5 contracts (500 sh) | BE SS: $267.92 | CC-SS: $270.09 (banked floor $267.89) | IV: HIGH | Accounts: Joint:1782
| Max Loss | $51,460 | (ND $67.92 + SW $35) x 500 |
| Normal income ref | $12,508/mo | 95% ann ROI on ML |
| Hedge rolling cost | $1,015/mo | |
| Unrealized P&L | $-12,172 | fortress legs from IBKR |
| Status | Leg | Credit/sh | Credit | Opened | Closed | Close/sh | Banked | Account | Source |
|---|---|---|---|---|---|---|---|---|---|
| EXPIRED | 5x $267.5C 14 Oct 2026 | $0.49 | $243 | 2026-10-13 | 2026-10-15 | $0.00 | $243 | U6241782 | execution |
| CLOSED | 1x $277.5C 16 Oct 2026 | $0.31 | $31 | 2026-10-12 | 2026-10-13 | $0.16 | $15 | U6241782 | execution |
| CLOSED | 1x $277.5C 16 Oct 2026 | $0.31 | $31 | 2026-10-12 | 2026-10-13 | $0.17 | $14 | U6241782 | execution |
| CLOSED | 1x $277.5C 16 Oct 2026 | $0.31 | $31 | 2026-10-12 | 2026-10-13 | $0.17 | $14 | U6241782 | execution |
| CLOSED | 1x $277.5C 16 Oct 2026 | $0.31 | $31 | 2026-10-12 | 2026-10-13 | $0.17 | $14 | U6241782 | execution |
| CLOSED | 1x $277.5C 16 Oct 2026 | $0.31 | $31 | 2026-10-12 | 2026-10-13 | $0.16 | $15 | U6241782 | execution |
| CLOSED | 4x $262.5C 14 Oct 2026 | $1.07 | $427 | 2026-10-09 | 2026-10-12 | $2.31 | $-497 | U6241782 | execution |
| CLOSED | 1x $262.5C 14 Oct 2026 | $1.07 | $107 | 2026-10-09 | 2026-10-12 | $2.31 | $-124 | U6241782 | execution |
| CLOSED | 2x $275C 16 Oct 2026 | $0.40 | $80 | 2026-10-07 | 2026-10-09 | $0.24 | $32 | U6241782 | execution |
| CLOSED | 1x $275C 16 Oct 2026 | $0.40 | $40 | 2026-10-07 | 2026-10-09 | $0.25 | $15 | U6241782 | execution |
| CLOSED | 1x $275C 16 Oct 2026 | $0.40 | $40 | 2026-10-07 | 2026-10-09 | $0.25 | $15 | U6241782 | execution |
| CLOSED | 1x $275C 16 Oct 2026 | $0.40 | $40 | 2026-10-07 | 2026-10-09 | $0.24 | $16 | U6241782 | execution |
| CLOSED | 1x $260C 9 Oct 2026 | $1.15 | $115 | 2026-10-05 | 2026-10-07 | $1.24 | $-9 | U6241782 | snapshot |
| CLOSED | 1x $260C 9 Oct 2026 | $1.15 | $115 | 2026-10-05 | 2026-10-07 | $1.22 | $-7 | U6241782 | snapshot |
| CLOSED | 1x $260C 9 Oct 2026 | $1.15 | $115 | 2026-10-05 | 2026-10-07 | $1.22 | $-7 | U6241782 | snapshot |
| CLOSED | 1x $260C 9 Oct 2026 | $1.15 | $115 | 2026-10-05 | 2026-10-07 | $1.23 | $-8 | U6241782 | snapshot |
| CLOSED | 1x $260C 9 Oct 2026 | $1.15 | $115 | 2026-10-05 | 2026-10-07 | $1.23 | $-8 | U6241782 | snapshot |
| EXPIRED | 5x $257.5C 30 Sep 2026 | $0.88 | $442 | 2026-09-28 | 2026-10-01 | $0.00 | $442 | U6241782 | snapshot |
| UNKNOWN | 5x $270C 2 Oct 2026 | $0.27 | $134 | 2026-09-25 | 2026-09-28 | $0.27 | $0 | U6241782 | execution |
| UNKNOWN | 5x $275C 2 Oct 2026 | $0.62 | $312 | 2026-09-22 | 2026-09-25 | $0.62 | $0 | U6241782 | snapshot |
| UNKNOWN | 5x $260C 25 Sep 2026 | $1.16 | $582 | 2026-09-18 | 2026-09-22 | $1.16 | $0 | U6241782 | snapshot |
| CLOSED | 5x $267.5C 11 Sep 2026 | $0.82 | $410 | 2026-09-02 | 2026-09-09 | $0.11 | $355 | U6241782 | execution |
| UNKNOWN | 5x $270C 4 Sep 2026 | $0.73 | $366 | 2026-09-01 | 2026-09-02 | $0.73 | $0 | U6241782 | snapshot |
| EXPIRED | 5x $272.5C 28 Aug 2026 | $1.25 | $625 | 2026-08-18 | 2026-08-31 | $0.00 | $625 | U6241782 | execution |
| UNKNOWN | 5x $277.5C 21 Aug 2026 | $2.00 | $1,002 | 2026-08-13 | 2026-08-18 | $2.00 | $0 | U6241782 | seed |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$272 | 4 Nov 2026 | 4d left | +$0.78/sh | +$388 cycle +$1,333 [+$210…+$868] · 84% credit | 67% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$277 | 20 Nov 2026 | 20d left | +$1.66/sh | +$830 cycle +$1,775 [+$44…+$1,586] · 77% credit | 70% surv 58% |
| Max even-money escape in the band | ~$279 | 20 Nov 2026 | 20d left | +$0.61/sh | +$305 cycle +$1,250 [-$621…+$938] · 54% credit | 72% surv 61% |
| Safety roll (pay small debit, max POP) | ~$284 | 20 Nov 2026 | 20d left | -$1.33/sh | -$667 cycle +$278 [-$1,947…-$209] · 20% credit | 75% surv 67% |
| budget: banked $945 debit $667 (71% used ≈ 0.4 wk of income) → whole cycle still +$278 cash · rolled 5 ct earn ≈ $5,165/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$282 | 20 Nov 2026 | 16d left | +$0.77/sh | +$385 cycle +$1,070 [+$37…+$1,252] · 78% credit | 69% surv 55% |
| Safety roll (pay small debit, max POP) | ~$284 | 20 Nov 2026 | 16d left | -$0.37/sh | -$187 cycle +$498 [-$630…+$568] · 45% credit | 70% surv 58% |
| budget: banked $685 debit $187 (27% used ≈ 0.4 wk of income) → whole cycle still +$498 cash · rolled 5 ct earn ≈ $8,249/mo while parked; 0 ct free to re-sell | ||||||
| Roll out (same strike, buy time) | ~$280 | 11 Nov 2026 | 8d left | -$0.41/sh | -$206 cycle +$479 [-$379…+$260] · 42% credit | 66% surv 52% |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$305 | 4 Nov 2026 | 4d left | +$0.19/sh | +$96 cycle +$136 [+$432…+$889] · 88% credit | 67% surv 52% |
| Max even-money escape in the band | ~$309 | 20 Nov 2026 | 20d left | +$0.57/sh | +$285 cycle +$325 [+$236…+$1,845] · 80% credit | 70% surv 58% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$312 | 20 Nov 2026 | 20d left | -$0.48/sh | -$242 cycle -$202 [-$462…+$1,221] · 66% credit | 72% surv 61% |
Every eligible strike x expiry in the 4-45 DTE band (7 expiries scanned, 54 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: 0.992 (IBKR) | Recovery@SS: +$12,169 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $574
| Strike | DTE | Expiry | Bid | Sell | Per cycle | Income/mo | Net/mo | Survival | Touch | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Recover | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $272.50 | 4d | 2 Nov 2026 | $1.89 | 5/5 | $945 | $7,088 | $6,072 | 87%hist 86% | 27%hist 23% | 88% | +$2,952 | -$0 | 0.0% | 0.0mo | $941 (vs do-nothing +$367) |
| $270 | 4d | 2 Nov 2026 | $2.29 | 5/5 | $1,145 | $8,588 | $7,572 | 84%hist 86% | 32%hist 30% | 86% | +$3,242 | -$0 | 0.0% | 0.0mo | $1,094 (vs do-nothing +$520) |
| $267.50 | 4d | 2 Nov 2026 | $2.73 | 5/5 | $1,365 | $10,238 | $9,222 | 82%hist 86% | 38%hist 30% | 84% | +$3,426 | -$0 | 0.0% | 0.0mo | $64 (vs do-nothing $-510) |
| $267.50 | 6d | 4 Nov 2026 | $2.92 | 5/5 | $1,460 | $7,300 | $6,285 | 81%hist 86% | 39%hist 30% | 84% | +$2,437 | -$0 | 0.0% | 0.0mo | $159 (vs do-nothing $-415) |
| $265 | 4d | 2 Nov 2026 | $3.30 | 5/5 | $1,650 | $12,375 | $11,360 | 79%hist 83% | 44%hist 40% | 82% | +$3,824 | -$897 | 2.6% | 0.1mo | $-901 (vs do-nothing $-1,475) |
| $265 | 6d | 4 Nov 2026 | $3.45 | 5/5 | $1,725 | $8,625 | $7,610 | 78%hist 83% | 44%hist 40% | 82% | +$2,615 | -$822 | 2.4% | 0.1mo | $-826 (vs do-nothing $-1,400) |
| $265 | 8d | 6 Nov 2026 | $3.70 | 5/5 | $1,850 | $6,938 | $5,922 | 78%hist 83% | 45%hist 40% | 82% | +$2,153 | -$697 | 2.1% | 0.1mo | $-701 (vs do-nothing $-1,275) |
| $262.50 | 4d | 2 Nov 2026 | $3.95 | 5/5 | $1,975 | $14,812 | $13,797 | 76%hist 83% | 50%hist 40% | 80% | +$4,233 | -$1,822 | 5.4% | 0.1mo | $-1,826 (vs do-nothing $-2,400) |
| $262.50 | 6d | 4 Nov 2026 | $4.10 | 5/5 | $2,050 | $10,250 | $9,235 | 76%hist 83% | 51%hist 44% | 80% | +$2,904 | -$1,747 | 5.1% | 0.1mo | $-1,751 (vs do-nothing $-2,325) |
| $262.50 | 8d | 6 Nov 2026 | $4.30 | 5/5 | $2,150 | $8,062 | $7,047 | 75%hist 83% | 51%hist 44% | 80% | +$2,264 | -$1,647 | 4.8% | 0.1mo | $-1,651 (vs do-nothing $-2,225) |
| $260 | 4d | 2 Nov 2026 | $4.65 | 5/5 | $2,325 | $17,438 | $16,422 | 73%hist 83% | 56%hist 44% | 78% | +$4,526 | -$2,722 | 8.0% | 0.2mo | $-2,726 (vs do-nothing $-3,300) |
| $260 | 6d | 4 Nov 2026 | $4.80 | 5/5 | $2,400 | $12,000 | $10,985 | 72%hist 83% | 57%hist 44% | 78% | +$3,118 | -$2,647 | 7.8% | 0.2mo | $-2,651 (vs do-nothing $-3,225) |
| $260 | 8d | 6 Nov 2026 | $5.05 | 5/5 | $2,525 | $9,469 | $8,453 | 72%hist 83% | 58%hist 44% | 78% | +$2,502 | -$2,522 | 7.4% | 0.2mo | $-2,526 (vs do-nothing $-3,100) |
| Strike | DTE | Expiry | Bid | Sell | Per cycle | Income/mo | Net/mo | Survival | Touch | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Recover | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $260 | 11d | 9 Nov 2026 | $5.20 | 5/5 | $2,600 | $7,091 | $6,075 | 72%hist 83% | 59%hist 44% | 78% | +$1,763 | -$2,447 | 7.2% | 0.2mo | $-2,451 (vs do-nothing $-3,025) |
| $260 | 13d | 11 Nov 2026 | $5.45 | 5/5 | $2,725 | $6,288 | $5,273 | 71%hist 83% | 59%hist 44% | 77% | +$1,588 | -$2,322 | 6.8% | 0.2mo | $-2,326 (vs do-nothing $-2,900) |
| $257.50 | 4d | 2 Nov 2026 | $5.45 | 5/5 | $2,725 | $20,438 | $19,422 | 69%hist 66% | 63%hist 54% | 76% | +$4,877 | -$3,572 | 10.5% | 0.3mo | $-3,576 (vs do-nothing $-4,150) |
| $257.50 | 6d | 4 Nov 2026 | $5.60 | 5/5 | $2,800 | $14,000 | $12,985 | 69%hist 66% | 64%hist 54% | 76% | +$3,371 | -$3,497 | 10.3% | 0.3mo | $-3,501 (vs do-nothing $-4,075) |
| $257.50 | 8d | 6 Nov 2026 | $5.85 | 5/5 | $2,925 | $10,969 | $9,953 | 69%hist 66% | 64%hist 54% | 76% | +$2,668 | -$3,372 | 9.9% | 0.3mo | $-3,376 (vs do-nothing $-3,950) |
| $257.50 | 15d | 13 Nov 2026 | $6.60 | 5/5 | $3,300 | $6,600 | $5,585 | 68%hist 66% | 67%hist 54% | 76% | +$1,576 | -$2,997 | 8.8% | 0.2mo | $-3,001 (vs do-nothing $-3,575) |
| $255 | 4d | 2 Nov 2026 | $6.30 | 5/5 | $3,150 | $23,625 | $22,610 | 66%hist 66% | 70%hist 68% | 74% | +$5,087 | -$4,397 | 12.9% | 0.4mo | $-4,401 (vs do-nothing $-4,975) |
| $255 | 6d | 4 Nov 2026 | $6.45 | 5/5 | $3,225 | $16,125 | $15,110 | 66%hist 66% | 71%hist 68% | 74% | +$3,529 | -$4,322 | 12.7% | 0.3mo | $-4,326 (vs do-nothing $-4,900) |
| $255 | 8d | 6 Nov 2026 | $6.65 | 5/5 | $3,325 | $12,469 | $11,453 | 66%hist 66% | 71%hist 68% | 74% | +$2,661 | -$4,222 | 12.4% | 0.3mo | $-4,226 (vs do-nothing $-4,800) |
| $255 | 11d | 9 Nov 2026 | $6.90 | 5/5 | $3,450 | $9,409 | $8,394 | 65%hist 66% | 72%hist 68% | 74% | +$1,953 | -$4,097 | 12.1% | 0.3mo | $-4,101 (vs do-nothing $-4,675) |
| $255 | 13d | 11 Nov 2026 | $7.00 | 5/5 | $3,500 | $8,077 | $7,061 | 65%hist 66% | 73%hist 68% | 74% | +$1,590 | -$4,047 | 11.9% | 0.3mo | $-4,051 (vs do-nothing $-4,625) |
| $255 | 15d | 13 Nov 2026 | $7.50 | 5/5 | $3,750 | $7,500 | $6,485 | 65%hist 66% | 73%hist 68% | 74% | +$1,614 | -$3,797 | 11.2% | 0.3mo | $-3,801 (vs do-nothing $-4,375) |
| $252.50 | 4d | 2 Nov 2026 | $7.20 | 5/5 | $3,600 | $27,000 | $25,985 | 62%hist 66% | 78%hist 68% | 72% | +$5,144 | -$5,197 | 15.3% | 0.4mo | $-5,201 (vs do-nothing $-5,775) |
| $252.50 | 6d | 4 Nov 2026 | $7.40 | 5/5 | $3,700 | $18,500 | $17,485 | 62%hist 66% | 78%hist 68% | 72% | +$3,703 | -$5,097 | 15.0% | 0.4mo | $-5,101 (vs do-nothing $-5,675) |
| $252.50 | 8d | 6 Nov 2026 | $7.65 | 5/5 | $3,825 | $14,344 | $13,328 | 62%hist 66% | 79%hist 68% | 72% | +$2,849 | -$4,972 | 14.6% | 0.4mo | $-4,976 (vs do-nothing $-5,550) |
| $252.50 | 15d | 13 Nov 2026 | $8.45 | 5/5 | $4,225 | $8,450 | $7,435 | 62%hist 66% | 80%hist 68% | 72% | +$1,721 | -$4,572 | 13.5% | 0.4mo | $-4,576 (vs do-nothing $-5,150) |
| $252.50 | 22d | 20 Nov 2026 | $9.25 | 5/5 | $4,625 | $6,307 | $5,291 | 61%hist 66% | 81%hist 79% | 72% | +$1,249 | -$4,172 | 12.3% | 0.3mo | $-4,176 (vs do-nothing $-4,750) |
| $250 | 4d | 2 Nov 2026 | $8.25 | 5/5 | $4,125 | $30,938 | $29,922 | 59%hist 70% | 86%hist 79% | 70% | +$5,412 | -$5,922 | 17.4% | 0.5mo | $-5,926 (vs do-nothing $-6,500) |
| $250 | 6d | 4 Nov 2026 | $8.50 | 5/5 | $4,250 | $21,250 | $20,235 | 59%hist 70% | 86%hist 79% | 71% | +$4,006 | -$5,797 | 17.1% | 0.5mo | $-5,801 (vs do-nothing $-6,375) |
| $250 | 8d | 6 Nov 2026 | $8.70 | 5/5 | $4,350 | $16,312 | $15,297 | 59%hist 70% | 86%hist 79% | 70% | +$2,945 | -$5,697 | 16.8% | 0.5mo | $-5,701 (vs do-nothing $-6,275) |
| $250 | 11d | 9 Nov 2026 | $8.90 | 5/5 | $4,450 | $12,136 | $11,121 | 59%hist 70% | 87%hist 79% | 70% | +$2,069 | -$5,597 | 16.5% | 0.4mo | $-5,601 (vs do-nothing $-6,175) |
| $250 | 13d | 11 Nov 2026 | $9.05 | 5/5 | $4,525 | $10,442 | $9,427 | 58%hist 70% | 87%hist 79% | 70% | +$1,739 | -$5,522 | 16.3% | 0.4mo | $-5,526 (vs do-nothing $-6,100) |
| $250 | 15d | 13 Nov 2026 | $9.55 | 5/5 | $4,775 | $9,550 | $8,535 | 58%hist 70% | 87%hist 79% | 70% | +$1,701 | -$5,272 | 15.5% | 0.4mo | $-5,276 (vs do-nothing $-5,850) |
| $250 | 22d | 20 Nov 2026 | $10.30 | 5/5 | $5,150 | $7,023 | $6,007 | 58%hist 70% | 88%hist 79% | 70% | +$1,293 | -$4,897 | 14.4% | 0.4mo | $-4,901 (vs do-nothing $-5,475) |
| $247.50 | 4d | 2 Nov 2026 | $9.35 | 5/5 | $4,675 | $35,062 | $34,047 | 55%hist 70% | 94%hist 89% | 69% | +$5,500 | -$6,622 | 19.5% | 0.5mo | $-6,626 (vs do-nothing $-7,200) |
| $247.50 | 6d | 4 Nov 2026 | $9.55 | 5/5 | $4,775 | $23,875 | $22,860 | 55%hist 70% | 94%hist 89% | 69% | +$3,924 | -$6,522 | 19.2% | 0.5mo | $-6,526 (vs do-nothing $-7,100) |
| $247.50 | 8d | 6 Nov 2026 | $9.80 | 5/5 | $4,900 | $18,375 | $17,360 | 55%hist 70% | 94%hist 89% | 69% | +$2,947 | -$6,397 | 18.8% | 0.5mo | $-6,401 (vs do-nothing $-6,975) |
| $247.50 | 15d | 13 Nov 2026 | $10.60 | 5/5 | $5,300 | $10,600 | $9,585 | 55%hist 70% | 94%hist 89% | 69% | +$1,674 | -$5,997 | 17.7% | 0.5mo | $-6,001 (vs do-nothing $-6,575) |
| $247.50 | 22d | 20 Nov 2026 | $11.45 | 5/5 | $5,725 | $7,807 | $6,791 | 55%hist 70% | 95%hist 89% | 69% | +$1,337 | -$5,572 | 16.4% | 0.4mo | $-5,576 (vs do-nothing $-6,150) |
| $245 | 22d | 20 Nov 2026 | $12.65 | 5/5 | $6,325 | $8,625 | $7,610 | 52%hist 70% | 100%hist 89% | 67% | +$1,288 | -$6,222 | 18.3% | 0.5mo | $-6,226 (vs do-nothing $-6,800) |
| $245 | 15d | 13 Nov 2026 | $11.85 | 5/5 | $5,925 | $11,850 | $10,835 | 52%hist 70% | 100%hist 89% | 67% | +$1,788 | -$6,622 | 19.5% | 0.5mo | $-6,626 (vs do-nothing $-7,200) |
| $245 | 13d | 11 Nov 2026 | $11.40 | 5/5 | $5,700 | $13,154 | $12,138 | 52%hist 70% | 100%hist 89% | 67% | +$1,780 | -$6,847 | 20.2% | 0.5mo | $-6,851 (vs do-nothing $-7,425) |
| $245 | 11d | 9 Nov 2026 | $11.25 | 5/5 | $5,625 | $15,341 | $14,325 | 51%hist 70% | 100%hist 89% | 67% | +$2,077 | -$6,922 | 20.4% | 0.6mo | $-6,926 (vs do-nothing $-7,500) |
| $245 | 8d | 6 Nov 2026 | $11.05 | 5/5 | $5,525 | $20,719 | $19,703 | 51%hist 70% | 100%hist 89% | 67% | +$3,038 | -$7,022 | 20.7% | 0.6mo | $-7,026 (vs do-nothing $-7,600) |
| $245 | 6d | 4 Nov 2026 | $10.75 | 5/5 | $5,375 | $26,875 | $25,860 | 51%hist 70% | 100%hist 89% | 67% | +$3,947 | -$7,172 | 21.1% | 0.6mo | $-7,176 (vs do-nothing $-7,750) |
| $245 | 4d | 2 Nov 2026 | $10.50 | 5/5 | $5,250 | $39,375 | $38,360 | 51%hist 70% | 100%hist 89% | 67% | +$5,389 | -$7,297 | 21.5% | 0.6mo | $-7,301 (vs do-nothing $-7,875) |
| $242.50 | 22d | 20 Nov 2026 | $13.90 | 5/5 | $6,950 | $9,477 | $8,462 | 49% | 100%hist 89% | 66% | +$1,315 | -$6,847 | 20.2% | 0.5mo | $-6,851 (vs do-nothing $-7,425) |
| $242.50 | 15d | 13 Nov 2026 | $13.10 | 5/5 | $6,550 | $13,100 | $12,085 | 48% | 100%hist 89% | 66% | +$1,672 | -$7,247 | 21.3% | 0.6mo | $-7,251 (vs do-nothing $-7,825) |
| $242.50 | 8d | 6 Nov 2026 | $12.25 | 5/5 | $6,125 | $22,969 | $21,953 | 48% | 100%hist 89% | 65% | +$2,842 | -$7,672 | 22.6% | 0.6mo | $-7,676 (vs do-nothing $-8,250) |
| $242.50 | 6d | 4 Nov 2026 | $12.00 | 5/5 | $6,000 | $30,000 | $28,985 | 47% | 100%hist 89% | 65% | +$3,817 | -$7,797 | 23.0% | 0.6mo | $-7,801 (vs do-nothing $-8,375) |
| $242.50 | 4d | 2 Nov 2026 | $11.80 | 5/5 | $5,900 | $44,250 | $43,235 | 47% | 100%hist 89% | 65% | +$5,436 | -$7,897 | 23.3% | 0.6mo | $-7,901 (vs do-nothing $-8,475) |
| Strike | DTE | Expiry | Bid | Sell | Per cycle | Income/mo | Net/mo | Survival | Touch | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Recover | Total P&L @ SS | Why not eligible |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $305 | 4d | 2 Nov 2026 | $0.08 | 5/5 | $40 | $300 | $-715 | 99%hist 95% | 2%hist 4% | 99% | +$198 | -$0 | 0.0% | 0.0mo | $36 (vs do-nothing $-538) | 50% income floor unreachable even selling every contract |
| $302.50 | 4d | 2 Nov 2026 | $0.10 | 5/5 | $50 | $375 | $-640 | 99%hist 95% | 3%hist 4% | 99% | +$244 | -$0 | 0.0% | 0.0mo | $46 (vs do-nothing $-528) | 50% income floor unreachable even selling every contract |
| $305 | 6d | 4 Nov 2026 | $0.11 | 5/5 | $55 | $275 | $-740 | 99%hist 95% | 3%hist 4% | 99% | +$176 | -$0 | 0.0% | 0.0mo | $51 (vs do-nothing $-523) | 50% income floor unreachable even selling every contract |
| $305 | 8d | 6 Nov 2026 | $0.09 | 5/5 | $45 | $169 | $-847 | 98%hist 95% | 3%hist 4% | 99% | +$76 | -$0 | 0.0% | 0.0mo | $41 (vs do-nothing $-533) | 50% income floor unreachable even selling every contract |
| $300 | 4d | 2 Nov 2026 | $0.14 | 5/5 | $70 | $525 | $-490 | 98%hist 95% | 3%hist 4% | 98% | +$356 | -$0 | 0.0% | 0.0mo | $66 (vs do-nothing $-508) | 50% income floor unreachable even selling every contract |
| $302.50 | 6d | 4 Nov 2026 | $0.10 | 5/5 | $50 | $250 | $-765 | 98%hist 95% | 3%hist 4% | 98% | +$120 | -$0 | 0.0% | 0.0mo | $46 (vs do-nothing $-528) | 50% income floor unreachable even selling every contract |
| $305 | 11d | 9 Nov 2026 | $0.16 | 5/5 | $80 | $218 | $-797 | 98%hist 95% | 3%hist 4% | 98% | +$139 | -$0 | 0.0% | 0.0mo | $76 (vs do-nothing $-498) | 50% income floor unreachable even selling every contract |
| $297.50 | 4d | 2 Nov 2026 | $0.17 | 5/5 | $85 | $638 | $-378 | 98%hist 95% | 4%hist 4% | 98% | +$417 | -$0 | 0.0% | 0.0mo | $81 (vs do-nothing $-493) | 50% income floor unreachable even selling every contract |
| $300 | 6d | 4 Nov 2026 | $0.16 | 5/5 | $80 | $400 | $-615 | 98%hist 95% | 4%hist 4% | 98% | +$232 | -$0 | 0.0% | 0.0mo | $76 (vs do-nothing $-498) | 50% income floor unreachable even selling every contract |
| $302.50 | 8d | 6 Nov 2026 | $0.17 | 5/5 | $85 | $319 | $-697 | 98%hist 95% | 4%hist 4% | 98% | +$186 | -$0 | 0.0% | 0.0mo | $81 (vs do-nothing $-493) | 50% income floor unreachable even selling every contract |
| $305 | 13d | 11 Nov 2026 | $0.20 | 5/5 | $100 | $231 | $-785 | 98%hist 95% | 4%hist 4% | 98% | +$125 | -$0 | 0.0% | 0.0mo | $96 (vs do-nothing $-478) | 50% income floor unreachable even selling every contract |
| $300 | 8d | 6 Nov 2026 | $0.23 | 5/5 | $115 | $431 | $-584 | 98%hist 95% | 4%hist 4% | 98% | +$275 | -$0 | 0.0% | 0.0mo | $111 (vs do-nothing $-463) | 50% income floor unreachable even selling every contract |
| $295 | 4d | 2 Nov 2026 | $0.22 | 5/5 | $110 | $825 | $-190 | 98%hist 95% | 5%hist 4% | 98% | +$533 | -$0 | 0.0% | 0.0mo | $106 (vs do-nothing $-468) | 50% income floor unreachable even selling every contract |
| $297.50 | 6d | 4 Nov 2026 | $0.18 | 5/5 | $90 | $450 | $-565 | 98%hist 95% | 5%hist 4% | 98% | +$232 | -$0 | 0.0% | 0.0mo | $86 (vs do-nothing $-488) | 50% income floor unreachable even selling every contract |
| $305 | 15d | 13 Nov 2026 | $0.30 | 5/5 | $150 | $300 | $-715 | 98%hist 95% | 5%hist 4% | 98% | +$192 | -$0 | 0.0% | 0.0mo | $146 (vs do-nothing $-428) | 50% income floor unreachable even selling every contract |
| $300 | 11d | 9 Nov 2026 | $0.30 | 5/5 | $150 | $409 | $-606 | 98%hist 95% | 5%hist 4% | 98% | +$272 | -$0 | 0.0% | 0.0mo | $146 (vs do-nothing $-428) | 50% income floor unreachable even selling every contract |
| $297.50 | 8d | 6 Nov 2026 | $0.25 | 5/5 | $125 | $469 | $-547 | 97%hist 95% | 5%hist 4% | 97% | +$266 | -$0 | 0.0% | 0.0mo | $121 (vs do-nothing $-453) | 50% income floor unreachable even selling every contract |
| $292.50 | 4d | 2 Nov 2026 | $0.27 | 5/5 | $135 | $1,013 | $-3 | 97%hist 95% | 6%hist 4% | 97% | +$621 | -$0 | 0.0% | 0.0mo | $131 (vs do-nothing $-443) | 50% income floor unreachable even selling every contract |
| $295 | 6d | 4 Nov 2026 | $0.23 | 5/5 | $115 | $575 | $-440 | 97%hist 95% | 6%hist 4% | 97% | +$291 | -$0 | 0.0% | 0.0mo | $111 (vs do-nothing $-463) | 50% income floor unreachable even selling every contract |
| $302.50 | 15d | 13 Nov 2026 | $0.36 | 5/5 | $180 | $360 | $-655 | 97%hist 95% | 6%hist 4% | 97% | +$224 | -$0 | 0.0% | 0.0mo | $176 (vs do-nothing $-398) | 50% income floor unreachable even selling every contract |
| $300 | 13d | 11 Nov 2026 | $0.39 | 5/5 | $195 | $450 | $-565 | 97%hist 95% | 6%hist 4% | 97% | +$279 | -$0 | 0.0% | 0.0mo | $191 (vs do-nothing $-383) | 50% income floor unreachable even selling every contract |
| $295 | 8d | 6 Nov 2026 | $0.34 | 5/5 | $170 | $638 | $-378 | 97%hist 95% | 6%hist 4% | 97% | +$373 | -$0 | 0.0% | 0.0mo | $166 (vs do-nothing $-408) | 50% income floor unreachable even selling every contract |
| $305 | 22d | 20 Nov 2026 | $0.49 | 5/5 | $245 | $334 | $-681 | 97%hist 95% | 7%hist 4% | 97% | +$203 | -$0 | 0.0% | 0.0mo | $241 (vs do-nothing $-333) | 50% income floor unreachable even selling every contract |
| $292.50 | 6d | 4 Nov 2026 | $0.34 | 5/5 | $170 | $850 | $-165 | 97%hist 95% | 7%hist 4% | 97% | +$477 | -$0 | 0.0% | 0.0mo | $166 (vs do-nothing $-408) | 50% income floor unreachable even selling every contract |
| $290 | 4d | 2 Nov 2026 | $0.37 | 5/5 | $185 | $1,388 | $372 | 97%hist 95% | 7%hist 4% | 97% | +$859 | -$0 | 0.0% | 0.0mo | $181 (vs do-nothing $-393) | 50% income floor unreachable even selling every contract |
| $300 | 15d | 13 Nov 2026 | $0.46 | 5/5 | $230 | $460 | $-555 | 97%hist 95% | 7%hist 4% | 97% | +$280 | -$0 | 0.0% | 0.0mo | $226 (vs do-nothing $-348) | 50% income floor unreachable even selling every contract |
| $295 | 11d | 9 Nov 2026 | $0.33 | 5/5 | $165 | $450 | $-565 | 97%hist 95% | 7%hist 4% | 97% | +$226 | -$0 | 0.0% | 0.0mo | $161 (vs do-nothing $-413) | 50% income floor unreachable even selling every contract |
| $297.50 | 15d | 13 Nov 2026 | $0.48 | 5/5 | $240 | $480 | $-535 | 96%hist 95% | 8%hist 4% | 96% | +$274 | -$0 | 0.0% | 0.0mo | $236 (vs do-nothing $-338) | 50% income floor unreachable even selling every contract |
| $292.50 | 8d | 6 Nov 2026 | $0.38 | 5/5 | $190 | $712 | $-303 | 96%hist 95% | 8%hist 4% | 96% | +$366 | -$0 | 0.0% | 0.0mo | $186 (vs do-nothing $-388) | 50% income floor unreachable even selling every contract |
| $295 | 13d | 11 Nov 2026 | $0.27 | 5/5 | $135 | $312 | $-704 | 96%hist 95% | 8%hist 4% | 96% | +$67 | -$0 | 0.0% | 0.0mo | $131 (vs do-nothing $-443) | 50% income floor unreachable even selling every contract |
| $290 | 6d | 4 Nov 2026 | $0.35 | 5/5 | $175 | $875 | $-140 | 96%hist 95% | 8%hist 4% | 96% | +$384 | -$0 | 0.0% | 0.0mo | $171 (vs do-nothing $-403) | 50% income floor unreachable even selling every contract |
| $287.50 | 4d | 2 Nov 2026 | $0.45 | 5/5 | $225 | $1,688 | $672 | 96%hist 95% | 9%hist 4% | 96% | +$969 | -$0 | 0.0% | 0.0mo | $221 (vs do-nothing $-353) | 50% income floor unreachable even selling every contract |
| $300 | 22d | 20 Nov 2026 | $0.69 | 5/5 | $345 | $470 | $-545 | 96%hist 95% | 9%hist 4% | 96% | +$279 | -$0 | 0.0% | 0.0mo | $341 (vs do-nothing $-233) | 50% income floor unreachable even selling every contract |
| $295 | 15d | 13 Nov 2026 | $0.61 | 5/5 | $305 | $610 | $-405 | 96%hist 95% | 9%hist 4% | 96% | +$348 | -$0 | 0.0% | 0.0mo | $301 (vs do-nothing $-273) | 50% income floor unreachable even selling every contract |
| $290 | 8d | 6 Nov 2026 | $0.55 | 5/5 | $275 | $1,031 | $16 | 95%hist 95% | 9%hist 4% | 96% | +$579 | -$0 | 0.0% | 0.0mo | $271 (vs do-nothing $-303) | 50% income floor unreachable even selling every contract |
| $287.50 | 6d | 4 Nov 2026 | $0.55 | 5/5 | $275 | $1,375 | $360 | 95%hist 95% | 10%hist 13% | 95% | +$727 | -$0 | 0.0% | 0.0mo | $271 (vs do-nothing $-303) | 50% income floor unreachable even selling every contract |
| $290 | 11d | 9 Nov 2026 | $0.59 | 5/5 | $295 | $805 | $-211 | 95%hist 95% | 10%hist 13% | 95% | +$415 | -$0 | 0.0% | 0.0mo | $291 (vs do-nothing $-283) | 50% income floor unreachable even selling every contract |
| $285 | 4d | 2 Nov 2026 | $0.58 | 5/5 | $290 | $2,175 | $1,160 | 95%hist 95% | 11%hist 13% | 95% | +$1,198 | -$0 | 0.0% | 0.0mo | $286 (vs do-nothing $-288) | 50% income floor unreachable even selling every contract |
| $292.50 | 15d | 13 Nov 2026 | $0.75 | 5/5 | $375 | $750 | $-265 | 95%hist 95% | 11%hist 13% | 95% | +$421 | -$0 | 0.0% | 0.0mo | $371 (vs do-nothing $-203) | 50% income floor unreachable even selling every contract |
| $290 | 13d | 11 Nov 2026 | $0.70 | 5/5 | $350 | $808 | $-208 | 94%hist 95% | 11%hist 13% | 95% | +$421 | -$0 | 0.0% | 0.0mo | $346 (vs do-nothing $-228) | 50% income floor unreachable even selling every contract |
| $287.50 | 8d | 6 Nov 2026 | $0.66 | 5/5 | $330 | $1,238 | $222 | 94%hist 95% | 11%hist 13% | 95% | +$649 | -$0 | 0.0% | 0.0mo | $326 (vs do-nothing $-248) | 50% income floor unreachable even selling every contract |
| $295 | 22d | 20 Nov 2026 | $0.88 | 5/5 | $440 | $600 | $-415 | 94%hist 95% | 12%hist 13% | 95% | +$317 | -$0 | 0.0% | 0.0mo | $436 (vs do-nothing $-138) | 50% income floor unreachable even selling every contract |
| $285 | 6d | 4 Nov 2026 | $0.67 | 5/5 | $335 | $1,675 | $660 | 94%hist 95% | 12%hist 13% | 94% | +$822 | -$0 | 0.0% | 0.0mo | $331 (vs do-nothing $-243) | 50% income floor unreachable even selling every contract |
| $290 | 15d | 13 Nov 2026 | $0.90 | 5/5 | $450 | $900 | $-115 | 94%hist 95% | 13%hist 13% | 94% | +$484 | -$0 | 0.0% | 0.0mo | $446 (vs do-nothing $-128) | 50% income floor unreachable even selling every contract |
| $282.50 | 4d | 2 Nov 2026 | $0.77 | 5/5 | $385 | $2,888 | $1,872 | 94%hist 95% | 13%hist 13% | 94% | +$1,562 | -$0 | 0.0% | 0.0mo | $381 (vs do-nothing $-193) | 50% income floor unreachable even selling every contract |
| $285 | 8d | 6 Nov 2026 | $0.82 | 5/5 | $410 | $1,538 | $522 | 93%hist 95% | 13%hist 13% | 94% | +$774 | -$0 | 0.0% | 0.0mo | $406 (vs do-nothing $-168) | 50% income floor unreachable even selling every contract |
| $282.50 | 6d | 4 Nov 2026 | $0.87 | 5/5 | $435 | $2,175 | $1,160 | 93%hist 95% | 15%hist 13% | 93% | +$1,058 | -$0 | 0.0% | 0.0mo | $431 (vs do-nothing $-143) | 50% income floor unreachable even selling every contract |
| $287.50 | 15d | 13 Nov 2026 | $1.07 | 5/5 | $535 | $1,070 | $55 | 93%hist 95% | 15%hist 13% | 93% | +$544 | -$0 | 0.0% | 0.0mo | $531 (vs do-nothing $-43) | 50% income floor unreachable even selling every contract |
| $290 | 22d | 20 Nov 2026 | $1.22 | 5/5 | $610 | $832 | $-184 | 92%hist 95% | 15%hist 13% | 93% | +$420 | -$0 | 0.0% | 0.0mo | $606 (vs do-nothing +$32) | 50% income floor unreachable even selling every contract |
| $285 | 13d | 11 Nov 2026 | $1.06 | 5/5 | $530 | $1,223 | $208 | 92%hist 95% | 16%hist 13% | 93% | +$608 | -$0 | 0.0% | 0.0mo | $526 (vs do-nothing $-48) | 50% income floor unreachable even selling every contract |
| $285 | 11d | 9 Nov 2026 | $0.87 | 5/5 | $435 | $1,186 | $171 | 92%hist 95% | 16%hist 13% | 93% | +$453 | -$0 | 0.0% | 0.0mo | $431 (vs do-nothing $-143) | 50% income floor unreachable even selling every contract |
| $280 | 4d | 2 Nov 2026 | $0.95 | 5/5 | $475 | $3,562 | $2,547 | 92%hist 95% | 16%hist 13% | 93% | +$1,776 | -$0 | 0.0% | 0.0mo | $471 (vs do-nothing $-103) | 50% income floor unreachable even selling every contract |
| $282.50 | 8d | 6 Nov 2026 | $0.88 | 5/5 | $440 | $1,650 | $635 | 92%hist 95% | 16%hist 13% | 93% | +$664 | -$0 | 0.0% | 0.0mo | $436 (vs do-nothing $-138) | 50% income floor unreachable even selling every contract |
| $285 | 15d | 13 Nov 2026 | $1.25 | 5/5 | $625 | $1,250 | $235 | 92%hist 95% | 17%hist 13% | 92% | +$608 | -$0 | 0.0% | 0.0mo | $621 (vs do-nothing +$47) | 50% income floor unreachable even selling every contract |
| $280 | 6d | 4 Nov 2026 | $1.11 | 5/5 | $555 | $2,775 | $1,760 | 91%hist 95% | 18%hist 13% | 92% | +$1,319 | -$0 | 0.0% | 0.0mo | $551 (vs do-nothing $-23) | 50% income floor unreachable even selling every contract |
| $280 | 8d | 6 Nov 2026 | $1.25 | 5/5 | $625 | $2,344 | $1,328 | 91%hist 95% | 19%hist 13% | 91% | +$1,079 | -$0 | 0.0% | 0.0mo | $621 (vs do-nothing +$47) | 50% income floor unreachable even selling every contract |
| $277.50 | 4d | 2 Nov 2026 | $1.06 | 5/5 | $530 | $3,975 | $2,960 | 91%hist 95% | 19%hist 13% | 91% | +$1,588 | -$0 | 0.0% | 0.0mo | $526 (vs do-nothing $-48) | 50% income floor unreachable even selling every contract |
| $285 | 22d | 20 Nov 2026 | $1.65 | 5/5 | $825 | $1,125 | $110 | 90%hist 95% | 20%hist 13% | 91% | +$544 | -$0 | 0.0% | 0.0mo | $821 (vs do-nothing +$247) | 50% income floor unreachable even selling every contract |
| $282.50 | 15d | 13 Nov 2026 | $1.47 | 5/5 | $735 | $1,470 | $455 | 90%hist 95% | 20%hist 13% | 91% | +$680 | -$0 | 0.0% | 0.0mo | $731 (vs do-nothing +$157) | 50% income floor unreachable even selling every contract |
| $280 | 11d | 9 Nov 2026 | $1.37 | 5/5 | $685 | $1,868 | $853 | 90%hist 86% | 21%hist 23% | 91% | +$786 | -$0 | 0.0% | 0.0mo | $681 (vs do-nothing +$107) | 50% income floor unreachable even selling every contract |
| $277.50 | 6d | 4 Nov 2026 | $1.36 | 5/5 | $680 | $3,400 | $2,385 | 90%hist 86% | 21%hist 23% | 91% | +$1,515 | -$0 | 0.0% | 0.0mo | $676 (vs do-nothing +$102) | 50% income floor unreachable even selling every contract |
| $280 | 13d | 11 Nov 2026 | $1.54 | 5/5 | $770 | $1,777 | $761 | 90%hist 86% | 21%hist 23% | 91% | +$808 | -$0 | 0.0% | 0.0mo | $766 (vs do-nothing +$192) | 50% income floor unreachable even selling every contract |
| $277.50 | 8d | 6 Nov 2026 | $1.50 | 5/5 | $750 | $2,812 | $1,797 | 89%hist 86% | 22%hist 23% | 90% | +$1,202 | -$0 | 0.0% | 0.0mo | $746 (vs do-nothing +$172) | 50% income floor unreachable even selling every contract |
| $280 | 15d | 13 Nov 2026 | $1.74 | 5/5 | $870 | $1,740 | $725 | 89%hist 86% | 23%hist 23% | 90% | +$770 | -$0 | 0.0% | 0.0mo | $866 (vs do-nothing +$292) | 50% income floor unreachable even selling every contract |
| $275 | 4d | 2 Nov 2026 | $1.48 | 5/5 | $740 | $5,550 | $4,535 | 89%hist 86% | 23%hist 23% | 90% | +$2,391 | -$0 | 0.0% | 0.0mo | $736 (vs do-nothing +$162) | 50% income floor unreachable even selling every contract |
| $275 | 6d | 4 Nov 2026 | $1.64 | 5/5 | $820 | $4,100 | $3,085 | 88%hist 86% | 25%hist 23% | 89% | +$1,679 | -$0 | 0.0% | 0.0mo | $816 (vs do-nothing +$242) | 50% income floor unreachable even selling every contract |
| $280 | 22d | 20 Nov 2026 | $2.21 | 5/5 | $1,105 | $1,507 | $491 | 88%hist 86% | 26%hist 23% | 89% | +$648 | -$0 | 0.0% | 0.0mo | $1,101 (vs do-nothing +$527) | 50% income floor unreachable even selling every contract |
| $275 | 8d | 6 Nov 2026 | $1.83 | 5/5 | $915 | $3,431 | $2,416 | 87%hist 86% | 26%hist 23% | 89% | +$1,395 | -$0 | 0.0% | 0.0mo | $911 (vs do-nothing +$337) | 50% income floor unreachable even selling every contract |
| $277.50 | 15d | 13 Nov 2026 | $2.06 | 5/5 | $1,030 | $2,060 | $1,045 | 87%hist 86% | 26%hist 23% | 89% | +$844 | -$0 | 0.0% | 0.0mo | $1,026 (vs do-nothing +$452) | 50% income floor unreachable even selling every contract |
| $275 | 11d | 9 Nov 2026 | $1.95 | 5/5 | $975 | $2,659 | $1,644 | 87%hist 86% | 28%hist 23% | 88% | +$989 | -$0 | 0.0% | 0.0mo | $971 (vs do-nothing +$397) | 50% income floor unreachable even selling every contract |
| $275 | 13d | 11 Nov 2026 | $2.09 | 5/5 | $1,045 | $2,412 | $1,396 | 86%hist 86% | 28%hist 23% | 88% | +$913 | -$0 | 0.0% | 0.0mo | $1,041 (vs do-nothing +$467) | 50% income floor unreachable even selling every contract |
| $272.50 | 6d | 4 Nov 2026 | $2.00 | 5/5 | $1,000 | $5,000 | $3,985 | 86%hist 86% | 29%hist 23% | 88% | +$1,916 | -$0 | 0.0% | 0.0mo | $996 (vs do-nothing +$422) | 50% income floor unreachable even selling every contract |
| $277.50 | 22d | 20 Nov 2026 | $2.48 | 5/5 | $1,240 | $1,691 | $675 | 86%hist 86% | 29%hist 23% | 87% | +$644 | -$0 | 0.0% | 0.0mo | $1,236 (vs do-nothing +$662) | 50% income floor unreachable even selling every contract |
| $275 | 15d | 13 Nov 2026 | $2.39 | 5/5 | $1,195 | $2,390 | $1,375 | 85%hist 86% | 30%hist 30% | 87% | +$914 | -$0 | 0.0% | 0.0mo | $1,191 (vs do-nothing +$617) | 50% income floor unreachable even selling every contract |
| $272.50 | 8d | 6 Nov 2026 | $2.22 | 5/5 | $1,110 | $4,163 | $3,147 | 85%hist 86% | 30%hist 30% | 87% | +$1,610 | -$0 | 0.0% | 0.0mo | $1,106 (vs do-nothing +$532) | 50% income floor unreachable even selling every contract |
| $275 | 22d | 20 Nov 2026 | $2.94 | 5/5 | $1,470 | $2,005 | $989 | 84%hist 86% | 33%hist 30% | 86% | +$776 | -$0 | 0.0% | 0.0mo | $1,466 (vs do-nothing +$892) | 50% income floor unreachable even selling every contract |
| $270 | 6d | 4 Nov 2026 | $2.44 | 5/5 | $1,220 | $6,100 | $5,085 | 84%hist 86% | 34%hist 30% | 86% | +$2,208 | -$0 | 0.0% | 0.0mo | $1,169 (vs do-nothing +$595) | 50% income floor unreachable even selling every contract |
| $272.50 | 15d | 13 Nov 2026 | $2.73 | 5/5 | $1,365 | $2,730 | $1,715 | 84%hist 86% | 34%hist 30% | 86% | +$975 | -$0 | 0.0% | 0.0mo | $1,361 (vs do-nothing +$787) | 50% income floor unreachable even selling every contract |
| $270 | 8d | 6 Nov 2026 | $2.67 | 5/5 | $1,335 | $5,006 | $3,991 | 83%hist 86% | 35%hist 30% | 85% | +$1,832 | -$0 | 0.0% | 0.0mo | $1,284 (vs do-nothing +$710) | 50% income floor unreachable even selling every contract |
| $270 | 11d | 9 Nov 2026 | $2.67 | 5/5 | $1,335 | $3,641 | $2,625 | 83%hist 86% | 35%hist 30% | 85% | +$1,240 | -$0 | 0.0% | 0.0mo | $1,284 (vs do-nothing +$710) | 50% income floor unreachable even selling every contract |
| $272.50 | 22d | 20 Nov 2026 | $3.35 | 5/5 | $1,675 | $2,284 | $1,269 | 82%hist 86% | 37%hist 30% | 85% | +$820 | -$0 | 0.0% | 0.0mo | $1,671 (vs do-nothing +$1,097) | 50% income floor unreachable even selling every contract |
| $270 | 13d | 11 Nov 2026 | $2.88 | 5/5 | $1,440 | $3,323 | $2,308 | 82%hist 86% | 37%hist 30% | 85% | +$1,064 | -$0 | 0.0% | 0.0mo | $1,389 (vs do-nothing +$815) | 50% income floor unreachable even selling every contract |
| $270 | 15d | 13 Nov 2026 | $3.30 | 5/5 | $1,650 | $3,300 | $2,285 | 81%hist 86% | 38%hist 30% | 84% | +$1,166 | -$0 | 0.0% | 0.0mo | $1,599 (vs do-nothing +$1,025) | 50% income floor unreachable even selling every contract |
| $267.50 | 8d | 6 Nov 2026 | $3.10 | 5/5 | $1,550 | $5,812 | $4,797 | 81%hist 86% | 40%hist 30% | 84% | +$1,899 | -$0 | 0.0% | 0.0mo | $249 (vs do-nothing $-325) | 50% income floor unreachable even selling every contract |
| $270 | 22d | 20 Nov 2026 | $3.85 | 5/5 | $1,925 | $2,625 | $1,610 | 80%hist 86% | 41%hist 40% | 83% | +$870 | -$0 | 0.0% | 0.0mo | $1,874 (vs do-nothing +$1,300) | 50% income floor unreachable even selling every contract |
| $267.50 | 15d | 13 Nov 2026 | $3.75 | 5/5 | $1,875 | $3,750 | $2,735 | 79%hist 83% | 43%hist 40% | 83% | +$1,192 | -$0 | 0.0% | 0.0mo | $574 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $267.50 | 22d | 20 Nov 2026 | $4.45 | 5/5 | $2,225 | $3,034 | $2,019 | 78%hist 83% | 46%hist 40% | 82% | +$986 | -$0 | 0.0% | 0.0mo | $924 (vs do-nothing +$350) | 50% income floor unreachable even selling every contract |
| $265 | 11d | 9 Nov 2026 | $3.85 | 5/5 | $1,925 | $5,250 | $4,235 | 78%hist 83% | 46%hist 40% | 81% | +$1,572 | -$622 | 1.8% | 0.0mo | $-626 (vs do-nothing $-1,200) | 50% income floor unreachable even selling every contract |
| $265 | 13d | 11 Nov 2026 | $4.15 | 5/5 | $2,075 | $4,788 | $3,773 | 77%hist 83% | 47%hist 40% | 81% | +$1,481 | -$472 | 1.4% | 0.0mo | $-476 (vs do-nothing $-1,050) | 50% income floor unreachable even selling every contract |
| $265 | 15d | 13 Nov 2026 | $4.25 | 5/5 | $2,125 | $4,250 | $3,235 | 77%hist 83% | 49%hist 40% | 81% | +$1,186 | -$422 | 1.2% | 0.0mo | $-426 (vs do-nothing $-1,000) | 50% income floor unreachable even selling every contract |
| $265 | 22d | 20 Nov 2026 | $5.05 | 5/5 | $2,525 | $3,443 | $2,428 | 75%hist 83% | 51%hist 44% | 80% | +$1,031 | -$22 | 0.1% | 0.0mo | $-26 (vs do-nothing $-600) | 50% income floor unreachable even selling every contract |
| $262.50 | 15d | 13 Nov 2026 | $5.05 | 5/5 | $2,525 | $5,050 | $4,035 | 74%hist 83% | 55%hist 44% | 79% | +$1,353 | -$1,272 | 3.7% | 0.1mo | $-1,276 (vs do-nothing $-1,850) | 50% income floor unreachable even selling every contract |
| $262.50 | 22d | 20 Nov 2026 | $5.75 | 5/5 | $2,875 | $3,920 | $2,905 | 73%hist 83% | 56%hist 44% | 79% | +$1,112 | -$922 | 2.7% | 0.1mo | $-926 (vs do-nothing $-1,500) | 50% income floor unreachable even selling every contract |
| $260 | 15d | 13 Nov 2026 | $5.80 | 5/5 | $2,900 | $5,800 | $4,785 | 71%hist 83% | 60%hist 54% | 77% | +$1,544 | -$2,147 | 6.3% | 0.2mo | $-2,151 (vs do-nothing $-2,725) | 50% income floor unreachable even selling every contract |
| $260 | 22d | 20 Nov 2026 | $6.55 | 5/5 | $3,275 | $4,466 | $3,450 | 70%hist 83% | 62%hist 54% | 77% | +$1,197 | -$1,772 | 5.2% | 0.1mo | $-1,776 (vs do-nothing $-2,350) | 50% income floor unreachable even selling every contract |
| $257.50 | 22d | 20 Nov 2026 | $7.30 | 5/5 | $3,650 | $4,977 | $3,962 | 67%hist 66% | 68%hist 54% | 75% | +$1,130 | -$2,647 | 7.8% | 0.2mo | $-2,651 (vs do-nothing $-3,225) | 50% income floor unreachable even selling every contract |
| $255 | 22d | 20 Nov 2026 | $8.25 | 5/5 | $4,125 | $5,625 | $4,610 | 64%hist 66% | 74%hist 68% | 74% | +$1,288 | -$3,422 | 10.1% | 0.3mo | $-3,426 (vs do-nothing $-4,000) | 50% income floor unreachable even selling every contract |
Per cycle = bid x 100 x contracts, the cash this expiry pays. Touch = P(strike trades before expiry), with the graded record's hist pill. Recover = months of this income to close the hole to CC-SS. 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 5 contracts at the conservative CC.