5 contracts (500 sh) | BE SS: $87.00 | CC-SS: $92.35 (banked floor $90.83) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $33,500 | (ND $42.00 + SW $25) x 500 |
| Normal income ref | $5,531/mo | 95% ann ROI on ML |
| Hedge rolling cost | $57/mo | |
| Unrealized P&L | $-6,698 | fortress legs from IBKR |
| Status | Leg | Credit/sh | Credit | Opened | Closed | Close/sh | Banked | Account | Source |
|---|---|---|---|---|---|---|---|---|---|
| CLOSED | 5x $91C 23 Oct 2026 | $0.42 | $210 | 2026-10-22 | 2026-10-26 | $0.00 | $210 | U13190865 | execution |
| CLOSED | 1x $106C 30 Oct 2026 | $0.58 | $58 | 2026-10-21 | 2026-10-22 | $0.28 | $30 | U13190865 | execution |
| CLOSED | 2x $106C 30 Oct 2026 | $0.58 | $116 | 2026-10-21 | 2026-10-22 | $0.28 | $60 | U13190865 | execution |
| CLOSED | 2x $106C 30 Oct 2026 | $0.58 | $116 | 2026-10-21 | 2026-10-22 | $0.28 | $60 | U13190865 | execution |
| CLOSED | 4x $90C 23 Oct 2026 | $0.76 | $304 | 2026-10-15 | 2026-10-21 | $2.37 | $-644 | U13190865 | execution |
| CLOSED | 1x $90C 23 Oct 2026 | $0.76 | $76 | 2026-10-15 | 2026-10-21 | $2.37 | $-161 | U13190865 | execution |
| CLOSED | 5x $98C 23 Oct 2026 | $1.20 | $600 | 2026-10-12 | 2026-10-15 | $0.23 | $485 | U13190865 | execution |
| CLOSED | 5x $91C 9 Oct 2026 | $1.06 | $528 | 2026-10-05 | 2026-10-08 | $0.08 | $488 | U13190865 | snapshot |
| EXPIRED | 5x $96C 25 Sep 2026 | $0.56 | $280 | 2026-09-25 | 2026-09-28 | $0.00 | $280 | U13190865 | snapshot |
| UNKNOWN | 5x $115C 2 Oct 2026 | $0.92 | $458 | 2026-09-22 | 2026-09-25 | $0.92 | $0 | U13190865 | snapshot |
| UNKNOWN | 5x $100C 25 Sep 2026 | $1.09 | $547 | 2026-09-21 | 2026-09-22 | $1.09 | $0 | U13190865 | seed |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$98 | 13 Nov 2026 | 12d left | +$0.86/sh | +$431 cycle +$826 [+$339…+$931] · 97% credit | 67% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$99 | 13 Nov 2026 | 12d left | +$0.28/sh | +$141 cycle +$536 [-$24…+$598] · 73% credit | 69% surv 56% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$101 | 20 Nov 2026 | 18d left | +$0.44/sh | +$218 cycle +$613 [-$38…+$746] · 72% credit | 72% surv 61% |
| Max even-money escape in the band | ~$102 | 20 Nov 2026 | 18d left | +$0.03/sh | +$16 cycle +$411 [-$279…+$537] · 54% credit | 73% surv 63% |
| Safety roll (pay small debit, max POP) | ~$104 | 20 Nov 2026 | 18d left | -$0.63/sh | -$314 cycle +$81 [-$690…+$171] · 30% credit | 75% surv 67% |
| budget: banked $395 debit $314 (79% used ≈ 1.0 wk of income) → whole cycle still +$81 cash · rolled 5 ct earn ≈ $3,461/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 |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$93 | 6 Nov 2026 | 8d left | +$3.60/sh | +$1,799 cycle +$1,824 | 68% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$104 | 6 Nov 2026 | 8d left | +$0.05/sh | +$26 cycle +$51 | 83% surv 80% |
| Max even-money escape in the band | ~$111 | 20 Nov 2026 | 22d left | +$0.15/sh | +$73 cycle +$98 | 86% surv 84% |
Every eligible strike x expiry in the 2-45 DTE band (4 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: 1.073 (IBKR) | Recovery@SS: +$6,787 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-936
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $86 | 2d | 30 Oct 2026 | $0.37 | 5/5 | $185 | $2,775 | $2,718 | 87%hist 86% | 27%hist 23% | 88% | +$999 | -$2,991 | 14.2% | 0.5mo | $-2,901 (vs do-nothing $-1,965) |
| $85 | 2d | 30 Oct 2026 | $0.51 | 5/5 | $255 | $3,825 | $3,768 | 84%hist 86% | 33%hist 30% | 86% | +$1,515 | -$3,421 | 16.3% | 0.6mo | $-3,331 (vs do-nothing $-2,395) |
| $91 | 9d | 6 Nov 2026 | $1.75 | 5/5 | $875 | $2,917 | $2,860 | 80%hist 86% | 41%hist 40% | 83% | +$852 | -$0 | 0.0% | 0.0mo | $289 (vs do-nothing +$1,225) |
| $84 | 2d | 30 Oct 2026 | $0.67 | 5/5 | $335 | $5,025 | $4,968 | 79%hist 83% | 42%hist 40% | 83% | +$1,610 | -$3,841 | 18.3% | 0.7mo | $-3,751 (vs do-nothing $-2,815) |
| $90 | 9d | 6 Nov 2026 | $1.95 | 5/5 | $975 | $3,250 | $3,193 | 79%hist 83% | 45%hist 40% | 82% | +$912 | -$201 | 1.0% | 0.0mo | $-111 (vs do-nothing +$825) |
| $89 | 9d | 6 Nov 2026 | $2.16 | 5/5 | $1,080 | $3,600 | $3,543 | 77%hist 83% | 49%hist 40% | 81% | +$959 | -$596 | 2.8% | 0.1mo | $-506 (vs do-nothing +$430) |
| $88 | 9d | 6 Nov 2026 | $2.40 | 5/5 | $1,200 | $4,000 | $3,943 | 75%hist 83% | 53%hist 44% | 80% | +$1,022 | -$976 | 4.6% | 0.2mo | $-886 (vs do-nothing +$50) |
| $83 | 2d | 30 Oct 2026 | $0.89 | 5/5 | $445 | $6,675 | $6,618 | 74%hist 83% | 54%hist 44% | 79% | +$1,680 | -$4,231 | 20.1% | 0.8mo | $-4,141 (vs do-nothing $-3,205) |
| $88 | 16d | 13 Nov 2026 | $3.05 | 5/5 | $1,525 | $2,859 | $2,802 | 73%hist 83% | 58%hist 44% | 79% | +$683 | -$651 | 3.1% | 0.1mo | $-561 (vs do-nothing +$375) |
| $87 | 9d | 6 Nov 2026 | $2.66 | 5/5 | $1,330 | $4,433 | $4,376 | 73%hist 83% | 58%hist 44% | 78% | +$1,082 | -$1,346 | 6.4% | 0.2mo | $-1,256 (vs do-nothing $-320) |
| $87 | 16d | 13 Nov 2026 | $3.30 | 5/5 | $1,650 | $3,094 | $3,037 | 71%hist 83% | 62%hist 54% | 77% | +$689 | -$1,026 | 4.9% | 0.2mo | $-936 (vs do-nothing +$0) |
| $86 | 9d | 6 Nov 2026 | $2.93 | 5/5 | $1,465 | $4,883 | $4,826 | 70%hist 83% | 63%hist 54% | 77% | +$1,121 | -$1,711 | 8.1% | 0.3mo | $-1,621 (vs do-nothing $-685) |
| $86 | 16d | 13 Nov 2026 | $3.60 | 5/5 | $1,800 | $3,375 | $3,318 | 69%hist 66% | 67%hist 54% | 76% | +$721 | -$1,376 | 6.6% | 0.2mo | $-1,286 (vs do-nothing $-350) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $85 | 9d | 6 Nov 2026 | $3.20 | 5/5 | $1,600 | $5,333 | $5,276 | 68%hist 66% | 68%hist 54% | 76% | +$1,118 | -$2,076 | 9.9% | 0.4mo | $-1,986 (vs do-nothing $-1,050) |
| $86 | 23d | 20 Nov 2026 | $4.30 | 5/5 | $2,150 | $2,804 | $2,747 | 68%hist 66% | 69%hist 54% | 76% | +$612 | -$1,026 | 4.9% | 0.2mo | $-936 (vs do-nothing +$0) |
| $82 | 2d | 30 Oct 2026 | $1.16 | 5/5 | $580 | $8,700 | $8,643 | 68%hist 66% | 66%hist 54% | 75% | +$1,825 | -$4,596 | 21.9% | 0.8mo | $-4,506 (vs do-nothing $-3,570) |
| $85 | 16d | 13 Nov 2026 | $3.95 | 5/5 | $1,975 | $3,703 | $3,646 | 67%hist 66% | 71%hist 68% | 75% | +$777 | -$1,701 | 8.1% | 0.3mo | $-1,611 (vs do-nothing $-675) |
| $85 | 23d | 20 Nov 2026 | $4.60 | 5/5 | $2,300 | $3,000 | $2,943 | 66%hist 66% | 74%hist 68% | 75% | +$606 | -$1,376 | 6.6% | 0.2mo | $-1,286 (vs do-nothing $-350) |
| $84 | 9d | 6 Nov 2026 | $3.55 | 5/5 | $1,775 | $5,917 | $5,860 | 65%hist 66% | 73%hist 68% | 74% | +$1,203 | -$2,401 | 11.4% | 0.4mo | $-2,311 (vs do-nothing $-1,375) |
| $84 | 16d | 13 Nov 2026 | $4.30 | 5/5 | $2,150 | $4,031 | $3,974 | 64%hist 66% | 76%hist 68% | 74% | +$810 | -$2,026 | 9.6% | 0.4mo | $-1,936 (vs do-nothing $-1,000) |
| $84 | 23d | 20 Nov 2026 | $4.95 | 5/5 | $2,475 | $3,228 | $3,171 | 64%hist 66% | 78%hist 68% | 74% | +$617 | -$1,701 | 8.1% | 0.3mo | $-1,611 (vs do-nothing $-675) |
| $83 | 9d | 6 Nov 2026 | $3.90 | 5/5 | $1,950 | $6,500 | $6,443 | 63%hist 66% | 79%hist 68% | 73% | +$1,241 | -$2,726 | 13.0% | 0.5mo | $-2,636 (vs do-nothing $-1,700) |
| $83 | 16d | 13 Nov 2026 | $4.65 | 5/5 | $2,325 | $4,359 | $4,302 | 62%hist 66% | 81%hist 79% | 73% | +$818 | -$2,351 | 11.2% | 0.4mo | $-2,261 (vs do-nothing $-1,325) |
| $83 | 23d | 20 Nov 2026 | $5.35 | 5/5 | $2,675 | $3,489 | $3,432 | 62%hist 66% | 83%hist 79% | 73% | +$645 | -$2,001 | 9.5% | 0.4mo | $-1,911 (vs do-nothing $-975) |
| $81 | 2d | 30 Oct 2026 | $1.51 | 5/5 | $755 | $11,325 | $11,268 | 61%hist 66% | 80%hist 79% | 71% | +$2,016 | -$4,921 | 23.4% | 0.9mo | $-4,831 (vs do-nothing $-3,895) |
| $82 | 9d | 6 Nov 2026 | $4.25 | 5/5 | $2,125 | $7,083 | $7,026 | 60%hist 66% | 85%hist 79% | 72% | +$1,229 | -$3,051 | 14.5% | 0.6mo | $-2,961 (vs do-nothing $-2,025) |
| $82 | 16d | 13 Nov 2026 | $5.05 | 5/5 | $2,525 | $4,734 | $4,677 | 60%hist 70% | 87%hist 79% | 72% | +$846 | -$2,651 | 12.6% | 0.5mo | $-2,561 (vs do-nothing $-1,625) |
| $82 | 23d | 20 Nov 2026 | $5.75 | 5/5 | $2,875 | $3,750 | $3,693 | 59%hist 70% | 88%hist 79% | 72% | +$656 | -$2,301 | 11.0% | 0.4mo | $-2,211 (vs do-nothing $-1,275) |
| $81 | 23d | 20 Nov 2026 | $6.15 | 5/5 | $3,075 | $4,011 | $3,954 | 57%hist 70% | 93%hist 89% | 70% | +$650 | -$2,601 | 12.4% | 0.5mo | $-2,511 (vs do-nothing $-1,575) |
| $81 | 9d | 6 Nov 2026 | $4.65 | 5/5 | $2,325 | $7,750 | $7,693 | 57%hist 70% | 91%hist 89% | 70% | +$1,246 | -$3,351 | 16.0% | 0.6mo | $-3,261 (vs do-nothing $-2,325) |
| $81 | 16d | 13 Nov 2026 | $5.45 | 5/5 | $2,725 | $5,109 | $5,052 | 57%hist 70% | 92%hist 89% | 70% | +$846 | -$2,951 | 14.1% | 0.5mo | $-2,861 (vs do-nothing $-1,925) |
| $80 | 23d | 20 Nov 2026 | $6.60 | 5/5 | $3,300 | $4,304 | $4,247 | 55%hist 70% | 98%hist 89% | 69% | +$658 | -$2,876 | 13.7% | 0.5mo | $-2,786 (vs do-nothing $-1,850) |
| $80 | 16d | 13 Nov 2026 | $5.90 | 5/5 | $2,950 | $5,531 | $5,474 | 55%hist 70% | 98%hist 89% | 69% | +$863 | -$3,226 | 15.4% | 0.6mo | $-3,136 (vs do-nothing $-2,200) |
| $80 | 9d | 6 Nov 2026 | $5.10 | 5/5 | $2,550 | $8,500 | $8,443 | 54%hist 70% | 98%hist 89% | 69% | +$1,291 | -$3,626 | 17.3% | 0.7mo | $-3,536 (vs do-nothing $-2,600) |
| $80 | 2d | 30 Oct 2026 | $1.93 | 5/5 | $965 | $14,475 | $14,418 | 54%hist 70% | 95%hist 89% | 68% | +$2,096 | -$5,211 | 24.8% | 0.9mo | $-5,121 (vs do-nothing $-4,185) |
| $79 | 23d | 20 Nov 2026 | $7.00 | 5/5 | $3,500 | $4,565 | $4,508 | 53%hist 70% | 100%hist 89% | 68% | +$615 | -$3,176 | 15.1% | 0.6mo | $-3,086 (vs do-nothing $-2,150) |
| $79 | 16d | 13 Nov 2026 | $6.30 | 5/5 | $3,150 | $5,906 | $5,849 | 52%hist 70% | 100%hist 89% | 68% | +$803 | -$3,526 | 16.8% | 0.6mo | $-3,436 (vs do-nothing $-2,500) |
| $79 | 9d | 6 Nov 2026 | $5.55 | 5/5 | $2,775 | $9,250 | $9,193 | 50%hist 70% | 100%hist 89% | 69% | +$2,285 | -$3,901 | 18.6% | 0.7mo | $-3,811 (vs do-nothing $-2,875) |
| $79 | 2d | 30 Oct 2026 | $2.41 | 5/5 | $1,205 | $18,075 | $18,018 | 46% | 100%hist 89% | 64% | +$1,937 | -$5,471 | 26.1% | 1.0mo | $-5,381 (vs do-nothing $-4,445) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $97 | 2d | 30 Oct 2026 | $0.01 | 5/5 | $5 | $75 | $18 | 99%hist 95% | 1%hist 4% | 99% | +$45 | -$0 | 0.0% | 0.0mo | $95 (vs do-nothing +$1,031) | 50% income floor unreachable even selling every contract |
| $98 | 2d | 30 Oct 2026 | $0.01 | 5/5 | $5 | $75 | $18 | 99%hist 95% | 2%hist 4% | 99% | +$8 | -$0 | 0.0% | 0.0mo | $95 (vs do-nothing +$1,031) | 50% income floor unreachable even selling every contract |
| $96 | 2d | 30 Oct 2026 | $0.03 | 5/5 | $15 | $225 | $168 | 99%hist 95% | 3%hist 4% | 99% | +$139 | -$0 | 0.0% | 0.0mo | $105 (vs do-nothing +$1,041) | 50% income floor unreachable even selling every contract |
| $93 | 2d | 30 Oct 2026 | $0.05 | 5/5 | $25 | $375 | $318 | 98%hist 95% | 3%hist 4% | 98% | +$292 | -$0 | 0.0% | 0.0mo | $115 (vs do-nothing +$1,051) | 50% income floor unreachable even selling every contract |
| $95 | 2d | 30 Oct 2026 | $0.04 | 5/5 | $20 | $300 | $243 | 98%hist 95% | 3%hist 4% | 98% | +$186 | -$0 | 0.0% | 0.0mo | $110 (vs do-nothing +$1,046) | 50% income floor unreachable even selling every contract |
| $94 | 2d | 30 Oct 2026 | $0.03 | 5/5 | $15 | $225 | $168 | 98%hist 95% | 5%hist 4% | 98% | +$61 | -$0 | 0.0% | 0.0mo | $105 (vs do-nothing +$1,041) | 50% income floor unreachable even selling every contract |
| $92 | 2d | 30 Oct 2026 | $0.07 | 5/5 | $35 | $525 | $468 | 96%hist 95% | 8%hist 4% | 96% | +$169 | -$141 | 0.7% | 0.0mo | $-51 (vs do-nothing +$885) | 50% income floor unreachable even selling every contract |
| $91 | 2d | 30 Oct 2026 | $0.10 | 5/5 | $50 | $750 | $693 | 96%hist 95% | 8%hist 4% | 96% | +$406 | -$626 | 3.0% | 0.1mo | $-536 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $90 | 2d | 30 Oct 2026 | $0.12 | 5/5 | $60 | $900 | $843 | 96%hist 95% | 9%hist 4% | 96% | +$529 | -$1,116 | 5.3% | 0.2mo | $-1,026 (vs do-nothing $-90) | 50% income floor unreachable even selling every contract |
| $89 | 2d | 30 Oct 2026 | $0.15 | 5/5 | $75 | $1,125 | $1,068 | 95%hist 95% | 10%hist 4% | 96% | +$753 | -$1,601 | 7.6% | 0.3mo | $-1,511 (vs do-nothing $-575) | 50% income floor unreachable even selling every contract |
| $88 | 2d | 30 Oct 2026 | $0.20 | 5/5 | $100 | $1,500 | $1,443 | 93%hist 95% | 13%hist 13% | 94% | +$889 | -$2,076 | 9.9% | 0.4mo | $-1,986 (vs do-nothing $-1,050) | 50% income floor unreachable even selling every contract |
| $99 | 9d | 6 Nov 2026 | $0.72 | 5/5 | $360 | $1,200 | $1,143 | 91%hist 95% | 19%hist 13% | 91% | +$485 | -$0 | 0.0% | 0.0mo | $450 (vs do-nothing +$1,386) | 50% income floor unreachable even selling every contract |
| $98 | 9d | 6 Nov 2026 | $0.79 | 5/5 | $395 | $1,317 | $1,260 | 90%hist 86% | 21%hist 23% | 91% | +$495 | -$0 | 0.0% | 0.0mo | $485 (vs do-nothing +$1,421) | 50% income floor unreachable even selling every contract |
| $87 | 2d | 30 Oct 2026 | $0.27 | 5/5 | $135 | $2,025 | $1,968 | 90%hist 86% | 21%hist 23% | 90% | +$724 | -$2,541 | 12.1% | 0.5mo | $-2,451 (vs do-nothing $-1,515) | 50% income floor unreachable even selling every contract |
| $97 | 9d | 6 Nov 2026 | $0.90 | 5/5 | $450 | $1,500 | $1,443 | 89%hist 86% | 24%hist 23% | 90% | +$558 | -$0 | 0.0% | 0.0mo | $540 (vs do-nothing +$1,476) | 50% income floor unreachable even selling every contract |
| $99 | 16d | 13 Nov 2026 | $1.14 | 5/5 | $570 | $1,069 | $1,012 | 88%hist 86% | 25%hist 23% | 89% | +$381 | -$0 | 0.0% | 0.0mo | $660 (vs do-nothing +$1,596) | 50% income floor unreachable even selling every contract |
| $96 | 9d | 6 Nov 2026 | $0.99 | 5/5 | $495 | $1,650 | $1,593 | 88%hist 86% | 26%hist 23% | 89% | +$571 | -$0 | 0.0% | 0.0mo | $585 (vs do-nothing +$1,521) | 50% income floor unreachable even selling every contract |
| $98 | 16d | 13 Nov 2026 | $1.24 | 5/5 | $620 | $1,163 | $1,106 | 87%hist 86% | 27%hist 23% | 88% | +$397 | -$0 | 0.0% | 0.0mo | $710 (vs do-nothing +$1,646) | 50% income floor unreachable even selling every contract |
| $95 | 9d | 6 Nov 2026 | $1.10 | 5/5 | $550 | $1,833 | $1,776 | 86%hist 86% | 29%hist 23% | 88% | +$600 | -$0 | 0.0% | 0.0mo | $640 (vs do-nothing +$1,576) | 50% income floor unreachable even selling every contract |
| $97 | 16d | 13 Nov 2026 | $1.38 | 5/5 | $690 | $1,294 | $1,237 | 86%hist 86% | 29%hist 23% | 88% | +$442 | -$0 | 0.0% | 0.0mo | $780 (vs do-nothing +$1,716) | 50% income floor unreachable even selling every contract |
| $98 | 23d | 20 Nov 2026 | $1.75 | 5/5 | $875 | $1,141 | $1,084 | 85%hist 86% | 31%hist 30% | 87% | +$429 | -$0 | 0.0% | 0.0mo | $965 (vs do-nothing +$1,901) | 50% income floor unreachable even selling every contract |
| $94 | 9d | 6 Nov 2026 | $1.26 | 5/5 | $630 | $2,100 | $2,043 | 85%hist 86% | 31%hist 30% | 87% | +$694 | -$0 | 0.0% | 0.0mo | $720 (vs do-nothing +$1,656) | 50% income floor unreachable even selling every contract |
| $96 | 16d | 13 Nov 2026 | $1.50 | 5/5 | $750 | $1,406 | $1,349 | 85%hist 86% | 32%hist 30% | 87% | +$458 | -$0 | 0.0% | 0.0mo | $840 (vs do-nothing +$1,776) | 50% income floor unreachable even selling every contract |
| $97 | 23d | 20 Nov 2026 | $1.90 | 5/5 | $950 | $1,239 | $1,182 | 85%hist 86% | 33%hist 30% | 87% | +$473 | -$0 | 0.0% | 0.0mo | $1,040 (vs do-nothing +$1,976) | 50% income floor unreachable even selling every contract |
| $95 | 16d | 13 Nov 2026 | $1.63 | 5/5 | $815 | $1,528 | $1,471 | 84%hist 86% | 34%hist 30% | 86% | +$474 | -$0 | 0.0% | 0.0mo | $905 (vs do-nothing +$1,841) | 50% income floor unreachable even selling every contract |
| $93 | 9d | 6 Nov 2026 | $1.41 | 5/5 | $705 | $2,350 | $2,293 | 84%hist 86% | 34%hist 30% | 86% | +$749 | -$0 | 0.0% | 0.0mo | $795 (vs do-nothing +$1,731) | 50% income floor unreachable even selling every contract |
| $96 | 23d | 20 Nov 2026 | $2.05 | 5/5 | $1,025 | $1,337 | $1,280 | 83%hist 86% | 36%hist 30% | 86% | +$465 | -$0 | 0.0% | 0.0mo | $1,115 (vs do-nothing +$2,051) | 50% income floor unreachable even selling every contract |
| $94 | 16d | 13 Nov 2026 | $1.81 | 5/5 | $905 | $1,697 | $1,640 | 82%hist 86% | 37%hist 30% | 85% | +$525 | -$0 | 0.0% | 0.0mo | $995 (vs do-nothing +$1,931) | 50% income floor unreachable even selling every contract |
| $92 | 9d | 6 Nov 2026 | $1.57 | 5/5 | $785 | $2,617 | $2,560 | 82%hist 86% | 38%hist 30% | 85% | +$796 | -$0 | 0.0% | 0.0mo | $699 (vs do-nothing +$1,635) | 50% income floor unreachable even selling every contract |
| $95 | 23d | 20 Nov 2026 | $2.20 | 5/5 | $1,100 | $1,435 | $1,378 | 82%hist 86% | 38%hist 30% | 85% | +$476 | -$0 | 0.0% | 0.0mo | $1,190 (vs do-nothing +$2,126) | 50% income floor unreachable even selling every contract |
| $93 | 16d | 13 Nov 2026 | $1.97 | 5/5 | $985 | $1,847 | $1,790 | 81%hist 86% | 40%hist 40% | 84% | +$545 | -$0 | 0.0% | 0.0mo | $1,075 (vs do-nothing +$2,011) | 50% income floor unreachable even selling every contract |
| $94 | 23d | 20 Nov 2026 | $2.38 | 5/5 | $1,190 | $1,552 | $1,495 | 81%hist 86% | 41%hist 40% | 84% | +$499 | -$0 | 0.0% | 0.0mo | $1,280 (vs do-nothing +$2,216) | 50% income floor unreachable even selling every contract |
| $92 | 16d | 13 Nov 2026 | $2.08 | 5/5 | $1,040 | $1,950 | $1,893 | 80%hist 83% | 43%hist 40% | 83% | +$505 | -$0 | 0.0% | 0.0mo | $954 (vs do-nothing +$1,890) | 50% income floor unreachable even selling every contract |
| $93 | 23d | 20 Nov 2026 | $2.57 | 5/5 | $1,285 | $1,676 | $1,619 | 79%hist 83% | 44%hist 40% | 83% | +$519 | -$0 | 0.0% | 0.0mo | $1,375 (vs do-nothing +$2,311) | 50% income floor unreachable even selling every contract |
| $91 | 16d | 13 Nov 2026 | $2.37 | 5/5 | $1,185 | $2,222 | $2,165 | 78%hist 83% | 47%hist 40% | 82% | +$618 | -$0 | 0.0% | 0.0mo | $599 (vs do-nothing +$1,535) | 50% income floor unreachable even selling every contract |
| $92 | 23d | 20 Nov 2026 | $2.78 | 5/5 | $1,390 | $1,813 | $1,756 | 78%hist 83% | 47%hist 40% | 82% | +$543 | -$0 | 0.0% | 0.0mo | $1,304 (vs do-nothing +$2,240) | 50% income floor unreachable even selling every contract |
| $91 | 23d | 20 Nov 2026 | $3.00 | 5/5 | $1,500 | $1,957 | $1,900 | 77%hist 83% | 50%hist 44% | 81% | +$563 | -$0 | 0.0% | 0.0mo | $914 (vs do-nothing +$1,850) | 50% income floor unreachable even selling every contract |
| $90 | 16d | 13 Nov 2026 | $2.58 | 5/5 | $1,290 | $2,419 | $2,362 | 76%hist 83% | 50%hist 44% | 81% | +$642 | -$0 | 0.0% | 0.0mo | $204 (vs do-nothing +$1,140) | 50% income floor unreachable even selling every contract |
| $90 | 23d | 20 Nov 2026 | $3.20 | 5/5 | $1,600 | $2,087 | $2,030 | 75%hist 83% | 54%hist 44% | 80% | +$558 | -$0 | 0.0% | 0.0mo | $514 (vs do-nothing +$1,450) | 50% income floor unreachable even selling every contract |
| $89 | 16d | 13 Nov 2026 | $2.84 | 5/5 | $1,420 | $2,662 | $2,606 | 75%hist 83% | 54%hist 44% | 80% | +$695 | -$256 | 1.2% | 0.0mo | $-166 (vs do-nothing +$770) | 50% income floor unreachable even selling every contract |
| $89 | 23d | 20 Nov 2026 | $3.45 | 5/5 | $1,725 | $2,250 | $2,193 | 73%hist 83% | 57%hist 44% | 79% | +$575 | -$0 | 0.0% | 0.0mo | $139 (vs do-nothing +$1,075) | 50% income floor unreachable even selling every contract |
| $88 | 23d | 20 Nov 2026 | $3.70 | 5/5 | $1,850 | $2,413 | $2,356 | 72%hist 83% | 61%hist 54% | 78% | +$579 | -$326 | 1.6% | 0.1mo | $-236 (vs do-nothing +$700) | 50% income floor unreachable even selling every contract |
| $87 | 23d | 20 Nov 2026 | $4.00 | 5/5 | $2,000 | $2,609 | $2,552 | 70%hist 66% | 65%hist 54% | 77% | +$602 | -$676 | 3.2% | 0.1mo | $-586 (vs do-nothing +$350) | 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.