5 contracts (500 sh) | BE SS: $1028.60 | CC-SS: $977.69 | IV: HIGH | Accounts: Main:1299
| Max Loss | $419,300 | (ND $148.60 + SW $690) x 500 |
| Normal income ref | $136,500/mo | 95% ann ROI on ML |
| Hedge rolling cost | $645/mo | |
| Unrealized P&L | $-37,450 | fortress legs from IBKR |
| 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 |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$1,051 | 31 Jul 2026 | 16d left | +$22.63/sh | +$11,314 cycle +$30,264 [-$4,080…+$10,994] · 65% credit | 77% surv 63% |
| Roll out (same strike, buy time) | ~$1,005 | 20 Jul 2026 | 5d left | +$8.25/sh | +$4,127 cycle +$23,077 [-$3,720…+$4,922] · 52% credit | 78% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$1,016 | 20 Jul 2026 | 5d left | +$1.16/sh | +$581 cycle +$19,531 [-$8,094…+$492] · 29% credit | 79% surv 56% |
| Max even-money escape in the band | ~$1,101 | 31 Jul 2026 | 16d left | +$0.24/sh | +$120 cycle +$19,070 [-$17,603…-$702] · 21% credit | 81% surv 72% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$1,231 | 31 Jul 2026 | 16d left | -$36.09/sh | -$18,044 cycle +$906 [-$40,838…-$20,426] | 90% surv 88% |
| budget: banked $18,950 debit $18,044 (95% used ≈ 0.6 wk of income) → whole cycle still +$906 cash · rolled 5 ct earn ≈ $28,672/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 |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$1,116 | 31 Jul 2026 | 14d left | +$10.88/sh | +$5,441 cycle +$16,116 [-$2,931…+$10,918] · 63% credit | 78% surv 63% |
| Roll out (same strike, buy time) | ~$1,070 | 22 Jul 2026 | 6d left | +$1.89/sh | +$943 cycle +$11,618 [-$3,092…+$4,215] · 52% credit | 75% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$1,071 | 22 Jul 2026 | 6d left | +$0.97/sh | +$487 cycle +$11,162 [-$3,652…+$3,725] · 47% credit | 75% surv 53% |
| Max even-money escape in the band | ~$1,136 | 31 Jul 2026 | 14d left | +$1.77/sh | +$884 cycle +$11,559 [-$8,249…+$5,877] · 44% credit | 79% surv 67% |
| Safety roll (pay small debit, max POP) | ~$1,191 | 31 Jul 2026 | 14d left | -$20.98/sh | -$10,492 cycle +$183 [-$22,263…-$6,405] · 11% credit | 83% surv 76% |
| budget: banked $10,675 debit $10,492 (98% used ≈ 1.0 wk of income) → whole cycle still +$183 cash · rolled 5 ct earn ≈ $59,192/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (5 expiries scanned, 130 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: 0.900 (fallback) | Recovery@SS: +$24,160 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $11,310
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1065 | 4d | 17 Jul 2026 | $18.95 | 5/5 | $71,062 | $70,418 | 94% | 96% | +$65,979 | -$0 | 0.0% | $-3,815 (vs do-nothing $-15,125) |
| $1060 | 4d | 17 Jul 2026 | $20.00 | 5/5 | $75,000 | $74,355 | 93% | 95% | +$69,148 | -$0 | 0.0% | $-3,290 (vs do-nothing $-14,600) |
| $1055 | 4d | 17 Jul 2026 | $21.40 | 5/5 | $80,250 | $79,605 | 92% | 95% | +$73,526 | -$0 | 0.0% | $-2,590 (vs do-nothing $-13,900) |
| $1050 | 4d | 17 Jul 2026 | $23.20 | 4/5 | $69,600 | $82,373 | 92% | 95% | +$63,431 | -$0 | 0.0% | $910 (vs do-nothing $-10,400) |
| $1045 | 4d | 17 Jul 2026 | $23.90 | 4/5 | $71,700 | $84,473 | 91% | 94% | +$64,638 | -$0 | 0.0% | $1,190 (vs do-nothing $-10,120) |
| $1040 | 4d | 17 Jul 2026 | $25.70 | 4/5 | $77,100 | $89,873 | 90% | 94% | +$69,031 | -$0 | 0.0% | $1,910 (vs do-nothing $-9,400) |
| $1035 | 4d | 17 Jul 2026 | $27.20 | 4/5 | $81,600 | $94,373 | 89% | 93% | +$72,400 | -$0 | 0.0% | $2,510 (vs do-nothing $-8,800) |
| $1030 | 4d | 17 Jul 2026 | $28.30 | 4/5 | $84,900 | $97,673 | 88% | 93% | +$74,431 | -$0 | 0.0% | $2,950 (vs do-nothing $-8,360) |
| $1025 | 4d | 17 Jul 2026 | $30.40 | 3/5 | $68,400 | $94,592 | 87% | 92% | +$59,485 | -$0 | 0.0% | $5,670 (vs do-nothing $-5,640) |
| $1015 | 4d | 17 Jul 2026 | $33.60 | 3/5 | $75,600 | $101,792 | 85% | 91% | +$64,180 | -$0 | 0.0% | $6,630 (vs do-nothing $-4,680) |
| $1030 | 7d | 20 Jul 2026 | $33.00 | 5/5 | $70,714 | $70,070 | 83% | 90% | +$55,221 | -$0 | 0.0% | $3,210 (vs do-nothing $-8,100) |
| $1010 | 4d | 17 Jul 2026 | $36.05 | 3/5 | $81,112 | $107,304 | 83% | 90% | +$66,976 | -$0 | 0.0% | $7,365 (vs do-nothing $-3,945) |
| $1025 | 7d | 20 Jul 2026 | $34.65 | 5/5 | $74,250 | $73,605 | 82% | 89% | +$57,281 | -$0 | 0.0% | $4,035 (vs do-nothing $-7,275) |
Showing the 60 next-safest rows of 117.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1005 | 4d | 17 Jul 2026 | $37.90 | 3/5 | $85,275 | $111,467 | 81% | 90% | +$69,508 | -$0 | 0.0% | $7,920 (vs do-nothing $-3,390) |
| $1020 | 7d | 20 Jul 2026 | $36.40 | 5/5 | $78,000 | $77,355 | 81% | 89% | +$59,432 | -$0 | 0.0% | $4,910 (vs do-nothing $-6,400) |
| $1015 | 7d | 20 Jul 2026 | $38.50 | 5/5 | $82,500 | $81,855 | 80% | 88% | +$62,202 | -$0 | 0.0% | $5,960 (vs do-nothing $-5,350) |
| $1010 | 7d | 20 Jul 2026 | $39.85 | 4/5 | $68,314 | $81,088 | 79% | 88% | +$50,581 | -$0 | 0.0% | $7,570 (vs do-nothing $-3,740) |
| $1025 | 9d | 22 Jul 2026 | $42.30 | 5/5 | $70,500 | $69,855 | 79% | 87% | +$49,246 | -$0 | 0.0% | $7,860 (vs do-nothing $-3,450) |
| $995 | 4d | 17 Jul 2026 | $41.35 | 3/5 | $93,038 | $119,229 | 78% | 89% | +$73,536 | -$0 | 0.0% | $8,955 (vs do-nothing $-2,355) |
| $1020 | 9d | 22 Jul 2026 | $44.30 | 5/5 | $73,833 | $73,189 | 78% | 86% | +$50,999 | -$0 | 0.0% | $8,860 (vs do-nothing $-2,450) |
| $1005 | 7d | 20 Jul 2026 | $42.20 | 4/5 | $72,343 | $85,116 | 78% | 87% | +$52,998 | -$0 | 0.0% | $8,510 (vs do-nothing $-2,800) |
| $990 | 4d | 17 Jul 2026 | $45.00 | 3/5 | $101,250 | $127,442 | 77% | 88% | +$79,624 | -$0 | 0.0% | $10,050 (vs do-nothing $-1,260) |
| $1015 | 9d | 22 Jul 2026 | $45.55 | 5/5 | $75,917 | $75,272 | 77% | 86% | +$51,400 | -$0 | 0.0% | $9,485 (vs do-nothing $-1,825) |
| $1000 | 7d | 20 Jul 2026 | $45.00 | 4/5 | $77,143 | $89,916 | 76% | 87% | +$56,063 | -$0 | 0.0% | $9,630 (vs do-nothing $-1,680) |
| $1025 | 11d | 24 Jul 2026 | $51.40 | 5/5 | $70,091 | $69,446 | 76% | 85% | +$45,505 | -$0 | 0.0% | $12,410 (vs do-nothing +$1,100) |
| $1022.50 | 11d | 24 Jul 2026 | $52.15 | 5/5 | $71,114 | $70,469 | 76% | 84% | +$45,790 | -$0 | 0.0% | $12,785 (vs do-nothing +$1,475) |
| $1010 | 9d | 22 Jul 2026 | $47.45 | 5/5 | $79,083 | $78,439 | 76% | 85% | +$52,780 | -$0 | 0.0% | $10,435 (vs do-nothing $-875) |
| $985 | 4d | 17 Jul 2026 | $45.90 | 2/5 | $68,850 | $108,460 | 75% | 88% | +$52,893 | -$0 | 0.0% | $10,650 (vs do-nothing $-660) |
| $1020 | 11d | 24 Jul 2026 | $52.70 | 5/5 | $71,864 | $71,219 | 75% | 84% | +$45,784 | -$0 | 0.0% | $13,060 (vs do-nothing +$1,750) |
| $995 | 7d | 20 Jul 2026 | $46.15 | 4/5 | $79,114 | $91,888 | 75% | 86% | +$56,170 | -$0 | 0.0% | $10,090 (vs do-nothing $-1,220) |
| $1017.50 | 11d | 24 Jul 2026 | $54.30 | 5/5 | $74,045 | $73,401 | 75% | 84% | +$47,190 | -$0 | 0.0% | $13,860 (vs do-nothing +$2,550) |
| $1005 | 9d | 22 Jul 2026 | $50.30 | 5/5 | $83,833 | $83,189 | 75% | 85% | +$55,633 | -$0 | 0.0% | $11,860 (vs do-nothing +$550) |
| $1015 | 11d | 24 Jul 2026 | $55.30 | 5/5 | $75,409 | $74,764 | 74% | 84% | +$47,760 | -$0 | 0.0% | $14,360 (vs do-nothing +$3,050) |
| $1012.50 | 11d | 24 Jul 2026 | $56.30 | 5/5 | $76,773 | $76,128 | 74% | 84% | +$48,309 | -$0 | 0.0% | $14,860 (vs do-nothing +$3,550) |
| $980 | 4d | 17 Jul 2026 | $48.40 | 2/5 | $72,600 | $112,210 | 74% | 87% | +$54,973 | -$0 | 0.0% | $11,150 (vs do-nothing $-160) |
| $990 | 7d | 20 Jul 2026 | $48.50 | 4/5 | $83,143 | $95,916 | 74% | 85% | +$58,198 | -$0 | 0.0% | $11,030 (vs do-nothing $-280) |
| $1000 | 9d | 22 Jul 2026 | $52.20 | 4/5 | $69,600 | $82,373 | 73% | 84% | +$45,432 | -$0 | 0.0% | $12,510 (vs do-nothing +$1,200) |
| $1010 | 11d | 24 Jul 2026 | $56.90 | 5/5 | $77,591 | $76,946 | 73% | 83% | +$48,294 | -$0 | 0.0% | $15,160 (vs do-nothing +$3,850) |
| $1007.50 | 11d | 24 Jul 2026 | $58.30 | 5/5 | $79,500 | $78,855 | 73% | 83% | +$49,349 | -$0 | 0.0% | $15,860 (vs do-nothing +$4,550) |
| $1005 | 11d | 24 Jul 2026 | $59.40 | 5/5 | $81,000 | $80,355 | 72% | 83% | +$49,975 | -$0 | 0.0% | $16,410 (vs do-nothing +$5,100) |
| $985 | 7d | 20 Jul 2026 | $52.00 | 4/5 | $89,143 | $101,916 | 72% | 85% | +$62,057 | -$0 | 0.0% | $12,430 (vs do-nothing +$1,120) |
| $995 | 9d | 22 Jul 2026 | $54.40 | 4/5 | $72,533 | $85,307 | 72% | 84% | +$46,663 | -$0 | 0.0% | $13,390 (vs do-nothing +$2,080) |
| $975 | 4d | 17 Jul 2026 | $52.00 | 2/5 | $78,000 | $117,610 | 72% | 87% | +$58,567 | -$0 | 0.0% | $11,332 (vs do-nothing +$22) |
| $1002.50 | 11d | 24 Jul 2026 | $59.85 | 5/5 | $81,614 | $80,969 | 72% | 83% | +$49,693 | -$0 | 0.0% | $16,635 (vs do-nothing +$5,325) |
| $1000 | 11d | 24 Jul 2026 | $61.25 | 5/5 | $83,523 | $82,878 | 71% | 83% | +$50,686 | -$0 | 0.0% | $17,335 (vs do-nothing +$6,025) |
| $990 | 9d | 22 Jul 2026 | $56.55 | 4/5 | $75,400 | $88,173 | 71% | 83% | +$47,730 | -$0 | 0.0% | $14,250 (vs do-nothing +$2,940) |
| $980 | 7d | 20 Jul 2026 | $53.45 | 3/5 | $68,721 | $94,913 | 71% | 85% | +$46,690 | -$0 | 0.0% | $12,585 (vs do-nothing +$1,275) |
| $970 | 4d | 17 Jul 2026 | $53.30 | 2/5 | $79,950 | $119,560 | 70% | 86% | +$58,566 | -$0 | 0.0% | $10,592 (vs do-nothing $-718) |
| $995 | 11d | 24 Jul 2026 | $63.20 | 4/5 | $68,945 | $81,719 | 70% | 82% | +$41,160 | -$0 | 0.0% | $16,910 (vs do-nothing +$5,600) |
| $985 | 9d | 22 Jul 2026 | $59.30 | 4/5 | $79,067 | $91,840 | 70% | 83% | +$49,497 | -$0 | 0.0% | $15,350 (vs do-nothing +$4,040) |
| $975 | 7d | 20 Jul 2026 | $55.80 | 3/5 | $71,743 | $97,934 | 69% | 84% | +$47,880 | -$0 | 0.0% | $12,483 (vs do-nothing +$1,173) |
| $990 | 11d | 24 Jul 2026 | $66.50 | 4/5 | $72,545 | $85,319 | 69% | 82% | +$43,173 | -$0 | 0.0% | $18,230 (vs do-nothing +$6,920) |
| $965 | 4d | 17 Jul 2026 | $55.90 | 2/5 | $83,850 | $123,460 | 69% | 86% | +$60,366 | -$0 | 0.0% | $10,112 (vs do-nothing $-1,198) |
| $980 | 9d | 22 Jul 2026 | $61.35 | 4/5 | $81,800 | $94,573 | 68% | 82% | +$50,227 | -$0 | 0.0% | $16,170 (vs do-nothing +$4,860) |
| $985 | 11d | 24 Jul 2026 | $67.70 | 4/5 | $73,855 | $86,628 | 68% | 81% | +$42,824 | -$0 | 0.0% | $18,710 (vs do-nothing +$7,400) |
| $970 | 7d | 20 Jul 2026 | $59.80 | 3/5 | $76,886 | $103,077 | 68% | 84% | +$51,073 | -$0 | 0.0% | $12,183 (vs do-nothing +$873) |
| $975 | 9d | 22 Jul 2026 | $63.75 | 4/5 | $85,000 | $97,773 | 67% | 82% | +$51,319 | -$0 | 0.0% | $16,054 (vs do-nothing +$4,745) |
| $980 | 11d | 24 Jul 2026 | $69.95 | 4/5 | $76,309 | $89,082 | 67% | 81% | +$43,400 | -$0 | 0.0% | $19,610 (vs do-nothing +$8,300) |
| $990 | 18d | 31 Jul 2026 | $82.05 | 5/5 | $68,375 | $67,730 | 67% | 79% | +$34,620 | -$0 | 0.0% | $27,735 (vs do-nothing +$16,425) |
| $960 | 4d | 17 Jul 2026 | $58.70 | 2/5 | $88,050 | $127,660 | 67% | 85% | +$62,309 | -$0 | 0.0% | $9,672 (vs do-nothing $-1,638) |
| $965 | 7d | 20 Jul 2026 | $60.35 | 3/5 | $77,593 | $103,784 | 66% | 83% | +$49,707 | -$0 | 0.0% | $10,848 (vs do-nothing $-462) |
| $970 | 9d | 22 Jul 2026 | $66.05 | 4/5 | $88,067 | $100,840 | 66% | 81% | +$52,168 | -$0 | 0.0% | $14,974 (vs do-nothing +$3,665) |
| $985 | 18d | 31 Jul 2026 | $86.00 | 5/5 | $71,667 | $71,022 | 66% | 79% | +$36,524 | -$0 | 0.0% | $29,710 (vs do-nothing +$18,400) |
| $975 | 11d | 24 Jul 2026 | $74.00 | 4/5 | $80,727 | $93,501 | 66% | 80% | +$46,076 | -$0 | 0.0% | $20,154 (vs do-nothing +$8,845) |
| $980 | 18d | 31 Jul 2026 | $88.00 | 5/5 | $73,333 | $72,689 | 65% | 79% | +$36,757 | -$0 | 0.0% | $30,710 (vs do-nothing +$19,400) |
| $955 | 4d | 17 Jul 2026 | $62.10 | 2/5 | $93,150 | $132,760 | 65% | 85% | +$64,990 | -$0 | 0.0% | $9,352 (vs do-nothing $-1,958) |
| $970 | 11d | 24 Jul 2026 | $76.00 | 4/5 | $82,909 | $95,682 | 65% | 80% | +$46,444 | -$0 | 0.0% | $18,954 (vs do-nothing +$7,645) |
| $960 | 7d | 20 Jul 2026 | $63.95 | 3/5 | $82,221 | $108,413 | 65% | 83% | +$52,138 | -$0 | 0.0% | $10,428 (vs do-nothing $-882) |
| $965 | 9d | 22 Jul 2026 | $69.00 | 3/5 | $69,000 | $95,192 | 65% | 81% | +$40,330 | -$0 | 0.0% | $13,443 (vs do-nothing +$2,133) |
| $975 | 18d | 31 Jul 2026 | $88.35 | 5/5 | $73,625 | $72,980 | 64% | 78% | +$35,569 | -$0 | 0.0% | $29,541 (vs do-nothing +$18,231) |
| $965 | 11d | 24 Jul 2026 | $78.10 | 4/5 | $85,200 | $97,973 | 63% | 80% | +$46,785 | -$0 | 0.0% | $17,794 (vs do-nothing +$6,485) |
| $960 | 9d | 22 Jul 2026 | $71.65 | 3/5 | $71,650 | $97,842 | 63% | 80% | +$41,150 | -$0 | 0.0% | $12,738 (vs do-nothing +$1,428) |
| $970 | 18d | 31 Jul 2026 | $90.95 | 5/5 | $75,792 | $75,147 | 63% | 78% | +$36,208 | -$0 | 0.0% | $28,341 (vs do-nothing +$17,031) |
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.