5 contracts (500 sh) | BE SS: $1028.60 | CC-SS: $1053.86 (banked floor $1,035.04) | IV: HIGH | Accounts: Main:1299
| Max Loss | $419,300 | (ND $148.60 + SW $690) x 500 |
| Normal income ref | $76,119/mo | 95% ann ROI on ML |
| Hedge rolling cost | $559/mo | |
| Unrealized P&L | $-63,280 | 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%) | ~$1,082 | 31 Jul 2026 | 12d left | +$6.89/sh | +$3,446 cycle +$14,771 [-$662…+$4,683] · 67% credit | 70% surv 58% |
| Roll out (same strike, buy time) | ~$1,060 | 27 Jul 2026 | 8d left | +$1.17/sh | +$585 cycle +$11,910 [-$2,629…+$1,697] · 39% credit | 67% surv 53% |
| Max even-money escape in the band | ~$1,099 | 31 Jul 2026 | 12d left | +$0.76/sh | +$379 cycle +$11,704 [-$4,153…+$1,272] · 32% credit | 72% surv 62% |
| Safety roll (pay small debit, max POP) | ~$1,164 | 31 Jul 2026 | 12d left | -$21.64/sh | -$10,820 cycle +$505 [-$18,512…-$11,152] · 1% credit | 79% surv 74% |
| budget: banked $11,325 debit $10,820 (96% used ≈ 1.4 wk of income) → whole cycle still +$505 cash · rolled 5 ct earn ≈ $41,516/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$1,070 | 22 Jul 2026 | 5d left | +$5.89/sh | +$2,945 cycle +$6,520 [+$488…+$4,169] · 79% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$1,139 | 31 Jul 2026 | 14d left | +$10.16/sh | +$5,080 cycle +$8,655 [+$59…+$7,265] · 75% credit | 75% surv 67% |
| Up-and-out for even (raise the cap, free) | ~$1,079 | 22 Jul 2026 | 5d left | +$2.21/sh | +$1,104 cycle +$4,679 [-$1,785…+$2,094] · 55% credit | 69% surv 55% |
| Max even-money escape in the band | ~$1,164 | 31 Jul 2026 | 14d left | +$0.91/sh | +$455 cycle +$4,030 [-$5,688…+$2,597] · 44% credit | 77% surv 71% |
| Safety roll (pay small debit, max POP) | ~$1,194 | 31 Jul 2026 | 14d left | -$6.01/sh | -$3,007 cycle +$568 [-$9,920…-$1,125] · 18% credit | 81% surv 76% |
| budget: banked $3,575 debit $3,007 (84% used ≈ 0.7 wk of income) → whole cycle still +$568 cash · rolled 5 ct earn ≈ $37,017/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 3-45 DTE band (6 expiries scanned, 152 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: 1.051 (IBKR) | Recovery@SS: +$64,651 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $4,142
| 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 | 3d | 17 Jul 2026 | $7.90 | 5/5 | $39,500 | $38,941 | 90% | 91% | +$26,848 | -$479 | 0.6% | $892 (vs do-nothing $-3,250) |
| $1040 | 3d | 17 Jul 2026 | $8.65 | 5/5 | $43,250 | $42,691 | 89% | 91% | +$28,847 | -$2,604 | 3.5% | $-1,233 (vs do-nothing $-5,375) |
| $1035 | 3d | 17 Jul 2026 | $9.75 | 4/5 | $39,000 | $47,261 | 88% | 90% | +$25,899 | -$3,643 | 4.9% | $-1,718 (vs do-nothing $-5,860) |
| $1030 | 3d | 17 Jul 2026 | $10.25 | 4/5 | $41,000 | $49,261 | 88% | 90% | +$28,134 | -$5,443 | 7.3% | $-3,518 (vs do-nothing $-7,660) |
| $1025 | 3d | 17 Jul 2026 | $11.00 | 4/5 | $44,000 | $52,261 | 86% | 88% | +$27,135 | -$7,143 | 9.6% | $-5,218 (vs do-nothing $-9,360) |
| $1015 | 3d | 17 Jul 2026 | $12.95 | 3/5 | $38,850 | $55,931 | 84% | 88% | +$24,581 | -$7,773 | 10.5% | $-5,293 (vs do-nothing $-9,435) |
| $1010 | 3d | 17 Jul 2026 | $14.00 | 3/5 | $42,000 | $59,081 | 83% | 87% | +$25,822 | -$8,958 | 12.1% | $-6,478 (vs do-nothing $-10,620) |
| $1005 | 3d | 17 Jul 2026 | $15.15 | 3/5 | $45,450 | $62,531 | 82% | 86% | +$27,154 | -$10,113 | 13.6% | $-7,633 (vs do-nothing $-11,775) |
| $1015 | 6d | 20 Jul 2026 | $15.40 | 5/5 | $38,500 | $37,941 | 79% | 83% | +$14,345 | -$11,729 | 15.8% | $-10,358 (vs do-nothing $-14,500) |
| $995 | 3d | 17 Jul 2026 | $17.85 | 3/5 | $53,550 | $70,631 | 78% | 84% | +$30,321 | -$12,303 | 16.6% | $-9,823 (vs do-nothing $-13,965) |
| $1045 | 10d | 24 Jul 2026 | $25.85 | 5/5 | $38,775 | $38,216 | 78% | 83% | +$14,874 | -$0 | 0.0% | $9,867 (vs do-nothing +$5,725) |
| $1010 | 6d | 20 Jul 2026 | $16.75 | 5/5 | $41,875 | $41,316 | 78% | 82% | +$15,491 | -$13,554 | 18.2% | $-12,183 (vs do-nothing $-16,325) |
| $1040 | 10d | 24 Jul 2026 | $27.00 | 5/5 | $40,500 | $39,941 | 77% | 82% | +$15,146 | -$0 | 0.0% | $7,942 (vs do-nothing +$3,800) |
Showing the 60 next-safest rows of 139.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1025 | 8d | 22 Jul 2026 | $20.30 | 5/5 | $38,062 | $37,503 | 77% | 81% | +$9,324 | -$4,279 | 5.8% | $-2,908 (vs do-nothing $-7,050) |
| $1005 | 6d | 20 Jul 2026 | $18.30 | 5/5 | $45,750 | $45,191 | 77% | 82% | +$16,959 | -$15,279 | 20.6% | $-13,908 (vs do-nothing $-18,050) |
| $1035 | 10d | 24 Jul 2026 | $28.20 | 5/5 | $42,300 | $41,741 | 77% | 81% | +$15,418 | -$0 | 0.0% | $6,042 (vs do-nothing +$1,900) |
| $990 | 3d | 17 Jul 2026 | $19.00 | 3/5 | $57,000 | $74,081 | 76% | 82% | +$28,053 | -$13,458 | 18.1% | $-10,978 (vs do-nothing $-15,120) |
| $1020 | 8d | 22 Jul 2026 | $21.50 | 5/5 | $40,312 | $39,753 | 76% | 80% | +$9,630 | -$6,179 | 8.3% | $-4,808 (vs do-nothing $-8,950) |
| $1030 | 10d | 24 Jul 2026 | $29.40 | 5/5 | $44,100 | $43,541 | 76% | 81% | +$15,610 | -$0 | 0.0% | $4,142 (vs do-nothing +$0) |
| $1000 | 6d | 20 Jul 2026 | $20.55 | 4/5 | $41,100 | $49,361 | 75% | 81% | +$15,991 | -$13,323 | 17.9% | $-11,398 (vs do-nothing $-15,540) |
| $1025 | 10d | 24 Jul 2026 | $30.75 | 5/5 | $46,125 | $45,566 | 75% | 80% | +$15,947 | -$0 | 0.0% | $2,317 (vs do-nothing $-1,825) |
| $1015 | 8d | 22 Jul 2026 | $22.65 | 5/5 | $42,469 | $41,910 | 75% | 80% | +$9,735 | -$8,104 | 10.9% | $-6,733 (vs do-nothing $-10,875) |
| $1022.50 | 10d | 24 Jul 2026 | $31.40 | 5/5 | $47,100 | $46,541 | 74% | 80% | +$16,046 | -$0 | 0.0% | $1,392 (vs do-nothing $-2,750) |
| $985 | 3d | 17 Jul 2026 | $20.25 | 2/5 | $40,500 | $66,401 | 74% | 81% | +$18,963 | -$9,722 | 13.1% | $-6,688 (vs do-nothing $-10,830) |
| $995 | 6d | 20 Jul 2026 | $19.55 | 4/5 | $39,100 | $47,361 | 74% | 80% | +$11,756 | -$15,723 | 21.2% | $-13,798 (vs do-nothing $-17,940) |
| $1020 | 10d | 24 Jul 2026 | $32.20 | 4/5 | $38,640 | $46,901 | 74% | 80% | +$13,079 | -$663 | 0.9% | $1,262 (vs do-nothing $-2,880) |
| $1010 | 8d | 22 Jul 2026 | $23.90 | 5/5 | $44,812 | $44,253 | 74% | 79% | +$9,917 | -$9,979 | 13.4% | $-8,608 (vs do-nothing $-12,750) |
| $1017.50 | 10d | 24 Jul 2026 | $32.80 | 4/5 | $39,360 | $47,621 | 73% | 79% | +$13,064 | -$1,423 | 1.9% | $502 (vs do-nothing $-3,640) |
| $1015 | 10d | 24 Jul 2026 | $33.55 | 4/5 | $40,260 | $48,521 | 73% | 79% | +$13,212 | -$2,123 | 2.9% | $-198 (vs do-nothing $-4,340) |
| $990 | 6d | 20 Jul 2026 | $21.55 | 4/5 | $43,100 | $51,361 | 72% | 79% | +$13,355 | -$16,923 | 22.8% | $-14,998 (vs do-nothing $-19,140) |
| $1005 | 8d | 22 Jul 2026 | $25.15 | 5/5 | $47,156 | $46,597 | 72% | 78% | +$9,985 | -$11,854 | 16.0% | $-10,483 (vs do-nothing $-14,625) |
| $980 | 3d | 17 Jul 2026 | $22.00 | 2/5 | $44,000 | $69,901 | 72% | 80% | +$20,021 | -$10,372 | 14.0% | $-7,338 (vs do-nothing $-11,480) |
| $1012.50 | 10d | 24 Jul 2026 | $34.25 | 4/5 | $41,100 | $49,361 | 72% | 79% | +$13,282 | -$2,843 | 3.8% | $-918 (vs do-nothing $-5,060) |
| $1010 | 10d | 24 Jul 2026 | $35.05 | 4/5 | $42,060 | $50,321 | 72% | 78% | +$13,453 | -$3,523 | 4.7% | $-1,598 (vs do-nothing $-5,740) |
| $1025 | 17d | 31 Jul 2026 | $43.40 | 5/5 | $38,294 | $37,735 | 71% | 78% | +$9,563 | -$0 | 0.0% | $8,642 (vs do-nothing +$4,500) |
| $1000 | 8d | 22 Jul 2026 | $29.10 | 4/5 | $43,650 | $51,911 | 71% | 78% | +$11,996 | -$9,903 | 13.3% | $-7,978 (vs do-nothing $-12,120) |
| $1007.50 | 10d | 24 Jul 2026 | $35.80 | 4/5 | $42,960 | $51,221 | 71% | 78% | +$13,547 | -$4,223 | 5.7% | $-2,298 (vs do-nothing $-6,440) |
| $1015 | 13d | 27 Jul 2026 | $35.45 | 5/5 | $40,904 | $40,345 | 71% | 77% | +$8,104 | -$1,704 | 2.3% | $-333 (vs do-nothing $-4,475) |
| $985 | 6d | 20 Jul 2026 | $22.90 | 4/5 | $45,800 | $54,061 | 71% | 78% | +$13,480 | -$18,383 | 24.7% | $-16,458 (vs do-nothing $-20,600) |
| $1005 | 10d | 24 Jul 2026 | $36.50 | 4/5 | $43,800 | $52,061 | 71% | 78% | +$13,561 | -$4,943 | 6.7% | $-3,018 (vs do-nothing $-7,160) |
| $1020 | 17d | 31 Jul 2026 | $45.35 | 5/5 | $40,015 | $39,456 | 71% | 77% | +$10,072 | -$0 | 0.0% | $7,117 (vs do-nothing +$2,975) |
| $975 | 3d | 17 Jul 2026 | $23.80 | 2/5 | $47,600 | $73,501 | 71% | 79% | +$20,970 | -$11,012 | 14.8% | $-7,978 (vs do-nothing $-12,120) |
| $1010 | 13d | 27 Jul 2026 | $36.35 | 5/5 | $41,942 | $41,383 | 70% | 77% | +$7,577 | -$3,754 | 5.1% | $-2,383 (vs do-nothing $-6,525) |
| $1002.50 | 10d | 24 Jul 2026 | $37.35 | 4/5 | $44,820 | $53,081 | 70% | 78% | +$13,737 | -$5,603 | 7.5% | $-3,678 (vs do-nothing $-7,820) |
| $995 | 8d | 22 Jul 2026 | $28.15 | 4/5 | $42,225 | $50,486 | 70% | 77% | +$8,557 | -$12,283 | 16.5% | $-10,358 (vs do-nothing $-14,500) |
| $1015 | 17d | 31 Jul 2026 | $46.45 | 5/5 | $40,985 | $40,426 | 70% | 77% | +$9,789 | -$0 | 0.0% | $5,167 (vs do-nothing +$1,025) |
| $1000 | 10d | 24 Jul 2026 | $38.15 | 4/5 | $45,780 | $54,041 | 70% | 77% | +$13,834 | -$6,283 | 8.5% | $-4,358 (vs do-nothing $-8,500) |
| $980 | 6d | 20 Jul 2026 | $24.85 | 4/5 | $49,700 | $57,961 | 69% | 77% | +$14,624 | -$19,603 | 26.4% | $-17,678 (vs do-nothing $-21,820) |
| $1005 | 13d | 27 Jul 2026 | $36.75 | 5/5 | $42,404 | $41,845 | 69% | 76% | +$6,413 | -$6,054 | 8.1% | $-4,683 (vs do-nothing $-8,825) |
| $990 | 8d | 22 Jul 2026 | $29.40 | 4/5 | $44,100 | $52,361 | 69% | 76% | +$8,317 | -$13,783 | 18.6% | $-11,858 (vs do-nothing $-16,000) |
| $1010 | 17d | 31 Jul 2026 | $49.05 | 5/5 | $43,279 | $42,720 | 69% | 77% | +$10,786 | -$0 | 0.0% | $3,967 (vs do-nothing $-175) |
| $970 | 3d | 17 Jul 2026 | $25.10 | 2/5 | $50,200 | $76,101 | 69% | 78% | +$20,702 | -$11,752 | 15.8% | $-8,718 (vs do-nothing $-12,860) |
| $995 | 10d | 24 Jul 2026 | $39.85 | 4/5 | $47,820 | $56,081 | 69% | 77% | +$14,089 | -$7,603 | 10.2% | $-5,678 (vs do-nothing $-9,820) |
| $1000 | 13d | 27 Jul 2026 | $40.00 | 5/5 | $46,154 | $45,595 | 68% | 76% | +$8,475 | -$6,929 | 9.3% | $-5,558 (vs do-nothing $-9,700) |
| $1005 | 17d | 31 Jul 2026 | $50.85 | 5/5 | $44,868 | $44,309 | 68% | 76% | +$11,033 | -$0 | 0.0% | $2,367 (vs do-nothing $-1,775) |
| $975 | 6d | 20 Jul 2026 | $25.95 | 3/5 | $38,925 | $56,006 | 68% | 76% | +$10,409 | -$15,873 | 21.4% | $-13,393 (vs do-nothing $-17,535) |
| $985 | 8d | 22 Jul 2026 | $31.05 | 4/5 | $46,575 | $54,836 | 68% | 75% | +$8,573 | -$15,123 | 20.4% | $-13,198 (vs do-nothing $-17,340) |
| $990 | 10d | 24 Jul 2026 | $41.15 | 4/5 | $49,380 | $57,641 | 67% | 76% | +$13,785 | -$9,083 | 12.2% | $-7,158 (vs do-nothing $-11,300) |
| $995 | 13d | 27 Jul 2026 | $39.65 | 5/5 | $45,750 | $45,191 | 67% | 75% | +$6,321 | -$9,604 | 12.9% | $-8,233 (vs do-nothing $-12,375) |
| $1000 | 17d | 31 Jul 2026 | $52.65 | 5/5 | $46,456 | $45,897 | 67% | 76% | +$11,234 | -$604 | 0.8% | $767 (vs do-nothing $-3,375) |
| $965 | 3d | 17 Jul 2026 | $26.95 | 2/5 | $53,900 | $79,801 | 67% | 77% | +$21,314 | -$12,382 | 16.7% | $-9,348 (vs do-nothing $-13,490) |
| $980 | 8d | 22 Jul 2026 | $32.75 | 4/5 | $49,125 | $57,386 | 66% | 75% | +$8,798 | -$16,443 | 22.1% | $-14,518 (vs do-nothing $-18,660) |
| $990 | 13d | 27 Jul 2026 | $41.40 | 4/5 | $38,215 | $46,476 | 66% | 75% | +$5,221 | -$8,983 | 12.1% | $-7,058 (vs do-nothing $-11,200) |
| $985 | 10d | 24 Jul 2026 | $42.20 | 4/5 | $50,640 | $58,901 | 66% | 75% | +$13,101 | -$10,663 | 14.4% | $-8,738 (vs do-nothing $-12,880) |
| $995 | 17d | 31 Jul 2026 | $54.35 | 4/5 | $38,365 | $46,626 | 66% | 75% | +$9,040 | -$1,803 | 2.4% | $122 (vs do-nothing $-4,020) |
| $970 | 6d | 20 Jul 2026 | $27.45 | 3/5 | $41,175 | $58,256 | 66% | 75% | +$10,303 | -$16,923 | 22.8% | $-14,443 (vs do-nothing $-18,585) |
| $985 | 13d | 27 Jul 2026 | $43.15 | 4/5 | $39,831 | $48,092 | 66% | 75% | +$7,854 | -$10,283 | 13.8% | $-8,358 (vs do-nothing $-12,500) |
| $990 | 17d | 31 Jul 2026 | $54.75 | 4/5 | $38,647 | $46,908 | 65% | 75% | +$8,138 | -$3,643 | 4.9% | $-1,718 (vs do-nothing $-5,860) |
| $980 | 10d | 24 Jul 2026 | $43.35 | 3/5 | $39,015 | $56,096 | 65% | 75% | +$9,340 | -$9,153 | 12.3% | $-6,673 (vs do-nothing $-10,815) |
| $975 | 8d | 22 Jul 2026 | $34.95 | 3/5 | $39,319 | $56,400 | 65% | 74% | +$7,247 | -$13,173 | 17.7% | $-10,693 (vs do-nothing $-14,835) |
| $980 | 13d | 27 Jul 2026 | $45.00 | 4/5 | $41,538 | $49,799 | 65% | 74% | +$8,047 | -$11,543 | 15.5% | $-9,618 (vs do-nothing $-13,760) |
| $960 | 3d | 17 Jul 2026 | $28.75 | 2/5 | $57,500 | $83,401 | 65% | 76% | +$21,595 | -$13,022 | 17.5% | $-9,988 (vs do-nothing $-14,130) |
| $985 | 17d | 31 Jul 2026 | $56.55 | 4/5 | $39,918 | $48,179 | 65% | 74% | +$8,185 | -$4,923 | 6.6% | $-2,998 (vs do-nothing $-7,140) |
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.