15 contracts (1,500 sh) | BE SS: $373.00 | CC-SS: $349.34 (banked floor $319.44) | IV: MEDIUM | Accounts: Neville:0865
| Max Loss | $162,000 | (ND $73.00 + SW $35) x 1500 |
| Normal income ref | $31,235/mo | 75% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay โ $3,587/mo (info only, already in marks) |
| Unrealized P&L | $-36,825 | fortress legs from IBKR |
| Status | Leg | Credit/sh | Credit | Opened | Closed | Close/sh | Banked | Account | Source |
|---|---|---|---|---|---|---|---|---|---|
| CLOSED | 15x $355C 23 Oct 2026 | $1.44 | $2,161 | 2026-10-17 | 2026-10-21 | $0.46 | $1,471 | U13190865 | snapshot |
| UNKNOWN | 15x $360C 23 Oct 2026 | $1.70 | $2,555 | 2026-10-16 | 2026-10-17 | $1.70 | $0 | U13190865 | snapshot |
| CLOSED | 2x $360C 23 Oct 2026 | $1.71 | $342 | 2026-10-15 | 2026-10-16 | $0.78 | $186 | U13190865 | execution |
| CLOSED | 3x $360C 23 Oct 2026 | $1.71 | $513 | 2026-10-15 | 2026-10-16 | $0.78 | $279 | U13190865 | execution |
| CLOSED | 1x $360C 23 Oct 2026 | $1.71 | $171 | 2026-10-15 | 2026-10-16 | $0.79 | $92 | U13190865 | execution |
| CLOSED | 3x $360C 23 Oct 2026 | $1.71 | $513 | 2026-10-15 | 2026-10-16 | $0.78 | $279 | U13190865 | execution |
| CLOSED | 3x $360C 23 Oct 2026 | $1.71 | $513 | 2026-10-15 | 2026-10-16 | $0.78 | $279 | U13190865 | execution |
| CLOSED | 3x $360C 23 Oct 2026 | $1.71 | $513 | 2026-10-15 | 2026-10-16 | $0.78 | $279 | U13190865 | execution |
| CLOSED | 2x $365C 23 Oct 2026 | $2.38 | $476 | 2026-10-13 | 2026-10-15 | $1.06 | $264 | U13190865 | execution |
| CLOSED | 6x $365C 23 Oct 2026 | $2.38 | $1,428 | 2026-10-13 | 2026-10-15 | $1.06 | $792 | U13190865 | execution |
| CLOSED | 3x $365C 23 Oct 2026 | $2.38 | $714 | 2026-10-13 | 2026-10-15 | $1.06 | $396 | U13190865 | execution |
| CLOSED | 2x $365C 23 Oct 2026 | $2.38 | $476 | 2026-10-13 | 2026-10-15 | $1.06 | $264 | U13190865 | execution |
| CLOSED | 2x $365C 23 Oct 2026 | $2.38 | $476 | 2026-10-13 | 2026-10-15 | $1.06 | $264 | U13190865 | execution |
| CLOSED | 1x $355C 16 Oct 2026 | $2.01 | $201 | 2026-10-06 | 2026-10-13 | $2.98 | $-97 | U13190865 | execution |
| CLOSED | 2x $355C 16 Oct 2026 | $2.01 | $402 | 2026-10-06 | 2026-10-13 | $2.99 | $-196 | U13190865 | execution |
| CLOSED | 3x $355C 16 Oct 2026 | $2.01 | $603 | 2026-10-06 | 2026-10-13 | $2.99 | $-294 | U13190865 | execution |
| CLOSED | 3x $355C 16 Oct 2026 | $2.01 | $603 | 2026-10-06 | 2026-10-13 | $2.99 | $-294 | U13190865 | execution |
| CLOSED | 3x $355C 16 Oct 2026 | $2.01 | $603 | 2026-10-06 | 2026-10-13 | $2.99 | $-294 | U13190865 | execution |
| CLOSED | 2x $355C 16 Oct 2026 | $2.01 | $402 | 2026-10-06 | 2026-10-13 | $2.95 | $-188 | U13190865 | execution |
| CLOSED | 1x $355C 16 Oct 2026 | $2.01 | $201 | 2026-10-06 | 2026-10-13 | $2.94 | $-93 | U13190865 | execution |
| CLOSED | 2x $360C 16 Oct 2026 | $2.52 | $505 | 2026-10-02 | 2026-10-06 | $1.27 | $251 | U13190865 | snapshot |
| CLOSED | 6x $360C 16 Oct 2026 | $2.52 | $1,515 | 2026-10-02 | 2026-10-06 | $1.27 | $753 | U13190865 | snapshot |
| CLOSED | 3x $360C 16 Oct 2026 | $2.52 | $757 | 2026-10-02 | 2026-10-06 | $1.27 | $376 | U13190865 | snapshot |
| CLOSED | 2x $360C 16 Oct 2026 | $2.52 | $505 | 2026-10-02 | 2026-10-06 | $1.27 | $251 | U13190865 | snapshot |
| CLOSED | 2x $360C 16 Oct 2026 | $2.52 | $505 | 2026-10-02 | 2026-10-06 | $1.27 | $251 | U13190865 | snapshot |
| UNKNOWN | 15x $367.5C 16 Oct 2026 | $2.69 | $4,030 | 2026-10-01 | 2026-10-02 | $2.69 | $0 | U13190865 | snapshot |
| UNKNOWN | 15x $350C 2 Oct 2026 | $1.10 | $1,652 | 2026-09-29 | 2026-10-01 | $1.10 | $0 | U13190865 | snapshot |
| UNKNOWN | 15x $355C 2 Oct 2026 | $1.25 | $1,868 | 2026-09-28 | 2026-09-29 | $1.25 | $0 | U13190865 | snapshot |
| EXPIRED | 15x $342.5C 25 Sep 2026 | $0.66 | $989 | 2026-09-25 | 2026-09-28 | $0.00 | $989 | U13190865 | snapshot |
| UNKNOWN | 15x $375C 2 Oct 2026 | $1.41 | $2,118 | 2026-09-22 | 2026-09-25 | $1.41 | $0 | U13190865 | snapshot |
| UNKNOWN | 15x $357.5C 25 Sep 2026 | $1.46 | $2,186 | 2026-09-18 | 2026-09-22 | $1.46 | $0 | U13190865 | snapshot |
| CLOSED | 1x $345C 11 Sep 2026 | $0.78 | $78 | 2026-09-09 | 2026-09-09 | $0.23 | $55 | U13190865 | snapshot |
| CLOSED | 13x $345C 11 Sep 2026 | $0.78 | $1,013 | 2026-09-09 | 2026-09-09 | $0.22 | $727 | U13190865 | snapshot |
| CLOSED | 1x $345C 11 Sep 2026 | $0.78 | $78 | 2026-09-09 | 2026-09-09 | $0.22 | $56 | U13190865 | snapshot |
| UNKNOWN | 15x $350C 11 Sep 2026 | $0.70 | $1,054 | 2026-09-08 | 2026-09-09 | $0.70 | $0 | U13190865 | snapshot |
| EXPIRED | 15x $345C 4 Sep 2026 | $0.88 | $1,313 | 2026-09-01 | 2026-09-08 | $0.00 | $1,313 | U13190865 | snapshot |
| UNKNOWN | 15x $365C 4 Sep 2026 | $1.74 | $2,616 | 2026-08-25 | 2026-09-01 | $1.74 | $0 | U13190865 | snapshot |
| UNKNOWN | 15x $352.5C 28 Aug 2026 | $1.50 | $2,254 | 2026-08-24 | 2026-08-25 | $1.50 | $0 | U13190865 | snapshot |
| EXPIRED | 15x $350C 21 Aug 2026 | $0.87 | $1,311 | 2026-08-20 | 2026-08-24 | $0.00 | $1,311 | U13190865 | snapshot |
| UNKNOWN | 15x $355C 21 Aug 2026 | $0.60 | $895 | 2026-08-18 | 2026-08-20 | $0.60 | $0 | U13190865 | execution |
| CLOSED | 3x $405C 18 Dec 2026 | $15.44 | $4,633 | 2026-08-07 | 2026-08-18 | $7.93 | $2,254 | U13190865 | snapshot |
| CLOSED | 2x $405C 18 Dec 2026 | $15.44 | $3,089 | 2026-08-07 | 2026-08-18 | $7.94 | $1,501 | U13190865 | snapshot |
| CLOSED | 4x $405C 18 Dec 2026 | $15.44 | $6,178 | 2026-08-07 | 2026-08-18 | $7.94 | $3,002 | U13190865 | snapshot |
| CLOSED | 4x $405C 18 Dec 2026 | $15.44 | $6,178 | 2026-08-07 | 2026-08-18 | $7.94 | $3,002 | U13190865 | snapshot |
| CLOSED | 2x $405C 18 Dec 2026 | $15.44 | $3,089 | 2026-08-07 | 2026-08-18 | $7.93 | $1,503 | U13190865 | snapshot |
| UNKNOWN | 15x $375C 16 Oct 2026 | $16.81 | $25,220 | 2026-08-06 | 2026-08-07 | $16.81 | $0 | U13190865 | execution |
| CLOSED | 8x $355C 18 Sep 2026 | $16.36 | $13,090 | 2026-08-03 | 2026-08-06 | $20.60 | $-3,390 | U13190865 | snapshot |
| CLOSED | 2x $355C 18 Sep 2026 | $16.36 | $3,272 | 2026-08-03 | 2026-08-06 | $20.77 | $-882 | U13190865 | snapshot |
| CLOSED | 1x $355C 18 Sep 2026 | $16.36 | $1,636 | 2026-08-03 | 2026-08-06 | $20.71 | $-435 | U13190865 | snapshot |
| CLOSED | 2x $355C 18 Sep 2026 | $16.36 | $3,272 | 2026-08-03 | 2026-08-06 | $20.70 | $-868 | U13190865 | snapshot |
| CLOSED | 2x $355C 18 Sep 2026 | $16.36 | $3,272 | 2026-08-03 | 2026-08-06 | $20.70 | $-868 | U13190865 | snapshot |
| UNKNOWN | 15x $350C 7 Aug 2026 | $2.35 | $3,525 | 2026-07-29 | 2026-08-03 | $2.35 | $0 | U13190865 | execution |
| CLOSED | 10x $340C 31 Jul 2026 | $1.21 | $1,206 | 2026-07-27 | 2026-07-29 | $2.85 | $-1,644 | U13190865 | snapshot |
| CLOSED | 2x $340C 31 Jul 2026 | $1.21 | $241 | 2026-07-27 | 2026-07-29 | $2.85 | $-329 | U13190865 | snapshot |
| CLOSED | 2x $340C 31 Jul 2026 | $1.21 | $241 | 2026-07-27 | 2026-07-29 | $2.85 | $-329 | U13190865 | snapshot |
| CLOSED | 1x $340C 31 Jul 2026 | $1.21 | $121 | 2026-07-27 | 2026-07-29 | $2.85 | $-164 | U13190865 | snapshot |
| CLOSED | 15x $370C 31 Jul 2026 | $15.01 | $22,520 | 2026-07-17 | 2026-07-23 | $0.18 | $22,250 | U13190865 | snapshot |
| UNKNOWN | 15x $360C 17 Jul 2026 | $1.87 | $2,805 | 2026-07-14 | 2026-07-17 | $1.87 | $0 | U13190865 | execution |
| CLOSED | 1x $370C 17 Jul 2026 | $0.65 | $65 | 2026-07-14 | 2026-07-14 | $0.51 | $14 | U13190865 | execution |
| CLOSED | 4x $370C 17 Jul 2026 | $0.65 | $260 | 2026-07-14 | 2026-07-14 | $0.51 | $56 | U13190865 | execution |
| CLOSED | 2x $370C 17 Jul 2026 | $0.65 | $130 | 2026-07-14 | 2026-07-14 | $0.51 | $28 | U13190865 | execution |
| CLOSED | 2x $370C 17 Jul 2026 | $0.65 | $130 | 2026-07-14 | 2026-07-14 | $0.51 | $28 | U13190865 | execution |
| CLOSED | 4x $370C 17 Jul 2026 | $0.65 | $260 | 2026-07-14 | 2026-07-14 | $0.51 | $56 | U13190865 | execution |
| CLOSED | 2x $370C 17 Jul 2026 | $0.65 | $130 | 2026-07-14 | 2026-07-14 | $0.51 | $28 | U13190865 | execution |
| UNKNOWN | 5x $400C 31 Jul 2026 | $3.20 | $1,598 | 2026-07-07 | 2026-07-14 | $3.20 | $0 | U13190865 | snapshot |
| EXPIRED | 15x $375C 10 Jul 2026 | $1.85 | $2,779 | 2026-07-07 | 2026-07-11 | $0.00 | $2,779 | U13190865 | seed |
| Move | New strike โ | New expiry | Tenor | Est net | Total (15 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$350 | 6 Nov 2026 | 8d left | +$2.69/sh | +$4,032 cycle +$5,982 [+$3,346โฆ+$5,910] ยท 99% credit | 68% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$353 | 6 Nov 2026 | 8d left | +$1.22/sh | +$1,826 cycle +$3,776 [+$296โฆ+$3,349] ยท 80% credit | 70% surv 57% |
| Reliable up-and-out (highest cap still free โฅ60%) | ~$356 | 13 Nov 2026 | 16d left | +$1.28/sh | +$1,924 cycle +$3,874 [-$439โฆ+$3,551] ยท 71% credit | 71% surv 60% |
| Max even-money escape in the band | ~$361 | 20 Nov 2026 | 22d left | +$0.69/sh | +$1,032 cycle +$2,982 [-$2,084โฆ+$2,493] ยท 55% credit | 74% surv 65% |
| SS $373 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$366 | 20 Nov 2026 | 22d left | -$1.04/sh | -$1,560 cycle +$390 [-$5,559โฆ-$354] ยท 20% credit | 78% surv 71% |
| budget: banked $1,950 debit $1,560 (80% used โ 0.3 wk of income) โ whole cycle still +$390 cash ยท rolled 15 ct earn โ $13,395/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike โ | New expiry | Tenor | Est net | Total (15 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$405 | 6 Nov 2026 | 8d left | +$1.35/sh | +$2,018 cycle +$2,033 | 67% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$406 | 6 Nov 2026 | 8d left | +$0.93/sh | +$1,402 cycle +$1,417 | 68% surv 52% |
| Max even-money escape in the band | ~$411 | 20 Nov 2026 | 22d left | +$0.52/sh | +$786 cycle +$801 | 71% surv 59% |
| Move | New strike โ | New expiry | Tenor | Est net | Total (15 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$410 | 6 Nov 2026 | 8d left | +$1.20/sh | +$1,800 cycle +$1,830 | 67% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$411 | 6 Nov 2026 | 8d left | +$0.79/sh | +$1,183 cycle +$1,213 | 68% surv 52% |
| Max even-money escape in the band | ~$416 | 20 Nov 2026 | 22d left | +$0.30/sh | +$448 cycle +$478 | 71% surv 59% |
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 42 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: 0.820 (IBKR) | Recovery@SS: +$37,023 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $1,008
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $347.50 | 3d | 30 Oct 2026 | $1.57 | 15/15 | $2,355 | $23,550 | $23,550 | 99%hist 95% | 3%hist 4% | 99% | +$23,279 | -$406 | 0.4% | 0.0mo | $-207 (vs do-nothing $-1,216) |
| $345 | 3d | 30 Oct 2026 | $1.89 | 15/15 | $2,835 | $28,350 | $28,350 | 98%hist 95% | 4%hist 4% | 98% | +$27,823 | -$3,676 | 3.4% | 0.1mo | $-3,477 (vs do-nothing $-4,486) |
| $342.50 | 3d | 30 Oct 2026 | $2.25 | 15/15 | $3,375 | $33,750 | $33,750 | 97%hist 95% | 7%hist 4% | 98% | +$32,761 | -$6,886 | 6.3% | 0.2mo | $-6,687 (vs do-nothing $-7,696) |
| $340 | 3d | 30 Oct 2026 | $2.66 | 15/15 | $3,990 | $39,900 | $39,900 | 95%hist 95% | 10%hist 13% | 97% | +$38,112 | -$10,021 | 9.2% | 0.3mo | $-9,822 (vs do-nothing $-10,831) |
| $352.50 | 3d | 30 Oct 2026 | $1.08 | 15/15 | $1,620 | $16,200 | $16,200 | 92%hist 95% | 17%hist 13% | 92% | +$8,507 | -$0 | 0.0% | 0.0mo | $1,818 (vs do-nothing +$810) |
| $350 | 3d | 30 Oct 2026 | $1.30 | 15/15 | $1,950 | $19,500 | $19,500 | 90%hist 95% | 20%hist 23% | 91% | +$9,570 | -$0 | 0.0% | 0.0mo | $2,148 (vs do-nothing +$1,140) |
| $335 | 3d | 30 Oct 2026 | $3.75 | 15/15 | $5,625 | $56,250 | $56,250 | 90%hist 86% | 21%hist 23% | 94% | +$51,001 | -$15,886 | 14.5% | 0.5mo | $-15,687 (vs do-nothing $-16,696) |
| $332.50 | 3d | 30 Oct 2026 | $4.35 | 15/15 | $6,525 | $65,250 | $65,250 | 86%hist 86% | 29%hist 23% | 92% | +$56,724 | -$18,736 | 17.1% | 0.6mo | $-18,537 (vs do-nothing $-19,546) |
| $330 | 3d | 30 Oct 2026 | $5.15 | 15/15 | $7,725 | $77,250 | $77,250 | 81%hist 86% | 39%hist 30% | 90% | +$63,879 | -$21,286 | 19.4% | 0.7mo | $-21,087 (vs do-nothing $-22,096) |
| $337.50 | 3d | 30 Oct 2026 | $3.10 | 15/15 | $4,650 | $46,500 | $46,500 | 79%hist 83% | 43%hist 40% | 82% | +$15,964 | -$13,111 | 12.0% | 0.4mo | $-12,912 (vs do-nothing $-13,921) |
| $340 | 10d | 6 Nov 2026 | $3.70 | 15/15 | $5,550 | $16,650 | $16,650 | 79%hist 83% | 44%hist 40% | 82% | +$5,819 | -$8,461 | 7.7% | 0.3mo | $-8,262 (vs do-nothing $-9,271) |
| $337.50 | 10d | 6 Nov 2026 | $4.30 | 15/15 | $6,450 | $19,350 | $19,350 | 76%hist 83% | 49%hist 40% | 81% | +$6,405 | -$11,311 | 10.3% | 0.4mo | $-11,112 (vs do-nothing $-12,121) |
| $335 | 10d | 6 Nov 2026 | $4.90 | 15/15 | $7,350 | $22,050 | $22,050 | 73%hist 83% | 55%hist 44% | 79% | +$6,652 | -$14,161 | 12.9% | 0.5mo | $-13,962 (vs do-nothing $-14,971) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $332.50 | 10d | 6 Nov 2026 | $5.65 | 15/15 | $8,475 | $25,425 | $25,425 | 70%hist 83% | 61%hist 54% | 77% | +$7,201 | -$16,786 | 15.3% | 0.5mo | $-16,587 (vs do-nothing $-17,596) |
| $332.50 | 17d | 13 Nov 2026 | $6.65 | 15/15 | $9,975 | $17,603 | $17,603 | 69%hist 66% | 65%hist 54% | 76% | +$4,647 | -$15,286 | 14.0% | 0.5mo | $-15,087 (vs do-nothing $-16,096) |
| $330 | 10d | 6 Nov 2026 | $6.45 | 15/15 | $9,675 | $29,025 | $29,025 | 67%hist 66% | 68%hist 54% | 75% | +$7,569 | -$19,336 | 17.7% | 0.6mo | $-19,137 (vs do-nothing $-20,146) |
| $330 | 17d | 13 Nov 2026 | $7.70 | 15/15 | $11,550 | $20,382 | $20,382 | 66%hist 66% | 71%hist 68% | 75% | +$5,422 | -$17,461 | 15.9% | 0.6mo | $-17,262 (vs do-nothing $-18,271) |
| $327.50 | 3d | 30 Oct 2026 | $6.00 | 15/15 | $9,000 | $90,000 | $90,000 | 65%hist 66% | 72%hist 68% | 74% | +$22,596 | -$23,761 | 21.7% | 0.8mo | $-23,562 (vs do-nothing $-24,571) |
| $330 | 24d | 20 Nov 2026 | $8.85 | 15/15 | $13,275 | $16,594 | $16,594 | 65%hist 66% | 73%hist 68% | 74% | +$4,364 | -$15,736 | 14.4% | 0.5mo | $-15,537 (vs do-nothing $-16,546) |
| $327.50 | 10d | 6 Nov 2026 | $7.35 | 15/15 | $11,025 | $33,075 | $33,075 | 64%hist 66% | 75%hist 68% | 73% | +$7,954 | -$21,736 | 19.8% | 0.7mo | $-21,537 (vs do-nothing $-22,546) |
| $327.50 | 17d | 13 Nov 2026 | $8.45 | 15/15 | $12,675 | $22,368 | $22,368 | 63%hist 66% | 77%hist 68% | 73% | +$5,167 | -$20,086 | 18.3% | 0.6mo | $-19,887 (vs do-nothing $-20,896) |
| $327.50 | 24d | 20 Nov 2026 | $9.70 | 15/15 | $14,550 | $18,188 | $18,188 | 62%hist 66% | 79%hist 68% | 73% | +$4,292 | -$18,211 | 16.6% | 0.6mo | $-18,012 (vs do-nothing $-19,021) |
| $325 | 3d | 30 Oct 2026 | $6.90 | 15/15 | $10,350 | $103,500 | $103,500 | 61%hist 66% | 80%hist 68% | 72% | +$22,886 | -$26,161 | 23.9% | 0.8mo | $-25,962 (vs do-nothing $-26,971) |
| $325 | 10d | 6 Nov 2026 | $8.30 | 15/15 | $12,450 | $37,350 | $37,350 | 60%hist 66% | 82%hist 79% | 71% | +$8,105 | -$24,061 | 22.0% | 0.8mo | $-23,862 (vs do-nothing $-24,871) |
| $325 | 17d | 13 Nov 2026 | $9.45 | 15/15 | $14,175 | $25,015 | $25,015 | 59%hist 70% | 84%hist 79% | 71% | +$5,326 | -$22,336 | 20.4% | 0.7mo | $-22,137 (vs do-nothing $-23,146) |
| $325 | 24d | 20 Nov 2026 | $10.75 | 15/15 | $16,125 | $20,156 | $20,156 | 59%hist 70% | 85%hist 79% | 71% | +$4,436 | -$20,386 | 18.6% | 0.7mo | $-20,187 (vs do-nothing $-21,196) |
| $322.50 | 3d | 30 Oct 2026 | $8.00 | 15/15 | $12,000 | $120,000 | $120,000 | 57%hist 70% | 88%hist 79% | 70% | +$24,401 | -$28,261 | 25.8% | 0.9mo | $-28,062 (vs do-nothing $-29,071) |
| $322.50 | 10d | 6 Nov 2026 | $9.55 | 15/15 | $14,325 | $42,975 | $42,975 | 56%hist 70% | 90%hist 79% | 70% | +$9,127 | -$25,936 | 23.7% | 0.8mo | $-25,737 (vs do-nothing $-26,746) |
| $322.50 | 17d | 13 Nov 2026 | $10.55 | 15/15 | $15,825 | $27,926 | $27,926 | 56%hist 70% | 91%hist 89% | 70% | +$5,491 | -$24,436 | 22.3% | 0.8mo | $-24,237 (vs do-nothing $-25,246) |
| $322.50 | 24d | 20 Nov 2026 | $11.90 | 15/15 | $17,850 | $22,312 | $22,312 | 56%hist 70% | 92%hist 89% | 70% | +$4,604 | -$22,411 | 20.5% | 0.7mo | $-22,212 (vs do-nothing $-23,221) |
| $320 | 24d | 20 Nov 2026 | $13.05 | 15/15 | $19,575 | $24,469 | $24,469 | 53%hist 70% | 98%hist 89% | 68% | +$4,606 | -$24,436 | 22.3% | 0.8mo | $-24,237 (vs do-nothing $-25,246) |
| $320 | 17d | 13 Nov 2026 | $11.80 | 15/15 | $17,700 | $31,235 | $31,235 | 53%hist 70% | 98%hist 89% | 68% | +$5,788 | -$26,311 | 24.0% | 0.8mo | $-26,112 (vs do-nothing $-27,121) |
| $320 | 10d | 6 Nov 2026 | $10.60 | 15/15 | $15,900 | $47,700 | $47,700 | 53%hist 70% | 98%hist 89% | 68% | +$8,755 | -$28,111 | 25.7% | 0.9mo | $-27,912 (vs do-nothing $-28,921) |
| $320 | 3d | 30 Oct 2026 | $9.10 | 15/15 | $13,650 | $136,500 | $136,500 | 53%hist 70% | 97%hist 89% | 68% | +$24,086 | -$30,361 | 27.7% | 1.0mo | $-30,162 (vs do-nothing $-31,171) |
| $317.50 | 24d | 20 Nov 2026 | $14.35 | 15/15 | $21,525 | $26,906 | $26,906 | 50% | 100%hist 89% | 67% | +$4,721 | -$26,236 | 24.0% | 0.8mo | $-26,037 (vs do-nothing $-27,046) |
| $317.50 | 17d | 13 Nov 2026 | $13.00 | 15/15 | $19,500 | $34,412 | $34,412 | 49% | 100%hist 89% | 67% | +$5,680 | -$28,261 | 25.8% | 0.9mo | $-28,062 (vs do-nothing $-29,071) |
| $317.50 | 10d | 6 Nov 2026 | $11.95 | 15/15 | $17,925 | $53,775 | $53,775 | 49% | 100%hist 89% | 66% | +$9,231 | -$29,836 | 27.2% | 1.0mo | $-29,637 (vs do-nothing $-30,646) |
| $317.50 | 3d | 30 Oct 2026 | $10.35 | 15/15 | $15,525 | $155,250 | $155,250 | 48% | 100%hist 89% | 66% | +$24,159 | -$32,236 | 29.4% | 1.0mo | $-32,037 (vs do-nothing $-33,046) |
| $315 | 24d | 20 Nov 2026 | $15.70 | 15/15 | $23,550 | $29,438 | $29,438 | 47% | 100%hist 89% | 66% | +$4,760 | -$27,961 | 25.5% | 0.9mo | $-27,762 (vs do-nothing $-28,771) |
| $315 | 17d | 13 Nov 2026 | $14.45 | 15/15 | $21,675 | $38,250 | $38,250 | 46% | 100%hist 89% | 65% | +$5,962 | -$29,836 | 27.2% | 1.0mo | $-29,637 (vs do-nothing $-30,646) |
| $315 | 10d | 6 Nov 2026 | $13.20 | 15/15 | $19,800 | $59,400 | $59,400 | 45% | 100%hist 89% | 65% | +$8,751 | -$31,711 | 29.0% | 1.0mo | $-31,512 (vs do-nothing $-32,521) |
| $315 | 3d | 30 Oct 2026 | $11.65 | 15/15 | $17,475 | $174,750 | $174,750 | 44% | 100%hist 89% | 64% | +$23,113 | -$34,036 | 31.1% | 1.1mo | $-33,837 (vs do-nothing $-34,846) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $410 | 3d | 30 Oct 2026 | $0.02 | 15/15 | $30 | $300 | $300 | 99+%hist 95% | 1%hist 4% | 100% | +$218 | -$0 | 0.0% | 0.0mo | $228 (vs do-nothing $-780) | 50% income floor unreachable even selling every contract |
| $405 | 3d | 30 Oct 2026 | $0.01 | 15/15 | $15 | $150 | $150 | 99+%hist 95% | 1%hist 4% | 100% | +$46 | -$0 | 0.0% | 0.0mo | $213 (vs do-nothing $-795) | 50% income floor unreachable even selling every contract |
| $400 | 3d | 30 Oct 2026 | $0.05 | 15/15 | $75 | $750 | $750 | 99+%hist 95% | 1%hist 4% | 100% | +$617 | -$0 | 0.0% | 0.0mo | $273 (vs do-nothing $-735) | 50% income floor unreachable even selling every contract |
| $397.50 | 3d | 30 Oct 2026 | $0.01 | 15/15 | $15 | $150 | $150 | 99+%hist 95% | 1%hist 4% | 100% | $-1 | -$0 | 0.0% | 0.0mo | $213 (vs do-nothing $-795) | 50% income floor unreachable even selling every contract |
| $395 | 3d | 30 Oct 2026 | $0.01 | 15/15 | $15 | $150 | $150 | 99%hist 95% | 1%hist 4% | 99% | $-23 | -$0 | 0.0% | 0.0mo | $213 (vs do-nothing $-795) | 50% income floor unreachable even selling every contract |
| $392.50 | 3d | 30 Oct 2026 | $0.02 | 15/15 | $30 | $300 | $300 | 99%hist 95% | 1%hist 4% | 99% | +$101 | -$0 | 0.0% | 0.0mo | $228 (vs do-nothing $-780) | 50% income floor unreachable even selling every contract |
| $410 | 10d | 6 Nov 2026 | $0.07 | 15/15 | $105 | $315 | $315 | 99%hist 95% | 1%hist 4% | 99% | +$224 | -$0 | 0.0% | 0.0mo | $303 (vs do-nothing $-705) | 50% income floor unreachable even selling every contract |
| $390 | 3d | 30 Oct 2026 | $0.07 | 15/15 | $105 | $1,050 | $1,050 | 99%hist 95% | 1%hist 4% | 99% | +$818 | -$0 | 0.0% | 0.0mo | $303 (vs do-nothing $-705) | 50% income floor unreachable even selling every contract |
| $387.50 | 3d | 30 Oct 2026 | $0.07 | 15/15 | $105 | $1,050 | $1,050 | 99%hist 95% | 2%hist 4% | 99% | +$776 | -$0 | 0.0% | 0.0mo | $303 (vs do-nothing $-705) | 50% income floor unreachable even selling every contract |
| $405 | 10d | 6 Nov 2026 | $0.08 | 15/15 | $120 | $360 | $360 | 99%hist 95% | 2%hist 4% | 99% | +$243 | -$0 | 0.0% | 0.0mo | $318 (vs do-nothing $-690) | 50% income floor unreachable even selling every contract |
| $385 | 3d | 30 Oct 2026 | $0.09 | 15/15 | $135 | $1,350 | $1,350 | 99%hist 95% | 2%hist 4% | 99% | +$1,020 | -$0 | 0.0% | 0.0mo | $333 (vs do-nothing $-675) | 50% income floor unreachable even selling every contract |
| $410 | 17d | 13 Nov 2026 | $0.12 | 15/15 | $180 | $318 | $318 | 99%hist 95% | 2%hist 4% | 99% | +$218 | -$0 | 0.0% | 0.0mo | $378 (vs do-nothing $-630) | 50% income floor unreachable even selling every contract |
| $400 | 10d | 6 Nov 2026 | $0.13 | 15/15 | $195 | $585 | $585 | 99%hist 95% | 2%hist 4% | 99% | +$432 | -$0 | 0.0% | 0.0mo | $393 (vs do-nothing $-615) | 50% income floor unreachable even selling every contract |
| $382.50 | 3d | 30 Oct 2026 | $0.08 | 15/15 | $120 | $1,200 | $1,200 | 99%hist 95% | 2%hist 4% | 99% | +$783 | -$0 | 0.0% | 0.0mo | $318 (vs do-nothing $-690) | 50% income floor unreachable even selling every contract |
| $405 | 17d | 13 Nov 2026 | $0.15 | 15/15 | $225 | $397 | $397 | 99%hist 95% | 2%hist 4% | 99% | +$268 | -$0 | 0.0% | 0.0mo | $423 (vs do-nothing $-585) | 50% income floor unreachable even selling every contract |
| $395 | 10d | 6 Nov 2026 | $0.14 | 15/15 | $210 | $630 | $630 | 99%hist 95% | 3%hist 4% | 99% | +$429 | -$0 | 0.0% | 0.0mo | $408 (vs do-nothing $-600) | 50% income floor unreachable even selling every contract |
| $380 | 3d | 30 Oct 2026 | $0.13 | 15/15 | $195 | $1,950 | $1,950 | 99%hist 95% | 3%hist 4% | 99% | +$1,419 | -$0 | 0.0% | 0.0mo | $393 (vs do-nothing $-615) | 50% income floor unreachable even selling every contract |
| $400 | 17d | 13 Nov 2026 | $0.22 | 15/15 | $330 | $582 | $582 | 99%hist 95% | 3%hist 4% | 99% | +$413 | -$0 | 0.0% | 0.0mo | $528 (vs do-nothing $-480) | 50% income floor unreachable even selling every contract |
| $377.50 | 3d | 30 Oct 2026 | $0.10 | 15/15 | $150 | $1,500 | $1,500 | 99%hist 95% | 3%hist 4% | 99% | +$837 | -$0 | 0.0% | 0.0mo | $348 (vs do-nothing $-660) | 50% income floor unreachable even selling every contract |
| $390 | 10d | 6 Nov 2026 | $0.19 | 15/15 | $285 | $855 | $855 | 98%hist 95% | 3%hist 4% | 98% | +$586 | -$0 | 0.0% | 0.0mo | $483 (vs do-nothing $-525) | 50% income floor unreachable even selling every contract |
| $410 | 24d | 20 Nov 2026 | $0.28 | 15/15 | $420 | $525 | $525 | 98%hist 95% | 3%hist 4% | 98% | +$367 | -$0 | 0.0% | 0.0mo | $618 (vs do-nothing $-390) | 50% income floor unreachable even selling every contract |
| $387.50 | 10d | 6 Nov 2026 | $0.22 | 15/15 | $330 | $990 | $990 | 98%hist 95% | 4%hist 4% | 98% | +$676 | -$0 | 0.0% | 0.0mo | $528 (vs do-nothing $-480) | 50% income floor unreachable even selling every contract |
| $375 | 3d | 30 Oct 2026 | $0.16 | 15/15 | $240 | $2,400 | $2,400 | 98%hist 95% | 4%hist 4% | 98% | +$1,573 | -$0 | 0.0% | 0.0mo | $438 (vs do-nothing $-570) | 50% income floor unreachable even selling every contract |
| $395 | 17d | 13 Nov 2026 | $0.10 | 15/15 | $150 | $265 | $265 | 98%hist 95% | 4%hist 4% | 98% | +$40 | -$0 | 0.0% | 0.0mo | $348 (vs do-nothing $-660) | 50% income floor unreachable even selling every contract |
| $405 | 24d | 20 Nov 2026 | $0.30 | 15/15 | $450 | $562 | $562 | 98%hist 95% | 4%hist 4% | 98% | +$370 | -$0 | 0.0% | 0.0mo | $648 (vs do-nothing $-360) | 50% income floor unreachable even selling every contract |
| $385 | 10d | 6 Nov 2026 | $0.25 | 15/15 | $375 | $1,125 | $1,125 | 98%hist 95% | 4%hist 4% | 98% | +$758 | -$0 | 0.0% | 0.0mo | $573 (vs do-nothing $-435) | 50% income floor unreachable even selling every contract |
| $392.50 | 17d | 13 Nov 2026 | $0.11 | 15/15 | $165 | $291 | $291 | 98%hist 95% | 4%hist 4% | 98% | +$32 | -$0 | 0.0% | 0.0mo | $363 (vs do-nothing $-645) | 50% income floor unreachable even selling every contract |
| $372.50 | 3d | 30 Oct 2026 | $0.19 | 15/15 | $285 | $2,850 | $2,850 | 98%hist 95% | 4%hist 4% | 98% | +$1,807 | -$0 | 0.0% | 0.0mo | $483 (vs do-nothing $-525) | 50% income floor unreachable even selling every contract |
| $400 | 24d | 20 Nov 2026 | $0.39 | 15/15 | $585 | $731 | $731 | 98%hist 95% | 4%hist 4% | 98% | +$493 | -$0 | 0.0% | 0.0mo | $783 (vs do-nothing $-225) | 50% income floor unreachable even selling every contract |
| $382.50 | 10d | 6 Nov 2026 | $0.28 | 15/15 | $420 | $1,260 | $1,260 | 98%hist 95% | 4%hist 4% | 98% | +$828 | -$0 | 0.0% | 0.0mo | $618 (vs do-nothing $-390) | 50% income floor unreachable even selling every contract |
| $370 | 3d | 30 Oct 2026 | $0.24 | 15/15 | $360 | $3,600 | $3,600 | 98%hist 95% | 5%hist 4% | 98% | +$2,273 | -$0 | 0.0% | 0.0mo | $558 (vs do-nothing $-450) | 50% income floor unreachable even selling every contract |
| $380 | 10d | 6 Nov 2026 | $0.36 | 15/15 | $540 | $1,620 | $1,620 | 97%hist 95% | 5%hist 4% | 98% | +$1,110 | -$0 | 0.0% | 0.0mo | $738 (vs do-nothing $-270) | 50% income floor unreachable even selling every contract |
| $387.50 | 17d | 13 Nov 2026 | $0.15 | 15/15 | $225 | $397 | $397 | 97%hist 95% | 5%hist 4% | 98% | +$48 | -$0 | 0.0% | 0.0mo | $423 (vs do-nothing $-585) | 50% income floor unreachable even selling every contract |
| $395 | 24d | 20 Nov 2026 | $0.44 | 15/15 | $660 | $825 | $825 | 97%hist 95% | 5%hist 4% | 97% | +$526 | -$0 | 0.0% | 0.0mo | $858 (vs do-nothing $-150) | 50% income floor unreachable even selling every contract |
| $367.50 | 3d | 30 Oct 2026 | $0.29 | 15/15 | $435 | $4,350 | $4,350 | 97%hist 95% | 6%hist 4% | 97% | +$2,754 | -$0 | 0.0% | 0.0mo | $633 (vs do-nothing $-375) | 50% income floor unreachable even selling every contract |
| $385 | 17d | 13 Nov 2026 | $0.21 | 15/15 | $315 | $556 | $556 | 97%hist 95% | 6%hist 4% | 97% | +$149 | -$0 | 0.0% | 0.0mo | $513 (vs do-nothing $-495) | 50% income floor unreachable even selling every contract |
| $377.50 | 10d | 6 Nov 2026 | $0.41 | 15/15 | $615 | $1,845 | $1,845 | 97%hist 95% | 6%hist 4% | 97% | +$1,238 | -$0 | 0.0% | 0.0mo | $813 (vs do-nothing $-195) | 50% income floor unreachable even selling every contract |
| $390 | 24d | 20 Nov 2026 | $0.53 | 15/15 | $795 | $994 | $994 | 97%hist 95% | 6%hist 4% | 97% | +$613 | -$0 | 0.0% | 0.0mo | $993 (vs do-nothing $-15) | 50% income floor unreachable even selling every contract |
| $382.50 | 17d | 13 Nov 2026 | $0.23 | 15/15 | $345 | $609 | $609 | 97%hist 95% | 6%hist 4% | 97% | +$134 | -$0 | 0.0% | 0.0mo | $543 (vs do-nothing $-465) | 50% income floor unreachable even selling every contract |
| $375 | 10d | 6 Nov 2026 | $0.47 | 15/15 | $705 | $2,115 | $2,115 | 97%hist 95% | 7%hist 4% | 97% | +$1,389 | -$0 | 0.0% | 0.0mo | $903 (vs do-nothing $-105) | 50% income floor unreachable even selling every contract |
| $365 | 3d | 30 Oct 2026 | $0.34 | 15/15 | $510 | $5,100 | $5,100 | 97%hist 95% | 7%hist 4% | 97% | +$2,941 | -$0 | 0.0% | 0.0mo | $708 (vs do-nothing $-300) | 50% income floor unreachable even selling every contract |
| $380 | 17d | 13 Nov 2026 | $0.55 | 15/15 | $825 | $1,456 | $1,456 | 96%hist 95% | 7%hist 4% | 97% | +$900 | -$0 | 0.0% | 0.0mo | $1,023 (vs do-nothing +$15) | 50% income floor unreachable even selling every contract |
| $372.50 | 10d | 6 Nov 2026 | $0.54 | 15/15 | $810 | $2,430 | $2,430 | 96%hist 95% | 8%hist 4% | 96% | +$1,557 | -$0 | 0.0% | 0.0mo | $1,008 (vs do-nothing $-0) | 50% income floor unreachable even selling every contract |
| $385 | 24d | 20 Nov 2026 | $0.66 | 15/15 | $990 | $1,238 | $1,238 | 96%hist 95% | 8%hist 4% | 96% | +$746 | -$0 | 0.0% | 0.0mo | $1,188 (vs do-nothing +$180) | 50% income floor unreachable even selling every contract |
| $362.50 | 3d | 30 Oct 2026 | $0.46 | 15/15 | $690 | $6,900 | $6,900 | 96%hist 95% | 8%hist 4% | 96% | +$4,281 | -$0 | 0.0% | 0.0mo | $888 (vs do-nothing $-120) | 50% income floor unreachable even selling every contract |
| $377.50 | 17d | 13 Nov 2026 | $0.57 | 15/15 | $855 | $1,509 | $1,509 | 96%hist 95% | 8%hist 4% | 96% | +$855 | -$0 | 0.0% | 0.0mo | $1,053 (vs do-nothing +$45) | 50% income floor unreachable even selling every contract |
| $370 | 10d | 6 Nov 2026 | $0.62 | 15/15 | $930 | $2,790 | $2,790 | 96%hist 95% | 9%hist 4% | 96% | +$1,735 | -$0 | 0.0% | 0.0mo | $1,128 (vs do-nothing +$120) | 50% income floor unreachable even selling every contract |
| $375 | 17d | 13 Nov 2026 | $0.66 | 15/15 | $990 | $1,747 | $1,747 | 95%hist 95% | 9%hist 4% | 96% | +$978 | -$0 | 0.0% | 0.0mo | $1,188 (vs do-nothing +$180) | 50% income floor unreachable even selling every contract |
| $380 | 24d | 20 Nov 2026 | $0.82 | 15/15 | $1,230 | $1,537 | $1,537 | 95%hist 95% | 10%hist 4% | 96% | +$895 | -$0 | 0.0% | 0.0mo | $1,428 (vs do-nothing +$420) | 50% income floor unreachable even selling every contract |
| $367.50 | 10d | 6 Nov 2026 | $0.67 | 15/15 | $1,005 | $3,015 | $3,015 | 95%hist 95% | 10%hist 4% | 95% | +$1,736 | -$0 | 0.0% | 0.0mo | $1,203 (vs do-nothing +$195) | 50% income floor unreachable even selling every contract |
| $360 | 3d | 30 Oct 2026 | $0.60 | 15/15 | $900 | $9,000 | $9,000 | 95%hist 95% | 10%hist 13% | 95% | +$5,295 | -$0 | 0.0% | 0.0mo | $1,098 (vs do-nothing +$90) | 50% income floor unreachable even selling every contract |
| $370 | 17d | 13 Nov 2026 | $0.91 | 15/15 | $1,365 | $2,409 | $2,409 | 94%hist 95% | 11%hist 13% | 95% | +$1,403 | -$0 | 0.0% | 0.0mo | $1,563 (vs do-nothing +$555) | 50% income floor unreachable even selling every contract |
| $365 | 10d | 6 Nov 2026 | $0.79 | 15/15 | $1,185 | $3,555 | $3,555 | 94%hist 95% | 11%hist 13% | 95% | +$1,999 | -$0 | 0.0% | 0.0mo | $1,383 (vs do-nothing +$375) | 50% income floor unreachable even selling every contract |
| $375 | 24d | 20 Nov 2026 | $1.02 | 15/15 | $1,530 | $1,912 | $1,912 | 94%hist 95% | 12%hist 13% | 95% | +$1,061 | -$0 | 0.0% | 0.0mo | $1,728 (vs do-nothing +$720) | 50% income floor unreachable even selling every contract |
| $357.50 | 3d | 30 Oct 2026 | $0.73 | 15/15 | $1,095 | $10,950 | $10,950 | 94%hist 95% | 12%hist 13% | 94% | +$6,373 | -$0 | 0.0% | 0.0mo | $1,293 (vs do-nothing +$285) | 50% income floor unreachable even selling every contract |
| $367.50 | 17d | 13 Nov 2026 | $0.99 | 15/15 | $1,485 | $2,621 | $2,621 | 94%hist 95% | 13%hist 13% | 94% | +$1,402 | -$0 | 0.0% | 0.0mo | $1,683 (vs do-nothing +$675) | 50% income floor unreachable even selling every contract |
| $362.50 | 10d | 6 Nov 2026 | $0.93 | 15/15 | $1,395 | $4,185 | $4,185 | 94%hist 95% | 13%hist 13% | 94% | +$2,288 | -$0 | 0.0% | 0.0mo | $1,593 (vs do-nothing +$585) | 50% income floor unreachable even selling every contract |
| $355 | 3d | 30 Oct 2026 | $0.89 | 15/15 | $1,335 | $13,350 | $13,350 | 93%hist 95% | 14%hist 13% | 93% | +$7,380 | -$0 | 0.0% | 0.0mo | $1,533 (vs do-nothing +$525) | 50% income floor unreachable even selling every contract |
| $370 | 24d | 20 Nov 2026 | $1.35 | 15/15 | $2,025 | $2,531 | $2,531 | 93%hist 95% | 15%hist 13% | 93% | +$1,390 | -$0 | 0.0% | 0.0mo | $2,223 (vs do-nothing +$1,215) | 50% income floor unreachable even selling every contract |
| $365 | 17d | 13 Nov 2026 | $1.19 | 15/15 | $1,785 | $3,150 | $3,150 | 93%hist 95% | 15%hist 13% | 93% | +$1,635 | -$0 | 0.0% | 0.0mo | $1,983 (vs do-nothing +$975) | 50% income floor unreachable even selling every contract |
| $360 | 10d | 6 Nov 2026 | $1.09 | 15/15 | $1,635 | $4,905 | $4,905 | 93%hist 95% | 15%hist 13% | 93% | +$2,590 | -$0 | 0.0% | 0.0mo | $1,833 (vs do-nothing +$825) | 50% income floor unreachable even selling every contract |
| $362.50 | 17d | 13 Nov 2026 | $1.31 | 15/15 | $1,965 | $3,468 | $3,468 | 92%hist 95% | 16%hist 13% | 93% | +$1,792 | -$0 | 0.0% | 0.0mo | $2,163 (vs do-nothing +$1,155) | 50% income floor unreachable even selling every contract |
| $357.50 | 10d | 6 Nov 2026 | $1.27 | 15/15 | $1,905 | $5,715 | $5,715 | 91%hist 95% | 17%hist 13% | 92% | +$2,889 | -$0 | 0.0% | 0.0mo | $2,103 (vs do-nothing +$1,095) | 50% income floor unreachable even selling every contract |
| $365 | 24d | 20 Nov 2026 | $1.68 | 15/15 | $2,520 | $3,150 | $3,150 | 91%hist 95% | 18%hist 13% | 92% | +$1,607 | -$0 | 0.0% | 0.0mo | $2,718 (vs do-nothing +$1,710) | 50% income floor unreachable even selling every contract |
| $360 | 17d | 13 Nov 2026 | $1.53 | 15/15 | $2,295 | $4,050 | $4,050 | 91%hist 95% | 19%hist 13% | 92% | +$2,018 | -$0 | 0.0% | 0.0mo | $2,493 (vs do-nothing +$1,485) | 50% income floor unreachable even selling every contract |
| $355 | 10d | 6 Nov 2026 | $1.52 | 15/15 | $2,280 | $6,840 | $6,840 | 90%hist 95% | 20%hist 23% | 91% | +$3,393 | -$0 | 0.0% | 0.0mo | $2,478 (vs do-nothing +$1,470) | 50% income floor unreachable even selling every contract |
| $362.50 | 24d | 20 Nov 2026 | $1.90 | 15/15 | $2,850 | $3,562 | $3,562 | 90%hist 95% | 20%hist 23% | 91% | +$1,765 | -$0 | 0.0% | 0.0mo | $3,048 (vs do-nothing +$2,040) | 50% income floor unreachable even selling every contract |
| $357.50 | 17d | 13 Nov 2026 | $1.76 | 15/15 | $2,640 | $4,659 | $4,659 | 89%hist 86% | 22%hist 23% | 90% | +$2,108 | -$0 | 0.0% | 0.0mo | $2,838 (vs do-nothing +$1,830) | 50% income floor unreachable even selling every contract |
| $360 | 24d | 20 Nov 2026 | $2.15 | 15/15 | $3,225 | $4,031 | $4,031 | 89%hist 86% | 23%hist 23% | 90% | +$1,935 | -$0 | 0.0% | 0.0mo | $3,423 (vs do-nothing +$2,415) | 50% income floor unreachable even selling every contract |
| $352.50 | 10d | 6 Nov 2026 | $1.74 | 15/15 | $2,610 | $7,830 | $7,830 | 89%hist 86% | 23%hist 23% | 90% | +$3,631 | -$0 | 0.0% | 0.0mo | $2,808 (vs do-nothing +$1,800) | 50% income floor unreachable even selling every contract |
| $355 | 17d | 13 Nov 2026 | $2.04 | 15/15 | $3,060 | $5,400 | $5,400 | 88%hist 86% | 24%hist 23% | 89% | +$2,412 | -$0 | 0.0% | 0.0mo | $3,258 (vs do-nothing +$2,250) | 50% income floor unreachable even selling every contract |
| $357.50 | 24d | 20 Nov 2026 | $2.47 | 15/15 | $3,705 | $4,631 | $4,631 | 88%hist 86% | 25%hist 23% | 89% | +$2,185 | -$0 | 0.0% | 0.0mo | $3,903 (vs do-nothing +$2,895) | 50% income floor unreachable even selling every contract |
| $350 | 10d | 6 Nov 2026 | $2.04 | 15/15 | $3,060 | $9,180 | $9,180 | 87%hist 86% | 26%hist 23% | 89% | +$4,074 | -$0 | 0.0% | 0.0mo | $3,258 (vs do-nothing +$2,250) | 50% income floor unreachable even selling every contract |
| $352.50 | 17d | 13 Nov 2026 | $2.36 | 15/15 | $3,540 | $6,247 | $6,247 | 86%hist 86% | 28%hist 23% | 88% | +$2,608 | -$0 | 0.0% | 0.0mo | $3,738 (vs do-nothing +$2,730) | 50% income floor unreachable even selling every contract |
| $355 | 24d | 20 Nov 2026 | $2.76 | 15/15 | $4,140 | $5,175 | $5,175 | 86%hist 86% | 28%hist 23% | 88% | +$2,319 | -$0 | 0.0% | 0.0mo | $4,338 (vs do-nothing +$3,330) | 50% income floor unreachable even selling every contract |
| $347.50 | 10d | 6 Nov 2026 | $2.39 | 15/15 | $3,585 | $10,755 | $10,755 | 85%hist 86% | 30%hist 30% | 87% | +$4,562 | -$0 | 0.0% | 0.0mo | $1,023 (vs do-nothing +$14) | 50% income floor unreachable even selling every contract |
| $350 | 17d | 13 Nov 2026 | $2.70 | 15/15 | $4,050 | $7,147 | $7,147 | 85%hist 86% | 31%hist 30% | 87% | +$2,929 | -$0 | 0.0% | 0.0mo | $4,248 (vs do-nothing +$3,240) | 50% income floor unreachable even selling every contract |
| $352.50 | 24d | 20 Nov 2026 | $3.10 | 15/15 | $4,650 | $5,812 | $5,812 | 85%hist 86% | 31%hist 30% | 87% | +$2,481 | -$0 | 0.0% | 0.0mo | $4,848 (vs do-nothing +$3,840) | 50% income floor unreachable even selling every contract |
| $345 | 10d | 6 Nov 2026 | $2.80 | 15/15 | $4,200 | $12,600 | $12,600 | 83%hist 86% | 34%hist 30% | 86% | +$5,111 | -$2,311 | 2.1% | 0.1mo | $-2,112 (vs do-nothing $-3,121) | 50% income floor unreachable even selling every contract |
| $347.50 | 17d | 13 Nov 2026 | $3.00 | 15/15 | $4,500 | $7,941 | $7,941 | 83%hist 86% | 34%hist 30% | 86% | +$3,021 | -$0 | 0.0% | 0.0mo | $1,938 (vs do-nothing +$929) | 50% income floor unreachable even selling every contract |
| $345 | 17d | 13 Nov 2026 | $3.55 | 15/15 | $5,325 | $9,397 | $9,397 | 81%hist 86% | 38%hist 30% | 84% | +$3,689 | -$1,186 | 1.1% | 0.0mo | $-987 (vs do-nothing $-1,996) | 50% income floor unreachable even selling every contract |
| $350 | 24d | 20 Nov 2026 | $3.60 | 15/15 | $5,400 | $6,750 | $6,750 | 81%hist 86% | 38%hist 30% | 84% | +$1,769 | -$0 | 0.0% | 0.0mo | $5,598 (vs do-nothing +$4,590) | 50% income floor unreachable even selling every contract |
| $347.50 | 24d | 20 Nov 2026 | $3.95 | 15/15 | $5,925 | $7,406 | $7,406 | 81%hist 86% | 38%hist 30% | 84% | +$2,883 | -$0 | 0.0% | 0.0mo | $3,363 (vs do-nothing +$2,354) | 50% income floor unreachable even selling every contract |
| $342.50 | 10d | 6 Nov 2026 | $3.20 | 15/15 | $4,800 | $14,400 | $14,400 | 81%hist 86% | 39%hist 30% | 84% | +$5,376 | -$5,461 | 5.0% | 0.2mo | $-5,262 (vs do-nothing $-6,271) | 50% income floor unreachable even selling every contract |
| $345 | 24d | 20 Nov 2026 | $4.45 | 15/15 | $6,675 | $8,344 | $8,344 | 79%hist 83% | 42%hist 40% | 83% | +$3,086 | -$0 | 0.0% | 0.0mo | $363 (vs do-nothing $-646) | 50% income floor unreachable even selling every contract |
| $342.50 | 17d | 13 Nov 2026 | $3.95 | 15/15 | $5,925 | $10,456 | $10,456 | 79%hist 83% | 43%hist 40% | 83% | +$3,521 | -$4,336 | 4.0% | 0.1mo | $-4,137 (vs do-nothing $-5,146) | 50% income floor unreachable even selling every contract |
| $342.50 | 24d | 20 Nov 2026 | $5.05 | 15/15 | $7,575 | $9,469 | $9,469 | 77%hist 83% | 47%hist 40% | 82% | +$3,369 | -$2,686 | 2.5% | 0.1mo | $-2,487 (vs do-nothing $-3,496) | 50% income floor unreachable even selling every contract |
| $340 | 17d | 13 Nov 2026 | $4.65 | 15/15 | $6,975 | $12,309 | $12,309 | 77%hist 83% | 48%hist 40% | 81% | +$4,107 | -$7,036 | 6.4% | 0.2mo | $-6,837 (vs do-nothing $-7,846) | 50% income floor unreachable even selling every contract |
| $340 | 24d | 20 Nov 2026 | $5.65 | 15/15 | $8,475 | $10,594 | $10,594 | 75%hist 83% | 51%hist 44% | 80% | +$3,537 | -$5,536 | 5.1% | 0.2mo | $-5,337 (vs do-nothing $-6,346) | 50% income floor unreachable even selling every contract |
| $337.50 | 17d | 13 Nov 2026 | $5.15 | 15/15 | $7,725 | $13,632 | $13,632 | 74%hist 83% | 53%hist 44% | 79% | +$4,049 | -$10,036 | 9.2% | 0.3mo | $-9,837 (vs do-nothing $-10,846) | 50% income floor unreachable even selling every contract |
| $337.50 | 24d | 20 Nov 2026 | $6.35 | 15/15 | $9,525 | $11,906 | $11,906 | 73%hist 83% | 56%hist 44% | 79% | +$3,766 | -$8,236 | 7.5% | 0.3mo | $-8,037 (vs do-nothing $-9,046) | 50% income floor unreachable even selling every contract |
| $335 | 17d | 13 Nov 2026 | $5.85 | 15/15 | $8,775 | $15,485 | $15,485 | 72%hist 83% | 59%hist 44% | 78% | +$4,340 | -$12,736 | 11.6% | 0.4mo | $-12,537 (vs do-nothing $-13,546) | 50% income floor unreachable even selling every contract |
| $335 | 24d | 20 Nov 2026 | $7.10 | 15/15 | $10,650 | $13,312 | $13,312 | 70%hist 83% | 62%hist 54% | 77% | +$3,954 | -$10,861 | 9.9% | 0.3mo | $-10,662 (vs do-nothing $-11,671) | 50% income floor unreachable even selling every contract |
| $332.50 | 24d | 20 Nov 2026 | $7.90 | 15/15 | $11,850 | $14,812 | $14,812 | 68%hist 66% | 67%hist 54% | 76% | +$4,093 | -$13,411 | 12.2% | 0.4mo | $-13,212 (vs do-nothing $-14,221) | 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 15 contracts at the conservative CC.