5 contracts (500 sh) | BE SS: $1028.60 | CC-SS: $1059.44 (banked floor $1,034.95) | IV: HIGH | Accounts: Main:1299
| Max Loss | $419,300 | (ND $148.60 + SW $690) x 500 |
| Normal income ref | $59,143/mo | 95% ann ROI on ML |
| Hedge rolling cost | $426/mo | |
| Unrealized P&L | $-67,440 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 5x $1000C 31 Jul 2026 | U10001299 | $7.92 | $3,958 | 2026-07-28 |
| 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%) | ~$1,226 | 11 Sep 2026 | 38d left | +$11.70/sh | +$5,852 cycle +$10,377 [+$199…+$6,996] · 76% credit | 78% surv 74% |
| Roll out (same strike, buy time) | ~$1,060 | 10 Aug 2026 | 6d left | +$1.71/sh | +$857 cycle +$5,382 [-$1,142…+$2,286] · 55% credit | 64% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$1,066 | 10 Aug 2026 | 6d left | +$0.01/sh | +$3 cycle +$4,528 [-$2,169…+$1,252] · 41% credit | 65% surv 54% |
| Max even-money escape in the band | ~$1,271 | 11 Sep 2026 | 38d left | +$1.79/sh | +$895 cycle +$5,420 [-$5,722…+$1,826] · 37% credit | 81% surv 78% |
| Safety roll (pay small debit, max POP) | ~$1,301 | 4 Sep 2026 | 32d left | -$8.88/sh | -$4,442 cycle +$83 [-$11,567…-$3,740] · 11% credit | 84% surv 83% |
| budget: banked $4,525 debit $4,442 (98% used ≈ 1.0 wk of income) → whole cycle still +$83 cash · rolled 5 ct earn ≈ $12,431/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) | ~$1,065 | 7 Aug 2026 | 4d left | +$9.95/sh | +$4,977 cycle +$6,902 [+$4,496…+$5,774] · 100% credit | 65% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$1,306 | 11 Sep 2026 | 40d left | +$6.58/sh | +$3,292 cycle +$5,217 [-$1,404…+$4,193] · 65% credit | 82% surv 80% |
| Up-and-out for even (raise the cap, free) | ~$1,086 | 7 Aug 2026 | 4d left | +$2.24/sh | +$1,120 cycle +$3,045 [-$747…+$1,340] · 63% credit | 69% surv 60% |
| Max even-money escape in the band | ~$1,346 | 11 Sep 2026 | 40d left | +$0.84/sh | +$419 cycle +$2,344 [-$4,831…+$1,167] · 36% credit | 85% surv 83% |
| Safety roll (pay small debit, max POP) | ~$1,346 | 4 Sep 2026 | 32d left | -$3.40/sh | -$1,699 cycle +$226 [-$7,007…-$994] · 20% credit | 86% surv 85% |
| budget: banked $1,925 debit $1,699 (88% used ≈ 0.6 wk of income) → whole cycle still +$226 cash · rolled 5 ct earn ≈ $10,397/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) | ~$1,210 | 7 Aug 2026 | 4d left | +$8.71/sh | +$4,357 cycle +$4,517 | 64% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$1,231 | 7 Aug 2026 | 4d left | +$0.90/sh | +$449 cycle +$609 | 68% surv 59% |
| Max even-money escape in the band | ~$1,491 | 11 Sep 2026 | 40d left | +$0.11/sh | +$55 cycle +$215 | 84% surv 82% |
Every eligible strike x expiry in the 4-45 DTE band (9 expiries scanned, 230 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: 1.055 (IBKR) | Recovery@SS: +$68,714 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-6,348
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1020 | 7d | 7 Aug 2026 | $14.55 | 5/5 | $31,179 | $30,753 | 78% | 82% | +$5,651 | -$12,447 | 16.8% | $-11,173 (vs do-nothing $-4,825) |
| $1005 | 5d | 5 Aug 2026 | $10.15 | 5/5 | $30,450 | $30,024 | 78% | 81% | +$530 | -$22,147 | 29.8% | $-20,873 (vs do-nothing $-14,525) |
| $1015 | 7d | 7 Aug 2026 | $15.45 | 5/5 | $33,107 | $32,682 | 77% | 81% | +$5,544 | -$14,497 | 19.5% | $-13,223 (vs do-nothing $-6,875) |
| $1000 | 5d | 5 Aug 2026 | $11.05 | 5/5 | $33,150 | $32,724 | 77% | 80% | +$355 | -$24,197 | 32.6% | $-22,923 (vs do-nothing $-16,575) |
| $995 | 5d | 5 Aug 2026 | $11.95 | 5/5 | $35,850 | $35,424 | 75% | 79% | $-56 | -$26,247 | 35.3% | $-24,973 (vs do-nothing $-18,625) |
| $1005 | 7d | 7 Aug 2026 | $17.40 | 4/5 | $29,829 | $33,663 | 75% | 79% | +$4,198 | -$14,818 | 19.9% | $-15,068 (vs do-nothing $-8,720) |
| $1010 | 7d | 7 Aug 2026 | $16.55 | 5/5 | $35,464 | $35,039 | 74% | 78% | $-946 | -$16,447 | 22.1% | $-15,173 (vs do-nothing $-8,825) |
| $990 | 5d | 5 Aug 2026 | $12.85 | 4/5 | $30,840 | $34,674 | 74% | 78% | $-572 | -$22,638 | 30.5% | $-22,888 (vs do-nothing $-16,540) |
| $1000 | 7d | 7 Aug 2026 | $19.00 | 4/5 | $32,571 | $36,406 | 74% | 78% | +$4,981 | -$16,178 | 21.8% | $-16,428 (vs do-nothing $-10,080) |
| $995 | 7d | 7 Aug 2026 | $19.40 | 4/5 | $33,257 | $37,092 | 72% | 77% | +$3,587 | -$18,018 | 24.2% | $-18,268 (vs do-nothing $-11,920) |
| $985 | 5d | 5 Aug 2026 | $13.90 | 4/5 | $33,360 | $37,194 | 72% | 76% | $-947 | -$24,218 | 32.6% | $-24,468 (vs do-nothing $-18,120) |
| $1015 | 14d | 14 Aug 2026 | $27.90 | 5/5 | $29,893 | $29,467 | 72% | 77% | +$999 | -$8,272 | 11.1% | $-6,998 (vs do-nothing $-650) |
| $990 | 7d | 7 Aug 2026 | $20.55 | 4/5 | $35,229 | $39,063 | 71% | 76% | +$3,355 | -$19,558 | 26.3% | $-19,808 (vs do-nothing $-13,460) |
Showing the 60 next-safest rows of 217.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1010 | 14d | 14 Aug 2026 | $28.75 | 5/5 | $30,804 | $30,378 | 71% | 76% | +$491 | -$10,347 | 13.9% | $-9,073 (vs do-nothing $-2,725) |
| $980 | 5d | 5 Aug 2026 | $15.10 | 4/5 | $36,240 | $40,074 | 71% | 75% | $-1,181 | -$25,738 | 34.6% | $-25,988 (vs do-nothing $-19,640) |
| $1005 | 14d | 14 Aug 2026 | $30.55 | 5/5 | $32,732 | $32,307 | 70% | 76% | +$944 | -$11,947 | 16.1% | $-10,673 (vs do-nothing $-4,325) |
| $975 | 5d | 5 Aug 2026 | $16.15 | 4/5 | $38,760 | $42,594 | 69% | 74% | $-2,003 | -$27,318 | 36.8% | $-27,568 (vs do-nothing $-21,220) |
| $1000 | 14d | 14 Aug 2026 | $32.00 | 5/5 | $34,286 | $33,860 | 69% | 75% | +$1,060 | -$13,722 | 18.5% | $-12,448 (vs do-nothing $-6,100) |
| $1010 | 21d | 21 Aug 2026 | $41.90 | 5/5 | $29,929 | $29,503 | 69% | 75% | +$2,013 | -$3,772 | 5.1% | $-2,498 (vs do-nothing +$3,850) |
| $985 | 7d | 7 Aug 2026 | $21.95 | 4/5 | $37,629 | $41,463 | 69% | 74% | $-2,439 | -$20,998 | 28.3% | $-21,248 (vs do-nothing $-14,900) |
| $980 | 7d | 7 Aug 2026 | $23.10 | 3/5 | $29,700 | $37,794 | 68% | 75% | +$2,198 | -$16,903 | 22.7% | $-18,678 (vs do-nothing $-12,330) |
| $995 | 14d | 14 Aug 2026 | $33.35 | 5/5 | $35,732 | $35,307 | 68% | 74% | +$912 | -$15,547 | 20.9% | $-14,273 (vs do-nothing $-7,925) |
| $1005 | 21d | 21 Aug 2026 | $42.85 | 5/5 | $30,607 | $30,182 | 68% | 74% | +$1,260 | -$5,797 | 7.8% | $-4,523 (vs do-nothing +$1,825) |
| $982.50 | 7d | 7 Aug 2026 | $22.50 | 4/5 | $38,571 | $42,406 | 68% | 74% | $-3,231 | -$21,778 | 29.3% | $-22,028 (vs do-nothing $-15,680) |
| $985 | 10d | 10 Aug 2026 | $20.60 | 5/5 | $30,900 | $30,474 | 68% | 73% | $-8,807 | -$26,922 | 36.2% | $-25,648 (vs do-nothing $-19,300) |
| $970 | 5d | 5 Aug 2026 | $17.40 | 3/5 | $31,320 | $39,414 | 67% | 73% | $-1,937 | -$21,613 | 29.1% | $-23,388 (vs do-nothing $-17,040) |
| $1000 | 21d | 21 Aug 2026 | $45.00 | 5/5 | $32,143 | $31,717 | 67% | 74% | +$1,159 | -$7,222 | 9.7% | $-5,948 (vs do-nothing +$400) |
| $990 | 14d | 14 Aug 2026 | $34.25 | 5/5 | $36,696 | $36,271 | 67% | 74% | +$218 | -$17,597 | 23.7% | $-16,323 (vs do-nothing $-9,975) |
| $977.50 | 7d | 7 Aug 2026 | $23.80 | 3/5 | $30,600 | $38,694 | 67% | 73% | $-2,406 | -$17,443 | 23.5% | $-19,218 (vs do-nothing $-12,870) |
| $980 | 10d | 10 Aug 2026 | $21.85 | 5/5 | $32,775 | $32,349 | 66% | 72% | $-9,297 | -$28,797 | 38.8% | $-27,523 (vs do-nothing $-21,175) |
| $995 | 21d | 21 Aug 2026 | $45.75 | 5/5 | $32,679 | $32,253 | 66% | 73% | +$943 | -$9,347 | 12.6% | $-8,073 (vs do-nothing $-1,725) |
| $975 | 7d | 7 Aug 2026 | $24.55 | 3/5 | $31,564 | $39,659 | 66% | 72% | $-2,476 | -$17,968 | 24.2% | $-19,743 (vs do-nothing $-13,395) |
| $985 | 14d | 14 Aug 2026 | $35.85 | 4/5 | $30,729 | $34,563 | 66% | 73% | +$167 | -$15,438 | 20.8% | $-15,688 (vs do-nothing $-9,340) |
| $965 | 5d | 5 Aug 2026 | $18.70 | 3/5 | $33,660 | $41,754 | 66% | 72% | $-2,465 | -$22,723 | 30.6% | $-24,498 (vs do-nothing $-18,150) |
| $995 | 28d | 28 Aug 2026 | $56.15 | 5/5 | $30,080 | $29,655 | 65% | 73% | +$730 | -$4,147 | 5.6% | $-2,873 (vs do-nothing +$3,475) |
| $990 | 21d | 21 Aug 2026 | $47.25 | 5/5 | $33,750 | $33,324 | 65% | 73% | +$444 | -$11,097 | 14.9% | $-9,823 (vs do-nothing $-3,475) |
| $972.50 | 7d | 7 Aug 2026 | $25.25 | 3/5 | $32,464 | $40,559 | 65% | 72% | $-2,635 | -$18,508 | 24.9% | $-20,283 (vs do-nothing $-13,935) |
| $975 | 10d | 10 Aug 2026 | $23.10 | 5/5 | $34,650 | $34,224 | 65% | 71% | $-9,897 | -$30,672 | 41.3% | $-29,398 (vs do-nothing $-23,050) |
| $980 | 14d | 14 Aug 2026 | $37.60 | 4/5 | $32,229 | $36,063 | 65% | 73% | +$235 | -$16,738 | 22.5% | $-16,988 (vs do-nothing $-10,640) |
| $990 | 28d | 28 Aug 2026 | $57.80 | 5/5 | $30,964 | $30,539 | 65% | 73% | +$692 | -$5,822 | 7.8% | $-4,548 (vs do-nothing +$1,800) |
| $970 | 7d | 7 Aug 2026 | $25.90 | 3/5 | $33,300 | $41,394 | 65% | 71% | $-2,884 | -$19,063 | 25.7% | $-20,838 (vs do-nothing $-14,490) |
| $985 | 21d | 21 Aug 2026 | $48.80 | 5/5 | $34,857 | $34,432 | 64% | 72% | +$339 | -$12,822 | 17.3% | $-11,548 (vs do-nothing $-5,200) |
| $970 | 10d | 10 Aug 2026 | $24.45 | 5/5 | $36,675 | $36,249 | 64% | 70% | $-10,460 | -$32,497 | 43.7% | $-31,223 (vs do-nothing $-24,875) |
| $967.50 | 7d | 7 Aug 2026 | $26.65 | 3/5 | $34,264 | $42,359 | 64% | 71% | $-3,031 | -$19,588 | 26.4% | $-21,363 (vs do-nothing $-15,015) |
| $985 | 28d | 28 Aug 2026 | $59.20 | 5/5 | $31,714 | $31,289 | 64% | 72% | +$498 | -$7,622 | 10.3% | $-6,348 (vs do-nothing +$0) |
| $975 | 14d | 14 Aug 2026 | $39.00 | 4/5 | $33,429 | $37,263 | 64% | 72% | $-51 | -$18,178 | 24.5% | $-18,428 (vs do-nothing $-12,080) |
| $960 | 5d | 5 Aug 2026 | $20.10 | 3/5 | $36,180 | $44,274 | 64% | 71% | $-3,004 | -$23,803 | 32.0% | $-25,578 (vs do-nothing $-19,230) |
| $980 | 21d | 21 Aug 2026 | $49.75 | 5/5 | $35,536 | $35,110 | 64% | 72% | +$241 | -$14,847 | 20.0% | $-13,573 (vs do-nothing $-7,225) |
| $965 | 7d | 7 Aug 2026 | $27.40 | 3/5 | $35,229 | $43,323 | 63% | 71% | $-3,203 | -$20,113 | 27.1% | $-21,888 (vs do-nothing $-15,540) |
| $980 | 28d | 28 Aug 2026 | $60.60 | 5/5 | $32,464 | $32,039 | 63% | 72% | +$279 | -$9,422 | 12.7% | $-8,148 (vs do-nothing $-1,800) |
| $980 | 35d | 4 Sep 2026 | $70.55 | 5/5 | $30,236 | $29,810 | 63% | 72% | +$1,242 | -$4,447 | 6.0% | $-3,173 (vs do-nothing +$3,175) |
| $975 | 21d | 21 Aug 2026 | $51.45 | 5/5 | $36,750 | $36,324 | 63% | 72% | +$986 | -$16,497 | 22.2% | $-15,223 (vs do-nothing $-8,875) |
| $970 | 14d | 14 Aug 2026 | $40.65 | 4/5 | $34,843 | $38,677 | 63% | 71% | $-178 | -$19,518 | 26.3% | $-19,768 (vs do-nothing $-13,420) |
| $965 | 10d | 10 Aug 2026 | $25.85 | 4/5 | $31,020 | $34,854 | 63% | 70% | $-8,852 | -$27,438 | 36.9% | $-27,688 (vs do-nothing $-21,340) |
| $962.50 | 7d | 7 Aug 2026 | $28.15 | 3/5 | $36,193 | $44,287 | 63% | 70% | $-3,401 | -$20,638 | 27.8% | $-22,413 (vs do-nothing $-16,065) |
| $975 | 28d | 28 Aug 2026 | $62.25 | 5/5 | $33,348 | $32,923 | 62% | 72% | +$169 | -$11,097 | 14.9% | $-9,823 (vs do-nothing $-3,475) |
| $975 | 35d | 4 Sep 2026 | $72.50 | 5/5 | $31,071 | $30,646 | 62% | 72% | +$856 | -$5,972 | 8.0% | $-4,698 (vs do-nothing +$1,650) |
| $970 | 21d | 21 Aug 2026 | $53.10 | 4/5 | $30,343 | $34,177 | 62% | 71% | +$441 | -$14,538 | 19.6% | $-14,788 (vs do-nothing $-8,440) |
| $955 | 5d | 5 Aug 2026 | $21.55 | 3/5 | $38,790 | $46,884 | 62% | 70% | $-3,648 | -$24,868 | 33.5% | $-26,643 (vs do-nothing $-20,295) |
| $960 | 7d | 7 Aug 2026 | $29.00 | 3/5 | $37,286 | $45,380 | 62% | 70% | $-3,497 | -$21,133 | 28.4% | $-22,908 (vs do-nothing $-16,560) |
| $965 | 14d | 14 Aug 2026 | $41.35 | 4/5 | $35,443 | $39,277 | 62% | 71% | $-1,176 | -$21,238 | 28.6% | $-21,488 (vs do-nothing $-15,140) |
| $970 | 28d | 28 Aug 2026 | $64.20 | 5/5 | $34,393 | $33,967 | 62% | 71% | +$196 | -$12,622 | 17.0% | $-11,348 (vs do-nothing $-5,000) |
| $970 | 35d | 4 Sep 2026 | $74.30 | 5/5 | $31,843 | $31,417 | 62% | 71% | +$816 | -$7,572 | 10.2% | $-6,298 (vs do-nothing +$50) |
| $960 | 10d | 10 Aug 2026 | $27.30 | 4/5 | $32,760 | $36,594 | 61% | 69% | $-9,369 | -$28,858 | 38.8% | $-29,108 (vs do-nothing $-22,760) |
| $962.50 | 14d | 14 Aug 2026 | $42.25 | 4/5 | $36,214 | $40,049 | 61% | 70% | $-1,225 | -$21,878 | 29.4% | $-22,128 (vs do-nothing $-15,780) |
| $957.50 | 7d | 7 Aug 2026 | $29.75 | 3/5 | $38,250 | $46,344 | 61% | 69% | $-3,749 | -$21,658 | 29.1% | $-23,433 (vs do-nothing $-17,085) |
| $965 | 21d | 21 Aug 2026 | $55.15 | 4/5 | $31,514 | $35,349 | 61% | 71% | +$516 | -$15,718 | 21.2% | $-15,968 (vs do-nothing $-9,620) |
| $965 | 28d | 28 Aug 2026 | $65.85 | 5/5 | $35,277 | $34,851 | 61% | 71% | +$37 | -$14,297 | 19.2% | $-13,023 (vs do-nothing $-6,675) |
| $965 | 35d | 4 Sep 2026 | $76.10 | 5/5 | $32,614 | $32,189 | 61% | 71% | +$758 | -$9,172 | 12.3% | $-7,898 (vs do-nothing $-1,550) |
| $962.50 | 21d | 21 Aug 2026 | $56.00 | 4/5 | $32,000 | $35,834 | 61% | 70% | +$442 | -$16,378 | 22.0% | $-16,628 (vs do-nothing $-10,280) |
| $960 | 14d | 14 Aug 2026 | $43.35 | 4/5 | $37,157 | $40,992 | 61% | 70% | $-1,116 | -$22,438 | 30.2% | $-22,688 (vs do-nothing $-16,340) |
| $955 | 7d | 7 Aug 2026 | $30.40 | 3/5 | $39,086 | $47,180 | 60% | 69% | $-4,156 | -$22,213 | 29.9% | $-23,988 (vs do-nothing $-17,640) |
| $960 | 42d | 11 Sep 2026 | $84.65 | 5/5 | $30,232 | $29,807 | 60% | 71% | $-800 | -$7,397 | 10.0% | $-6,123 (vs do-nothing +$225) |
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%). Survival, POP and touch use vol x 1.00 (raw implied: the VRP haircut is applied to the premium edge but NOT to risk, because understating the edge costs opportunity while understating breach odds costs capital; the risk-side haircut arms only from the graded ledger). 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.