5 contracts (500 sh) | BE SS: $1028.60 | CC-SS: $974.57 | IV: HIGH | Accounts: Main:1299
| Max Loss | $419,300 | (ND $148.60 + SW $690) x 500 |
| Normal income ref | $140,659/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 |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$990 | 31 Jul 2026 | 12d left | +$18.82/sh | +$9,408 cycle +$42,658 [+$1,287…+$7,216] · 84% credit | 75% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$995 | 31 Jul 2026 | 12d left | +$15.71/sh | +$7,857 cycle +$41,107 [-$438…+$5,509] · 72% credit | 75% surv 55% |
| Up-and-out for even (raise the cap, free) | ~$1,020 | 31 Jul 2026 | 12d left | +$2.02/sh | +$1,010 cycle +$34,260 [-$7,982…-$1,752] · 19% credit | 77% surv 60% |
| Max even-money escape in the band | ~$1,020 | 31 Jul 2026 | 12d left | +$2.02/sh | +$1,010 cycle +$34,260 [-$7,982…-$1,752] · 19% credit | 77% surv 60% |
| SS $1,029 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$1,185 | 31 Jul 2026 | 12d left | -$57.67/sh | -$28,834 cycle +$4,416 [-$46,710…-$35,091] | 90% surv 88% |
| budget: banked $33,250 debit $28,834 (87% used ≈ 1.4 wk of income) → whole cycle still +$4,416 cash · rolled 5 ct earn ≈ $32,402/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%) | ~$1,045 | 31 Jul 2026 | 16d left | +$21.06/sh | +$10,529 cycle +$31,204 [-$5,027…+$10,328] · 64% credit | 78% surv 64% |
| Roll out (same strike, buy time) | ~$995 | 20 Jul 2026 | 5d left | +$9.34/sh | +$4,670 cycle +$25,345 [-$3,027…+$6,214] · 59% credit | 79% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$1,005 | 20 Jul 2026 | 5d left | +$2.18/sh | +$1,088 cycle +$21,763 [-$7,195…+$1,842] · 35% credit | 79% surv 56% |
| Max even-money escape in the band | ~$1,090 | 31 Jul 2026 | 16d left | +$0.76/sh | +$379 cycle +$21,054 [-$17,335…-$573] · 23% credit | 81% surv 72% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$1,155 | 24 Jul 2026 | 9d left | -$39.77/sh | -$19,886 cycle +$789 [-$41,083…-$22,479] | 90% surv 87% |
| budget: banked $20,675 debit $19,886 (96% used ≈ 0.6 wk of income) → whole cycle still +$789 cash · rolled 5 ct earn ≈ $46,792/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%) | ~$1,110 | 31 Jul 2026 | 14d left | +$11.28/sh | +$5,640 cycle +$16,915 [-$3,653…+$9,864] · 64% credit | 78% surv 63% |
| Roll out (same strike, buy time) | ~$1,065 | 22 Jul 2026 | 6d left | +$3.00/sh | +$1,498 cycle +$12,773 [-$2,905…+$4,041] · 56% credit | 76% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$1,065 | 22 Jul 2026 | 6d left | +$2.92/sh | +$1,458 cycle +$12,733 [-$2,945…+$3,991] · 56% credit | 76% surv 52% |
| Max even-money escape in the band | ~$1,130 | 31 Jul 2026 | 14d left | +$3.47/sh | +$1,737 cycle +$13,012 [-$8,263…+$5,646] · 46% credit | 80% surv 67% |
| Safety roll (pay small debit, max POP) | ~$1,185 | 31 Jul 2026 | 14d left | -$20.73/sh | -$10,363 cycle +$912 [-$22,963…-$7,406] · 10% credit | 84% surv 76% |
| budget: banked $11,275 debit $10,363 (92% used ≈ 0.9 wk of income) → whole cycle still +$912 cash · rolled 5 ct earn ≈ $61,682/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (5 expiries scanned, 133 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: 1.044 (IBKR) | Recovery@SS: +$28,592 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $15,742
| 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% | +$66,647 | -$0 | 0.0% | $617 (vs do-nothing $-15,125) |
| $1060 | 4d | 17 Jul 2026 | $20.00 | 5/5 | $75,000 | $74,355 | 94% | 96% | +$69,904 | -$0 | 0.0% | $1,142 (vs do-nothing $-14,600) |
| $1055 | 4d | 17 Jul 2026 | $21.40 | 5/5 | $80,250 | $79,605 | 93% | 95% | +$74,379 | -$0 | 0.0% | $1,842 (vs do-nothing $-13,900) |
| $1050 | 4d | 17 Jul 2026 | $23.20 | 5/5 | $87,000 | $86,355 | 92% | 95% | +$80,248 | -$0 | 0.0% | $2,742 (vs do-nothing $-13,000) |
| $1045 | 4d | 17 Jul 2026 | $23.90 | 4/5 | $71,700 | $84,473 | 91% | 95% | +$65,500 | -$0 | 0.0% | $5,622 (vs do-nothing $-10,120) |
| $1040 | 4d | 17 Jul 2026 | $25.70 | 4/5 | $77,100 | $89,873 | 91% | 94% | +$69,997 | -$0 | 0.0% | $6,342 (vs do-nothing $-9,400) |
| $1035 | 4d | 17 Jul 2026 | $27.20 | 4/5 | $81,600 | $94,373 | 90% | 94% | +$73,480 | -$0 | 0.0% | $6,942 (vs do-nothing $-8,800) |
| $1030 | 4d | 17 Jul 2026 | $28.30 | 4/5 | $84,900 | $97,673 | 89% | 93% | +$75,635 | -$0 | 0.0% | $7,382 (vs do-nothing $-8,360) |
| $1025 | 4d | 17 Jul 2026 | $30.40 | 4/5 | $91,200 | $103,973 | 88% | 93% | +$80,652 | -$0 | 0.0% | $8,222 (vs do-nothing $-7,520) |
| $1015 | 4d | 17 Jul 2026 | $33.60 | 3/5 | $75,600 | $101,792 | 86% | 92% | +$65,412 | -$0 | 0.0% | $11,062 (vs do-nothing $-4,680) |
| $1010 | 4d | 17 Jul 2026 | $36.05 | 3/5 | $81,112 | $107,304 | 84% | 92% | +$69,590 | -$0 | 0.0% | $11,797 (vs do-nothing $-3,945) |
| $1030 | 7d | 20 Jul 2026 | $33.00 | 5/5 | $70,714 | $70,070 | 84% | 90% | +$56,563 | -$0 | 0.0% | $7,642 (vs do-nothing $-8,100) |
| $1025 | 7d | 20 Jul 2026 | $34.65 | 5/5 | $74,250 | $73,605 | 83% | 90% | +$58,726 | -$0 | 0.0% | $8,467 (vs do-nothing $-7,275) |
Showing the 60 next-safest rows of 120.
| 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 | 83% | 91% | +$72,271 | -$0 | 0.0% | $12,352 (vs do-nothing $-3,390) |
| $1020 | 7d | 20 Jul 2026 | $36.40 | 5/5 | $78,000 | $77,355 | 82% | 89% | +$60,986 | -$0 | 0.0% | $9,342 (vs do-nothing $-6,400) |
| $1015 | 7d | 20 Jul 2026 | $38.50 | 5/5 | $82,500 | $81,855 | 81% | 89% | +$63,871 | -$0 | 0.0% | $10,392 (vs do-nothing $-5,350) |
| $995 | 4d | 17 Jul 2026 | $41.35 | 3/5 | $93,038 | $119,229 | 80% | 90% | +$76,589 | -$0 | 0.0% | $13,387 (vs do-nothing $-2,355) |
| $1010 | 7d | 20 Jul 2026 | $39.85 | 5/5 | $85,393 | $84,748 | 80% | 88% | +$65,017 | -$0 | 0.0% | $11,067 (vs do-nothing $-4,675) |
| $1025 | 9d | 22 Jul 2026 | $42.30 | 5/5 | $70,500 | $69,855 | 80% | 87% | +$50,697 | -$0 | 0.0% | $12,292 (vs do-nothing $-3,450) |
| $990 | 4d | 17 Jul 2026 | $45.00 | 3/5 | $101,250 | $127,442 | 79% | 90% | +$82,815 | -$0 | 0.0% | $14,482 (vs do-nothing $-1,260) |
| $1005 | 7d | 20 Jul 2026 | $42.20 | 4/5 | $72,343 | $85,116 | 79% | 88% | +$54,531 | -$0 | 0.0% | $12,942 (vs do-nothing $-2,800) |
| $1020 | 9d | 22 Jul 2026 | $44.30 | 5/5 | $73,833 | $73,189 | 79% | 87% | +$52,533 | -$0 | 0.0% | $13,292 (vs do-nothing $-2,450) |
| $1015 | 9d | 22 Jul 2026 | $45.55 | 5/5 | $75,917 | $75,272 | 78% | 86% | +$53,021 | -$0 | 0.0% | $13,917 (vs do-nothing $-1,825) |
| $1000 | 7d | 20 Jul 2026 | $45.00 | 4/5 | $77,143 | $89,916 | 78% | 87% | +$57,702 | -$0 | 0.0% | $14,062 (vs do-nothing $-1,680) |
| $985 | 4d | 17 Jul 2026 | $45.90 | 3/5 | $103,275 | $129,467 | 77% | 89% | +$82,661 | -$0 | 0.0% | $14,752 (vs do-nothing $-990) |
| $1010 | 9d | 22 Jul 2026 | $47.45 | 5/5 | $79,083 | $78,439 | 77% | 86% | +$54,491 | -$0 | 0.0% | $14,867 (vs do-nothing $-875) |
| $1022.50 | 11d | 24 Jul 2026 | $52.15 | 5/5 | $71,114 | $70,469 | 76% | 85% | +$46,555 | -$0 | 0.0% | $17,217 (vs do-nothing +$1,475) |
| $995 | 7d | 20 Jul 2026 | $46.15 | 4/5 | $79,114 | $91,888 | 76% | 87% | +$57,920 | -$0 | 0.0% | $14,522 (vs do-nothing $-1,220) |
| $1020 | 11d | 24 Jul 2026 | $52.70 | 5/5 | $71,864 | $71,219 | 76% | 85% | +$47,254 | -$0 | 0.0% | $17,492 (vs do-nothing +$1,750) |
| $1017.50 | 11d | 24 Jul 2026 | $54.30 | 5/5 | $74,045 | $73,401 | 76% | 85% | +$48,694 | -$0 | 0.0% | $18,292 (vs do-nothing +$2,550) |
| $980 | 4d | 17 Jul 2026 | $48.40 | 2/5 | $72,600 | $112,210 | 76% | 89% | +$57,269 | -$0 | 0.0% | $15,582 (vs do-nothing $-160) |
| $1005 | 9d | 22 Jul 2026 | $50.30 | 5/5 | $83,833 | $83,189 | 76% | 85% | +$57,438 | -$0 | 0.0% | $16,292 (vs do-nothing +$550) |
| $1015 | 11d | 24 Jul 2026 | $55.30 | 5/5 | $75,409 | $74,764 | 75% | 84% | +$48,664 | -$0 | 0.0% | $18,792 (vs do-nothing +$3,050) |
| $990 | 7d | 20 Jul 2026 | $48.50 | 4/5 | $83,143 | $95,916 | 75% | 86% | +$60,064 | -$0 | 0.0% | $15,462 (vs do-nothing $-280) |
| $1012.50 | 11d | 24 Jul 2026 | $56.30 | 5/5 | $76,773 | $76,128 | 75% | 84% | +$49,263 | -$0 | 0.0% | $19,292 (vs do-nothing +$3,550) |
| $1000 | 9d | 22 Jul 2026 | $52.20 | 5/5 | $87,000 | $86,355 | 74% | 85% | +$58,690 | -$0 | 0.0% | $17,242 (vs do-nothing +$1,500) |
| $1010 | 11d | 24 Jul 2026 | $56.90 | 5/5 | $77,591 | $76,946 | 74% | 84% | +$49,899 | -$0 | 0.0% | $19,592 (vs do-nothing +$3,850) |
| $975 | 4d | 17 Jul 2026 | $52.00 | 2/5 | $78,000 | $117,610 | 74% | 88% | +$60,938 | -$0 | 0.0% | $16,302 (vs do-nothing +$560) |
| $1007.50 | 11d | 24 Jul 2026 | $58.30 | 5/5 | $79,500 | $78,855 | 74% | 84% | +$50,989 | -$0 | 0.0% | $20,292 (vs do-nothing +$4,550) |
| $985 | 7d | 20 Jul 2026 | $52.00 | 4/5 | $89,143 | $101,916 | 74% | 86% | +$64,041 | -$0 | 0.0% | $16,862 (vs do-nothing +$1,120) |
| $995 | 9d | 22 Jul 2026 | $54.40 | 4/5 | $72,533 | $85,307 | 73% | 85% | +$48,263 | -$0 | 0.0% | $17,822 (vs do-nothing +$2,080) |
| $1005 | 11d | 24 Jul 2026 | $59.40 | 5/5 | $81,000 | $80,355 | 73% | 84% | +$51,650 | -$0 | 0.0% | $20,842 (vs do-nothing +$5,100) |
| $1002.50 | 11d | 24 Jul 2026 | $59.85 | 5/5 | $81,614 | $80,969 | 73% | 83% | +$51,405 | -$0 | 0.0% | $21,067 (vs do-nothing +$5,325) |
| $1000 | 11d | 24 Jul 2026 | $61.25 | 5/5 | $83,523 | $82,878 | 72% | 83% | +$52,434 | -$0 | 0.0% | $21,767 (vs do-nothing +$6,025) |
| $970 | 4d | 17 Jul 2026 | $53.30 | 2/5 | $79,950 | $119,560 | 72% | 87% | +$61,006 | -$0 | 0.0% | $15,647 (vs do-nothing $-95) |
| $980 | 7d | 20 Jul 2026 | $53.45 | 4/5 | $91,629 | $104,402 | 72% | 85% | +$64,362 | -$0 | 0.0% | $17,442 (vs do-nothing +$1,700) |
| $990 | 9d | 22 Jul 2026 | $56.55 | 4/5 | $75,400 | $88,173 | 72% | 84% | +$49,411 | -$0 | 0.0% | $18,682 (vs do-nothing +$2,940) |
| $995 | 11d | 24 Jul 2026 | $63.20 | 5/5 | $86,182 | $85,537 | 71% | 83% | +$53,271 | -$0 | 0.0% | $22,742 (vs do-nothing +$7,000) |
| $975 | 7d | 20 Jul 2026 | $55.80 | 3/5 | $71,743 | $97,934 | 71% | 85% | +$49,557 | -$0 | 0.0% | $17,722 (vs do-nothing +$1,980) |
| $965 | 4d | 17 Jul 2026 | $55.90 | 2/5 | $83,850 | $123,460 | 70% | 87% | +$62,866 | -$0 | 0.0% | $15,167 (vs do-nothing $-575) |
| $985 | 9d | 22 Jul 2026 | $59.30 | 4/5 | $79,067 | $91,840 | 70% | 83% | +$48,726 | -$0 | 0.0% | $19,782 (vs do-nothing +$4,040) |
| $990 | 11d | 24 Jul 2026 | $66.50 | 4/5 | $72,545 | $85,319 | 70% | 82% | +$44,365 | -$0 | 0.0% | $22,662 (vs do-nothing +$6,920) |
| $970 | 7d | 20 Jul 2026 | $59.80 | 3/5 | $76,886 | $103,077 | 69% | 85% | +$52,848 | -$0 | 0.0% | $17,550 (vs do-nothing +$1,808) |
| $980 | 9d | 22 Jul 2026 | $61.35 | 4/5 | $81,800 | $94,573 | 69% | 82% | +$49,585 | -$0 | 0.0% | $20,602 (vs do-nothing +$4,860) |
| $985 | 11d | 24 Jul 2026 | $67.70 | 4/5 | $73,855 | $86,628 | 69% | 82% | +$44,129 | -$0 | 0.0% | $23,142 (vs do-nothing +$7,400) |
| $960 | 4d | 17 Jul 2026 | $58.70 | 2/5 | $88,050 | $127,660 | 68% | 86% | +$64,862 | -$0 | 0.0% | $14,727 (vs do-nothing $-1,015) |
| $980 | 11d | 24 Jul 2026 | $69.95 | 4/5 | $76,309 | $89,082 | 68% | 81% | +$44,971 | -$0 | 0.0% | $24,042 (vs do-nothing +$8,300) |
| $975 | 9d | 22 Jul 2026 | $63.75 | 4/5 | $85,000 | $97,773 | 68% | 82% | +$50,820 | -$0 | 0.0% | $21,562 (vs do-nothing +$5,820) |
| $965 | 7d | 20 Jul 2026 | $60.35 | 3/5 | $77,593 | $103,784 | 68% | 84% | +$51,584 | -$0 | 0.0% | $16,215 (vs do-nothing +$473) |
| $970 | 9d | 22 Jul 2026 | $66.05 | 4/5 | $88,067 | $100,840 | 67% | 82% | +$54,196 | -$0 | 0.0% | $20,652 (vs do-nothing +$4,911) |
| $975 | 11d | 24 Jul 2026 | $74.00 | 4/5 | $80,727 | $93,501 | 67% | 81% | +$47,708 | -$0 | 0.0% | $25,662 (vs do-nothing +$9,920) |
| $985 | 18d | 31 Jul 2026 | $86.00 | 5/5 | $71,667 | $71,022 | 67% | 80% | +$37,891 | -$0 | 0.0% | $34,142 (vs do-nothing +$18,400) |
| $955 | 4d | 17 Jul 2026 | $62.10 | 2/5 | $93,150 | $132,760 | 67% | 86% | +$67,587 | -$0 | 0.0% | $14,407 (vs do-nothing $-1,335) |
| $960 | 7d | 20 Jul 2026 | $63.95 | 3/5 | $82,221 | $108,413 | 66% | 83% | +$54,118 | -$0 | 0.0% | $15,795 (vs do-nothing +$53) |
| $980 | 18d | 31 Jul 2026 | $88.00 | 5/5 | $73,333 | $72,689 | 66% | 79% | +$38,163 | -$0 | 0.0% | $35,142 (vs do-nothing +$19,400) |
| $965 | 9d | 22 Jul 2026 | $69.00 | 4/5 | $92,000 | $104,773 | 66% | 82% | +$55,892 | -$0 | 0.0% | $19,832 (vs do-nothing +$4,091) |
| $970 | 11d | 24 Jul 2026 | $76.00 | 4/5 | $82,909 | $95,682 | 66% | 81% | +$48,138 | -$0 | 0.0% | $24,632 (vs do-nothing +$8,891) |
| $975 | 18d | 31 Jul 2026 | $88.35 | 5/5 | $73,625 | $72,980 | 65% | 79% | +$37,013 | -$0 | 0.0% | $35,317 (vs do-nothing +$19,575) |
| $950 | 4d | 17 Jul 2026 | $65.35 | 2/5 | $98,025 | $137,635 | 65% | 86% | +$69,912 | -$0 | 0.0% | $14,057 (vs do-nothing $-1,685) |
| $965 | 11d | 24 Jul 2026 | $78.10 | 4/5 | $85,200 | $97,973 | 64% | 80% | +$48,619 | -$0 | 0.0% | $23,472 (vs do-nothing +$7,731) |
| $960 | 9d | 22 Jul 2026 | $71.65 | 3/5 | $71,650 | $97,842 | 64% | 81% | +$42,808 | -$0 | 0.0% | $18,105 (vs do-nothing +$2,363) |
| $970 | 18d | 31 Jul 2026 | $90.95 | 5/5 | $75,792 | $75,147 | 64% | 79% | +$37,692 | -$0 | 0.0% | $34,330 (vs do-nothing +$18,588) |
| $955 | 7d | 20 Jul 2026 | $66.20 | 3/5 | $85,114 | $111,306 | 64% | 81% | +$50,557 | -$0 | 0.0% | $14,970 (vs do-nothing $-772) |
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.