150 contracts (15,000 sh) | BE SS: $36.42 | CC-SS: $25.94 | IV: HIGH | Accounts: Joint:1782
| Max Loss | $96,300 | (ND $13.42 + SW $-7) x 15000 |
| Normal income ref | $40,200/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay โ $0/mo (info only, already in marks) |
| Unrealized P&L | $-32,175 | fortress legs from IBKR |
| Status | Leg | Credit/sh | Credit | Opened | Closed | Close/sh | Banked | Account | Source |
|---|---|---|---|---|---|---|---|---|---|
| EXPIRED | 88x $21C 7 Aug 2026 | $0.20 | $1,760 | 2026-07-28 | 2026-08-10 | $0.00 | $1,760 | U6241782 | execution |
| CLOSED | 8x $16.5C 24 Jul 2026 | $0.17 | $138 | 2026-07-18 | 2026-07-20 | $0.59 | $-334 | U6241782 | seed |
| CLOSED | 40x $16.5C 24 Jul 2026 | $0.17 | $690 | 2026-07-18 | 2026-07-20 | $0.59 | $-1,670 | U6241782 | seed |
| CLOSED | 18x $16.5C 24 Jul 2026 | $0.17 | $310 | 2026-07-18 | 2026-07-20 | $0.59 | $-752 | U6241782 | seed |
| CLOSED | 17x $16.5C 24 Jul 2026 | $0.17 | $293 | 2026-07-18 | 2026-07-20 | $0.59 | $-710 | U6241782 | seed |
| CLOSED | 17x $16.5C 24 Jul 2026 | $0.17 | $293 | 2026-07-18 | 2026-07-20 | $0.59 | $-710 | U6241782 | seed |
| Move | New strike โ | New expiry | Tenor | Est net | Total (150 ct) | POP / surv of new CC |
|---|
| Move | New strike โ | New expiry | Tenor | Est net | Total (150 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Max even-money escape in the band | ~$27 | 13 Nov 2026 | 14d left | +$0.21/sh | +$3,190 cycle +$6,190 [+$2,562โฆ+$6,302] ยท 100% credit | 68% surv 52% |
| SS $36 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Roll out (same strike, buy time) | ~$27 | 13 Nov 2026 | 14d left | +$0.19/sh | +$2,908 cycle +$5,908 [+$2,248โฆ+$6,001] ยท 99% credit | 68% surv 53% |
| Safety roll (pay small debit, max POP) | ~$27 | 13 Nov 2026 | 14d left | -$0.02/sh | -$294 cycle +$2,706 [-$1,523โฆ+$2,175] ยท 52% credit | 70% surv 58% |
| budget: banked $3,000 debit $294 (10% used โ 0.2 wk of income) โ whole cycle still +$2,706 cash ยท rolled 150 ct earn โ $39,777/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike โ | New expiry | Tenor | Est net | Total (150 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$35 | 13 Nov 2026 | 14d left | -$0.15/sh | -$2,273 cycle -$2,123 | 67% surv 52% |
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 12 clear the income floor), each sized to the minimum contracts that clear it. Sorted by survival (safest first): the primary ๐ฏ is the safest; rows below trade safety for income.
Fortress delta: 0.521 (IBKR) | Recovery@SS: +$30,497 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-1,528
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $23.50 | 8d | 30 Oct 2026 | $0.46 | 117/150 | $5,382 | $20,182 | $20,248 | 73%hist 82% | 56%hist 44% | 79% | +$5,312 | -$23,193 | 11.5% | 0.6mo | $-24,839 (vs do-nothing $-23,310) |
| $23.50 | 15d | 6 Nov 2026 | $0.78 | 129/150 | $10,062 | $20,124 | $20,166 | 68%hist 64% | 67%hist 56% | 76% | +$3,694 | -$21,444 | 10.7% | 0.5mo | $-23,101 (vs do-nothing $-21,573) |
| $23.50 | 22d | 13 Nov 2026 | $1.05 | 141/150 | $14,805 | $20,189 | $20,207 | 67%hist 64% | 71%hist 68% | 75% | +$3,919 | -$19,632 | 9.8% | 0.5mo | $-21,301 (vs do-nothing $-19,773) |
| $23 | 8d | 30 Oct 2026 | $0.62 | 87/150 | $5,394 | $20,228 | $20,354 | 67%hist 64% | 69%hist 56% | 75% | +$4,676 | -$20,204 | 10.0% | 0.5mo | $-21,820 (vs do-nothing $-20,291) |
| $23 | 15d | 6 Nov 2026 | $0.97 | 104/150 | $10,088 | $20,176 | $20,268 | 64%hist 64% | 77%hist 68% | 73% | +$3,904 | -$20,512 | 10.2% | 0.5mo | $-22,145 (vs do-nothing $-20,616) |
| $23 | 22d | 13 Nov 2026 | $1.24 | 119/150 | $14,756 | $20,122 | $20,184 | 63%hist 64% | 80%hist 78% | 73% | +$3,689 | -$20,258 | 10.1% | 0.5mo | $-21,905 (vs do-nothing $-20,377) |
| $22.50 | 8d | 30 Oct 2026 | $0.81 | 67/150 | $5,427 | $20,351 | $20,517 | 59%hist 68% | 85%hist 78% | 71% | +$3,922 | -$17,637 | 8.8% | 0.4mo | $-19,232 (vs do-nothing $-17,704) |
| $22.50 | 15d | 6 Nov 2026 | $1.15 | 88/150 | $10,120 | $20,240 | $20,364 | 58%hist 68% | 89%hist 78% | 70% | +$2,942 | -$20,172 | 10.0% | 0.5mo | $-21,789 (vs do-nothing $-20,260) |
| $22.50 | 22d | 13 Nov 2026 | $1.44 | 103/150 | $14,832 | $20,225 | $20,319 | 58%hist 68% | 90%hist 90% | 71% | +$3,301 | -$20,624 | 10.2% | 0.5mo | $-22,255 (vs do-nothing $-20,727) |
| $22 | 22d | 13 Nov 2026 | $1.67 | 89/150 | $14,863 | $20,268 | $20,390 | 53%hist 68% | 100%hist 90% | 69% | +$2,972 | -$20,224 | 10.0% | 0.5mo | $-21,841 (vs do-nothing $-20,313) |
| $22 | 15d | 6 Nov 2026 | $1.38 | 73/150 | $10,074 | $20,148 | $20,302 | 53%hist 68% | 100%hist 90% | 68% | +$2,545 | -$18,705 | 9.3% | 0.5mo | $-20,306 (vs do-nothing $-18,778) |
| $22 | 8d | 30 Oct 2026 | $1.04 | 52/150 | $5,408 | $20,280 | $20,476 | 52%hist 68% | 100%hist 90% | 68% | +$3,218 | -$15,092 | 7.5% | 0.4mo | $-16,672 (vs do-nothing $-15,144) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $35 | 15d | 6 Nov 2026 | $0.01 | 150/150 | $150 | $300 | $300 | 99+%hist 95% | 1%hist 4% | 100% | +$243 | -$0 | 0.0% | 0.0mo | $-1,528 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $33 | 8d | 30 Oct 2026 | $0.01 | 150/150 | $150 | $562 | $562 | 99%hist 95% | 2%hist 4% | 99% | +$199 | -$0 | 0.0% | 0.0mo | $-1,528 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $31 | 8d | 30 Oct 2026 | $0.01 | 150/150 | $150 | $562 | $562 | 99%hist 95% | 2%hist 4% | 99% | +$275 | -$0 | 0.0% | 0.0mo | $-1,528 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $35 | 22d | 13 Nov 2026 | $0.05 | 150/150 | $750 | $1,023 | $1,023 | 99%hist 95% | 3%hist 4% | 99% | +$770 | -$0 | 0.0% | 0.0mo | $-928 (vs do-nothing +$600) | 50% income floor unreachable even selling every contract |
| $32.50 | 15d | 6 Nov 2026 | $0.03 | 150/150 | $450 | $900 | $900 | 99%hist 95% | 3%hist 4% | 99% | +$611 | -$0 | 0.0% | 0.0mo | $-1,228 (vs do-nothing +$300) | 50% income floor unreachable even selling every contract |
| $32 | 15d | 6 Nov 2026 | $0.03 | 150/150 | $450 | $900 | $900 | 98%hist 95% | 4%hist 4% | 98% | +$531 | -$0 | 0.0% | 0.0mo | $-1,228 (vs do-nothing +$300) | 50% income floor unreachable even selling every contract |
| $30 | 8d | 30 Oct 2026 | $0.02 | 150/150 | $300 | $1,125 | $1,125 | 98%hist 95% | 4%hist 4% | 98% | +$519 | -$0 | 0.0% | 0.0mo | $-1,378 (vs do-nothing +$150) | 50% income floor unreachable even selling every contract |
| $31.50 | 15d | 6 Nov 2026 | $0.01 | 150/150 | $150 | $300 | $300 | 98%hist 95% | 4%hist 4% | 98% | $-166 | -$0 | 0.0% | 0.0mo | $-1,528 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $33 | 22d | 13 Nov 2026 | $0.04 | 150/150 | $600 | $818 | $818 | 98%hist 95% | 5%hist 4% | 98% | +$392 | -$0 | 0.0% | 0.0mo | $-1,078 (vs do-nothing +$450) | 50% income floor unreachable even selling every contract |
| $29 | 8d | 30 Oct 2026 | $0.03 | 150/150 | $450 | $1,687 | $1,687 | 98%hist 95% | 5%hist 4% | 98% | +$982 | -$0 | 0.0% | 0.0mo | $-1,228 (vs do-nothing +$300) | 50% income floor unreachable even selling every contract |
| $31 | 15d | 6 Nov 2026 | $0.04 | 150/150 | $600 | $1,200 | $1,200 | 98%hist 95% | 5%hist 4% | 98% | +$619 | -$0 | 0.0% | 0.0mo | $-1,078 (vs do-nothing +$450) | 50% income floor unreachable even selling every contract |
| $29.50 | 8d | 30 Oct 2026 | $0.01 | 150/150 | $150 | $562 | $562 | 97%hist 95% | 5%hist 4% | 97% | $-386 | -$0 | 0.0% | 0.0mo | $-1,528 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $32 | 22d | 13 Nov 2026 | $0.08 | 150/150 | $1,200 | $1,636 | $1,636 | 97%hist 95% | 6%hist 4% | 97% | +$1,042 | -$0 | 0.0% | 0.0mo | $-478 (vs do-nothing +$1,050) | 50% income floor unreachable even selling every contract |
| $30.50 | 15d | 6 Nov 2026 | $0.03 | 150/150 | $450 | $900 | $900 | 97%hist 95% | 6%hist 4% | 97% | +$180 | -$0 | 0.0% | 0.0mo | $-1,228 (vs do-nothing +$300) | 50% income floor unreachable even selling every contract |
| $31.50 | 22d | 13 Nov 2026 | $0.09 | 150/150 | $1,350 | $1,841 | $1,841 | 97%hist 95% | 7%hist 4% | 97% | +$1,128 | -$0 | 0.0% | 0.0mo | $-328 (vs do-nothing +$1,200) | 50% income floor unreachable even selling every contract |
| $28.50 | 8d | 30 Oct 2026 | $0.03 | 150/150 | $450 | $1,687 | $1,687 | 97%hist 95% | 7%hist 4% | 97% | +$463 | -$0 | 0.0% | 0.0mo | $-1,228 (vs do-nothing +$300) | 50% income floor unreachable even selling every contract |
| $30 | 15d | 6 Nov 2026 | $0.06 | 150/150 | $900 | $1,800 | $1,800 | 97%hist 95% | 7%hist 4% | 97% | +$911 | -$0 | 0.0% | 0.0mo | $-778 (vs do-nothing +$750) | 50% income floor unreachable even selling every contract |
| $27.50 | 8d | 30 Oct 2026 | $0.05 | 150/150 | $750 | $2,812 | $2,812 | 96%hist 95% | 7%hist 4% | 97% | +$1,705 | -$0 | 0.0% | 0.0mo | $-928 (vs do-nothing +$600) | 50% income floor unreachable even selling every contract |
| $31 | 22d | 13 Nov 2026 | $0.10 | 150/150 | $1,500 | $2,045 | $2,045 | 96%hist 95% | 8%hist 4% | 96% | +$1,185 | -$0 | 0.0% | 0.0mo | $-178 (vs do-nothing +$1,350) | 50% income floor unreachable even selling every contract |
| $29.50 | 15d | 6 Nov 2026 | $0.07 | 150/150 | $1,050 | $2,100 | $2,100 | 96%hist 95% | 8%hist 4% | 96% | +$1,003 | -$0 | 0.0% | 0.0mo | $-628 (vs do-nothing +$900) | 50% income floor unreachable even selling every contract |
| $30.50 | 22d | 13 Nov 2026 | $0.11 | 150/150 | $1,650 | $2,250 | $2,250 | 96%hist 95% | 9%hist 4% | 96% | +$1,206 | -$0 | 0.0% | 0.0mo | $-28 (vs do-nothing +$1,500) | 50% income floor unreachable even selling every contract |
| $27 | 8d | 30 Oct 2026 | $0.07 | 150/150 | $1,050 | $3,938 | $3,938 | 96%hist 95% | 9%hist 4% | 96% | +$2,448 | -$0 | 0.0% | 0.0mo | $-628 (vs do-nothing +$900) | 50% income floor unreachable even selling every contract |
| $29 | 15d | 6 Nov 2026 | $0.10 | 150/150 | $1,500 | $3,000 | $3,000 | 95%hist 95% | 10%hist 4% | 95% | +$1,644 | -$0 | 0.0% | 0.0mo | $-178 (vs do-nothing +$1,350) | 50% income floor unreachable even selling every contract |
| $30 | 22d | 13 Nov 2026 | $0.14 | 150/150 | $2,100 | $2,864 | $2,864 | 95%hist 95% | 11%hist 14% | 95% | +$1,589 | -$0 | 0.0% | 0.0mo | $422 (vs do-nothing +$1,950) | 50% income floor unreachable even selling every contract |
| $28.50 | 15d | 6 Nov 2026 | $0.10 | 150/150 | $1,500 | $3,000 | $3,000 | 94%hist 95% | 12%hist 14% | 95% | +$1,273 | -$0 | 0.0% | 0.0mo | $-178 (vs do-nothing +$1,350) | 50% income floor unreachable even selling every contract |
| $26.50 | 8d | 30 Oct 2026 | $0.08 | 150/150 | $1,200 | $4,500 | $4,500 | 94%hist 95% | 12%hist 14% | 95% | +$2,408 | -$0 | 0.0% | 0.0mo | $-478 (vs do-nothing +$1,050) | 50% income floor unreachable even selling every contract |
| $28 | 8d | 30 Oct 2026 | $0.04 | 150/150 | $600 | $2,250 | $2,250 | 94%hist 95% | 13%hist 14% | 94% | $-1,327 | -$0 | 0.0% | 0.0mo | $-1,078 (vs do-nothing +$450) | 50% income floor unreachable even selling every contract |
| $28 | 15d | 6 Nov 2026 | $0.14 | 150/150 | $2,100 | $4,200 | $4,200 | 93%hist 95% | 14%hist 14% | 94% | +$2,182 | -$0 | 0.0% | 0.0mo | $422 (vs do-nothing +$1,950) | 50% income floor unreachable even selling every contract |
| $29 | 22d | 13 Nov 2026 | $0.19 | 150/150 | $2,850 | $3,886 | $3,886 | 93%hist 95% | 15%hist 14% | 94% | +$1,971 | -$0 | 0.0% | 0.0mo | $1,172 (vs do-nothing +$2,700) | 50% income floor unreachable even selling every contract |
| $26 | 8d | 30 Oct 2026 | $0.11 | 150/150 | $1,650 | $6,188 | $6,188 | 92%hist 95% | 16%hist 14% | 93% | +$3,068 | -$0 | 0.0% | 0.0mo | $-28 (vs do-nothing +$1,500) | 50% income floor unreachable even selling every contract |
| $27.50 | 15d | 6 Nov 2026 | $0.15 | 150/150 | $2,250 | $4,500 | $4,500 | 92%hist 95% | 16%hist 14% | 93% | +$1,877 | -$0 | 0.0% | 0.0mo | $572 (vs do-nothing +$2,100) | 50% income floor unreachable even selling every contract |
| $28.50 | 22d | 13 Nov 2026 | $0.22 | 150/150 | $3,300 | $4,500 | $4,500 | 92%hist 95% | 17%hist 14% | 93% | +$2,145 | -$0 | 0.0% | 0.0mo | $1,622 (vs do-nothing +$3,150) | 50% income floor unreachable even selling every contract |
| $28 | 22d | 13 Nov 2026 | $0.26 | 150/150 | $3,900 | $5,318 | $5,318 | 91%hist 95% | 20%hist 14% | 91% | +$2,420 | -$0 | 0.0% | 0.0mo | $2,222 (vs do-nothing +$3,750) | 50% income floor unreachable even selling every contract |
| $27 | 15d | 6 Nov 2026 | $0.20 | 150/150 | $3,000 | $6,000 | $6,000 | 91%hist 95% | 20%hist 14% | 91% | +$2,642 | -$0 | 0.0% | 0.0mo | $1,322 (vs do-nothing +$2,850) | 50% income floor unreachable even selling every contract |
| $25.50 | 8d | 30 Oct 2026 | $0.14 | 150/150 | $2,100 | $7,875 | $7,875 | 90%hist 95% | 20%hist 14% | 91% | +$3,648 | -$4,535 | 2.3% | 0.1mo | $-6,213 (vs do-nothing $-4,685) | 50% income floor unreachable even selling every contract |
| $26.50 | 15d | 6 Nov 2026 | $0.23 | 150/150 | $3,450 | $6,900 | $6,900 | 89%hist 86% | 23%hist 24% | 90% | +$2,881 | -$0 | 0.0% | 0.0mo | $1,772 (vs do-nothing +$3,300) | 50% income floor unreachable even selling every contract |
| $27.50 | 22d | 13 Nov 2026 | $0.29 | 150/150 | $4,350 | $5,932 | $5,932 | 89%hist 86% | 23%hist 24% | 90% | +$2,366 | -$0 | 0.0% | 0.0mo | $2,672 (vs do-nothing +$4,200) | 50% income floor unreachable even selling every contract |
| $25 | 8d | 30 Oct 2026 | $0.20 | 150/150 | $3,000 | $11,250 | $11,250 | 88%hist 86% | 25%hist 24% | 89% | +$5,335 | -$11,135 | 5.5% | 0.3mo | $-12,813 (vs do-nothing $-11,285) | 50% income floor unreachable even selling every contract |
| $27 | 22d | 13 Nov 2026 | $0.35 | 150/150 | $5,250 | $7,159 | $7,159 | 87%hist 86% | 27%hist 24% | 89% | +$2,775 | -$0 | 0.0% | 0.0mo | $3,572 (vs do-nothing +$5,100) | 50% income floor unreachable even selling every contract |
| $26 | 15d | 6 Nov 2026 | $0.29 | 150/150 | $4,350 | $8,700 | $8,700 | 87%hist 86% | 28%hist 24% | 88% | +$3,487 | -$0 | 0.0% | 0.0mo | $2,672 (vs do-nothing +$4,200) | 50% income floor unreachable even selling every contract |
| $26.50 | 22d | 13 Nov 2026 | $0.42 | 150/150 | $6,300 | $8,591 | $8,591 | 85%hist 86% | 31%hist 31% | 87% | +$3,209 | -$0 | 0.0% | 0.0mo | $4,622 (vs do-nothing +$6,150) | 50% income floor unreachable even selling every contract |
| $25.50 | 15d | 6 Nov 2026 | $0.37 | 150/150 | $5,550 | $11,100 | $11,100 | 84%hist 86% | 33%hist 31% | 86% | +$4,340 | -$1,085 | 0.5% | 0.0mo | $-2,763 (vs do-nothing $-1,235) | 50% income floor unreachable even selling every contract |
| $24.50 | 8d | 30 Oct 2026 | $0.26 | 150/150 | $3,900 | $14,625 | $14,625 | 84%hist 86% | 34%hist 31% | 86% | +$5,753 | -$17,735 | 8.8% | 0.4mo | $-19,413 (vs do-nothing $-17,885) | 50% income floor unreachable even selling every contract |
| $26 | 22d | 13 Nov 2026 | $0.48 | 150/150 | $7,200 | $9,818 | $9,818 | 83%hist 86% | 36%hist 31% | 85% | +$3,225 | -$0 | 0.0% | 0.0mo | $5,522 (vs do-nothing +$7,050) | 50% income floor unreachable even selling every contract |
| $25 | 15d | 6 Nov 2026 | $0.43 | 150/150 | $6,450 | $12,900 | $12,900 | 81%hist 86% | 40%hist 41% | 84% | +$3,788 | -$7,685 | 3.8% | 0.2mo | $-9,363 (vs do-nothing $-7,835) | 50% income floor unreachable even selling every contract |
| $25.50 | 22d | 13 Nov 2026 | $0.56 | 150/150 | $8,400 | $11,455 | $11,455 | 80%hist 86% | 42%hist 41% | 83% | +$3,399 | -$0 | 0.0% | 0.0mo | $87 (vs do-nothing +$1,615) | 50% income floor unreachable even selling every contract |
| $24 | 8d | 30 Oct 2026 | $0.35 | 150/150 | $5,250 | $19,688 | $19,688 | 79%hist 82% | 44%hist 41% | 83% | +$6,464 | -$23,885 | 11.9% | 0.6mo | $-25,563 (vs do-nothing $-24,035) | 50% income floor unreachable even selling every contract |
| $25 | 22d | 13 Nov 2026 | $0.66 | 150/150 | $9,900 | $13,500 | $13,500 | 77%hist 82% | 48%hist 41% | 81% | +$3,689 | -$4,235 | 2.1% | 0.1mo | $-5,913 (vs do-nothing $-4,385) | 50% income floor unreachable even selling every contract |
| $24.50 | 15d | 6 Nov 2026 | $0.52 | 150/150 | $7,800 | $15,600 | $15,600 | 77%hist 82% | 48%hist 41% | 81% | +$4,169 | -$13,835 | 6.9% | 0.3mo | $-15,513 (vs do-nothing $-13,985) | 50% income floor unreachable even selling every contract |
| $24.50 | 22d | 13 Nov 2026 | $0.78 | 150/150 | $11,700 | $15,955 | $15,955 | 74%hist 82% | 55%hist 44% | 79% | +$4,048 | -$9,935 | 4.9% | 0.2mo | $-11,613 (vs do-nothing $-10,085) | 50% income floor unreachable even selling every contract |
| $24 | 15d | 6 Nov 2026 | $0.65 | 150/150 | $9,750 | $19,500 | $19,500 | 73%hist 82% | 56%hist 44% | 79% | +$4,779 | -$19,385 | 9.6% | 0.5mo | $-21,063 (vs do-nothing $-19,535) | 50% income floor unreachable even selling every contract |
| $24 | 22d | 13 Nov 2026 | $0.91 | 150/150 | $13,650 | $18,614 | $18,614 | 71%hist 82% | 63%hist 56% | 77% | +$4,224 | -$15,485 | 7.7% | 0.4mo | $-17,163 (vs do-nothing $-15,635) | 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 150 contracts at the conservative CC.