5 contracts (500 sh) | BE SS: $1028.60 | CC-SS: $1059.62 (banked floor $1,040.78) | IV: HIGH | Accounts: Main:1299
| Max Loss | $419,300 | (ND $148.60 + SW $690) x 500 |
| Normal income ref | $76,858/mo | 95% ann ROI on ML |
| Hedge rolling cost | $630/mo | |
| Unrealized P&L | $-78,325 | 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) | ~$1,085 | 27 Jul 2026 | 7d left | +$2.02/sh | +$1,009 cycle +$6,059 [-$489…+$4,223] · 68% credit | 67% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$1,123 | 31 Jul 2026 | 11d left | +$4.22/sh | +$2,108 cycle +$7,158 [-$1,399…+$4,885] · 64% credit | 72% surv 61% |
| Up-and-out for even (raise the cap, free) | ~$1,088 | 27 Jul 2026 | 7d left | +$0.97/sh | +$484 cycle +$5,534 [-$1,113…+$3,641] · 62% credit | 68% surv 53% |
| Max even-money escape in the band | ~$1,133 | 31 Jul 2026 | 11d left | +$1.45/sh | +$723 cycle +$5,773 [-$2,996…+$3,315] · 49% credit | 73% surv 63% |
| Safety roll (pay small debit, max POP) | ~$1,163 | 31 Jul 2026 | 11d left | -$8.89/sh | -$4,447 cycle +$603 [-$9,448…-$2,458] · 15% credit | 76% surv 69% |
| budget: banked $5,050 debit $4,447 (88% used ≈ 1.0 wk of income) → whole cycle still +$603 cash · rolled 5 ct earn ≈ $57,591/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) | ~$1,280 | 22 Jul 2026 | 4d left | +$7.18/sh | +$3,592 cycle +$3,622 | 67% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$1,293 | 22 Jul 2026 | 4d left | +$1.26/sh | +$628 cycle +$658 | 69% surv 56% |
| Max even-money escape in the band | ~$1,413 | 31 Jul 2026 | 13d left | +$0.95/sh | +$473 cycle +$503 | 80% surv 75% |
Every eligible strike x expiry in the 4-45 DTE band (6 expiries scanned, 146 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: 1.046 (IBKR) | Recovery@SS: +$79,588 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-3,995
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $985 | 4d | 20 Jul 2026 | $10.30 | 5/5 | $38,625 | $37,995 | 82% | 85% | +$16,580 | -$32,158 | 43.3% | $-30,895 (vs do-nothing $-26,900) |
| $980 | 4d | 20 Jul 2026 | $11.75 | 5/5 | $44,062 | $43,432 | 81% | 84% | +$19,303 | -$33,933 | 45.7% | $-32,670 (vs do-nothing $-28,675) |
| $1017.50 | 8d | 24 Jul 2026 | $20.60 | 5/5 | $38,625 | $37,995 | 79% | 83% | +$13,673 | -$10,758 | 14.5% | $-9,495 (vs do-nothing $-5,500) |
| $975 | 4d | 20 Jul 2026 | $12.60 | 5/5 | $47,250 | $46,620 | 79% | 83% | +$19,484 | -$36,008 | 48.5% | $-34,745 (vs do-nothing $-30,750) |
| $1015 | 8d | 24 Jul 2026 | $20.75 | 5/5 | $38,906 | $38,276 | 79% | 83% | +$13,111 | -$11,933 | 16.1% | $-10,670 (vs do-nothing $-6,675) |
| $1012.50 | 8d | 24 Jul 2026 | $21.65 | 5/5 | $40,594 | $39,963 | 78% | 82% | +$13,929 | -$12,733 | 17.1% | $-11,470 (vs do-nothing $-7,475) |
| $1010 | 8d | 24 Jul 2026 | $22.15 | 5/5 | $41,531 | $40,901 | 78% | 82% | +$13,973 | -$13,733 | 18.5% | $-12,470 (vs do-nothing $-8,475) |
| $970 | 4d | 20 Jul 2026 | $13.85 | 4/5 | $41,550 | $46,129 | 78% | 82% | +$16,679 | -$30,307 | 40.8% | $-30,095 (vs do-nothing $-26,100) |
| $1007.50 | 8d | 24 Jul 2026 | $22.75 | 5/5 | $42,656 | $42,026 | 77% | 82% | +$14,179 | -$14,683 | 19.8% | $-13,420 (vs do-nothing $-9,425) |
| $990 | 6d | 22 Jul 2026 | $16.25 | 5/5 | $40,625 | $39,995 | 77% | 81% | +$9,559 | -$26,683 | 35.9% | $-25,420 (vs do-nothing $-21,425) |
| $1005 | 8d | 24 Jul 2026 | $22.95 | 5/5 | $43,031 | $42,401 | 77% | 81% | +$13,609 | -$15,833 | 21.3% | $-14,570 (vs do-nothing $-10,575) |
| $985 | 6d | 22 Jul 2026 | $17.40 | 5/5 | $43,500 | $42,870 | 76% | 81% | +$12,243 | -$28,608 | 38.5% | $-27,345 (vs do-nothing $-23,350) |
| $1002.50 | 8d | 24 Jul 2026 | $23.90 | 5/5 | $44,812 | $44,182 | 76% | 81% | +$14,419 | -$16,608 | 22.4% | $-15,345 (vs do-nothing $-11,350) |
Showing the 60 next-safest rows of 133.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $965 | 4d | 20 Jul 2026 | $15.10 | 4/5 | $45,300 | $49,879 | 76% | 81% | +$17,501 | -$31,807 | 42.8% | $-31,595 (vs do-nothing $-27,600) |
| $1000 | 8d | 24 Jul 2026 | $24.35 | 5/5 | $45,656 | $45,026 | 76% | 81% | +$14,264 | -$17,633 | 23.7% | $-16,370 (vs do-nothing $-12,375) |
| $980 | 6d | 22 Jul 2026 | $19.35 | 4/5 | $38,700 | $43,279 | 75% | 80% | +$11,548 | -$24,107 | 32.4% | $-23,895 (vs do-nothing $-19,900) |
| $995 | 8d | 24 Jul 2026 | $25.75 | 4/5 | $38,625 | $43,204 | 75% | 80% | +$11,847 | -$15,547 | 20.9% | $-15,335 (vs do-nothing $-11,340) |
| $960 | 4d | 20 Jul 2026 | $16.25 | 4/5 | $48,750 | $53,329 | 74% | 80% | +$17,732 | -$33,347 | 44.9% | $-33,135 (vs do-nothing $-29,140) |
| $990 | 8d | 24 Jul 2026 | $26.75 | 4/5 | $40,125 | $44,704 | 74% | 79% | +$11,592 | -$17,147 | 23.1% | $-16,935 (vs do-nothing $-12,940) |
| $975 | 6d | 22 Jul 2026 | $20.00 | 4/5 | $40,000 | $44,579 | 74% | 79% | +$10,550 | -$25,847 | 34.8% | $-25,635 (vs do-nothing $-21,640) |
| $1010 | 15d | 31 Jul 2026 | $39.30 | 5/5 | $39,300 | $38,670 | 73% | 79% | +$10,248 | -$5,158 | 6.9% | $-3,895 (vs do-nothing +$100) |
| $985 | 8d | 24 Jul 2026 | $28.40 | 4/5 | $42,600 | $47,179 | 73% | 79% | +$12,217 | -$18,487 | 24.9% | $-18,275 (vs do-nothing $-14,280) |
| $990 | 11d | 27 Jul 2026 | $28.70 | 5/5 | $39,136 | $38,506 | 73% | 79% | +$8,719 | -$20,458 | 27.5% | $-19,195 (vs do-nothing $-15,200) |
| $970 | 6d | 22 Jul 2026 | $21.60 | 4/5 | $43,200 | $47,779 | 72% | 79% | +$11,296 | -$27,207 | 36.6% | $-26,995 (vs do-nothing $-23,000) |
| $955 | 4d | 20 Jul 2026 | $17.70 | 3/5 | $39,825 | $49,613 | 72% | 79% | +$13,916 | -$26,075 | 35.1% | $-26,915 (vs do-nothing $-22,920) |
| $1005 | 15d | 31 Jul 2026 | $40.50 | 5/5 | $40,500 | $39,870 | 72% | 78% | +$10,172 | -$7,058 | 9.5% | $-5,795 (vs do-nothing $-1,800) |
| $995 | 13d | 29 Jul 2026 | $34.80 | 5/5 | $40,154 | $39,523 | 72% | 78% | +$9,440 | -$14,908 | 20.1% | $-13,645 (vs do-nothing $-9,650) |
| $985 | 11d | 27 Jul 2026 | $30.20 | 5/5 | $41,182 | $40,551 | 72% | 78% | +$9,009 | -$22,208 | 29.9% | $-20,945 (vs do-nothing $-16,950) |
| $980 | 8d | 24 Jul 2026 | $29.80 | 4/5 | $44,700 | $49,279 | 72% | 78% | +$12,370 | -$19,927 | 26.8% | $-19,715 (vs do-nothing $-15,720) |
| $1000 | 15d | 31 Jul 2026 | $42.50 | 5/5 | $42,500 | $41,870 | 71% | 78% | +$10,849 | -$8,558 | 11.5% | $-7,295 (vs do-nothing $-3,300) |
| $990 | 13d | 29 Jul 2026 | $35.75 | 5/5 | $41,250 | $40,620 | 71% | 78% | +$9,010 | -$16,933 | 22.8% | $-15,670 (vs do-nothing $-11,675) |
| $965 | 6d | 22 Jul 2026 | $23.20 | 4/5 | $46,400 | $50,979 | 71% | 77% | +$9,989 | -$28,567 | 38.4% | $-28,355 (vs do-nothing $-24,360) |
| $980 | 11d | 27 Jul 2026 | $31.75 | 5/5 | $43,295 | $42,665 | 71% | 77% | +$9,282 | -$23,933 | 32.2% | $-22,670 (vs do-nothing $-18,675) |
| $995 | 15d | 31 Jul 2026 | $43.40 | 5/5 | $43,400 | $42,770 | 71% | 77% | +$10,377 | -$10,608 | 14.3% | $-9,345 (vs do-nothing $-5,350) |
| $975 | 8d | 24 Jul 2026 | $31.30 | 4/5 | $46,950 | $51,529 | 71% | 77% | +$12,572 | -$21,327 | 28.7% | $-21,115 (vs do-nothing $-17,120) |
| $950 | 4d | 20 Jul 2026 | $19.20 | 3/5 | $43,200 | $52,988 | 71% | 78% | +$14,399 | -$27,125 | 36.5% | $-27,965 (vs do-nothing $-23,970) |
| $985 | 13d | 29 Jul 2026 | $37.30 | 5/5 | $43,038 | $42,408 | 70% | 77% | +$9,208 | -$18,658 | 25.1% | $-17,395 (vs do-nothing $-13,400) |
| $990 | 15d | 31 Jul 2026 | $45.15 | 5/5 | $45,150 | $44,520 | 70% | 77% | +$10,706 | -$12,233 | 16.5% | $-10,970 (vs do-nothing $-6,975) |
| $960 | 6d | 22 Jul 2026 | $24.75 | 4/5 | $49,500 | $54,079 | 70% | 77% | +$12,191 | -$29,947 | 40.3% | $-29,735 (vs do-nothing $-25,740) |
| $975 | 11d | 27 Jul 2026 | $33.35 | 5/5 | $45,477 | $44,847 | 70% | 77% | +$9,537 | -$25,633 | 34.5% | $-24,370 (vs do-nothing $-20,375) |
| $970 | 8d | 24 Jul 2026 | $32.65 | 4/5 | $48,975 | $53,554 | 69% | 77% | +$12,446 | -$22,787 | 30.7% | $-22,575 (vs do-nothing $-18,580) |
| $980 | 13d | 29 Jul 2026 | $38.95 | 5/5 | $44,942 | $44,312 | 69% | 77% | +$9,456 | -$20,333 | 27.4% | $-19,070 (vs do-nothing $-15,075) |
| $985 | 15d | 31 Jul 2026 | $46.50 | 5/5 | $46,500 | $45,870 | 69% | 76% | +$10,583 | -$14,058 | 18.9% | $-12,795 (vs do-nothing $-8,800) |
| $945 | 4d | 20 Jul 2026 | $20.35 | 3/5 | $45,788 | $55,575 | 69% | 76% | +$13,835 | -$28,280 | 38.1% | $-29,120 (vs do-nothing $-25,125) |
| $970 | 11d | 27 Jul 2026 | $35.00 | 5/5 | $47,727 | $47,097 | 68% | 76% | +$9,770 | -$27,308 | 36.8% | $-26,045 (vs do-nothing $-22,050) |
| $975 | 13d | 29 Jul 2026 | $40.55 | 5/5 | $46,788 | $46,158 | 68% | 76% | +$9,578 | -$22,033 | 29.7% | $-20,770 (vs do-nothing $-16,775) |
| $965 | 8d | 24 Jul 2026 | $34.20 | 3/5 | $38,475 | $48,263 | 68% | 76% | +$9,385 | -$18,125 | 24.4% | $-18,965 (vs do-nothing $-14,970) |
| $955 | 6d | 22 Jul 2026 | $26.40 | 3/5 | $39,600 | $49,388 | 68% | 76% | +$9,395 | -$23,465 | 31.6% | $-24,305 (vs do-nothing $-20,310) |
| $980 | 15d | 31 Jul 2026 | $48.10 | 4/5 | $38,480 | $43,059 | 68% | 76% | +$8,527 | -$12,607 | 17.0% | $-12,395 (vs do-nothing $-8,400) |
| $965 | 11d | 27 Jul 2026 | $36.70 | 4/5 | $40,036 | $44,615 | 67% | 76% | +$7,985 | -$23,167 | 31.2% | $-22,955 (vs do-nothing $-18,960) |
| $970 | 13d | 29 Jul 2026 | $42.30 | 4/5 | $39,046 | $43,625 | 67% | 76% | +$7,844 | -$18,927 | 25.5% | $-18,715 (vs do-nothing $-14,720) |
| $975 | 15d | 31 Jul 2026 | $49.55 | 4/5 | $39,640 | $44,219 | 67% | 75% | +$8,425 | -$14,027 | 18.9% | $-13,815 (vs do-nothing $-9,820) |
| $960 | 8d | 24 Jul 2026 | $35.90 | 3/5 | $40,388 | $50,175 | 67% | 75% | +$9,522 | -$19,115 | 25.7% | $-19,955 (vs do-nothing $-15,960) |
| $950 | 6d | 22 Jul 2026 | $27.40 | 3/5 | $41,100 | $50,888 | 67% | 75% | +$8,537 | -$24,665 | 33.2% | $-25,505 (vs do-nothing $-21,510) |
| $940 | 4d | 20 Jul 2026 | $22.25 | 3/5 | $50,062 | $59,850 | 66% | 75% | +$14,687 | -$29,210 | 39.3% | $-30,050 (vs do-nothing $-26,055) |
| $970 | 15d | 31 Jul 2026 | $51.55 | 4/5 | $41,240 | $45,819 | 66% | 75% | +$8,721 | -$15,227 | 20.5% | $-15,015 (vs do-nothing $-11,020) |
| $965 | 13d | 29 Jul 2026 | $44.05 | 4/5 | $40,662 | $45,240 | 66% | 75% | +$7,968 | -$20,227 | 27.2% | $-20,015 (vs do-nothing $-16,020) |
| $960 | 11d | 27 Jul 2026 | $38.50 | 4/5 | $42,000 | $46,579 | 66% | 75% | +$8,187 | -$24,447 | 32.9% | $-24,235 (vs do-nothing $-20,240) |
| $955 | 8d | 24 Jul 2026 | $38.00 | 3/5 | $42,750 | $52,538 | 66% | 75% | +$10,025 | -$19,985 | 26.9% | $-20,825 (vs do-nothing $-16,830) |
| $965 | 15d | 31 Jul 2026 | $52.50 | 4/5 | $42,000 | $46,579 | 65% | 74% | +$8,132 | -$16,847 | 22.7% | $-16,635 (vs do-nothing $-12,640) |
| $960 | 13d | 29 Jul 2026 | $45.85 | 4/5 | $42,323 | $46,902 | 65% | 74% | +$8,081 | -$21,507 | 28.9% | $-21,295 (vs do-nothing $-17,300) |
| $952.50 | 8d | 24 Jul 2026 | $37.90 | 3/5 | $42,638 | $52,425 | 65% | 74% | +$8,951 | -$20,765 | 27.9% | $-21,605 (vs do-nothing $-17,610) |
| $955 | 11d | 27 Jul 2026 | $40.30 | 4/5 | $43,964 | $48,542 | 65% | 74% | +$8,313 | -$25,727 | 34.6% | $-25,515 (vs do-nothing $-21,520) |
| $945 | 6d | 22 Jul 2026 | $29.30 | 3/5 | $43,950 | $53,738 | 65% | 74% | +$8,888 | -$25,595 | 34.4% | $-26,435 (vs do-nothing $-22,440) |
| $960 | 15d | 31 Jul 2026 | $54.80 | 4/5 | $43,840 | $48,419 | 64% | 74% | +$8,578 | -$17,927 | 24.1% | $-17,715 (vs do-nothing $-13,720) |
| $950 | 8d | 24 Jul 2026 | $39.00 | 3/5 | $43,875 | $53,663 | 64% | 74% | +$9,205 | -$21,185 | 28.5% | $-22,025 (vs do-nothing $-18,030) |
| $935 | 4d | 20 Jul 2026 | $23.70 | 3/5 | $53,325 | $63,113 | 64% | 74% | +$14,242 | -$30,275 | 40.7% | $-31,115 (vs do-nothing $-27,120) |
| $955 | 13d | 29 Jul 2026 | $47.80 | 4/5 | $44,123 | $48,702 | 64% | 74% | +$8,274 | -$22,727 | 30.6% | $-22,515 (vs do-nothing $-18,520) |
| $950 | 11d | 27 Jul 2026 | $42.25 | 4/5 | $46,091 | $50,670 | 64% | 74% | +$8,524 | -$26,947 | 36.3% | $-26,735 (vs do-nothing $-22,740) |
| $947.50 | 8d | 24 Jul 2026 | $39.40 | 3/5 | $44,325 | $54,113 | 64% | 74% | +$8,650 | -$21,815 | 29.4% | $-22,655 (vs do-nothing $-18,660) |
| $955 | 15d | 31 Jul 2026 | $56.80 | 4/5 | $45,440 | $50,019 | 64% | 73% | +$8,739 | -$19,127 | 25.7% | $-18,915 (vs do-nothing $-14,920) |
| $940 | 6d | 22 Jul 2026 | $31.25 | 3/5 | $46,875 | $56,663 | 63% | 73% | +$7,966 | -$26,510 | 35.7% | $-27,350 (vs do-nothing $-23,355) |
| $945 | 8d | 24 Jul 2026 | $41.45 | 3/5 | $46,631 | $56,419 | 63% | 73% | +$9,929 | -$21,950 | 29.5% | $-22,790 (vs do-nothing $-18,795) |
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.