5 contracts (500 sh) | BE SS: $1028.60 | CC-SS: $997.83 (banked floor $979.05) | 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: +$78,913 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $5,478
| 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 | -$27,039 | 36.4% | $-25,512 (vs do-nothing $-30,989) |
| $945 | 7d | 24 Jul 2026 | $18.05 | 5/5 | $38,679 | $37,988 | 80% | 84% | +$16,210 | -$17,389 | 23.4% | $-15,862 (vs do-nothing $-21,339) |
| $925 | 5d | 22 Jul 2026 | $14.80 | 5/5 | $44,400 | $43,710 | 80% | 84% | +$19,403 | -$29,014 | 39.1% | $-27,487 (vs do-nothing $-32,964) |
| $942.50 | 7d | 24 Jul 2026 | $18.65 | 5/5 | $39,964 | $39,274 | 80% | 83% | +$16,558 | -$18,339 | 24.7% | $-16,812 (vs do-nothing $-22,289) |
| $940 | 7d | 24 Jul 2026 | $19.25 | 5/5 | $41,250 | $40,560 | 79% | 83% | +$16,928 | -$19,289 | 26.0% | $-17,762 (vs do-nothing $-23,239) |
| $937.50 | 7d | 24 Jul 2026 | $19.75 | 5/5 | $42,321 | $41,631 | 78% | 83% | +$17,036 | -$20,289 | 27.3% | $-18,762 (vs do-nothing $-24,239) |
| $920 | 5d | 22 Jul 2026 | $16.05 | 4/5 | $38,520 | $40,200 | 78% | 83% | +$16,314 | -$24,712 | 33.3% | $-22,394 (vs do-nothing $-27,872) |
| $935 | 7d | 24 Jul 2026 | $20.45 | 5/5 | $43,821 | $43,131 | 78% | 82% | +$17,370 | -$21,189 | 28.5% | $-19,662 (vs do-nothing $-25,139) |
| $932.50 | 7d | 24 Jul 2026 | $21.05 | 5/5 | $45,107 | $44,417 | 77% | 82% | +$18,083 | -$22,139 | 29.8% | $-20,612 (vs do-nothing $-26,089) |
| $930 | 7d | 24 Jul 2026 | $21.80 | 5/5 | $46,714 | $46,024 | 77% | 82% | +$18,673 | -$23,014 | 31.0% | $-21,487 (vs do-nothing $-26,964) |
| $915 | 5d | 22 Jul 2026 | $17.20 | 4/5 | $41,280 | $42,960 | 77% | 82% | +$16,666 | -$26,252 | 35.3% | $-23,934 (vs do-nothing $-29,412) |
| $925 | 7d | 24 Jul 2026 | $23.10 | 4/5 | $39,600 | $41,280 | 75% | 81% | +$14,791 | -$19,892 | 26.8% | $-17,574 (vs do-nothing $-23,052) |
| $910 | 5d | 22 Jul 2026 | $18.55 | 4/5 | $44,520 | $46,200 | 75% | 81% | +$17,288 | -$27,712 | 37.3% | $-25,394 (vs do-nothing $-30,872) |
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 | -$21,372 | 28.8% | $-19,054 (vs do-nothing $-24,532) |
| $945 | 14d | 31 Jul 2026 | $36.20 | 5/5 | $38,786 | $38,095 | 74% | 79% | +$11,884 | -$8,314 | 11.2% | $-6,787 (vs do-nothing $-12,264) |
| $905 | 5d | 22 Jul 2026 | $20.00 | 4/5 | $48,000 | $49,680 | 74% | 80% | +$17,928 | -$29,132 | 39.2% | $-26,814 (vs do-nothing $-32,292) |
| $915 | 7d | 24 Jul 2026 | $25.65 | 4/5 | $43,971 | $45,651 | 73% | 79% | +$15,120 | -$22,872 | 30.8% | $-20,554 (vs do-nothing $-26,032) |
| $940 | 14d | 31 Jul 2026 | $36.75 | 5/5 | $39,375 | $38,685 | 73% | 79% | +$11,123 | -$10,539 | 14.2% | $-9,012 (vs do-nothing $-14,489) |
| $930 | 12d | 29 Jul 2026 | $31.60 | 5/5 | $39,500 | $38,810 | 72% | 79% | +$9,882 | -$18,114 | 24.4% | $-16,587 (vs do-nothing $-22,064) |
| $920 | 10d | 27 Jul 2026 | $27.75 | 5/5 | $41,625 | $40,935 | 72% | 79% | +$11,508 | -$25,039 | 33.7% | $-23,512 (vs do-nothing $-28,989) |
| $900 | 5d | 22 Jul 2026 | $21.40 | 3/5 | $38,520 | $42,570 | 72% | 79% | +$13,663 | -$22,929 | 30.9% | $-19,821 (vs do-nothing $-25,299) |
| $935 | 14d | 31 Jul 2026 | $39.15 | 5/5 | $41,946 | $41,256 | 72% | 79% | +$12,288 | -$11,839 | 15.9% | $-10,312 (vs do-nothing $-15,789) |
| $910 | 7d | 24 Jul 2026 | $27.45 | 4/5 | $47,057 | $48,737 | 72% | 78% | +$16,160 | -$24,152 | 32.5% | $-21,834 (vs do-nothing $-27,312) |
| $925 | 12d | 29 Jul 2026 | $32.80 | 5/5 | $41,000 | $40,310 | 71% | 78% | +$9,615 | -$20,014 | 26.9% | $-18,487 (vs do-nothing $-23,964) |
| $915 | 10d | 27 Jul 2026 | $27.95 | 5/5 | $41,925 | $41,235 | 71% | 78% | +$9,809 | -$27,439 | 36.9% | $-25,912 (vs do-nothing $-31,389) |
| $930 | 14d | 31 Jul 2026 | $40.70 | 5/5 | $43,607 | $42,917 | 71% | 78% | +$12,485 | -$13,564 | 18.3% | $-12,037 (vs do-nothing $-17,514) |
| $920 | 12d | 29 Jul 2026 | $34.90 | 5/5 | $43,625 | $42,935 | 70% | 77% | +$10,561 | -$21,464 | 28.9% | $-19,937 (vs do-nothing $-25,414) |
| $905 | 7d | 24 Jul 2026 | $29.20 | 4/5 | $50,057 | $51,737 | 70% | 78% | +$16,781 | -$25,452 | 34.3% | $-23,134 (vs do-nothing $-28,612) |
| $895 | 5d | 22 Jul 2026 | $23.20 | 3/5 | $41,760 | $45,810 | 70% | 78% | +$14,419 | -$23,889 | 32.2% | $-20,781 (vs do-nothing $-26,259) |
| $925 | 14d | 31 Jul 2026 | $42.25 | 5/5 | $45,268 | $44,577 | 70% | 77% | +$12,622 | -$15,289 | 20.6% | $-13,762 (vs do-nothing $-19,239) |
| $910 | 10d | 27 Jul 2026 | $29.60 | 5/5 | $44,400 | $43,710 | 70% | 77% | +$10,179 | -$29,114 | 39.2% | $-27,587 (vs do-nothing $-33,064) |
| $915 | 12d | 29 Jul 2026 | $35.95 | 5/5 | $44,938 | $44,247 | 69% | 77% | +$10,122 | -$23,439 | 31.5% | $-21,912 (vs do-nothing $-27,389) |
| $920 | 14d | 31 Jul 2026 | $43.90 | 5/5 | $47,036 | $46,345 | 69% | 77% | +$12,806 | -$16,964 | 22.8% | $-15,437 (vs do-nothing $-20,914) |
| $900 | 7d | 24 Jul 2026 | $30.80 | 3/5 | $39,600 | $43,650 | 69% | 77% | +$13,007 | -$20,109 | 27.1% | $-17,001 (vs do-nothing $-22,479) |
| $905 | 10d | 27 Jul 2026 | $30.95 | 5/5 | $46,425 | $45,735 | 69% | 76% | +$9,989 | -$30,939 | 41.6% | $-29,412 (vs do-nothing $-34,889) |
| $890 | 5d | 22 Jul 2026 | $24.75 | 3/5 | $44,550 | $48,600 | 69% | 77% | +$14,537 | -$24,924 | 33.5% | $-21,816 (vs do-nothing $-27,294) |
| $910 | 12d | 29 Jul 2026 | $38.30 | 4/5 | $38,300 | $39,980 | 68% | 76% | +$8,987 | -$19,812 | 26.7% | $-17,494 (vs do-nothing $-22,972) |
| $915 | 14d | 31 Jul 2026 | $45.55 | 4/5 | $39,043 | $40,722 | 68% | 76% | +$10,343 | -$14,912 | 20.1% | $-12,594 (vs do-nothing $-18,072) |
| $920 | 21d | 7 Aug 2026 | $54.75 | 5/5 | $39,107 | $38,417 | 68% | 76% | +$8,763 | -$11,539 | 15.5% | $-10,012 (vs do-nothing $-15,489) |
| $895 | 7d | 24 Jul 2026 | $32.70 | 3/5 | $42,043 | $46,092 | 67% | 76% | +$13,271 | -$21,039 | 28.3% | $-17,931 (vs do-nothing $-23,409) |
| $900 | 10d | 27 Jul 2026 | $33.75 | 4/5 | $40,500 | $42,180 | 67% | 76% | +$9,490 | -$25,632 | 34.5% | $-23,314 (vs do-nothing $-28,792) |
| $910 | 14d | 31 Jul 2026 | $46.90 | 4/5 | $40,200 | $41,880 | 67% | 76% | +$10,134 | -$16,372 | 22.0% | $-14,054 (vs do-nothing $-19,532) |
| $905 | 12d | 29 Jul 2026 | $39.05 | 4/5 | $39,050 | $40,730 | 67% | 76% | +$8,216 | -$21,512 | 29.0% | $-19,194 (vs do-nothing $-24,672) |
| $915 | 21d | 7 Aug 2026 | $56.25 | 5/5 | $40,179 | $39,488 | 67% | 75% | +$8,713 | -$13,289 | 17.9% | $-11,762 (vs do-nothing $-17,239) |
| $885 | 5d | 22 Jul 2026 | $26.60 | 3/5 | $47,880 | $51,930 | 67% | 76% | +$15,001 | -$25,869 | 34.8% | $-22,761 (vs do-nothing $-28,239) |
| $905 | 14d | 31 Jul 2026 | $49.15 | 4/5 | $42,129 | $43,808 | 66% | 75% | +$10,645 | -$17,472 | 23.5% | $-15,154 (vs do-nothing $-20,632) |
| $895 | 10d | 27 Jul 2026 | $34.20 | 4/5 | $41,040 | $42,720 | 66% | 75% | +$8,077 | -$27,452 | 36.9% | $-25,134 (vs do-nothing $-30,612) |
| $900 | 12d | 29 Jul 2026 | $42.00 | 4/5 | $42,000 | $43,680 | 66% | 75% | +$9,583 | -$22,332 | 30.1% | $-20,014 (vs do-nothing $-25,492) |
| $890 | 7d | 24 Jul 2026 | $34.30 | 3/5 | $44,100 | $48,150 | 66% | 75% | +$13,235 | -$22,059 | 29.7% | $-18,951 (vs do-nothing $-24,429) |
| $910 | 21d | 7 Aug 2026 | $58.25 | 5/5 | $41,607 | $40,917 | 66% | 75% | +$8,986 | -$14,789 | 19.9% | $-13,262 (vs do-nothing $-18,739) |
| $900 | 14d | 31 Jul 2026 | $51.00 | 4/5 | $43,714 | $45,394 | 65% | 75% | +$10,760 | -$18,732 | 25.2% | $-16,414 (vs do-nothing $-21,892) |
| $905 | 21d | 7 Aug 2026 | $59.20 | 5/5 | $42,286 | $41,595 | 65% | 75% | +$8,476 | -$16,814 | 22.6% | $-15,287 (vs do-nothing $-20,764) |
| $895 | 12d | 29 Jul 2026 | $43.00 | 4/5 | $43,000 | $44,680 | 65% | 75% | +$8,936 | -$23,932 | 32.2% | $-21,614 (vs do-nothing $-27,092) |
| $890 | 10d | 27 Jul 2026 | $36.50 | 4/5 | $43,800 | $45,480 | 65% | 74% | +$8,790 | -$28,532 | 38.4% | $-26,214 (vs do-nothing $-31,692) |
| $880 | 5d | 22 Jul 2026 | $27.90 | 3/5 | $50,220 | $54,270 | 65% | 75% | +$14,276 | -$26,979 | 36.3% | $-23,871 (vs do-nothing $-29,349) |
| $885 | 7d | 24 Jul 2026 | $36.05 | 3/5 | $46,350 | $50,400 | 65% | 75% | +$13,283 | -$23,034 | 31.0% | $-19,926 (vs do-nothing $-25,404) |
| $900 | 21d | 7 Aug 2026 | $62.10 | 5/5 | $44,357 | $43,667 | 64% | 74% | +$9,860 | -$17,864 | 24.0% | $-16,337 (vs do-nothing $-21,814) |
| $895 | 14d | 31 Jul 2026 | $52.80 | 4/5 | $45,257 | $46,937 | 64% | 74% | +$10,780 | -$20,012 | 26.9% | $-17,694 (vs do-nothing $-23,172) |
| $900 | 28d | 14 Aug 2026 | $71.80 | 5/5 | $38,464 | $37,774 | 64% | 74% | +$7,942 | -$13,014 | 17.5% | $-11,487 (vs do-nothing $-16,964) |
| $890 | 12d | 29 Jul 2026 | $44.50 | 4/5 | $44,500 | $46,180 | 64% | 74% | +$8,725 | -$25,332 | 34.1% | $-23,014 (vs do-nothing $-28,492) |
| $885 | 10d | 27 Jul 2026 | $38.10 | 4/5 | $45,720 | $47,400 | 64% | 74% | +$8,567 | -$29,892 | 40.2% | $-27,574 (vs do-nothing $-33,052) |
| $895 | 21d | 7 Aug 2026 | $62.90 | 5/5 | $44,929 | $44,238 | 63% | 74% | +$9,126 | -$19,964 | 26.9% | $-18,437 (vs do-nothing $-23,914) |
| $890 | 14d | 31 Jul 2026 | $54.20 | 4/5 | $46,457 | $48,137 | 63% | 74% | +$10,403 | -$21,452 | 28.9% | $-19,134 (vs do-nothing $-24,612) |
| $895 | 28d | 14 Aug 2026 | $71.80 | 5/5 | $38,464 | $37,774 | 63% | 74% | +$6,954 | -$15,514 | 20.9% | $-13,987 (vs do-nothing $-19,464) |
| $880 | 7d | 24 Jul 2026 | $38.00 | 3/5 | $48,857 | $52,907 | 63% | 74% | +$13,654 | -$23,949 | 32.2% | $-20,841 (vs do-nothing $-26,319) |
| $875 | 5d | 22 Jul 2026 | $29.55 | 3/5 | $53,190 | $57,240 | 63% | 74% | +$13,975 | -$27,984 | 37.7% | $-24,876 (vs do-nothing $-30,354) |
| $885 | 12d | 29 Jul 2026 | $46.50 | 4/5 | $46,500 | $48,180 | 63% | 73% | +$8,946 | -$26,532 | 35.7% | $-24,214 (vs do-nothing $-29,692) |
| $890 | 21d | 7 Aug 2026 | $64.85 | 5/5 | $46,321 | $45,631 | 63% | 73% | +$9,175 | -$21,489 | 28.9% | $-19,962 (vs do-nothing $-25,439) |
| $890 | 28d | 14 Aug 2026 | $73.75 | 5/5 | $39,509 | $38,818 | 62% | 73% | +$5,537 | -$17,039 | 22.9% | $-15,512 (vs do-nothing $-20,989) |
| $880 | 10d | 27 Jul 2026 | $40.15 | 4/5 | $48,180 | $49,860 | 62% | 73% | +$8,785 | -$31,072 | 41.8% | $-28,754 (vs do-nothing $-34,232) |
| $885 | 14d | 31 Jul 2026 | $55.20 | 4/5 | $47,314 | $48,994 | 62% | 73% | +$9,629 | -$23,052 | 31.0% | $-20,734 (vs do-nothing $-26,212) |
| $885 | 21d | 7 Aug 2026 | $67.50 | 4/5 | $38,571 | $40,251 | 62% | 73% | +$7,748 | -$18,132 | 24.4% | $-15,814 (vs do-nothing $-21,292) |
| $880 | 12d | 29 Jul 2026 | $48.55 | 4/5 | $48,550 | $50,230 | 62% | 73% | +$9,151 | -$27,712 | 37.3% | $-25,394 (vs do-nothing $-30,872) |
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.