1 contracts (100 sh) | BE SS: $792.36 | CC-SS: $821.05 | IV: HIGH | Accounts: Joint:1782
| Max Loss | $49,472 | (ND $114.72 + SW $380) x 100 |
| Normal income ref | $10,927/mo | 95% ann ROI on ML |
| Hedge rolling cost | $551/mo | |
| Unrealized P&L | $-6,549 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC |
|---|
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$825 | 5 Aug 2026 | 4d left | +$7.50/sh | +$750 cycle +$1,650 [+$480…+$834] · 96% credit | 65% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$907 | 21 Aug 2026 | 20d left | +$12.96/sh | +$1,296 cycle +$2,196 [+$313…+$1,281] · 82% credit | 75% surv 70% |
| Max even-money escape in the band | ~$962 | 21 Aug 2026 | 20d left | +$0.35/sh | +$35 cycle +$935 [-$1,227…-$31] · 24% credit | 81% surv 78% |
| Up-and-out for even (raise the cap, free) | ~$842 | 5 Aug 2026 | 4d left | +$0.05/sh | +$5 cycle +$905 [-$544…-$32] · 21% credit | 69% surv 60% |
| Safety roll (pay small debit, max POP) | ~$1,017 | 21 Aug 2026 | 20d left | -$8.25/sh | -$825 cycle +$75 [-$2,300…-$924] · 2% credit | 85% surv 84% |
| budget: banked $900 debit $825 (92% used ≈ 0.5 wk of income) → whole cycle still +$75 cash · rolled 1 ct earn ≈ $2,352/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$962 | 21 Aug 2026 | 18d left | +$6.05/sh | +$605 cycle +$1,280 [-$277…+$1,298] · 67% credit | 71% surv 63% |
| Max even-money escape in the band | ~$972 | 21 Aug 2026 | 18d left | +$1.82/sh | +$182 cycle +$857 [-$784…+$839] · 49% credit | 72% surv 65% |
| Safety roll (pay small debit, max POP) | ~$997 | 21 Aug 2026 | 18d left | -$5.04/sh | -$504 cycle +$171 [-$1,565…+$86] · 27% credit | 75% surv 69% |
| budget: banked $675 debit $504 (75% used ≈ 0.9 wk of income) → whole cycle still +$171 cash · rolled 1 ct earn ≈ $6,140/mo while parked; 0 ct free to re-sell | ||||||
| Roll out (same strike, buy time) | ~$915 | 12 Aug 2026 | 9d left | -$13.58/sh | -$1,358 cycle -$683 [-$2,433…-$736] · 11% credit | 61% surv 53% |
Every eligible strike x expiry in the 4-45 DTE band (7 expiries scanned, 99 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: 0.987 (IBKR) | Recovery@SS: +$6,718 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $1,254
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $835 | 4d | 3 Aug 2026 | $7.35 | 1/1 | $5,512 | $4,962 | 84% | 86% | +$1,916 | -$0 | 0.0% | $904 (vs do-nothing $-350) |
| $830 | 4d | 3 Aug 2026 | $8.15 | 1/1 | $6,112 | $5,562 | 83% | 85% | +$2,032 | -$0 | 0.0% | $984 (vs do-nothing $-270) |
| $825 | 4d | 3 Aug 2026 | $9.00 | 1/1 | $6,750 | $6,199 | 81% | 84% | +$2,129 | -$0 | 0.0% | $1,069 (vs do-nothing $-185) |
| $840 | 6d | 5 Aug 2026 | $11.05 | 1/1 | $5,525 | $4,974 | 81% | 84% | +$1,259 | -$0 | 0.0% | $1,274 (vs do-nothing +$20) |
| $820 | 4d | 3 Aug 2026 | $9.70 | 1/1 | $7,275 | $6,724 | 80% | 83% | +$2,053 | -$0 | 0.0% | $1,034 (vs do-nothing $-220) |
| $850 | 8d | 7 Aug 2026 | $15.35 | 1/1 | $5,756 | $5,205 | 80% | 83% | +$1,446 | -$0 | 0.0% | $1,704 (vs do-nothing +$450) |
| $835 | 6d | 5 Aug 2026 | $12.05 | 1/1 | $6,025 | $5,474 | 80% | 83% | +$1,346 | -$0 | 0.0% | $1,374 (vs do-nothing +$120) |
| $845 | 8d | 7 Aug 2026 | $16.25 | 1/1 | $6,094 | $5,543 | 79% | 82% | +$1,444 | -$0 | 0.0% | $1,794 (vs do-nothing +$540) |
| $815 | 4d | 3 Aug 2026 | $10.90 | 1/1 | $8,175 | $7,624 | 78% | 82% | +$2,286 | -$0 | 0.0% | $654 (vs do-nothing $-600) |
| $830 | 6d | 5 Aug 2026 | $12.85 | 1/1 | $6,425 | $5,874 | 78% | 82% | +$1,297 | -$0 | 0.0% | $1,454 (vs do-nothing +$200) |
| $840 | 8d | 7 Aug 2026 | $17.15 | 1/1 | $6,431 | $5,880 | 77% | 81% | +$1,419 | -$0 | 0.0% | $1,884 (vs do-nothing +$630) |
| $825 | 6d | 5 Aug 2026 | $12.85 | 1/1 | $6,425 | $5,874 | 77% | 81% | +$812 | -$0 | 0.0% | $1,454 (vs do-nothing +$200) |
| $810 | 4d | 3 Aug 2026 | $11.80 | 1/1 | $8,850 | $8,299 | 77% | 81% | +$2,223 | -$0 | 0.0% | $244 (vs do-nothing $-1,010) |
Showing the 60 next-safest rows of 86.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $835 | 8d | 7 Aug 2026 | $17.60 | 1/1 | $6,600 | $6,049 | 76% | 80% | +$1,201 | -$0 | 0.0% | $1,929 (vs do-nothing +$675) |
| $820 | 6d | 5 Aug 2026 | $14.60 | 1/1 | $7,300 | $6,749 | 76% | 80% | +$1,164 | -$0 | 0.0% | $1,524 (vs do-nothing +$270) |
| $830 | 8d | 7 Aug 2026 | $18.30 | 1/1 | $6,862 | $6,312 | 75% | 79% | +$1,053 | -$0 | 0.0% | $1,999 (vs do-nothing +$745) |
| $805 | 4d | 3 Aug 2026 | $13.00 | 1/1 | $9,750 | $9,199 | 75% | 79% | +$2,310 | -$305 | 2.7% | $-136 (vs do-nothing $-1,390) |
| $815 | 6d | 5 Aug 2026 | $16.10 | 1/1 | $8,050 | $7,499 | 74% | 79% | +$1,349 | -$0 | 0.0% | $1,174 (vs do-nothing $-80) |
| $825 | 8d | 7 Aug 2026 | $20.55 | 1/1 | $7,706 | $7,155 | 74% | 79% | +$1,460 | -$0 | 0.0% | $2,224 (vs do-nothing +$970) |
| $800 | 4d | 3 Aug 2026 | $14.10 | 1/1 | $10,575 | $10,024 | 73% | 78% | +$2,243 | -$695 | 6.1% | $-526 (vs do-nothing $-1,780) |
| $835 | 15d | 14 Aug 2026 | $28.45 | 1/1 | $5,690 | $5,139 | 73% | 78% | +$1,030 | -$0 | 0.0% | $3,014 (vs do-nothing +$1,760) |
| $820 | 8d | 7 Aug 2026 | $21.05 | 1/1 | $7,894 | $7,343 | 73% | 78% | +$1,184 | -$0 | 0.0% | $2,169 (vs do-nothing +$915) |
| $830 | 13d | 12 Aug 2026 | $25.15 | 1/1 | $5,804 | $5,253 | 73% | 78% | +$783 | -$0 | 0.0% | $2,684 (vs do-nothing +$1,430) |
| $810 | 6d | 5 Aug 2026 | $17.25 | 1/1 | $8,625 | $8,074 | 73% | 78% | +$1,317 | -$0 | 0.0% | $789 (vs do-nothing $-465) |
| $830 | 15d | 14 Aug 2026 | $28.35 | 1/1 | $5,670 | $5,119 | 72% | 78% | +$752 | -$0 | 0.0% | $3,004 (vs do-nothing +$1,750) |
| $825 | 13d | 12 Aug 2026 | $26.45 | 1/1 | $6,104 | $5,553 | 72% | 78% | +$781 | -$0 | 0.0% | $2,814 (vs do-nothing +$1,560) |
| $815 | 8d | 7 Aug 2026 | $23.25 | 1/1 | $8,719 | $8,168 | 71% | 77% | +$1,518 | -$0 | 0.0% | $1,889 (vs do-nothing +$635) |
| $805 | 6d | 5 Aug 2026 | $18.55 | 1/1 | $9,275 | $8,724 | 71% | 77% | +$1,315 | -$0 | 0.0% | $419 (vs do-nothing $-835) |
| $795 | 4d | 3 Aug 2026 | $15.10 | 1/1 | $11,325 | $10,774 | 71% | 77% | +$2,016 | -$1,095 | 9.5% | $-926 (vs do-nothing $-2,180) |
| $825 | 15d | 14 Aug 2026 | $31.00 | 1/1 | $6,200 | $5,649 | 71% | 77% | +$1,011 | -$0 | 0.0% | $3,269 (vs do-nothing +$2,015) |
| $820 | 13d | 12 Aug 2026 | $27.55 | 1/1 | $6,358 | $5,807 | 71% | 77% | +$718 | -$0 | 0.0% | $2,819 (vs do-nothing +$1,565) |
| $810 | 8d | 7 Aug 2026 | $24.10 | 1/1 | $9,038 | $8,487 | 70% | 76% | +$1,317 | -$0 | 0.0% | $1,474 (vs do-nothing +$220) |
| $820 | 15d | 14 Aug 2026 | $31.45 | 1/1 | $6,290 | $5,739 | 70% | 76% | +$819 | -$0 | 0.0% | $3,209 (vs do-nothing +$1,955) |
| $800 | 6d | 5 Aug 2026 | $19.90 | 1/1 | $9,950 | $9,399 | 70% | 76% | +$1,291 | -$115 | 1.0% | $54 (vs do-nothing $-1,200) |
| $815 | 13d | 12 Aug 2026 | $29.00 | 1/1 | $6,692 | $6,141 | 69% | 76% | +$721 | -$0 | 0.0% | $2,464 (vs do-nothing +$1,210) |
| $790 | 4d | 3 Aug 2026 | $16.75 | 1/1 | $12,562 | $12,012 | 69% | 76% | +$2,189 | -$1,430 | 12.5% | $-1,261 (vs do-nothing $-2,515) |
| $805 | 8d | 7 Aug 2026 | $26.15 | 1/1 | $9,806 | $9,255 | 69% | 76% | +$1,536 | -$0 | 0.0% | $1,179 (vs do-nothing $-75) |
| $815 | 15d | 14 Aug 2026 | $33.80 | 1/1 | $6,760 | $6,209 | 69% | 76% | +$994 | -$0 | 0.0% | $2,944 (vs do-nothing +$1,690) |
| $810 | 13d | 12 Aug 2026 | $30.55 | 1/1 | $7,050 | $6,499 | 68% | 75% | +$733 | -$0 | 0.0% | $2,119 (vs do-nothing +$865) |
| $795 | 6d | 5 Aug 2026 | $21.35 | 1/1 | $10,675 | $10,124 | 68% | 75% | +$1,269 | -$470 | 4.1% | $-301 (vs do-nothing $-1,555) |
| $810 | 15d | 14 Aug 2026 | $34.40 | 1/1 | $6,880 | $6,329 | 68% | 75% | +$806 | -$0 | 0.0% | $2,504 (vs do-nothing +$1,250) |
| $800 | 8d | 7 Aug 2026 | $28.00 | 1/1 | $10,500 | $9,949 | 67% | 75% | +$1,650 | -$0 | 0.0% | $864 (vs do-nothing $-390) |
| $785 | 4d | 3 Aug 2026 | $18.15 | 1/1 | $13,612 | $13,062 | 67% | 74% | +$2,081 | -$1,790 | 15.6% | $-1,621 (vs do-nothing $-2,875) |
| $805 | 15d | 14 Aug 2026 | $36.80 | 1/1 | $7,360 | $6,809 | 67% | 74% | +$965 | -$0 | 0.0% | $2,244 (vs do-nothing +$990) |
| $790 | 6d | 5 Aug 2026 | $22.00 | 1/1 | $11,000 | $10,449 | 66% | 74% | +$796 | -$905 | 7.9% | $-736 (vs do-nothing $-1,990) |
| $795 | 8d | 7 Aug 2026 | $29.50 | 1/1 | $11,062 | $10,512 | 66% | 74% | +$1,602 | -$0 | 0.0% | $514 (vs do-nothing $-740) |
| $810 | 22d | 21 Aug 2026 | $43.40 | 1/1 | $5,918 | $5,367 | 66% | 73% | $-140 | -$0 | 0.0% | $3,404 (vs do-nothing +$2,150) |
| $800 | 15d | 14 Aug 2026 | $36.65 | 1/1 | $7,330 | $6,779 | 65% | 74% | +$600 | -$0 | 0.0% | $1,729 (vs do-nothing +$475) |
| $805 | 22d | 21 Aug 2026 | $45.00 | 1/1 | $6,136 | $5,585 | 65% | 73% | $-150 | -$0 | 0.0% | $3,064 (vs do-nothing +$1,810) |
| $780 | 4d | 3 Aug 2026 | $19.65 | 1/1 | $14,738 | $14,187 | 65% | 73% | +$1,953 | -$2,140 | 18.7% | $-1,971 (vs do-nothing $-3,225) |
| $790 | 8d | 7 Aug 2026 | $31.20 | 1/1 | $11,700 | $11,149 | 65% | 73% | +$1,597 | -$0 | 0.0% | $184 (vs do-nothing $-1,070) |
| $785 | 6d | 5 Aug 2026 | $23.90 | 1/1 | $11,950 | $11,399 | 64% | 73% | +$897 | -$1,215 | 10.6% | $-1,046 (vs do-nothing $-2,300) |
| $795 | 15d | 14 Aug 2026 | $39.95 | 1/1 | $7,990 | $7,439 | 64% | 73% | +$911 | -$0 | 0.0% | $1,559 (vs do-nothing +$305) |
| $800 | 22d | 21 Aug 2026 | $47.55 | 1/1 | $6,484 | $5,933 | 64% | 72% | $-38 | -$0 | 0.0% | $2,819 (vs do-nothing +$1,565) |
| $795 | 22d | 21 Aug 2026 | $48.40 | 1/1 | $6,600 | $6,049 | 64% | 73% | +$640 | -$0 | 0.0% | $2,404 (vs do-nothing +$1,150) |
| $790 | 15d | 14 Aug 2026 | $41.90 | 1/1 | $8,380 | $7,829 | 63% | 72% | +$939 | -$0 | 0.0% | $1,254 (vs do-nothing +$0) |
| $785 | 8d | 7 Aug 2026 | $31.35 | 1/1 | $11,756 | $11,205 | 63% | 72% | +$978 | -$470 | 4.1% | $-301 (vs do-nothing $-1,555) |
| $780 | 6d | 5 Aug 2026 | $25.20 | 1/1 | $12,600 | $12,049 | 63% | 72% | +$644 | -$1,585 | 13.8% | $-1,416 (vs do-nothing $-2,670) |
| $790 | 22d | 21 Aug 2026 | $50.35 | 1/1 | $6,866 | $6,315 | 63% | 72% | +$650 | -$0 | 0.0% | $2,099 (vs do-nothing +$845) |
| $775 | 4d | 3 Aug 2026 | $21.05 | 1/1 | $15,788 | $15,237 | 62% | 72% | +$1,651 | -$2,500 | 21.8% | $-2,331 (vs do-nothing $-3,585) |
| $785 | 15d | 14 Aug 2026 | $42.45 | 1/1 | $8,490 | $7,939 | 62% | 72% | +$672 | -$0 | 0.0% | $809 (vs do-nothing $-445) |
| $780 | 8d | 7 Aug 2026 | $33.30 | 1/1 | $12,487 | $11,937 | 62% | 71% | +$1,001 | -$775 | 6.8% | $-606 (vs do-nothing $-1,860) |
| $775 | 6d | 5 Aug 2026 | $27.15 | 1/1 | $13,575 | $13,024 | 61% | 71% | +$662 | -$1,890 | 16.5% | $-1,721 (vs do-nothing $-2,975) |
| $780 | 15d | 14 Aug 2026 | $45.55 | 1/1 | $9,110 | $8,559 | 61% | 71% | +$901 | -$0 | 0.0% | $619 (vs do-nothing $-635) |
| $780 | 22d | 21 Aug 2026 | $54.00 | 1/1 | $7,364 | $6,813 | 61% | 71% | +$611 | -$0 | 0.0% | $1,464 (vs do-nothing +$210) |
| $770 | 4d | 3 Aug 2026 | $22.75 | 1/1 | $17,062 | $16,512 | 60% | 70% | +$1,472 | -$2,830 | 24.7% | $-2,661 (vs do-nothing $-3,915) |
| $775 | 8d | 7 Aug 2026 | $35.10 | 1/1 | $13,162 | $12,612 | 60% | 71% | +$933 | -$1,095 | 9.5% | $-926 (vs do-nothing $-2,180) |
| $770 | 6d | 5 Aug 2026 | $28.80 | 1/1 | $14,400 | $13,849 | 59% | 70% | +$474 | -$2,225 | 19.4% | $-2,056 (vs do-nothing $-3,310) |
| $770 | 8d | 7 Aug 2026 | $37.45 | 1/1 | $14,044 | $13,493 | 59% | 70% | +$1,038 | -$1,360 | 11.9% | $-1,191 (vs do-nothing $-2,445) |
| $770 | 22d | 21 Aug 2026 | $58.40 | 1/1 | $7,964 | $7,413 | 58% | 70% | +$639 | -$0 | 0.0% | $904 (vs do-nothing $-350) |
| $765 | 4d | 3 Aug 2026 | $24.55 | 1/1 | $18,412 | $17,862 | 58% | 69% | +$1,264 | -$3,150 | 27.5% | $-2,981 (vs do-nothing $-4,235) |
| $765 | 6d | 5 Aug 2026 | $30.75 | 1/1 | $15,375 | $14,824 | 57% | 69% | +$379 | -$2,530 | 22.1% | $-2,361 (vs do-nothing $-3,615) |
| $765 | 8d | 7 Aug 2026 | $39.80 | 1/1 | $14,925 | $14,374 | 57% | 69% | +$1,107 | -$1,625 | 14.2% | $-1,456 (vs do-nothing $-2,710) |
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 1 contracts at the conservative CC.