3 contracts (300 sh) | BE SS: $182.40 | CC-SS: $183.67 | IV: HIGH | Accounts: RetireInc:7291
| Max Loss | $43,440 | (ND $19.80 + SW $125) x 300 |
| Normal income ref | $7,507/mo | 95% ann ROI on ML |
| Hedge rolling cost | $201/mo | |
| Unrealized P&L | $-9,585 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (3 ct) | POP / surv of new CC |
|---|
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (3 ct) | POP / surv of new CC |
|---|
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (3 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$235 | 24 Jul 2026 | 9d left | +$6.87/sh | +$2,061 cycle +$2,067 | 72% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$259 | 24 Jul 2026 | 9d left | +$0.33/sh | +$99 cycle +$105 | 85% surv 77% |
| Max even-money escape in the band | ~$269 | 31 Jul 2026 | 16d left | +$2.00/sh | +$601 cycle +$607 | 83% surv 77% |
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 20 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: +$7,505 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-1,870
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $172.50 | 4d | 17 Jul 2026 | $1.72 | 3/3 | $3,870 | $3,669 | 92% | 94% | +$3,394 | -$2,835 | 47.7% | $-4,915 (vs do-nothing $-3,045) |
| $170 | 4d | 17 Jul 2026 | $2.20 | 3/3 | $4,950 | $4,749 | 89% | 92% | +$4,172 | -$3,441 | 57.9% | $-5,521 (vs do-nothing $-3,651) |
| $167.50 | 4d | 17 Jul 2026 | $2.74 | 2/3 | $4,110 | $4,419 | 85% | 90% | +$3,276 | -$2,686 | 45.2% | $-4,696 (vs do-nothing $-2,826) |
| $165 | 4d | 17 Jul 2026 | $3.45 | 2/3 | $5,175 | $5,484 | 80% | 87% | +$3,863 | -$3,044 | 51.2% | $-5,054 (vs do-nothing $-3,184) |
| $167.50 | 11d | 24 Jul 2026 | $5.15 | 3/3 | $4,214 | $4,012 | 75% | 82% | +$2,336 | -$3,306 | 55.7% | $-5,386 (vs do-nothing $-3,516) |
| $162.50 | 4d | 17 Jul 2026 | $4.30 | 2/3 | $6,450 | $6,759 | 74% | 84% | +$4,434 | -$3,374 | 56.8% | $-5,384 (vs do-nothing $-3,514) |
| $165 | 11d | 24 Jul 2026 | $6.00 | 3/3 | $4,909 | $4,708 | 70% | 80% | +$2,545 | -$3,801 | 64.0% | $-5,881 (vs do-nothing $-4,011) |
| $167.50 | 18d | 31 Jul 2026 | $7.65 | 3/3 | $3,825 | $3,624 | 70% | 80% | +$1,590 | -$2,556 | 43.0% | $-4,636 (vs do-nothing $-2,766) |
| $165 | 18d | 31 Jul 2026 | $8.95 | 3/3 | $4,475 | $4,274 | 66% | 77% | +$1,866 | -$2,916 | 49.1% | $-4,996 (vs do-nothing $-3,126) |
| $160 | 4d | 17 Jul 2026 | $5.30 | 1/3 | $3,975 | $4,794 | 66% | 81% | +$2,469 | -$1,837 | 30.9% | $-3,777 (vs do-nothing $-1,907) |
| $162.50 | 11d | 24 Jul 2026 | $6.90 | 2/3 | $3,764 | $4,072 | 66% | 78% | +$1,797 | -$2,854 | 48.0% | $-4,864 (vs do-nothing $-2,994) |
| $162.50 | 18d | 31 Jul 2026 | $9.95 | 3/3 | $4,975 | $4,774 | 63% | 77% | +$1,943 | -$3,366 | 56.7% | $-5,446 (vs do-nothing $-3,576) |
| $160 | 11d | 24 Jul 2026 | $8.10 | 2/3 | $4,418 | $4,727 | 61% | 76% | +$1,986 | -$3,114 | 52.4% | $-5,124 (vs do-nothing $-3,254) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $160 | 18d | 31 Jul 2026 | $10.75 | 3/3 | $5,375 | $5,174 | 59% | 74% | +$1,866 | -$3,876 | 65.3% | $-5,956 (vs do-nothing $-4,086) |
| $157.50 | 4d | 17 Jul 2026 | $6.45 | 1/3 | $4,838 | $5,656 | 57% | 78% | +$2,656 | -$1,972 | 33.2% | $-3,912 (vs do-nothing $-2,042) |
| $157.50 | 11d | 24 Jul 2026 | $8.95 | 2/3 | $4,882 | $5,190 | 56% | 74% | +$1,902 | -$3,444 | 58.0% | $-5,454 (vs do-nothing $-3,584) |
| $157.50 | 18d | 31 Jul 2026 | $11.80 | 2/3 | $3,933 | $4,242 | 56% | 74% | +$1,239 | -$2,874 | 48.4% | $-4,884 (vs do-nothing $-3,014) |
| $155 | 18d | 31 Jul 2026 | $10.05 | 3/3 | $5,025 | $4,824 | 52% | 71% | +$392 | -$5,586 | 94.0% | $-7,666 (vs do-nothing $-5,796) |
| $155 | 11d | 24 Jul 2026 | $10.05 | 2/3 | $5,482 | $5,790 | 50% | 72% | +$1,867 | -$3,724 | 62.7% | $-5,734 (vs do-nothing $-3,864) |
| $155 | 4d | 17 Jul 2026 | $7.85 | 1/3 | $5,888 | $6,706 | 48% | 76% | +$2,828 | -$2,082 | 35.1% | $-4,022 (vs do-nothing $-2,152) |
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 3 contracts at the conservative CC.