5 contracts (500 sh) | BE SS: $224.00 | CC-SS: $228.61 (banked floor $226.99) | IV: HIGH | Accounts: RetireInc:7291
| Max Loss | $77,000 | (ND $34.00 + SW $120) x 500 |
| Normal income ref | $9,882/mo | 95% ann ROI on ML |
| Hedge rolling cost | $214/mo | |
| Unrealized P&L | $-20,280 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 5x $207.5C 17 Jul 2026 | U18827291 | $3.05 | $1,525 | 2026-07-06 |
| 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 |
|---|
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$232 | 31 Jul 2026 | 12d left | +$3.05/sh | +$1,525 cycle +$1,660 [+$1,509…+$2,325] · 99% credit | 66% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$238 | 31 Jul 2026 | 12d left | +$0.66/sh | +$332 cycle +$467 [+$96…+$1,005] · 81% credit | 70% surv 60% |
| Max even-money escape in the band | ~$238 | 31 Jul 2026 | 12d left | +$0.66/sh | +$332 cycle +$467 [+$96…+$1,005] · 81% credit | 70% surv 60% |
| Safety roll (pay small debit, max POP) | ~$241 | 31 Jul 2026 | 12d left | -$0.14/sh | -$69 cycle +$66 [-$380…+$602] · 52% credit | 72% surv 63% |
| budget: banked $135 debit $69 (51% used ≈ 0.7 wk of income) → whole cycle still +$66 cash · rolled 5 ct earn ≈ $9,048/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 3-45 DTE band (3 expiries scanned, 21 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: 1.048 (IBKR) | Recovery@SS: +$20,517 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-1,280
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $202.50 | 3d | 17 Jul 2026 | $1.14 | 5/5 | $5,700 | $5,486 | 83% | 85% | +$1,179 | -$12,487 | 73.5% | $-12,250 (vs do-nothing $-10,970) |
| $200 | 3d | 17 Jul 2026 | $1.56 | 4/5 | $6,240 | $6,200 | 78% | 81% | +$981 | -$10,822 | 63.7% | $-10,888 (vs do-nothing $-9,608) |
| $197.50 | 3d | 17 Jul 2026 | $2.10 | 3/5 | $6,300 | $6,434 | 72% | 77% | +$702 | -$8,704 | 51.2% | $-9,074 (vs do-nothing $-7,794) |
| $205 | 17d | 31 Jul 2026 | $5.90 | 5/5 | $5,206 | $4,992 | 71% | 77% | +$577 | -$8,857 | 52.1% | $-8,620 (vs do-nothing $-7,340) |
| $200 | 10d | 24 Jul 2026 | $3.80 | 5/5 | $5,700 | $5,486 | 70% | 76% | +$499 | -$12,407 | 73.0% | $-12,170 (vs do-nothing $-10,890) |
| $202.50 | 17d | 31 Jul 2026 | $6.60 | 5/5 | $5,824 | $5,610 | 68% | 75% | +$592 | -$9,757 | 57.4% | $-9,520 (vs do-nothing $-8,240) |
| $195 | 3d | 17 Jul 2026 | $2.77 | 2/5 | $5,540 | $5,848 | 66% | 73% | +$380 | -$6,169 | 36.3% | $-6,842 (vs do-nothing $-5,562) |
| $197.50 | 10d | 24 Jul 2026 | $4.50 | 4/5 | $5,400 | $5,360 | 66% | 74% | +$365 | -$10,646 | 62.6% | $-10,712 (vs do-nothing $-9,432) |
| $200 | 17d | 31 Jul 2026 | $7.30 | 4/5 | $5,153 | $5,113 | 66% | 74% | +$432 | -$8,526 | 50.2% | $-8,592 (vs do-nothing $-7,312) |
| $197.50 | 17d | 31 Jul 2026 | $8.25 | 4/5 | $5,824 | $5,784 | 63% | 72% | +$510 | -$9,146 | 53.8% | $-9,212 (vs do-nothing $-7,932) |
| $195 | 10d | 24 Jul 2026 | $5.25 | 4/5 | $6,300 | $6,260 | 62% | 71% | +$248 | -$11,346 | 66.7% | $-11,412 (vs do-nothing $-10,132) |
| $195 | 17d | 31 Jul 2026 | $9.05 | 4/5 | $6,388 | $6,349 | 60% | 71% | +$422 | -$9,826 | 57.8% | $-9,892 (vs do-nothing $-8,612) |
| $192.50 | 3d | 17 Jul 2026 | $3.25 | 2/5 | $6,500 | $6,808 | 60% | 69% | $-450 | -$6,573 | 38.7% | $-7,246 (vs do-nothing $-5,966) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $192.50 | 10d | 24 Jul 2026 | $6.20 | 3/5 | $5,580 | $5,714 | 58% | 69% | +$165 | -$8,974 | 52.8% | $-9,344 (vs do-nothing $-8,064) |
| $192.50 | 17d | 31 Jul 2026 | $10.05 | 3/5 | $5,321 | $5,455 | 57% | 69% | +$310 | -$7,819 | 46.0% | $-8,189 (vs do-nothing $-6,909) |
| $190 | 17d | 31 Jul 2026 | $11.20 | 3/5 | $5,929 | $6,064 | 54% | 68% | +$333 | -$8,224 | 48.4% | $-8,594 (vs do-nothing $-7,314) |
| $190 | 10d | 24 Jul 2026 | $7.45 | 3/5 | $6,705 | $6,839 | 53% | 67% | +$293 | -$9,349 | 55.0% | $-9,719 (vs do-nothing $-8,439) |
| $190 | 3d | 17 Jul 2026 | $4.20 | 2/5 | $8,400 | $8,708 | 53% | 65% | $-734 | -$6,883 | 40.5% | $-7,556 (vs do-nothing $-6,276) |
| $187.50 | 17d | 31 Jul 2026 | $12.30 | 3/5 | $6,512 | $6,646 | 51% | 66% | +$279 | -$8,644 | 50.8% | $-9,014 (vs do-nothing $-7,734) |
| $187.50 | 10d | 24 Jul 2026 | $8.65 | 2/5 | $5,190 | $5,498 | 49% | 65% | +$168 | -$6,493 | 38.2% | $-7,166 (vs do-nothing $-5,886) |
| $187.50 | 3d | 17 Jul 2026 | $5.35 | 1/5 | $5,350 | $5,832 | 46% | 62% | $-520 | -$3,576 | 21.0% | $-4,553 (vs do-nothing $-3,273) |
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.