3 contracts (300 sh) | BE SS: $562.50 | CC-SS: $570.46 (banked floor $567.01) | IV: HIGH | Accounts: Main:1299
| Max Loss | $99,750 | (ND $252.50 + SW $80) x 300 |
| Normal income ref | $15,088/mo | 95% ann ROI on ML |
| Hedge rolling cost | $396/mo | |
| Unrealized P&L | $-8,497 | fortress legs from IBKR |
| Open leg | Acct | Credit/sh | In flight | Opened |
|---|---|---|---|---|
| 3x $610C 2 Oct 2026 | U10001299 | $4.49 | $1,348 | 2026-09-28 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (3 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$575 | 23 Oct 2026 | 16d left | +$4.46/sh | +$1,339 cycle +$6,214 [+$477…+$1,256] · 94% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$578 | 23 Oct 2026 | 16d left | +$3.40/sh | +$1,020 cycle +$5,895 [+$143…+$913] · 83% credit | 68% surv 54% |
| Up-and-out for even (raise the cap, free) | ~$583 | 23 Oct 2026 | 16d left | +$0.55/sh | +$166 cycle +$5,041 [-$884…-$40] · 24% credit | 69% surv 57% |
| Max even-money escape in the band | ~$583 | 23 Oct 2026 | 16d left | +$0.55/sh | +$166 cycle +$5,041 [-$884…-$40] · 24% credit | 69% surv 57% |
| Safety roll (pay small debit, max POP) | ~$643 | 23 Oct 2026 | 16d left | -$15.92/sh | -$4,777 cycle +$98 [-$7,205…-$5,514] | 85% surv 83% |
| budget: banked $4,875 debit $4,777 (98% used ≈ 2.4 wk of income) → whole cycle still +$98 cash · rolled 3 ct earn ≈ $3,755/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) | ~$572 | 9 Oct 2026 | 8d left | +$9.84/sh | +$2,951 cycle +$4,256 [+$2,258…+$3,276] · 99% credit | 68% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$608 | 16 Oct 2026 | 16d left | +$3.17/sh | +$950 cycle +$2,255 [-$823…+$997] · 60% credit | 78% surv 71% |
| Up-and-out for even (raise the cap, free) | ~$596 | 9 Oct 2026 | 8d left | +$0.30/sh | +$91 cycle +$1,396 [-$1,496…+$90] · 28% credit | 77% surv 69% |
| Max even-money escape in the band | ~$636 | 23 Oct 2026 | 22d left | +$0.15/sh | +$44 cycle +$1,349 [-$2,356…-$46] · 23% credit | 82% surv 79% |
| Safety roll (pay small debit, max POP) | ~$661 | 23 Oct 2026 | 22d left | -$4.09/sh | -$1,226 cycle +$79 [-$4,003…-$1,439] · 0% credit | 87% surv 86% |
| budget: banked $1,305 debit $1,226 (94% used ≈ 0.4 wk of income) → whole cycle still +$79 cash · rolled 3 ct earn ≈ $3,047/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) | ~$615 | 16 Oct 2026 | 12d left | +$6.01/sh | +$1,803 cycle +$2,823 [+$1,361…+$2,746] · 99% credit | 68% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$633 | 23 Oct 2026 | 19d left | +$2.76/sh | +$827 cycle +$1,847 [-$132…+$1,647] · 69% credit | 72% surv 62% |
| Max even-money escape in the band | ~$638 | 23 Oct 2026 | 19d left | +$0.92/sh | +$277 cycle +$1,297 [-$753…+$1,034] · 54% credit | 73% surv 64% |
| Up-and-out for even (raise the cap, free) | ~$628 | 16 Oct 2026 | 12d left | +$0.03/sh | +$10 cycle +$1,030 [-$694…+$664] · 48% credit | 72% surv 60% |
| Safety roll (pay small debit, max POP) | ~$648 | 23 Oct 2026 | 19d left | -$2.32/sh | -$696 cycle +$324 [-$1,879…+$17] · 26% credit | 75% surv 68% |
| budget: banked $1,020 debit $696 (68% used ≈ 1.0 wk of income) → whole cycle still +$324 cash · rolled 3 ct earn ≈ $8,169/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 65 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: 1.020 (IBKR) | Recovery@SS: +$8,740 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $2,054
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $582.50 | 3d | 2 Oct 2026 | $2.73 | 3/3 | $8,190 | $7,794 | 88% | 90% | +$4,665 | -$0 | 0.0% | $1,061 (vs do-nothing $-992) |
| $580 | 3d | 2 Oct 2026 | $3.10 | 3/3 | $9,300 | $8,904 | 87% | 89% | +$5,143 | -$0 | 0.0% | $1,172 (vs do-nothing $-881) |
| $577.50 | 3d | 2 Oct 2026 | $3.50 | 3/3 | $10,500 | $10,104 | 85% | 88% | +$5,610 | -$0 | 0.0% | $1,292 (vs do-nothing $-761) |
| $575 | 3d | 2 Oct 2026 | $3.90 | 2/3 | $7,800 | $11,604 | 84% | 86% | +$3,976 | -$0 | 0.0% | $1,626 (vs do-nothing $-428) |
| $572.50 | 3d | 2 Oct 2026 | $4.35 | 2/3 | $8,700 | $12,504 | 82% | 85% | +$4,229 | -$0 | 0.0% | $1,716 (vs do-nothing $-338) |
| $570 | 3d | 2 Oct 2026 | $4.90 | 2/3 | $9,800 | $13,604 | 80% | 84% | +$4,590 | -$0 | 0.0% | $1,734 (vs do-nothing $-320) |
| $567.50 | 3d | 2 Oct 2026 | $5.45 | 2/3 | $10,900 | $14,704 | 78% | 83% | +$4,850 | -$0 | 0.0% | $1,344 (vs do-nothing $-710) |
| $582.50 | 10d | 9 Oct 2026 | $8.40 | 3/3 | $7,560 | $7,164 | 78% | 82% | +$2,830 | -$0 | 0.0% | $2,762 (vs do-nothing +$709) |
| $580 | 10d | 9 Oct 2026 | $8.75 | 3/3 | $7,875 | $7,479 | 77% | 81% | +$2,725 | -$0 | 0.0% | $2,867 (vs do-nothing +$814) |
| $565 | 3d | 2 Oct 2026 | $6.10 | 2/3 | $12,200 | $16,004 | 76% | 81% | +$5,201 | -$0 | 0.0% | $974 (vs do-nothing $-1,080) |
| $577.50 | 10d | 9 Oct 2026 | $9.50 | 3/3 | $8,550 | $8,154 | 75% | 80% | +$2,948 | -$0 | 0.0% | $3,092 (vs do-nothing +$1,039) |
| $575 | 10d | 9 Oct 2026 | $10.20 | 3/3 | $9,180 | $8,784 | 74% | 80% | +$3,093 | -$0 | 0.0% | $3,302 (vs do-nothing +$1,249) |
| $562.50 | 3d | 2 Oct 2026 | $6.80 | 2/3 | $13,600 | $17,404 | 74% | 80% | +$5,532 | -$232 | 0.3% | $614 (vs do-nothing $-1,440) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $572.50 | 10d | 9 Oct 2026 | $10.85 | 3/3 | $9,765 | $9,369 | 73% | 79% | +$3,158 | -$0 | 0.0% | $3,497 (vs do-nothing +$1,444) |
| $580 | 17d | 16 Oct 2026 | $14.75 | 3/3 | $7,809 | $7,413 | 72% | 79% | +$2,525 | -$0 | 0.0% | $4,667 (vs do-nothing +$2,614) |
| $560 | 3d | 2 Oct 2026 | $7.50 | 2/3 | $15,000 | $18,804 | 71% | 78% | +$5,734 | -$592 | 0.8% | $254 (vs do-nothing $-1,800) |
| $577.50 | 17d | 16 Oct 2026 | $15.55 | 3/3 | $8,232 | $7,837 | 71% | 78% | +$2,616 | -$0 | 0.0% | $4,907 (vs do-nothing +$2,854) |
| $570 | 10d | 9 Oct 2026 | $11.65 | 3/3 | $10,485 | $10,089 | 71% | 78% | +$3,322 | -$0 | 0.0% | $3,599 (vs do-nothing +$1,545) |
| $575 | 17d | 16 Oct 2026 | $16.25 | 3/3 | $8,603 | $8,207 | 70% | 77% | +$2,637 | -$0 | 0.0% | $5,117 (vs do-nothing +$3,064) |
| $567.50 | 10d | 9 Oct 2026 | $12.35 | 3/3 | $11,115 | $10,719 | 70% | 77% | +$3,357 | -$0 | 0.0% | $3,059 (vs do-nothing +$1,005) |
| $557.50 | 3d | 2 Oct 2026 | $8.30 | 1/3 | $8,300 | $16,304 | 69% | 77% | +$3,000 | -$466 | 0.6% | $984 (vs do-nothing $-1,070) |
| $572.50 | 17d | 16 Oct 2026 | $17.00 | 3/3 | $9,000 | $8,604 | 69% | 77% | +$2,667 | -$0 | 0.0% | $5,342 (vs do-nothing +$3,289) |
| $565 | 10d | 9 Oct 2026 | $13.20 | 2/3 | $7,920 | $11,724 | 68% | 76% | +$2,325 | -$0 | 0.0% | $2,394 (vs do-nothing +$340) |
| $570 | 17d | 16 Oct 2026 | $17.80 | 3/3 | $9,424 | $9,028 | 68% | 76% | +$2,704 | -$0 | 0.0% | $5,444 (vs do-nothing +$3,390) |
| $562.50 | 10d | 9 Oct 2026 | $14.00 | 2/3 | $8,400 | $12,204 | 66% | 75% | +$2,355 | -$0 | 0.0% | $2,054 (vs do-nothing +$0) |
| $567.50 | 17d | 16 Oct 2026 | $18.60 | 3/3 | $9,847 | $9,451 | 66% | 75% | +$2,723 | -$0 | 0.0% | $4,934 (vs do-nothing +$2,880) |
| $555 | 3d | 2 Oct 2026 | $9.20 | 1/3 | $9,200 | $17,204 | 66% | 76% | +$3,158 | -$626 | 0.8% | $824 (vs do-nothing $-1,230) |
| $570 | 24d | 23 Oct 2026 | $21.30 | 3/3 | $7,988 | $7,592 | 66% | 74% | +$1,483 | -$0 | 0.0% | $6,494 (vs do-nothing +$4,440) |
| $565 | 17d | 16 Oct 2026 | $19.55 | 3/3 | $10,350 | $9,954 | 65% | 74% | +$2,801 | -$0 | 0.0% | $4,469 (vs do-nothing +$2,415) |
| $560 | 10d | 9 Oct 2026 | $14.75 | 2/3 | $8,850 | $12,654 | 65% | 74% | +$2,326 | -$0 | 0.0% | $1,704 (vs do-nothing $-350) |
| $562.50 | 17d | 16 Oct 2026 | $20.45 | 3/3 | $10,826 | $10,431 | 64% | 74% | +$2,833 | -$0 | 0.0% | $3,989 (vs do-nothing +$1,935) |
| $565 | 24d | 23 Oct 2026 | $23.10 | 3/3 | $8,662 | $8,267 | 64% | 73% | +$1,530 | -$0 | 0.0% | $5,534 (vs do-nothing +$3,480) |
| $552.50 | 3d | 2 Oct 2026 | $10.15 | 1/3 | $10,150 | $18,154 | 64% | 74% | +$3,289 | -$781 | 1.0% | $669 (vs do-nothing $-1,385) |
| $557.50 | 10d | 9 Oct 2026 | $15.75 | 2/3 | $9,450 | $13,254 | 63% | 74% | +$2,418 | -$0 | 0.0% | $1,404 (vs do-nothing $-650) |
| $560 | 17d | 16 Oct 2026 | $21.55 | 2/3 | $7,606 | $11,410 | 63% | 73% | +$1,967 | -$0 | 0.0% | $3,064 (vs do-nothing +$1,010) |
| $555 | 10d | 9 Oct 2026 | $16.80 | 2/3 | $10,080 | $13,884 | 61% | 73% | +$2,510 | -$0 | 0.0% | $1,114 (vs do-nothing $-940) |
| $560 | 24d | 23 Oct 2026 | $24.95 | 3/3 | $9,356 | $8,960 | 61% | 72% | +$1,548 | -$0 | 0.0% | $4,589 (vs do-nothing +$2,535) |
| $557.50 | 17d | 16 Oct 2026 | $22.50 | 2/3 | $7,941 | $11,745 | 61% | 72% | +$1,978 | -$0 | 0.0% | $2,754 (vs do-nothing +$700) |
| $550 | 3d | 2 Oct 2026 | $11.10 | 1/3 | $11,100 | $19,104 | 61% | 73% | +$3,339 | -$936 | 1.2% | $514 (vs do-nothing $-1,540) |
| $555 | 17d | 16 Oct 2026 | $23.55 | 2/3 | $8,312 | $12,116 | 60% | 72% | +$2,011 | -$0 | 0.0% | $2,464 (vs do-nothing +$410) |
| $552.50 | 10d | 9 Oct 2026 | $17.80 | 2/3 | $10,680 | $14,484 | 60% | 72% | +$2,541 | -$32 | 0.0% | $814 (vs do-nothing $-1,240) |
| $555 | 24d | 23 Oct 2026 | $27.00 | 3/3 | $10,125 | $9,729 | 59% | 71% | +$1,592 | -$0 | 0.0% | $3,704 (vs do-nothing +$1,650) |
| $550 | 10d | 9 Oct 2026 | $19.00 | 2/3 | $11,400 | $15,204 | 58% | 71% | +$2,660 | -$292 | 0.4% | $554 (vs do-nothing $-1,500) |
| $547.50 | 3d | 2 Oct 2026 | $12.05 | 1/3 | $12,050 | $20,054 | 58% | 71% | +$3,304 | -$1,091 | 1.4% | $359 (vs do-nothing $-1,695) |
| $550 | 17d | 16 Oct 2026 | $25.60 | 2/3 | $9,035 | $12,839 | 57% | 70% | +$2,013 | -$0 | 0.0% | $1,874 (vs do-nothing $-180) |
| $550 | 24d | 23 Oct 2026 | $29.10 | 3/3 | $10,912 | $10,517 | 57% | 70% | +$1,605 | -$0 | 0.0% | $2,834 (vs do-nothing +$780) |
| $547.50 | 10d | 9 Oct 2026 | $20.10 | 2/3 | $12,060 | $15,864 | 56% | 70% | +$2,687 | -$572 | 0.8% | $274 (vs do-nothing $-1,780) |
| $545 | 3d | 2 Oct 2026 | $13.30 | 1/3 | $13,300 | $21,304 | 55% | 70% | +$3,483 | -$1,216 | 1.6% | $234 (vs do-nothing $-1,820) |
| $545 | 24d | 23 Oct 2026 | $32.10 | 2/3 | $8,025 | $11,829 | 55% | 69% | +$1,269 | -$0 | 0.0% | $2,174 (vs do-nothing +$120) |
| $545 | 17d | 16 Oct 2026 | $28.00 | 2/3 | $9,882 | $13,687 | 54% | 69% | +$2,075 | -$0 | 0.0% | $1,354 (vs do-nothing $-700) |
| $545 | 10d | 9 Oct 2026 | $21.25 | 2/3 | $12,750 | $16,554 | 54% | 69% | +$2,711 | -$842 | 1.1% | $4 (vs do-nothing $-2,050) |
| $542.50 | 10d | 9 Oct 2026 | $22.50 | 2/3 | $13,500 | $17,304 | 52% | 69% | +$2,761 | -$1,092 | 1.4% | $-246 (vs do-nothing $-2,300) |
| $540 | 24d | 23 Oct 2026 | $33.65 | 2/3 | $8,412 | $12,217 | 52% | 68% | +$1,071 | -$0 | 0.0% | $1,484 (vs do-nothing $-570) |
| $542.50 | 3d | 2 Oct 2026 | $14.60 | 1/3 | $14,600 | $22,604 | 52% | 69% | +$3,623 | -$1,336 | 1.8% | $114 (vs do-nothing $-1,940) |
| $540 | 17d | 16 Oct 2026 | $30.40 | 2/3 | $10,729 | $14,534 | 51% | 68% | +$2,078 | -$12 | 0.0% | $834 (vs do-nothing $-1,220) |
| $540 | 10d | 9 Oct 2026 | $23.75 | 2/3 | $14,250 | $18,054 | 51% | 68% | +$2,778 | -$1,342 | 1.8% | $-496 (vs do-nothing $-2,550) |
| $535 | 24d | 23 Oct 2026 | $36.10 | 2/3 | $9,025 | $12,829 | 50% | 67% | +$1,062 | -$0 | 0.0% | $974 (vs do-nothing $-1,080) |
| $540 | 3d | 2 Oct 2026 | $15.75 | 1/3 | $15,750 | $23,754 | 49% | 67% | +$3,523 | -$1,471 | 1.9% | $-21 (vs do-nothing $-2,075) |
| $537.50 | 10d | 9 Oct 2026 | $25.00 | 2/3 | $15,000 | $18,804 | 49% | 67% | +$2,761 | -$1,592 | 2.1% | $-746 (vs do-nothing $-2,800) |
| $535 | 17d | 16 Oct 2026 | $32.95 | 2/3 | $11,629 | $15,434 | 49% | 67% | +$2,076 | -$502 | 0.7% | $344 (vs do-nothing $-1,710) |
| $535 | 10d | 9 Oct 2026 | $26.45 | 1/3 | $7,935 | $15,939 | 47% | 66% | +$1,415 | -$901 | 1.2% | $549 (vs do-nothing $-1,505) |
| $537.50 | 3d | 2 Oct 2026 | $17.25 | 1/3 | $17,250 | $25,254 | 46% | 66% | +$3,683 | -$1,571 | 2.1% | $-121 (vs do-nothing $-2,175) |
| $532.50 | 10d | 9 Oct 2026 | $27.30 | 1/3 | $8,190 | $16,194 | 45% | 65% | +$1,253 | -$1,066 | 1.4% | $384 (vs do-nothing $-1,670) |
| $535 | 3d | 2 Oct 2026 | $18.60 | 1/3 | $18,600 | $26,604 | 43% | 65% | +$3,604 | -$1,686 | 2.2% | $-236 (vs do-nothing $-2,290) |
| $532.50 | 3d | 2 Oct 2026 | $20.00 | 1/3 | $20,000 | $28,004 | 40% | 64% | +$3,487 | -$1,796 | 2.4% | $-346 (vs do-nothing $-2,400) |
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%). Survival, POP and touch use vol x 1.00 (raw implied: the VRP haircut is applied to the premium edge but NOT to risk, because understating the edge costs opportunity while understating breach odds costs capital; the risk-side haircut arms only from the graded ledger). 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.