5 contracts (500 sh) | BE SS: $1028.60 | CC-SS: $973.79 | IV: HIGH | Accounts: Main:1299
| Max Loss | $419,300 | (ND $148.60 + SW $690) x 500 |
| Normal income ref | $113,807/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%) | ~$1,046 | 31 Jul 2026 | 16d left | +$20.34/sh | +$10,171 cycle +$30,846 [-$5,302…+$10,068] · 63% credit | 78% surv 64% |
| Roll out (same strike, buy time) | ~$995 | 20 Jul 2026 | 5d left | +$8.98/sh | +$4,490 cycle +$25,165 [-$3,210…+$6,136] · 57% credit | 79% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$1,006 | 20 Jul 2026 | 5d left | +$1.36/sh | +$681 cycle +$21,356 [-$7,651…+$1,398] · 32% credit | 80% surv 56% |
| Max even-money escape in the band | ~$1,086 | 31 Jul 2026 | 16d left | +$2.49/sh | +$1,245 cycle +$21,920 [-$15,854…+$506] · 27% credit | 81% surv 71% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$1,156 | 24 Jul 2026 | 9d left | -$40.52/sh | -$20,261 cycle +$414 [-$41,228…-$22,630] | 90% surv 87% |
| budget: banked $20,675 debit $20,261 (98% used ≈ 0.6 wk of income) → whole cycle still +$414 cash · rolled 5 ct earn ≈ $46,801/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%) | ~$1,091 | 31 Jul 2026 | 16d left | +$19.91/sh | +$9,957 cycle +$22,807 [-$4,388…+$14,685] · 67% credit | 78% surv 64% |
| Roll out (same strike, buy time) | ~$1,040 | 20 Jul 2026 | 5d left | +$7.55/sh | +$3,774 cycle +$16,624 [-$2,273…+$8,215] · 64% credit | 79% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$1,046 | 20 Jul 2026 | 5d left | +$3.46/sh | +$1,728 cycle +$14,578 [-$4,958…+$5,882] · 56% credit | 79% surv 54% |
| Max even-money escape in the band | ~$1,131 | 31 Jul 2026 | 16d left | +$1.94/sh | +$969 cycle +$13,819 [-$15,364…+$4,978] · 42% credit | 81% surv 71% |
| Safety roll (pay small debit, max POP) | ~$1,211 | 31 Jul 2026 | 16d left | -$25.53/sh | -$12,767 cycle +$83 [-$32,960…-$9,662] · 3% credit | 87% surv 82% |
| budget: banked $12,850 debit $12,767 (99% used ≈ 0.6 wk of income) → whole cycle still +$83 cash · rolled 5 ct earn ≈ $43,286/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (6 expiries scanned, 185 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: +$28,594 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $15,744
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1080 | 4d | 17 Jul 2026 | $15.50 | 5/5 | $58,125 | $57,480 | 96% | 97% | +$55,358 | -$0 | 0.0% | $-1,106 (vs do-nothing $-16,850) |
| $1075 | 4d | 17 Jul 2026 | $16.85 | 5/5 | $63,188 | $62,543 | 95% | 97% | +$59,978 | -$0 | 0.0% | $-431 (vs do-nothing $-16,175) |
| $1070 | 4d | 17 Jul 2026 | $18.00 | 5/5 | $67,500 | $66,855 | 95% | 96% | +$63,783 | -$0 | 0.0% | $144 (vs do-nothing $-15,600) |
| $1065 | 4d | 17 Jul 2026 | $18.95 | 5/5 | $71,062 | $70,418 | 94% | 96% | +$66,764 | -$0 | 0.0% | $619 (vs do-nothing $-15,125) |
| $1060 | 4d | 17 Jul 2026 | $20.00 | 4/5 | $60,000 | $72,773 | 94% | 96% | +$56,029 | -$0 | 0.0% | $4,064 (vs do-nothing $-11,680) |
| $1055 | 4d | 17 Jul 2026 | $21.40 | 4/5 | $64,200 | $76,973 | 93% | 96% | +$59,623 | -$0 | 0.0% | $4,624 (vs do-nothing $-11,120) |
| $1050 | 4d | 17 Jul 2026 | $23.20 | 4/5 | $69,600 | $82,373 | 92% | 95% | +$64,334 | -$0 | 0.0% | $5,344 (vs do-nothing $-10,400) |
| $1045 | 4d | 17 Jul 2026 | $23.90 | 4/5 | $71,700 | $84,473 | 92% | 95% | +$65,652 | -$0 | 0.0% | $5,624 (vs do-nothing $-10,120) |
| $1040 | 4d | 17 Jul 2026 | $25.70 | 3/5 | $57,825 | $84,017 | 90% | 94% | +$51,686 | -$0 | 0.0% | $8,694 (vs do-nothing $-7,050) |
| $1035 | 4d | 17 Jul 2026 | $27.20 | 3/5 | $61,200 | $87,392 | 89% | 93% | +$54,257 | -$0 | 0.0% | $9,144 (vs do-nothing $-6,600) |
| $1030 | 4d | 17 Jul 2026 | $28.30 | 3/5 | $63,675 | $89,867 | 88% | 93% | +$55,838 | -$0 | 0.0% | $9,474 (vs do-nothing $-6,270) |
| $1025 | 4d | 17 Jul 2026 | $30.40 | 3/5 | $68,400 | $94,592 | 87% | 93% | +$59,569 | -$0 | 0.0% | $10,104 (vs do-nothing $-5,640) |
| $1015 | 4d | 17 Jul 2026 | $33.60 | 3/5 | $75,600 | $101,792 | 85% | 92% | +$64,453 | -$0 | 0.0% | $11,064 (vs do-nothing $-4,680) |
Showing the 60 next-safest rows of 172.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1045 | 7d | 20 Jul 2026 | $28.05 | 5/5 | $60,107 | $59,462 | 85% | 90% | +$45,093 | -$0 | 0.0% | $5,169 (vs do-nothing $-10,575) |
| $1030 | 7d | 20 Jul 2026 | $33.00 | 5/5 | $70,714 | $70,070 | 84% | 90% | +$56,806 | -$0 | 0.0% | $7,644 (vs do-nothing $-8,100) |
| $1040 | 7d | 20 Jul 2026 | $29.95 | 5/5 | $64,179 | $63,534 | 84% | 89% | +$47,877 | -$0 | 0.0% | $6,119 (vs do-nothing $-9,625) |
| $1010 | 4d | 17 Jul 2026 | $36.05 | 3/5 | $81,112 | $107,304 | 84% | 91% | +$68,624 | -$0 | 0.0% | $11,799 (vs do-nothing $-3,945) |
| $1045 | 9d | 22 Jul 2026 | $35.45 | 5/5 | $59,083 | $58,439 | 84% | 89% | +$44,588 | -$0 | 0.0% | $8,869 (vs do-nothing $-6,875) |
| $1025 | 7d | 20 Jul 2026 | $34.65 | 4/5 | $59,400 | $72,173 | 83% | 90% | +$47,190 | -$0 | 0.0% | $9,924 (vs do-nothing $-5,820) |
| $1035 | 7d | 20 Jul 2026 | $31.60 | 5/5 | $67,714 | $67,070 | 83% | 89% | +$50,031 | -$0 | 0.0% | $6,944 (vs do-nothing $-8,800) |
| $1005 | 4d | 17 Jul 2026 | $37.90 | 3/5 | $85,275 | $111,467 | 83% | 91% | +$71,311 | -$0 | 0.0% | $12,354 (vs do-nothing $-3,390) |
| $1040 | 9d | 22 Jul 2026 | $36.10 | 5/5 | $60,167 | $59,522 | 83% | 89% | +$44,535 | -$0 | 0.0% | $9,194 (vs do-nothing $-6,550) |
| $1020 | 7d | 20 Jul 2026 | $36.40 | 4/5 | $62,400 | $75,173 | 82% | 89% | +$49,014 | -$0 | 0.0% | $10,624 (vs do-nothing $-5,120) |
| $1035 | 9d | 22 Jul 2026 | $38.95 | 5/5 | $64,917 | $64,272 | 82% | 88% | +$48,068 | -$0 | 0.0% | $10,619 (vs do-nothing $-5,125) |
| $1050 | 11d | 24 Jul 2026 | $42.65 | 5/5 | $58,159 | $57,514 | 81% | 87% | +$41,312 | -$0 | 0.0% | $12,469 (vs do-nothing $-3,275) |
| $1015 | 7d | 20 Jul 2026 | $38.50 | 4/5 | $66,000 | $78,773 | 81% | 89% | +$51,339 | -$0 | 0.0% | $11,464 (vs do-nothing $-4,280) |
| $1030 | 9d | 22 Jul 2026 | $40.65 | 5/5 | $67,750 | $67,105 | 81% | 88% | +$49,601 | -$0 | 0.0% | $11,469 (vs do-nothing $-4,275) |
| $1045 | 11d | 24 Jul 2026 | $44.30 | 5/5 | $60,409 | $59,764 | 81% | 87% | +$42,473 | -$0 | 0.0% | $13,294 (vs do-nothing $-2,450) |
| $1010 | 7d | 20 Jul 2026 | $39.85 | 4/5 | $68,314 | $81,088 | 80% | 88% | +$52,273 | -$0 | 0.0% | $12,004 (vs do-nothing $-3,740) |
| $995 | 4d | 17 Jul 2026 | $41.35 | 2/5 | $62,025 | $101,635 | 80% | 90% | +$50,452 | -$0 | 0.0% | $14,174 (vs do-nothing $-1,570) |
| $1025 | 9d | 22 Jul 2026 | $42.30 | 5/5 | $70,500 | $69,855 | 80% | 87% | +$50,962 | -$0 | 0.0% | $12,294 (vs do-nothing $-3,450) |
| $1040 | 11d | 24 Jul 2026 | $45.80 | 5/5 | $62,455 | $61,810 | 80% | 87% | +$43,370 | -$0 | 0.0% | $14,044 (vs do-nothing $-1,700) |
| $1035 | 11d | 24 Jul 2026 | $47.45 | 5/5 | $64,705 | $64,060 | 79% | 86% | +$44,407 | -$0 | 0.0% | $14,869 (vs do-nothing $-875) |
| $1005 | 7d | 20 Jul 2026 | $42.20 | 4/5 | $72,343 | $85,116 | 79% | 88% | +$54,809 | -$0 | 0.0% | $12,944 (vs do-nothing $-2,800) |
| $1020 | 9d | 22 Jul 2026 | $44.30 | 4/5 | $59,067 | $71,840 | 79% | 87% | +$42,250 | -$0 | 0.0% | $13,784 (vs do-nothing $-1,960) |
| $990 | 4d | 17 Jul 2026 | $45.00 | 2/5 | $67,500 | $107,110 | 79% | 89% | +$54,635 | -$0 | 0.0% | $14,904 (vs do-nothing $-840) |
| $1030 | 11d | 24 Jul 2026 | $49.20 | 5/5 | $67,091 | $66,446 | 78% | 86% | +$45,515 | -$0 | 0.0% | $15,744 (vs do-nothing +$0) |
| $1015 | 9d | 22 Jul 2026 | $45.55 | 4/5 | $60,733 | $73,507 | 78% | 86% | +$42,654 | -$0 | 0.0% | $14,284 (vs do-nothing $-1,460) |
| $1000 | 7d | 20 Jul 2026 | $45.00 | 3/5 | $57,857 | $84,049 | 78% | 88% | +$43,500 | -$0 | 0.0% | $14,484 (vs do-nothing $-1,260) |
| $1025 | 11d | 24 Jul 2026 | $51.40 | 5/5 | $70,091 | $69,446 | 77% | 85% | +$47,168 | -$0 | 0.0% | $16,844 (vs do-nothing +$1,100) |
| $985 | 4d | 17 Jul 2026 | $45.90 | 2/5 | $68,850 | $108,460 | 77% | 89% | +$54,575 | -$0 | 0.0% | $15,084 (vs do-nothing $-660) |
| $1010 | 9d | 22 Jul 2026 | $47.45 | 4/5 | $63,267 | $76,040 | 77% | 86% | +$43,843 | -$0 | 0.0% | $15,044 (vs do-nothing $-700) |
| $1022.50 | 11d | 24 Jul 2026 | $52.15 | 5/5 | $71,114 | $70,469 | 77% | 85% | +$47,492 | -$0 | 0.0% | $17,219 (vs do-nothing +$1,475) |
| $1035 | 14d | 27 Jul 2026 | $53.43 | 5/5 | $57,244 | $56,600 | 77% | 84% | +$35,245 | -$0 | 0.0% | $17,858 (vs do-nothing +$2,114) |
| $995 | 7d | 20 Jul 2026 | $46.15 | 3/5 | $59,336 | $85,527 | 76% | 87% | +$43,678 | -$0 | 0.0% | $14,829 (vs do-nothing $-915) |
| $1020 | 11d | 24 Jul 2026 | $52.70 | 4/5 | $57,491 | $70,264 | 76% | 85% | +$38,019 | -$0 | 0.0% | $17,144 (vs do-nothing +$1,400) |
| $1030 | 14d | 27 Jul 2026 | $55.11 | 5/5 | $59,046 | $58,401 | 76% | 84% | +$35,926 | -$0 | 0.0% | $18,698 (vs do-nothing +$2,955) |
| $1017.50 | 11d | 24 Jul 2026 | $54.30 | 4/5 | $59,236 | $72,010 | 76% | 85% | +$39,176 | -$0 | 0.0% | $17,784 (vs do-nothing +$2,040) |
| $1005 | 9d | 22 Jul 2026 | $50.30 | 4/5 | $67,067 | $79,840 | 76% | 86% | +$46,214 | -$0 | 0.0% | $16,184 (vs do-nothing +$440) |
| $980 | 4d | 17 Jul 2026 | $48.40 | 2/5 | $72,600 | $112,210 | 76% | 88% | +$56,792 | -$0 | 0.0% | $15,584 (vs do-nothing $-160) |
| $1015 | 11d | 24 Jul 2026 | $55.30 | 4/5 | $60,327 | $73,101 | 75% | 85% | +$39,663 | -$0 | 0.0% | $18,184 (vs do-nothing +$2,440) |
| $990 | 7d | 20 Jul 2026 | $48.50 | 3/5 | $62,357 | $88,549 | 75% | 86% | +$45,302 | -$0 | 0.0% | $15,534 (vs do-nothing $-210) |
| $1025 | 14d | 27 Jul 2026 | $56.79 | 5/5 | $60,848 | $60,203 | 75% | 84% | +$36,561 | -$0 | 0.0% | $19,539 (vs do-nothing +$3,795) |
| $1012.50 | 11d | 24 Jul 2026 | $56.30 | 4/5 | $61,418 | $74,192 | 75% | 84% | +$40,135 | -$0 | 0.0% | $18,584 (vs do-nothing +$2,840) |
| $1000 | 9d | 22 Jul 2026 | $52.20 | 4/5 | $69,600 | $82,373 | 75% | 85% | +$47,231 | -$0 | 0.0% | $16,944 (vs do-nothing +$1,200) |
| $1010 | 11d | 24 Jul 2026 | $56.90 | 4/5 | $62,073 | $74,846 | 74% | 84% | +$40,155 | -$0 | 0.0% | $18,824 (vs do-nothing +$3,080) |
| $975 | 4d | 17 Jul 2026 | $52.00 | 2/5 | $78,000 | $117,610 | 74% | 88% | +$61,239 | -$0 | 0.0% | $16,304 (vs do-nothing +$560) |
| $1020 | 14d | 27 Jul 2026 | $58.48 | 5/5 | $62,659 | $62,015 | 74% | 83% | +$37,157 | -$0 | 0.0% | $20,385 (vs do-nothing +$4,641) |
| $1007.50 | 11d | 24 Jul 2026 | $58.30 | 4/5 | $63,600 | $76,373 | 74% | 84% | +$41,032 | -$0 | 0.0% | $19,384 (vs do-nothing +$3,640) |
| $985 | 7d | 20 Jul 2026 | $52.00 | 3/5 | $66,857 | $93,049 | 74% | 86% | +$48,302 | -$0 | 0.0% | $16,584 (vs do-nothing +$840) |
| $995 | 9d | 22 Jul 2026 | $54.40 | 4/5 | $72,533 | $85,307 | 73% | 85% | +$48,556 | -$0 | 0.0% | $17,824 (vs do-nothing +$2,080) |
| $1005 | 11d | 24 Jul 2026 | $59.40 | 4/5 | $64,800 | $77,573 | 73% | 84% | +$41,567 | -$0 | 0.0% | $19,824 (vs do-nothing +$4,080) |
| $1015 | 14d | 27 Jul 2026 | $60.49 | 5/5 | $64,807 | $64,162 | 73% | 83% | +$38,038 | -$0 | 0.0% | $21,387 (vs do-nothing +$5,643) |
| $1002.50 | 11d | 24 Jul 2026 | $59.85 | 4/5 | $65,291 | $78,064 | 73% | 84% | +$41,375 | -$0 | 0.0% | $20,004 (vs do-nothing +$4,260) |
| $1020 | 18d | 31 Jul 2026 | $68.80 | 5/5 | $57,333 | $56,689 | 73% | 82% | +$32,306 | -$0 | 0.0% | $25,544 (vs do-nothing +$9,800) |
| $1010 | 14d | 27 Jul 2026 | $62.54 | 5/5 | $67,006 | $66,361 | 72% | 82% | +$38,919 | -$0 | 0.0% | $22,413 (vs do-nothing +$6,669) |
| $970 | 4d | 17 Jul 2026 | $53.30 | 2/5 | $79,950 | $119,560 | 72% | 88% | +$61,332 | -$0 | 0.0% | $15,806 (vs do-nothing +$63) |
| $1000 | 11d | 24 Jul 2026 | $61.25 | 4/5 | $66,818 | $79,592 | 72% | 83% | +$42,204 | -$0 | 0.0% | $20,564 (vs do-nothing +$4,820) |
| $980 | 7d | 20 Jul 2026 | $53.45 | 3/5 | $68,721 | $94,913 | 72% | 86% | +$48,560 | -$0 | 0.0% | $17,019 (vs do-nothing +$1,275) |
| $990 | 9d | 22 Jul 2026 | $56.55 | 4/5 | $75,400 | $88,173 | 72% | 84% | +$49,720 | -$0 | 0.0% | $18,684 (vs do-nothing +$2,940) |
| $1015 | 18d | 31 Jul 2026 | $70.80 | 5/5 | $59,000 | $58,355 | 72% | 82% | +$32,884 | -$0 | 0.0% | $26,544 (vs do-nothing +$10,800) |
| $1005 | 14d | 27 Jul 2026 | $64.60 | 5/5 | $69,214 | $68,570 | 72% | 82% | +$39,757 | -$0 | 0.0% | $23,444 (vs do-nothing +$7,700) |
| $995 | 11d | 24 Jul 2026 | $63.20 | 4/5 | $68,945 | $81,719 | 71% | 83% | +$42,885 | -$0 | 0.0% | $21,344 (vs do-nothing +$5,600) |
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.