3 contracts (300 sh) | BE SS: $398.00 | CC-SS: $400.06 (banked floor $388.79) | IV: HIGH | Accounts: RetireInc:7291
| Max Loss | $89,400 | (ND $58.00 + SW $240) x 300 |
| Normal income ref | $14,400/mo | 95% ann ROI on ML |
| Hedge rolling cost | $226/mo | |
| Unrealized P&L | $-5,517 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (3 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$420 | 31 Jul 2026 | 10d left | +$6.85/sh | +$2,056 cycle +$3,406 [+$1,478…+$2,446] · 100% credit | 66% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$463 | 14 Aug 2026 | 24d left | +$3.16/sh | +$947 cycle +$2,297 [-$340…+$1,096] · 62% credit | 78% surv 72% |
| Max even-money escape in the band | ~$473 | 14 Aug 2026 | 24d left | +$0.71/sh | +$214 cycle +$1,564 [-$1,227…+$312] · 32% credit | 80% surv 75% |
| Up-and-out for even (raise the cap, free) | ~$438 | 31 Jul 2026 | 10d left | +$0.01/sh | +$2 cycle +$1,352 [-$984…+$103] · 28% credit | 73% surv 65% |
| Safety roll (pay small debit, max POP) | ~$498 | 14 Aug 2026 | 24d left | -$4.46/sh | -$1,338 cycle +$12 [-$3,167…-$1,365] · 6% credit | 84% surv 82% |
| budget: banked $1,350 debit $1,338 (99% used ≈ 1.0 wk of income) → whole cycle still +$12 cash · rolled 3 ct earn ≈ $3,466/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (3 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$468 | 7 Aug 2026 | 14d left | +$3.41/sh | +$1,024 cycle +$1,939 [+$651…+$2,093] · 96% credit | 66% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$471 | 7 Aug 2026 | 14d left | +$1.93/sh | +$578 cycle +$1,493 [+$141…+$1,611] · 82% credit | 67% surv 55% |
| Max even-money escape in the band | ~$486 | 14 Aug 2026 | 21d left | +$1.66/sh | +$497 cycle +$1,412 [-$169…+$1,708] · 68% credit | 71% surv 62% |
| Safety roll (pay small debit, max POP) | ~$501 | 14 Aug 2026 | 21d left | -$2.72/sh | -$817 cycle +$98 [-$1,708…+$280] · 29% credit | 75% surv 68% |
| budget: banked $915 debit $817 (89% used ≈ 1.8 wk of income) → whole cycle still +$98 cash · rolled 3 ct earn ≈ $8,100/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (3 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$475 | 31 Jul 2026 | 10d left | +$6.13/sh | +$1,838 cycle +$1,955 [+$1,849…+$3,091] · 99% credit | 66% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$523 | 14 Aug 2026 | 24d left | +$1.45/sh | +$435 cycle +$552 [-$252…+$1,739] · 71% credit | 78% surv 73% |
| Up-and-out for even (raise the cap, free) | ~$491 | 31 Jul 2026 | 10d left | +$0.12/sh | +$37 cycle +$154 [-$346…+$1,131] · 61% credit | 72% surv 63% |
| Max even-money escape in the band | ~$528 | 14 Aug 2026 | 24d left | +$0.11/sh | +$32 cycle +$149 [-$757…+$1,322] · 56% credit | 79% surv 74% |
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 48 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: 1.045 (IBKR) | Recovery@SS: +$5,690 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $4,415
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $412.50 | 7d | 24 Jul 2026 | $5.60 | 3/3 | $7,200 | $6,974 | 76% | 80% | +$526 | -$0 | 0.0% | $1,853 (vs do-nothing $-2,562) |
| $410 | 7d | 24 Jul 2026 | $6.25 | 3/3 | $8,036 | $7,809 | 74% | 79% | +$737 | -$0 | 0.0% | $2,048 (vs do-nothing $-2,367) |
| $407.50 | 7d | 24 Jul 2026 | $6.95 | 3/3 | $8,936 | $8,709 | 73% | 78% | +$872 | -$0 | 0.0% | $2,258 (vs do-nothing $-2,157) |
| $415 | 14d | 31 Jul 2026 | $11.20 | 3/3 | $7,200 | $6,974 | 72% | 77% | +$927 | -$0 | 0.0% | $3,533 (vs do-nothing $-882) |
| $405 | 7d | 24 Jul 2026 | $7.65 | 3/3 | $9,836 | $9,609 | 71% | 77% | +$942 | -$0 | 0.0% | $2,468 (vs do-nothing $-1,947) |
| $412.50 | 14d | 31 Jul 2026 | $11.90 | 3/3 | $7,650 | $7,424 | 71% | 77% | +$946 | -$0 | 0.0% | $3,743 (vs do-nothing $-672) |
| $410 | 14d | 31 Jul 2026 | $12.95 | 3/3 | $8,325 | $8,099 | 69% | 76% | +$1,167 | -$0 | 0.0% | $4,058 (vs do-nothing $-357) |
| $402.50 | 7d | 24 Jul 2026 | $8.70 | 2/3 | $7,457 | $10,809 | 69% | 76% | +$930 | -$0 | 0.0% | $3,327 (vs do-nothing $-1,088) |
| $407.50 | 14d | 31 Jul 2026 | $13.60 | 3/3 | $8,743 | $8,516 | 68% | 75% | +$1,107 | -$0 | 0.0% | $4,253 (vs do-nothing $-162) |
| $410 | 21d | 7 Aug 2026 | $17.60 | 3/3 | $7,543 | $7,316 | 67% | 75% | +$967 | -$0 | 0.0% | $5,453 (vs do-nothing +$1,038) |
| $400 | 7d | 24 Jul 2026 | $9.25 | 2/3 | $7,929 | $11,281 | 67% | 74% | +$756 | -$0 | 0.0% | $3,425 (vs do-nothing $-990) |
| $405 | 14d | 31 Jul 2026 | $14.05 | 3/3 | $9,032 | $8,806 | 67% | 74% | +$894 | -$0 | 0.0% | $4,388 (vs do-nothing $-27) |
| $402.50 | 14d | 31 Jul 2026 | $14.90 | 3/3 | $9,579 | $9,352 | 65% | 73% | +$912 | -$0 | 0.0% | $4,643 (vs do-nothing +$228) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $397.50 | 7d | 24 Jul 2026 | $9.80 | 2/3 | $8,400 | $11,752 | 65% | 73% | +$533 | -$0 | 0.0% | $3,035 (vs do-nothing $-1,380) |
| $405 | 21d | 7 Aug 2026 | $19.00 | 3/3 | $8,143 | $7,916 | 65% | 74% | +$880 | -$0 | 0.0% | $5,873 (vs do-nothing +$1,458) |
| $405 | 28d | 14 Aug 2026 | $23.45 | 3/3 | $7,538 | $7,311 | 64% | 73% | +$917 | -$0 | 0.0% | $7,208 (vs do-nothing +$2,793) |
| $400 | 14d | 31 Jul 2026 | $15.75 | 3/3 | $10,125 | $9,899 | 64% | 73% | +$904 | -$0 | 0.0% | $4,880 (vs do-nothing +$465) |
| $395 | 7d | 24 Jul 2026 | $10.80 | 2/3 | $9,257 | $12,609 | 63% | 72% | +$645 | -$0 | 0.0% | $2,735 (vs do-nothing $-1,680) |
| $400 | 21d | 7 Aug 2026 | $20.90 | 3/3 | $8,957 | $8,731 | 63% | 72% | +$700 | -$0 | 0.0% | $6,425 (vs do-nothing +$2,010) |
| $397.50 | 14d | 31 Jul 2026 | $16.70 | 3/3 | $10,736 | $10,509 | 63% | 72% | +$934 | -$0 | 0.0% | $4,415 (vs do-nothing +$0) |
| $400 | 28d | 14 Aug 2026 | $25.10 | 3/3 | $8,068 | $7,841 | 62% | 72% | +$873 | -$0 | 0.0% | $7,685 (vs do-nothing +$3,270) |
| $392.50 | 7d | 24 Jul 2026 | $11.60 | 2/3 | $9,943 | $13,295 | 61% | 71% | +$533 | -$0 | 0.0% | $2,395 (vs do-nothing $-2,020) |
| $395 | 14d | 31 Jul 2026 | $17.65 | 2/3 | $7,564 | $10,916 | 61% | 71% | +$624 | -$0 | 0.0% | $4,105 (vs do-nothing $-310) |
| $395 | 21d | 7 Aug 2026 | $22.75 | 3/3 | $9,750 | $9,524 | 61% | 71% | +$687 | -$0 | 0.0% | $5,480 (vs do-nothing +$1,065) |
| $395 | 28d | 14 Aug 2026 | $27.65 | 3/3 | $8,887 | $8,661 | 60% | 71% | +$1,078 | -$0 | 0.0% | $6,950 (vs do-nothing +$2,535) |
| $392.50 | 14d | 31 Jul 2026 | $18.45 | 2/3 | $7,907 | $11,259 | 60% | 70% | +$543 | -$0 | 0.0% | $3,765 (vs do-nothing $-650) |
| $390 | 7d | 24 Jul 2026 | $12.20 | 2/3 | $10,457 | $13,809 | 59% | 70% | +$197 | -$0 | 0.0% | $2,015 (vs do-nothing $-2,400) |
| $390 | 14d | 31 Jul 2026 | $19.40 | 2/3 | $8,314 | $11,666 | 58% | 70% | +$507 | -$0 | 0.0% | $3,455 (vs do-nothing $-960) |
| $390 | 28d | 14 Aug 2026 | $29.60 | 3/3 | $9,514 | $9,288 | 58% | 70% | +$1,049 | -$0 | 0.0% | $6,035 (vs do-nothing +$1,620) |
| $390 | 21d | 7 Aug 2026 | $24.55 | 3/3 | $10,521 | $10,295 | 58% | 70% | +$593 | -$0 | 0.0% | $4,520 (vs do-nothing +$105) |
| $387.50 | 7d | 24 Jul 2026 | $13.40 | 2/3 | $11,486 | $14,838 | 57% | 69% | +$321 | -$0 | 0.0% | $1,755 (vs do-nothing $-2,660) |
| $387.50 | 14d | 31 Jul 2026 | $20.20 | 2/3 | $8,657 | $12,009 | 57% | 69% | +$388 | -$0 | 0.0% | $3,115 (vs do-nothing $-1,300) |
| $385 | 28d | 14 Aug 2026 | $31.25 | 3/3 | $10,045 | $9,818 | 56% | 69% | +$882 | -$0 | 0.0% | $5,030 (vs do-nothing +$615) |
| $385 | 21d | 7 Aug 2026 | $26.45 | 2/3 | $7,557 | $10,909 | 56% | 68% | +$321 | -$0 | 0.0% | $3,865 (vs do-nothing $-550) |
| $385 | 14d | 31 Jul 2026 | $21.60 | 2/3 | $9,257 | $12,609 | 55% | 68% | +$507 | -$0 | 0.0% | $2,895 (vs do-nothing $-1,520) |
| $385 | 7d | 24 Jul 2026 | $14.60 | 2/3 | $12,514 | $15,866 | 55% | 67% | +$389 | -$92 | 0.5% | $1,495 (vs do-nothing $-2,920) |
| $380 | 28d | 14 Aug 2026 | $33.25 | 3/3 | $10,688 | $10,461 | 54% | 68% | +$784 | -$0 | 0.0% | $4,130 (vs do-nothing $-285) |
| $382.50 | 14d | 31 Jul 2026 | $22.40 | 2/3 | $9,600 | $12,952 | 54% | 67% | +$349 | -$0 | 0.0% | $2,555 (vs do-nothing $-1,860) |
| $380 | 21d | 7 Aug 2026 | $28.85 | 2/3 | $8,243 | $11,595 | 53% | 67% | +$347 | -$0 | 0.0% | $3,345 (vs do-nothing $-1,070) |
| $382.50 | 7d | 24 Jul 2026 | $15.40 | 2/3 | $13,200 | $16,552 | 53% | 66% | +$59 | -$432 | 2.5% | $1,155 (vs do-nothing $-3,260) |
| $380 | 14d | 31 Jul 2026 | $23.35 | 2/3 | $10,007 | $13,359 | 52% | 66% | +$235 | -$0 | 0.0% | $2,245 (vs do-nothing $-2,170) |
| $375 | 28d | 14 Aug 2026 | $35.75 | 2/3 | $7,661 | $11,013 | 51% | 67% | +$536 | -$0 | 0.0% | $3,725 (vs do-nothing $-690) |
| $380 | 7d | 24 Jul 2026 | $16.45 | 2/3 | $14,100 | $17,452 | 51% | 65% | $-112 | -$722 | 4.2% | $865 (vs do-nothing $-3,550) |
| $377.50 | 14d | 31 Jul 2026 | $24.40 | 2/3 | $10,457 | $13,809 | 51% | 66% | +$145 | -$0 | 0.0% | $1,955 (vs do-nothing $-2,460) |
| $375 | 21d | 7 Aug 2026 | $31.20 | 2/3 | $8,914 | $12,266 | 51% | 66% | +$317 | -$0 | 0.0% | $2,815 (vs do-nothing $-1,600) |
| $375 | 14d | 31 Jul 2026 | $26.05 | 2/3 | $11,164 | $14,516 | 49% | 65% | +$292 | -$0 | 0.0% | $1,785 (vs do-nothing $-2,630) |
| $377.50 | 7d | 24 Jul 2026 | $17.75 | 1/3 | $7,607 | $14,538 | 49% | 64% | $-63 | -$481 | 2.8% | $2,520 (vs do-nothing $-1,895) |
| $375 | 7d | 24 Jul 2026 | $18.85 | 1/3 | $8,079 | $15,009 | 46% | 63% | $-184 | -$621 | 3.6% | $2,380 (vs do-nothing $-2,035) |
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.