5 contracts (500 sh) | BE SS: $1028.60 | CC-SS: $1007.33 (banked floor $988.75) | IV: HIGH | Accounts: Main:1299
| Max Loss | $419,300 | (ND $148.60 + SW $690) x 500 |
| Normal income ref | $104,564/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%) | ~$1,060 | 31 Jul 2026 | 16d left | +$23.89/sh | +$11,947 cycle +$29,972 [-$441…+$11,993] · 74% credit | 77% surv 64% |
| Roll out (same strike, buy time) | ~$1,010 | 20 Jul 2026 | 5d left | +$8.78/sh | +$4,391 cycle +$22,416 [-$1,914…+$5,927] · 59% credit | 76% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$1,020 | 20 Jul 2026 | 5d left | +$2.15/sh | +$1,076 cycle +$19,101 [-$5,921…+$1,807] · 36% credit | 77% surv 56% |
| Max even-money escape in the band | ~$1,110 | 31 Jul 2026 | 16d left | +$1.50/sh | +$752 cycle +$18,777 [-$13,977…+$291] · 26% credit | 81% surv 72% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$1,175 | 24 Jul 2026 | 9d left | -$35.25/sh | -$17,626 cycle +$399 [-$35,554…-$18,938] | 90% surv 87% |
| budget: banked $18,025 debit $17,626 (98% used ≈ 0.6 wk of income) → whole cycle still +$399 cash · rolled 5 ct earn ≈ $41,414/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%) | ~$1,145 | 31 Jul 2026 | 14d left | +$6.16/sh | +$3,079 cycle +$11,879 [-$2,347…+$8,588] · 63% credit | 75% surv 61% |
| Roll out (same strike, buy time) | ~$1,110 | 24 Jul 2026 | 6d left | +$0.84/sh | +$421 cycle +$9,221 [-$2,108…+$3,829] · 56% credit | 75% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$1,110 | 24 Jul 2026 | 6d left | +$0.75/sh | +$375 cycle +$9,175 [-$2,157…+$3,772] · 55% credit | 75% surv 52% |
| Max even-money escape in the band | ~$1,160 | 31 Jul 2026 | 14d left | +$0.88/sh | +$439 cycle +$9,239 [-$5,313…+$5,501] · 49% credit | 77% surv 63% |
| Safety roll (pay small debit, max POP) | ~$1,195 | 31 Jul 2026 | 14d left | -$16.39/sh | -$8,197 cycle +$603 [-$15,781…-$4,051] · 15% credit | 79% surv 70% |
| budget: banked $8,800 debit $8,197 (93% used ≈ 1.2 wk of income) → whole cycle still +$603 cash · rolled 5 ct earn ≈ $66,731/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (6 expiries scanned, 180 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: +$32,637 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $19,787
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1090 | 4d | 17 Jul 2026 | $14.10 | 5/5 | $52,875 | $52,230 | 95% | 96% | +$49,271 | -$0 | 0.0% | $2,237 (vs do-nothing $-17,550) |
| $1085 | 4d | 17 Jul 2026 | $14.90 | 5/5 | $55,875 | $55,230 | 94% | 96% | +$51,725 | -$0 | 0.0% | $2,637 (vs do-nothing $-17,150) |
| $1080 | 4d | 17 Jul 2026 | $15.50 | 5/5 | $58,125 | $57,480 | 94% | 96% | +$53,352 | -$0 | 0.0% | $2,937 (vs do-nothing $-16,850) |
| $1075 | 4d | 17 Jul 2026 | $16.85 | 5/5 | $63,188 | $62,543 | 93% | 95% | +$57,705 | -$0 | 0.0% | $3,612 (vs do-nothing $-16,175) |
| $1070 | 4d | 17 Jul 2026 | $18.00 | 4/5 | $54,000 | $66,773 | 93% | 95% | +$48,970 | -$0 | 0.0% | $7,307 (vs do-nothing $-12,480) |
| $1065 | 4d | 17 Jul 2026 | $18.95 | 4/5 | $56,850 | $69,623 | 92% | 94% | +$51,089 | -$0 | 0.0% | $7,687 (vs do-nothing $-12,100) |
| $1060 | 4d | 17 Jul 2026 | $20.00 | 4/5 | $60,000 | $72,773 | 91% | 94% | +$53,413 | -$0 | 0.0% | $8,107 (vs do-nothing $-11,680) |
| $1055 | 4d | 17 Jul 2026 | $21.40 | 4/5 | $64,200 | $76,973 | 90% | 94% | +$56,682 | -$0 | 0.0% | $8,667 (vs do-nothing $-11,120) |
| $1050 | 4d | 17 Jul 2026 | $23.20 | 4/5 | $69,600 | $82,373 | 89% | 92% | +$59,690 | -$0 | 0.0% | $9,387 (vs do-nothing $-10,400) |
| $1045 | 4d | 17 Jul 2026 | $23.90 | 3/5 | $53,775 | $79,967 | 88% | 92% | +$45,404 | -$0 | 0.0% | $12,197 (vs do-nothing $-7,590) |
| $1040 | 4d | 17 Jul 2026 | $25.70 | 3/5 | $57,825 | $84,017 | 87% | 92% | +$48,415 | -$0 | 0.0% | $12,737 (vs do-nothing $-7,050) |
| $1055 | 7d | 20 Jul 2026 | $26.00 | 5/5 | $55,714 | $55,070 | 86% | 90% | +$43,319 | -$0 | 0.0% | $8,187 (vs do-nothing $-11,600) |
| $1035 | 4d | 17 Jul 2026 | $27.20 | 3/5 | $61,200 | $87,392 | 86% | 91% | +$50,642 | -$0 | 0.0% | $13,187 (vs do-nothing $-6,600) |
Showing the 60 next-safest rows of 167.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1050 | 7d | 20 Jul 2026 | $26.45 | 5/5 | $56,679 | $56,034 | 85% | 90% | +$43,102 | -$0 | 0.0% | $8,412 (vs do-nothing $-11,375) |
| $1030 | 4d | 17 Jul 2026 | $28.30 | 3/5 | $63,675 | $89,867 | 85% | 90% | +$51,850 | -$0 | 0.0% | $13,517 (vs do-nothing $-6,270) |
| $1045 | 7d | 20 Jul 2026 | $28.05 | 5/5 | $60,107 | $59,462 | 84% | 89% | +$45,246 | -$0 | 0.0% | $9,212 (vs do-nothing $-10,575) |
| $1025 | 4d | 17 Jul 2026 | $30.40 | 3/5 | $68,400 | $94,592 | 83% | 90% | +$55,181 | -$0 | 0.0% | $14,147 (vs do-nothing $-5,640) |
| $1040 | 7d | 20 Jul 2026 | $29.95 | 5/5 | $64,179 | $63,534 | 83% | 89% | +$47,925 | -$0 | 0.0% | $10,162 (vs do-nothing $-9,625) |
| $1055 | 9d | 22 Jul 2026 | $32.10 | 5/5 | $53,500 | $52,855 | 82% | 88% | +$36,954 | -$0 | 0.0% | $11,237 (vs do-nothing $-8,550) |
| $1035 | 7d | 20 Jul 2026 | $31.60 | 4/5 | $54,171 | $66,945 | 82% | 88% | +$39,962 | -$0 | 0.0% | $12,747 (vs do-nothing $-7,040) |
| $1015 | 4d | 17 Jul 2026 | $33.60 | 3/5 | $75,600 | $101,792 | 82% | 89% | +$60,475 | -$0 | 0.0% | $15,107 (vs do-nothing $-4,680) |
| $1050 | 9d | 22 Jul 2026 | $33.65 | 5/5 | $56,083 | $55,439 | 81% | 87% | +$38,295 | -$0 | 0.0% | $12,012 (vs do-nothing $-7,775) |
| $1030 | 7d | 20 Jul 2026 | $33.00 | 4/5 | $56,571 | $69,345 | 81% | 88% | +$41,057 | -$0 | 0.0% | $13,307 (vs do-nothing $-6,480) |
| $1045 | 9d | 22 Jul 2026 | $35.45 | 5/5 | $59,083 | $58,439 | 80% | 87% | +$39,968 | -$0 | 0.0% | $12,912 (vs do-nothing $-6,875) |
| $1060 | 11d | 24 Jul 2026 | $39.25 | 5/5 | $53,523 | $52,878 | 80% | 86% | +$34,682 | -$0 | 0.0% | $14,812 (vs do-nothing $-4,975) |
| $1010 | 4d | 17 Jul 2026 | $36.05 | 2/5 | $54,075 | $93,685 | 80% | 89% | +$42,776 | -$0 | 0.0% | $17,157 (vs do-nothing $-2,630) |
| $1025 | 7d | 20 Jul 2026 | $34.65 | 4/5 | $59,400 | $72,173 | 80% | 87% | +$42,475 | -$0 | 0.0% | $13,967 (vs do-nothing $-5,820) |
| $1040 | 9d | 22 Jul 2026 | $36.10 | 5/5 | $60,167 | $59,522 | 79% | 86% | +$39,638 | -$0 | 0.0% | $13,237 (vs do-nothing $-6,550) |
| $1055 | 11d | 24 Jul 2026 | $40.80 | 5/5 | $55,636 | $54,992 | 79% | 86% | +$35,621 | -$0 | 0.0% | $15,587 (vs do-nothing $-4,200) |
| $1005 | 4d | 17 Jul 2026 | $37.90 | 2/5 | $56,850 | $96,460 | 79% | 88% | +$44,216 | -$0 | 0.0% | $17,061 (vs do-nothing $-2,725) |
| $1050 | 11d | 24 Jul 2026 | $42.65 | 5/5 | $58,159 | $57,514 | 79% | 85% | +$36,906 | -$0 | 0.0% | $16,512 (vs do-nothing $-3,275) |
| $1020 | 7d | 20 Jul 2026 | $36.40 | 4/5 | $62,400 | $75,173 | 78% | 87% | +$43,955 | -$0 | 0.0% | $14,667 (vs do-nothing $-5,120) |
| $1035 | 9d | 22 Jul 2026 | $38.95 | 5/5 | $64,917 | $64,272 | 78% | 86% | +$42,882 | -$0 | 0.0% | $14,662 (vs do-nothing $-5,125) |
| $1045 | 11d | 24 Jul 2026 | $44.30 | 5/5 | $60,409 | $59,764 | 78% | 85% | +$37,852 | -$0 | 0.0% | $17,337 (vs do-nothing $-2,450) |
| $1015 | 7d | 20 Jul 2026 | $38.50 | 4/5 | $66,000 | $78,773 | 77% | 86% | +$45,918 | -$0 | 0.0% | $15,507 (vs do-nothing $-4,280) |
| $1040 | 11d | 24 Jul 2026 | $45.80 | 5/5 | $62,455 | $61,810 | 77% | 84% | +$38,526 | -$0 | 0.0% | $18,087 (vs do-nothing $-1,700) |
| $1030 | 9d | 22 Jul 2026 | $40.65 | 4/5 | $54,200 | $66,973 | 76% | 84% | +$32,790 | -$0 | 0.0% | $16,367 (vs do-nothing $-3,420) |
| $1010 | 7d | 20 Jul 2026 | $39.85 | 4/5 | $68,314 | $81,088 | 76% | 85% | +$46,472 | -$0 | 0.0% | $16,047 (vs do-nothing $-3,740) |
| $1035 | 11d | 24 Jul 2026 | $47.45 | 5/5 | $64,705 | $64,060 | 76% | 84% | +$39,335 | -$0 | 0.0% | $18,912 (vs do-nothing $-875) |
| $1045 | 14d | 27 Jul 2026 | $50.07 | 5/5 | $53,651 | $53,006 | 75% | 83% | +$29,714 | -$0 | 0.0% | $20,224 (vs do-nothing +$437) |
| $1025 | 9d | 22 Jul 2026 | $42.30 | 4/5 | $56,400 | $69,173 | 75% | 84% | +$33,589 | -$0 | 0.0% | $17,027 (vs do-nothing $-2,760) |
| $995 | 4d | 17 Jul 2026 | $41.35 | 2/5 | $62,025 | $101,635 | 75% | 87% | +$46,334 | -$0 | 0.0% | $15,751 (vs do-nothing $-4,035) |
| $1020 | 9d | 22 Jul 2026 | $44.30 | 4/5 | $59,067 | $71,840 | 75% | 84% | +$37,349 | -$0 | 0.0% | $17,827 (vs do-nothing $-1,960) |
| $1030 | 11d | 24 Jul 2026 | $49.20 | 4/5 | $53,673 | $66,446 | 75% | 83% | +$32,165 | -$0 | 0.0% | $19,787 (vs do-nothing +$0) |
| $1005 | 7d | 20 Jul 2026 | $42.20 | 3/5 | $54,257 | $80,449 | 75% | 85% | +$36,459 | -$0 | 0.0% | $16,989 (vs do-nothing $-2,798) |
| $1040 | 14d | 27 Jul 2026 | $51.76 | 5/5 | $55,453 | $54,808 | 75% | 83% | +$30,327 | -$0 | 0.0% | $21,065 (vs do-nothing +$1,278) |
| $1015 | 9d | 22 Jul 2026 | $45.55 | 4/5 | $60,733 | $73,507 | 74% | 84% | +$37,483 | -$0 | 0.0% | $18,327 (vs do-nothing $-1,460) |
| $1025 | 11d | 24 Jul 2026 | $51.40 | 4/5 | $56,073 | $68,846 | 74% | 83% | +$33,294 | -$0 | 0.0% | $20,667 (vs do-nothing +$880) |
| $1035 | 14d | 27 Jul 2026 | $53.43 | 5/5 | $57,244 | $56,600 | 74% | 82% | +$30,881 | -$0 | 0.0% | $21,901 (vs do-nothing +$2,114) |
| $990 | 4d | 17 Jul 2026 | $45.00 | 2/5 | $67,500 | $107,110 | 74% | 86% | +$50,072 | -$0 | 0.0% | $15,481 (vs do-nothing $-4,305) |
| $1022.50 | 11d | 24 Jul 2026 | $52.15 | 4/5 | $56,891 | $69,664 | 73% | 83% | +$33,453 | -$0 | 0.0% | $20,967 (vs do-nothing +$1,180) |
| $1000 | 7d | 20 Jul 2026 | $45.00 | 3/5 | $57,857 | $84,049 | 73% | 84% | +$38,542 | -$0 | 0.0% | $16,329 (vs do-nothing $-3,458) |
| $1010 | 9d | 22 Jul 2026 | $47.45 | 4/5 | $63,267 | $76,040 | 73% | 83% | +$38,393 | -$0 | 0.0% | $19,087 (vs do-nothing $-700) |
| $1020 | 11d | 24 Jul 2026 | $52.70 | 4/5 | $57,491 | $70,264 | 73% | 82% | +$33,378 | -$0 | 0.0% | $21,187 (vs do-nothing +$1,400) |
| $1030 | 14d | 27 Jul 2026 | $55.11 | 5/5 | $59,046 | $58,401 | 73% | 82% | +$31,395 | -$0 | 0.0% | $22,741 (vs do-nothing +$2,955) |
| $1017.50 | 11d | 24 Jul 2026 | $54.30 | 4/5 | $59,236 | $72,010 | 72% | 82% | +$34,433 | -$0 | 0.0% | $21,827 (vs do-nothing +$2,040) |
| $1035 | 18d | 31 Jul 2026 | $63.75 | 5/5 | $53,125 | $52,480 | 72% | 81% | +$27,200 | -$0 | 0.0% | $27,062 (vs do-nothing +$7,275) |
| $1025 | 14d | 27 Jul 2026 | $56.79 | 5/5 | $60,848 | $60,203 | 72% | 81% | +$31,857 | -$0 | 0.0% | $23,582 (vs do-nothing +$3,795) |
| $985 | 4d | 17 Jul 2026 | $45.90 | 2/5 | $68,850 | $108,460 | 72% | 86% | +$49,536 | -$0 | 0.0% | $14,661 (vs do-nothing $-5,125) |
| $1015 | 11d | 24 Jul 2026 | $55.30 | 4/5 | $60,327 | $73,101 | 72% | 82% | +$34,817 | -$0 | 0.0% | $22,227 (vs do-nothing +$2,440) |
| $995 | 7d | 20 Jul 2026 | $46.15 | 3/5 | $59,336 | $85,527 | 72% | 84% | +$38,397 | -$0 | 0.0% | $15,174 (vs do-nothing $-4,613) |
| $1012.50 | 11d | 24 Jul 2026 | $56.30 | 4/5 | $61,418 | $74,192 | 71% | 82% | +$35,184 | -$0 | 0.0% | $22,627 (vs do-nothing +$2,840) |
| $1030 | 18d | 31 Jul 2026 | $65.05 | 5/5 | $54,208 | $53,564 | 71% | 81% | +$27,183 | -$0 | 0.0% | $27,712 (vs do-nothing +$7,925) |
| $1020 | 14d | 27 Jul 2026 | $58.48 | 5/5 | $62,659 | $62,015 | 71% | 81% | +$32,277 | -$0 | 0.0% | $24,428 (vs do-nothing +$4,641) |
| $1005 | 9d | 22 Jul 2026 | $50.30 | 4/5 | $67,067 | $79,840 | 71% | 82% | +$37,879 | -$0 | 0.0% | $19,296 (vs do-nothing $-490) |
| $1010 | 11d | 24 Jul 2026 | $56.90 | 4/5 | $62,073 | $74,846 | 71% | 82% | +$35,099 | -$0 | 0.0% | $22,867 (vs do-nothing +$3,080) |
| $1025 | 18d | 31 Jul 2026 | $67.40 | 5/5 | $56,167 | $55,522 | 71% | 80% | +$28,001 | -$0 | 0.0% | $28,887 (vs do-nothing +$9,100) |
| $990 | 7d | 20 Jul 2026 | $48.50 | 3/5 | $62,357 | $88,549 | 70% | 83% | +$39,685 | -$0 | 0.0% | $14,379 (vs do-nothing $-5,408) |
| $1007.50 | 11d | 24 Jul 2026 | $58.30 | 4/5 | $63,600 | $76,373 | 70% | 81% | +$35,869 | -$0 | 0.0% | $23,427 (vs do-nothing +$3,640) |
| $1015 | 14d | 27 Jul 2026 | $60.49 | 5/5 | $64,807 | $64,162 | 70% | 80% | +$32,979 | -$0 | 0.0% | $25,430 (vs do-nothing +$5,643) |
| $980 | 4d | 17 Jul 2026 | $48.40 | 2/5 | $72,600 | $112,210 | 70% | 85% | +$51,245 | -$0 | 0.0% | $14,161 (vs do-nothing $-5,625) |
| $1000 | 9d | 22 Jul 2026 | $52.20 | 4/5 | $69,600 | $82,373 | 70% | 81% | +$38,612 | -$0 | 0.0% | $18,056 (vs do-nothing $-1,730) |
| $1005 | 11d | 24 Jul 2026 | $59.40 | 4/5 | $64,800 | $77,573 | 70% | 81% | +$36,295 | -$0 | 0.0% | $22,936 (vs do-nothing +$3,150) |
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.