3 contracts (300 sh) | BE SS: $562.50 | CC-SS: $570.70 (banked floor $567.25) | IV: HIGH | Accounts: Main:1299
| Max Loss | $99,750 | (ND $252.50 + SW $80) x 300 |
| Normal income ref | $15,000/mo | 95% ann ROI on ML |
| Hedge rolling cost | $509/mo | |
| Unrealized P&L | $-11,469 | 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 |
|---|
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (3 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$572 | 16 Oct 2026 | 11d left | +$7.02/sh | +$2,106 cycle +$3,816 [+$1,514…+$2,472] · 100% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$590 | 23 Oct 2026 | 18d left | +$4.78/sh | +$1,435 cycle +$3,145 [+$279…+$1,673] · 82% credit | 72% surv 62% |
| Up-and-out for even (raise the cap, free) | ~$585 | 16 Oct 2026 | 11d left | +$1.41/sh | +$422 cycle +$2,132 [-$504…+$583] · 50% credit | 72% surv 61% |
| Max even-money escape in the band | ~$600 | 23 Oct 2026 | 18d left | +$1.29/sh | +$387 cycle +$2,097 [-$964…+$524] · 41% credit | 75% surv 67% |
| Safety roll (pay small debit, max POP) | ~$620 | 23 Oct 2026 | 18d left | -$4.68/sh | -$1,405 cycle +$305 [-$3,216…-$1,429] · 6% credit | 80% surv 76% |
| budget: banked $1,710 debit $1,405 (82% used ≈ 1.0 wk of income) → whole cycle still +$305 cash · rolled 3 ct earn ≈ $5,608/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) | ~$595 | 16 Oct 2026 | 11d left | +$6.57/sh | +$1,972 cycle +$2,755 [+$1,552…+$2,893] · 99% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$618 | 23 Oct 2026 | 18d left | +$2.36/sh | +$709 cycle +$1,492 [-$350…+$1,524] · 67% credit | 73% surv 64% |
| Up-and-out for even (raise the cap, free) | ~$608 | 16 Oct 2026 | 11d left | +$0.95/sh | +$286 cycle +$1,069 [-$476…+$963] · 55% credit | 72% surv 61% |
| Max even-money escape in the band | ~$623 | 23 Oct 2026 | 18d left | +$0.87/sh | +$260 cycle +$1,043 [-$881…+$1,005] · 50% credit | 74% surv 67% |
| Safety roll (pay small debit, max POP) | ~$633 | 23 Oct 2026 | 18d left | -$2.29/sh | -$687 cycle +$96 [-$2,026…-$34] · 24% credit | 77% surv 71% |
| budget: banked $783 debit $687 (88% used ≈ 1.0 wk of income) → whole cycle still +$96 cash · rolled 3 ct earn ≈ $7,115/mo while parked; 0 ct free to re-sell | ||||||
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 39 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: 1.019 (IBKR) | Recovery@SS: +$11,707 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $2,099
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $567.50 | 8d | 9 Oct 2026 | $6.75 | 3/3 | $7,594 | $7,084 | 78% | 82% | +$2,512 | -$0 | 0.0% | $1,304 (vs do-nothing $-795) |
| $565 | 8d | 9 Oct 2026 | $7.40 | 3/3 | $8,325 | $7,816 | 76% | 81% | +$2,712 | -$0 | 0.0% | $749 (vs do-nothing $-1,350) |
| $562.50 | 8d | 9 Oct 2026 | $7.40 | 3/3 | $8,325 | $7,816 | 75% | 80% | +$2,134 | -$239 | 0.3% | $-1 (vs do-nothing $-2,100) |
| $560 | 8d | 9 Oct 2026 | $8.70 | 3/3 | $9,788 | $9,278 | 73% | 79% | +$2,969 | -$599 | 0.8% | $-361 (vs do-nothing $-2,460) |
| $567.50 | 15d | 16 Oct 2026 | $13.00 | 3/3 | $7,800 | $7,291 | 72% | 78% | +$2,359 | -$0 | 0.0% | $3,179 (vs do-nothing +$1,080) |
| $557.50 | 8d | 9 Oct 2026 | $9.35 | 3/3 | $10,519 | $10,009 | 72% | 78% | +$3,021 | -$1,154 | 1.5% | $-916 (vs do-nothing $-3,015) |
| $565 | 15d | 16 Oct 2026 | $13.55 | 3/3 | $8,130 | $7,621 | 71% | 78% | +$2,327 | -$0 | 0.0% | $2,594 (vs do-nothing +$495) |
| $562.50 | 15d | 16 Oct 2026 | $14.40 | 3/3 | $8,640 | $8,131 | 70% | 77% | +$2,432 | -$0 | 0.0% | $2,099 (vs do-nothing +$0) |
| $555 | 8d | 9 Oct 2026 | $10.15 | 2/3 | $7,612 | $9,983 | 70% | 77% | +$2,125 | -$1,109 | 1.5% | $-251 (vs do-nothing $-2,350) |
| $560 | 15d | 16 Oct 2026 | $15.15 | 3/3 | $9,090 | $8,581 | 68% | 76% | +$2,336 | -$0 | 0.0% | $1,574 (vs do-nothing $-525) |
| $552.50 | 8d | 9 Oct 2026 | $10.45 | 2/3 | $7,838 | $10,208 | 68% | 76% | +$1,823 | -$1,549 | 2.0% | $-691 (vs do-nothing $-2,790) |
| $557.50 | 15d | 16 Oct 2026 | $16.00 | 3/3 | $9,600 | $9,091 | 67% | 75% | +$2,516 | -$0 | 0.0% | $1,079 (vs do-nothing $-1,020) |
| $560 | 22d | 23 Oct 2026 | $19.45 | 3/3 | $7,957 | $7,447 | 66% | 75% | +$1,590 | -$0 | 0.0% | $2,864 (vs do-nothing +$765) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $550 | 8d | 9 Oct 2026 | $11.55 | 2/3 | $8,662 | $11,033 | 66% | 75% | +$2,080 | -$1,829 | 2.4% | $-971 (vs do-nothing $-3,070) |
| $555 | 15d | 16 Oct 2026 | $16.85 | 3/3 | $10,110 | $9,601 | 66% | 75% | +$2,557 | -$0 | 0.0% | $584 (vs do-nothing $-1,515) |
| $547.50 | 8d | 9 Oct 2026 | $12.45 | 2/3 | $9,338 | $11,708 | 64% | 74% | +$2,147 | -$2,149 | 2.8% | $-1,291 (vs do-nothing $-3,390) |
| $555 | 22d | 23 Oct 2026 | $20.95 | 3/3 | $8,570 | $8,061 | 64% | 73% | +$1,530 | -$0 | 0.0% | $1,814 (vs do-nothing $-285) |
| $550 | 15d | 16 Oct 2026 | $18.70 | 3/3 | $11,220 | $10,711 | 63% | 73% | +$2,662 | -$599 | 0.8% | $-361 (vs do-nothing $-2,460) |
| $545 | 8d | 9 Oct 2026 | $13.15 | 2/3 | $9,862 | $12,233 | 62% | 73% | +$2,020 | -$2,509 | 3.3% | $-1,651 (vs do-nothing $-3,750) |
| $550 | 22d | 23 Oct 2026 | $23.00 | 3/3 | $9,409 | $8,900 | 62% | 72% | +$1,641 | -$0 | 0.0% | $929 (vs do-nothing $-1,170) |
| $542.50 | 8d | 9 Oct 2026 | $14.30 | 2/3 | $10,725 | $13,096 | 60% | 72% | +$2,187 | -$2,779 | 3.7% | $-1,921 (vs do-nothing $-4,020) |
| $545 | 15d | 16 Oct 2026 | $20.60 | 2/3 | $8,240 | $10,611 | 60% | 72% | +$1,779 | -$1,019 | 1.3% | $-161 (vs do-nothing $-2,260) |
| $545 | 22d | 23 Oct 2026 | $24.80 | 3/3 | $10,145 | $9,636 | 59% | 71% | +$1,591 | -$269 | 0.4% | $-31 (vs do-nothing $-2,130) |
| $540 | 8d | 9 Oct 2026 | $15.40 | 2/3 | $11,550 | $13,921 | 58% | 71% | +$2,270 | -$3,059 | 4.0% | $-2,201 (vs do-nothing $-4,300) |
| $540 | 15d | 16 Oct 2026 | $22.85 | 2/3 | $9,140 | $11,511 | 57% | 70% | +$1,892 | -$1,569 | 2.1% | $-711 (vs do-nothing $-2,810) |
| $540 | 22d | 23 Oct 2026 | $26.85 | 3/3 | $10,984 | $10,475 | 57% | 70% | +$1,585 | -$1,154 | 1.5% | $-916 (vs do-nothing $-3,015) |
| $537.50 | 8d | 9 Oct 2026 | $16.45 | 2/3 | $12,338 | $14,708 | 56% | 70% | +$2,270 | -$3,349 | 4.4% | $-2,491 (vs do-nothing $-4,590) |
| $535 | 22d | 23 Oct 2026 | $28.90 | 2/3 | $7,882 | $10,252 | 54% | 69% | +$1,012 | -$1,359 | 1.8% | $-501 (vs do-nothing $-2,600) |
| $535 | 15d | 16 Oct 2026 | $24.95 | 2/3 | $9,980 | $12,351 | 54% | 69% | +$1,854 | -$2,149 | 2.8% | $-1,291 (vs do-nothing $-3,390) |
| $535 | 8d | 9 Oct 2026 | $17.60 | 2/3 | $13,200 | $15,571 | 54% | 69% | +$2,297 | -$3,619 | 4.8% | $-2,761 (vs do-nothing $-4,860) |
| $532.50 | 8d | 9 Oct 2026 | $18.75 | 2/3 | $14,062 | $16,433 | 52% | 68% | +$2,275 | -$3,889 | 5.1% | $-3,031 (vs do-nothing $-5,130) |
| $530 | 22d | 23 Oct 2026 | $31.50 | 2/3 | $8,591 | $10,961 | 52% | 67% | +$1,076 | -$1,839 | 2.4% | $-981 (vs do-nothing $-3,080) |
| $530 | 15d | 16 Oct 2026 | $27.40 | 2/3 | $10,960 | $13,331 | 51% | 67% | +$1,882 | -$2,659 | 3.5% | $-1,801 (vs do-nothing $-3,900) |
| $530 | 8d | 9 Oct 2026 | $20.00 | 2/3 | $15,000 | $17,371 | 50% | 67% | +$2,259 | -$4,139 | 5.5% | $-3,281 (vs do-nothing $-5,380) |
| $525 | 22d | 23 Oct 2026 | $33.95 | 2/3 | $9,259 | $11,630 | 49% | 66% | +$1,057 | -$2,349 | 3.1% | $-1,491 (vs do-nothing $-3,590) |
| $525 | 15d | 16 Oct 2026 | $29.95 | 2/3 | $11,980 | $14,351 | 48% | 66% | +$1,874 | -$3,149 | 4.2% | $-2,291 (vs do-nothing $-4,390) |
| $527.50 | 8d | 9 Oct 2026 | $21.30 | 1/3 | $7,988 | $13,238 | 48% | 66% | +$1,076 | -$2,190 | 2.9% | $-711 (vs do-nothing $-2,810) |
| $525 | 8d | 9 Oct 2026 | $22.85 | 1/3 | $8,569 | $13,819 | 45% | 65% | +$1,196 | -$2,285 | 3.0% | $-806 (vs do-nothing $-2,905) |
| $522.50 | 8d | 9 Oct 2026 | $24.20 | 1/3 | $9,075 | $14,326 | 43% | 64% | +$1,165 | -$2,400 | 3.2% | $-921 (vs do-nothing $-3,020) |
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.