3 contracts (300 sh) | BE SS: $562.50 | CC-SS: $567.02 (banked floor $563.56) | IV: HIGH | Accounts: Main:1299
| Max Loss | $99,750 | (ND $252.50 + SW $80) x 300 |
| Normal income ref | $15,497/mo | 95% ann ROI on ML |
| Hedge rolling cost | $488/mo | |
| Unrealized P&L | $-5,205 | 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) | ~$582 | 23 Oct 2026 | 15d left | +$4.48/sh | +$1,344 cycle +$5,784 [+$537…+$1,283] · 98% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$583 | 23 Oct 2026 | 15d left | +$4.15/sh | +$1,246 cycle +$5,686 [+$429…+$1,179] · 96% credit | 67% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$588 | 23 Oct 2026 | 15d left | +$1.74/sh | +$521 cycle +$4,961 [-$404…+$358] · 39% credit | 68% surv 56% |
| Max even-money escape in the band | ~$588 | 23 Oct 2026 | 15d left | +$1.74/sh | +$521 cycle +$4,961 [-$404…+$358] · 39% credit | 68% surv 56% |
| Safety roll (pay small debit, max POP) | ~$643 | 23 Oct 2026 | 15d left | -$14.32/sh | -$4,296 cycle +$144 [-$6,542…-$5,026] | 84% surv 82% |
| budget: banked $4,440 debit $4,296 (97% used ≈ 2.2 wk of income) → whole cycle still +$144 cash · rolled 3 ct earn ≈ $4,441/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) | ~$575 | 9 Oct 2026 | 8d left | +$9.98/sh | +$2,994 cycle +$4,074 [+$2,118…+$2,990] · 96% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$621 | 23 Oct 2026 | 22d left | +$4.78/sh | +$1,434 cycle +$2,514 [-$609…+$1,284] · 66% credit | 78% surv 73% |
| Up-and-out for even (raise the cap, free) | ~$598 | 9 Oct 2026 | 8d left | +$0.72/sh | +$216 cycle +$1,296 [-$1,588…+$45] · 28% credit | 75% surv 69% |
| Max even-money escape in the band | ~$641 | 23 Oct 2026 | 22d left | +$0.42/sh | +$127 cycle +$1,207 [-$2,283…-$101] · 20% credit | 82% surv 79% |
| Safety roll (pay small debit, max POP) | ~$661 | 23 Oct 2026 | 22d left | -$3.19/sh | -$958 cycle +$122 [-$3,661…-$1,241] | 86% surv 84% |
| budget: banked $1,080 debit $958 (89% used ≈ 0.3 wk of income) → whole cycle still +$122 cash · rolled 3 ct earn ≈ $2,846/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 |
|---|
Every eligible strike x expiry in the 2-45 DTE band (4 expiries scanned, 63 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: 1.024 (IBKR) | Recovery@SS: +$5,454 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $5,435
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $587.50 | 2d | 2 Oct 2026 | $2.03 | 3/3 | $9,135 | $8,647 | 89% | 90% | +$4,882 | -$0 | 0.0% | $858 (vs do-nothing $-4,576) |
| $585 | 2d | 2 Oct 2026 | $2.33 | 3/3 | $10,485 | $9,997 | 88% | 89% | +$5,377 | -$0 | 0.0% | $948 (vs do-nothing $-4,486) |
| $582.50 | 2d | 2 Oct 2026 | $2.64 | 2/3 | $7,920 | $11,520 | 86% | 88% | +$3,844 | -$0 | 0.0% | $2,506 (vs do-nothing $-2,929) |
| $580 | 2d | 2 Oct 2026 | $3.20 | 2/3 | $9,600 | $13,200 | 84% | 87% | +$4,737 | -$0 | 0.0% | $2,618 (vs do-nothing $-2,817) |
| $577.50 | 2d | 2 Oct 2026 | $3.35 | 2/3 | $10,050 | $13,650 | 83% | 85% | +$4,271 | -$0 | 0.0% | $2,648 (vs do-nothing $-2,787) |
| $575 | 2d | 2 Oct 2026 | $3.60 | 2/3 | $10,800 | $14,400 | 80% | 84% | +$3,958 | -$0 | 0.0% | $2,698 (vs do-nothing $-2,737) |
| $572.50 | 2d | 2 Oct 2026 | $4.15 | 2/3 | $12,450 | $16,050 | 78% | 82% | +$4,381 | -$0 | 0.0% | $2,808 (vs do-nothing $-2,627) |
| $570 | 2d | 2 Oct 2026 | $4.85 | 2/3 | $14,550 | $18,150 | 76% | 81% | +$5,074 | -$0 | 0.0% | $2,948 (vs do-nothing $-2,487) |
| $585 | 9d | 9 Oct 2026 | $8.20 | 3/3 | $8,200 | $7,712 | 75% | 80% | +$1,997 | -$0 | 0.0% | $2,709 (vs do-nothing $-2,725) |
| $582.50 | 9d | 9 Oct 2026 | $8.80 | 3/3 | $8,800 | $8,312 | 74% | 79% | +$2,059 | -$0 | 0.0% | $2,889 (vs do-nothing $-2,545) |
| $567.50 | 2d | 2 Oct 2026 | $5.20 | 1/3 | $7,800 | $15,487 | 73% | 79% | +$2,259 | -$0 | 0.0% | $4,226 (vs do-nothing $-1,208) |
| $580 | 9d | 9 Oct 2026 | $9.45 | 3/3 | $9,450 | $8,962 | 73% | 78% | +$2,134 | -$0 | 0.0% | $3,084 (vs do-nothing $-2,350) |
| $585 | 16d | 16 Oct 2026 | $14.20 | 3/3 | $7,988 | $7,500 | 71% | 78% | +$2,102 | -$0 | 0.0% | $4,509 (vs do-nothing $-925) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $577.50 | 9d | 9 Oct 2026 | $10.05 | 3/3 | $10,050 | $9,562 | 71% | 77% | +$2,118 | -$0 | 0.0% | $3,264 (vs do-nothing $-2,170) |
| $565 | 2d | 2 Oct 2026 | $6.10 | 1/3 | $9,150 | $16,837 | 71% | 78% | +$2,698 | -$0 | 0.0% | $4,115 (vs do-nothing $-1,320) |
| $582.50 | 16d | 16 Oct 2026 | $14.80 | 3/3 | $8,325 | $7,837 | 70% | 77% | +$2,071 | -$0 | 0.0% | $4,689 (vs do-nothing $-745) |
| $575 | 9d | 9 Oct 2026 | $10.90 | 3/3 | $10,900 | $10,412 | 70% | 76% | +$2,311 | -$0 | 0.0% | $3,519 (vs do-nothing $-1,915) |
| $580 | 16d | 16 Oct 2026 | $15.75 | 3/3 | $8,859 | $8,372 | 69% | 76% | +$2,218 | -$0 | 0.0% | $4,974 (vs do-nothing $-460) |
| $572.50 | 9d | 9 Oct 2026 | $11.70 | 2/3 | $7,800 | $11,400 | 68% | 76% | +$1,607 | -$0 | 0.0% | $4,318 (vs do-nothing $-1,117) |
| $562.50 | 2d | 2 Oct 2026 | $6.75 | 1/3 | $10,125 | $17,812 | 68% | 76% | +$2,646 | -$0 | 0.0% | $3,930 (vs do-nothing $-1,505) |
| $577.50 | 16d | 16 Oct 2026 | $16.45 | 3/3 | $9,253 | $8,765 | 68% | 76% | +$2,205 | -$0 | 0.0% | $5,184 (vs do-nothing $-250) |
| $570 | 9d | 9 Oct 2026 | $13.00 | 2/3 | $8,667 | $12,266 | 67% | 75% | +$1,977 | -$0 | 0.0% | $4,578 (vs do-nothing $-857) |
| $575 | 16d | 16 Oct 2026 | $17.25 | 3/3 | $9,703 | $9,215 | 67% | 75% | +$2,228 | -$0 | 0.0% | $5,424 (vs do-nothing $-10) |
| $572.50 | 16d | 16 Oct 2026 | $18.25 | 3/3 | $10,266 | $9,778 | 65% | 74% | +$2,343 | -$0 | 0.0% | $5,724 (vs do-nothing +$290) |
| $560 | 2d | 2 Oct 2026 | $7.90 | 1/3 | $11,850 | $19,537 | 65% | 74% | +$3,220 | -$0 | 0.0% | $3,795 (vs do-nothing $-1,640) |
| $567.50 | 9d | 9 Oct 2026 | $13.50 | 2/3 | $9,000 | $12,600 | 65% | 74% | +$1,782 | -$0 | 0.0% | $4,678 (vs do-nothing $-757) |
| $575 | 23d | 23 Oct 2026 | $21.50 | 3/3 | $8,413 | $7,925 | 65% | 74% | +$1,498 | -$0 | 0.0% | $6,699 (vs do-nothing +$1,265) |
| $570 | 16d | 16 Oct 2026 | $19.30 | 3/3 | $10,856 | $10,368 | 64% | 74% | +$2,465 | -$0 | 0.0% | $6,039 (vs do-nothing +$605) |
| $565 | 9d | 9 Oct 2026 | $13.80 | 2/3 | $9,200 | $12,800 | 63% | 73% | +$1,423 | -$0 | 0.0% | $4,335 (vs do-nothing $-1,100) |
| $567.50 | 16d | 16 Oct 2026 | $20.05 | 3/3 | $11,278 | $10,790 | 63% | 73% | +$2,397 | -$0 | 0.0% | $6,264 (vs do-nothing +$830) |
| $570 | 23d | 23 Oct 2026 | $23.10 | 3/3 | $9,039 | $8,551 | 62% | 72% | +$1,052 | -$0 | 0.0% | $7,179 (vs do-nothing +$1,745) |
| $557.50 | 2d | 2 Oct 2026 | $8.60 | 1/3 | $12,900 | $20,587 | 62% | 73% | +$2,987 | -$92 | 0.1% | $3,615 (vs do-nothing $-1,820) |
| $562.50 | 9d | 9 Oct 2026 | $14.50 | 2/3 | $9,667 | $13,266 | 62% | 72% | +$1,297 | -$0 | 0.0% | $3,975 (vs do-nothing $-1,460) |
| $565 | 16d | 16 Oct 2026 | $20.90 | 2/3 | $7,838 | $11,437 | 61% | 72% | +$1,575 | -$0 | 0.0% | $5,755 (vs do-nothing +$320) |
| $565 | 23d | 23 Oct 2026 | $25.00 | 3/3 | $9,783 | $9,295 | 60% | 71% | +$1,057 | -$0 | 0.0% | $7,145 (vs do-nothing +$1,710) |
| $562.50 | 16d | 16 Oct 2026 | $21.80 | 2/3 | $8,175 | $11,775 | 60% | 71% | +$1,556 | -$0 | 0.0% | $5,435 (vs do-nothing $-0) |
| $560 | 9d | 9 Oct 2026 | $16.40 | 2/3 | $10,933 | $14,533 | 60% | 71% | +$1,937 | -$0 | 0.0% | $3,855 (vs do-nothing $-1,580) |
| $555 | 2d | 2 Oct 2026 | $10.00 | 1/3 | $15,000 | $22,687 | 59% | 71% | +$3,667 | -$202 | 0.3% | $3,505 (vs do-nothing $-1,930) |
| $560 | 16d | 16 Oct 2026 | $22.35 | 2/3 | $8,381 | $11,981 | 58% | 70% | +$1,066 | -$0 | 0.0% | $5,045 (vs do-nothing $-390) |
| $560 | 23d | 23 Oct 2026 | $27.05 | 3/3 | $10,585 | $10,097 | 58% | 70% | +$1,070 | -$0 | 0.0% | $6,260 (vs do-nothing +$825) |
| $557.50 | 9d | 9 Oct 2026 | $17.35 | 2/3 | $11,567 | $15,166 | 58% | 70% | +$1,909 | -$0 | 0.0% | $3,545 (vs do-nothing $-1,890) |
| $557.50 | 16d | 16 Oct 2026 | $23.70 | 2/3 | $8,888 | $12,487 | 57% | 69% | +$1,181 | -$0 | 0.0% | $4,815 (vs do-nothing $-620) |
| $555 | 9d | 9 Oct 2026 | $17.85 | 2/3 | $11,900 | $15,500 | 56% | 69% | +$1,546 | -$0 | 0.0% | $3,145 (vs do-nothing $-2,290) |
| $555 | 16d | 16 Oct 2026 | $24.95 | 2/3 | $9,356 | $12,956 | 56% | 69% | +$1,245 | -$0 | 0.0% | $4,565 (vs do-nothing $-870) |
| $555 | 23d | 23 Oct 2026 | $29.10 | 3/3 | $11,387 | $10,899 | 56% | 69% | +$1,454 | -$0 | 0.0% | $5,375 (vs do-nothing $-60) |
| $552.50 | 2d | 2 Oct 2026 | $10.70 | 1/3 | $16,050 | $23,737 | 55% | 70% | +$3,153 | -$382 | 0.5% | $3,325 (vs do-nothing $-2,110) |
| $552.50 | 9d | 9 Oct 2026 | $19.55 | 2/3 | $13,033 | $16,633 | 54% | 68% | +$1,947 | -$0 | 0.0% | $2,985 (vs do-nothing $-2,450) |
| $550 | 23d | 23 Oct 2026 | $31.55 | 2/3 | $8,230 | $11,830 | 53% | 68% | +$1,015 | -$0 | 0.0% | $4,885 (vs do-nothing $-550) |
| $550 | 16d | 16 Oct 2026 | $27.55 | 2/3 | $10,331 | $13,931 | 53% | 68% | +$1,363 | -$0 | 0.0% | $4,085 (vs do-nothing $-1,350) |
| $550 | 9d | 9 Oct 2026 | $20.90 | 2/3 | $13,933 | $17,533 | 52% | 68% | +$2,078 | -$0 | 0.0% | $2,755 (vs do-nothing $-2,680) |
| $550 | 2d | 2 Oct 2026 | $12.20 | 1/3 | $18,300 | $25,987 | 52% | 68% | +$3,692 | -$482 | 0.6% | $3,225 (vs do-nothing $-2,210) |
| $545 | 23d | 23 Oct 2026 | $33.70 | 2/3 | $8,791 | $12,391 | 51% | 67% | +$945 | -$0 | 0.0% | $4,315 (vs do-nothing $-1,120) |
| $547.50 | 9d | 9 Oct 2026 | $21.35 | 2/3 | $14,233 | $17,833 | 51% | 67% | +$1,573 | -$0 | 0.0% | $2,345 (vs do-nothing $-3,090) |
| $545 | 16d | 16 Oct 2026 | $29.40 | 2/3 | $11,025 | $14,625 | 50% | 66% | +$1,139 | -$0 | 0.0% | $3,455 (vs do-nothing $-1,980) |
| $545 | 9d | 9 Oct 2026 | $23.35 | 1/3 | $7,783 | $15,470 | 49% | 66% | +$1,032 | -$0 | 0.0% | $3,840 (vs do-nothing $-1,595) |
| $547.50 | 2d | 2 Oct 2026 | $13.15 | 1/3 | $19,725 | $27,412 | 49% | 66% | +$3,257 | -$637 | 0.8% | $3,070 (vs do-nothing $-2,365) |
| $540 | 23d | 23 Oct 2026 | $36.40 | 2/3 | $9,496 | $13,095 | 48% | 66% | +$980 | -$0 | 0.0% | $3,855 (vs do-nothing $-1,580) |
| $540 | 16d | 16 Oct 2026 | $32.50 | 2/3 | $12,188 | $15,787 | 47% | 65% | +$1,322 | -$0 | 0.0% | $3,075 (vs do-nothing $-2,360) |
| $542.50 | 9d | 9 Oct 2026 | $24.05 | 1/3 | $8,017 | $15,704 | 47% | 65% | +$825 | -$47 | 0.1% | $3,660 (vs do-nothing $-1,775) |
| $545 | 2d | 2 Oct 2026 | $14.40 | 1/3 | $21,600 | $29,287 | 45% | 65% | +$3,122 | -$762 | 1.0% | $2,945 (vs do-nothing $-2,490) |
| $540 | 9d | 9 Oct 2026 | $25.35 | 1/3 | $8,450 | $16,137 | 45% | 64% | +$800 | -$167 | 0.2% | $3,540 (vs do-nothing $-1,895) |
| $542.50 | 2d | 2 Oct 2026 | $15.75 | 1/3 | $23,625 | $31,312 | 42% | 64% | +$2,985 | -$877 | 1.2% | $2,830 (vs do-nothing $-2,605) |
| $540 | 2d | 2 Oct 2026 | $17.25 | 1/3 | $25,875 | $33,562 | 39% | 63% | +$2,925 | -$977 | 1.3% | $2,730 (vs do-nothing $-2,705) |
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.