | 5d | 22 Jul 2026 | $29.55 | 3/5 | $53,190 | $57,240 | 63% | 74% | +$13,975 | -$28,053 | 37.8% | $-24,824 (vs do-nothing $-30,423) |
| $885 | 12d | 29 Jul 2026 | $46.50 | 4/5 | $46,500 | $48,180 | 63% | 73% | +$8,946 | -$26,624 | 35.8% | $-24,185 (vs do-nothing $-29,784) |
| $890 | 21d | 7 Aug 2026 | $64.85 | 5/5 | $46,321 | $45,631 | 63% | 73% | +$9,175 | -$21,605 | 29.1% | $-19,956 (vs do-nothing $-25,555) |
| $890 | 28d | 14 Aug 2026 | $73.75 | 5/5 | $39,509 | $38,818 | 62% | 73% | +$5,537 | -$17,155 | 23.1% | $-15,506 (vs do-nothing $-21,105) |
| $880 | 10d | 27 Jul 2026 | $40.15 | 4/5 | $48,180 | $49,860 | 62% | 73% | +$8,785 | -$31,164 | 41.9% | $-28,725 (vs do-nothing $-34,324) |
| $885 | 14d | 31 Jul 2026 | $55.20 | 4/5 | $47,314 | $48,994 | 62% | 73% | +$9,629 | -$23,144 | 31.1% | $-20,705 (vs do-nothing $-26,304) |
| $885 | 21d | 7 Aug 2026 | $67.50 | 4/5 | $38,571 | $40,251 | 62% | 73% | +$7,748 | -$18,224 | 24.5% | $-15,785 (vs do-nothing $-21,384) |
| $880 | 12d | 29 Jul 2026 | $48.55 | 4/5 | $48,550 | $50,230 | 62% | 73% | +$9,151 | -$27,804 | 37.4% | $-25,365 (vs do-nothing $-30,964) |
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.