15 contracts (1,500 sh) | BE SS: $373.00 | CC-SS: $348.29 (banked floor $318.23) | IV: MEDIUM | Accounts: Neville:0865
| Max Loss | $162,000 | (ND $73.00 + SW $35) x 1500 |
| Normal income ref | $34,453/mo | 75% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay โ $3,750/mo (info only, already in marks) |
| Unrealized P&L | $-32,363 | 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 | +$2.85/sh | +$4,280 cycle +$7,025 | 67% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$356 | 6 Nov 2026 | 8d left | +$0.30/sh | +$451 cycle +$3,196 | 71% surv 60% |
| Max even-money escape in the band | ~$361 | 20 Nov 2026 | 22d left | +$0.79/sh | +$1,186 cycle +$3,931 | 73% surv 64% |
| SS $373 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$368 | 20 Nov 2026 | 22d left | -$1.60/sh | -$2,394 cycle +$351 | 78% surv 72% |
| budget: banked $2,745 debit $2,394 (87% used โ 0.3 wk of income) โ whole cycle still +$351 cash ยท rolled 15 ct earn โ $13,415/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) | ~$355 | 6 Nov 2026 | 8d left | +$2.76/sh | +$4,142 cycle +$6,047 | 67% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$361 | 6 Nov 2026 | 8d left | +$0.21/sh | +$312 cycle +$2,217 | 71% surv 60% |
| Max even-money escape in the band | ~$366 | 20 Nov 2026 | 22d left | +$0.64/sh | +$965 cycle +$2,870 | 73% surv 64% |
| SS $373 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$371 | 20 Nov 2026 | 22d left | -$1.00/sh | -$1,500 cycle +$405 | 77% surv 70% |
| budget: banked $1,905 debit $1,500 (79% used โ 0.2 wk of income) โ whole cycle still +$405 cash ยท rolled 15 ct earn โ $14,872/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 | +$1.64/sh | +$2,463 cycle +$2,523 | 67% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$408 | 6 Nov 2026 | 8d left | +$0.18/sh | +$273 cycle +$333 | 69% surv 56% |
| Max even-money escape in the band | ~$411 | 20 Nov 2026 | 22d left | +$0.89/sh | +$1,328 cycle +$1,388 | 71% surv 59% |
Every eligible strike x expiry in the 2-45 DTE band (4 expiries scanned, 46 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: 0.822 (IBKR) | Recovery@SS: +$32,695 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $1,937
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $360 | 2d | 30 Oct 2026 | $0.88 | 15/15 | $1,320 | $19,800 | $19,800 | 93%hist 95% | 14%hist 13% | 93% | +$10,311 | -$0 | 0.0% | 0.0mo | $1,652 (vs do-nothing $-285) |
| $357.50 | 2d | 30 Oct 2026 | $1.05 | 15/15 | $1,575 | $23,625 | $23,625 | 92%hist 95% | 17%hist 13% | 92% | +$11,566 | -$0 | 0.0% | 0.0mo | $1,907 (vs do-nothing $-30) |
| $355 | 2d | 30 Oct 2026 | $1.27 | 15/15 | $1,905 | $28,575 | $28,575 | 90%hist 95% | 20%hist 13% | 91% | +$13,356 | -$0 | 0.0% | 0.0mo | $2,237 (vs do-nothing +$300) |
| $352.50 | 2d | 30 Oct 2026 | $1.51 | 15/15 | $2,265 | $33,975 | $33,975 | 89%hist 86% | 23%hist 23% | 90% | +$14,902 | -$0 | 0.0% | 0.0mo | $2,597 (vs do-nothing +$660) |
| $335 | 2d | 30 Oct 2026 | $4.85 | 15/15 | $7,275 | $109,125 | $109,125 | 88%hist 86% | 23%hist 23% | 95% | +$100,954 | -$12,655 | 11.6% | 0.4mo | $-12,322 (vs do-nothing $-14,260) |
| $350 | 2d | 30 Oct 2026 | $1.83 | 15/15 | $2,745 | $41,175 | $41,175 | 87%hist 86% | 27%hist 23% | 88% | +$17,409 | -$0 | 0.0% | 0.0mo | $3,077 (vs do-nothing +$1,140) |
| $347.50 | 2d | 30 Oct 2026 | $2.12 | 15/15 | $3,180 | $47,700 | $47,700 | 85%hist 86% | 31%hist 30% | 87% | +$18,226 | -$0 | 0.0% | 0.0mo | $2,333 (vs do-nothing +$395) |
| $332.50 | 2d | 30 Oct 2026 | $5.55 | 15/15 | $8,325 | $124,875 | $124,875 | 84%hist 86% | 33%hist 30% | 93% | +$110,928 | -$15,355 | 14.0% | 0.4mo | $-15,022 (vs do-nothing $-16,960) |
| $345 | 2d | 30 Oct 2026 | $2.53 | 15/15 | $3,795 | $56,925 | $56,925 | 83%hist 86% | 35%hist 30% | 85% | +$20,814 | -$1,135 | 1.0% | 0.0mo | $-802 (vs do-nothing $-2,740) |
| $342.50 | 2d | 30 Oct 2026 | $3.00 | 15/15 | $4,500 | $67,500 | $67,500 | 80%hist 86% | 40%hist 40% | 83% | +$23,328 | -$4,180 | 3.8% | 0.1mo | $-3,847 (vs do-nothing $-5,785) |
| $345 | 9d | 6 Nov 2026 | $3.65 | 15/15 | $5,475 | $18,250 | $18,250 | 80%hist 83% | 41%hist 40% | 83% | +$6,507 | -$0 | 0.0% | 0.0mo | $878 (vs do-nothing $-1,060) |
| $340 | 2d | 30 Oct 2026 | $3.55 | 15/15 | $5,325 | $79,875 | $79,875 | 78%hist 83% | 46%hist 40% | 82% | +$26,535 | -$7,105 | 6.5% | 0.2mo | $-6,772 (vs do-nothing $-8,710) |
| $330 | 2d | 30 Oct 2026 | $6.40 | 15/15 | $9,600 | $144,000 | $144,000 | 77%hist 83% | 46%hist 40% | 91% | +$121,249 | -$17,830 | 16.3% | 0.5mo | $-17,497 (vs do-nothing $-19,435) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $342.50 | 9d | 6 Nov 2026 | $4.15 | 15/15 | $6,225 | $20,750 | $20,750 | 77%hist 83% | 46%hist 40% | 81% | +$6,769 | -$2,455 | 2.2% | 0.1mo | $-2,122 (vs do-nothing $-4,060) |
| $340 | 9d | 6 Nov 2026 | $4.75 | 15/15 | $7,125 | $23,750 | $23,750 | 75%hist 83% | 52%hist 44% | 80% | +$7,184 | -$5,305 | 4.8% | 0.2mo | $-4,972 (vs do-nothing $-6,910) |
| $337.50 | 2d | 30 Oct 2026 | $4.10 | 15/15 | $6,150 | $92,250 | $92,250 | 74%hist 83% | 52%hist 44% | 79% | +$26,400 | -$10,030 | 9.2% | 0.3mo | $-9,697 (vs do-nothing $-11,635) |
| $337.50 | 9d | 6 Nov 2026 | $5.40 | 15/15 | $8,100 | $27,000 | $27,000 | 72%hist 83% | 57%hist 44% | 78% | +$7,472 | -$8,080 | 7.4% | 0.2mo | $-7,747 (vs do-nothing $-9,685) |
| $337.50 | 16d | 13 Nov 2026 | $6.50 | 15/15 | $9,750 | $18,281 | $18,281 | 71%hist 83% | 61%hist 54% | 77% | +$4,984 | -$6,430 | 5.9% | 0.2mo | $-6,097 (vs do-nothing $-8,035) |
| $327.50 | 2d | 30 Oct 2026 | $7.30 | 15/15 | $10,950 | $164,250 | $164,250 | 70%hist 83% | 60%hist 54% | 88% | +$128,741 | -$20,230 | 18.5% | 0.6mo | $-19,897 (vs do-nothing $-21,835) |
| $335 | 9d | 6 Nov 2026 | $6.20 | 15/15 | $9,300 | $31,000 | $31,000 | 69%hist 66% | 63%hist 54% | 76% | +$8,110 | -$10,630 | 9.7% | 0.3mo | $-10,297 (vs do-nothing $-12,235) |
| $335 | 16d | 13 Nov 2026 | $7.30 | 15/15 | $10,950 | $20,531 | $20,531 | 68%hist 66% | 66%hist 54% | 76% | +$5,303 | -$8,980 | 8.2% | 0.3mo | $-8,647 (vs do-nothing $-10,585) |
| $332.50 | 9d | 6 Nov 2026 | $7.00 | 15/15 | $10,500 | $35,000 | $35,000 | 66%hist 66% | 70%hist 54% | 74% | +$8,329 | -$13,180 | 12.0% | 0.4mo | $-12,847 (vs do-nothing $-14,785) |
| $332.50 | 16d | 13 Nov 2026 | $8.15 | 15/15 | $12,225 | $22,922 | $22,922 | 65%hist 66% | 72%hist 68% | 74% | +$5,543 | -$11,455 | 10.5% | 0.3mo | $-11,122 (vs do-nothing $-13,060) |
| $332.50 | 23d | 20 Nov 2026 | $9.30 | 15/15 | $13,950 | $18,196 | $18,196 | 64%hist 66% | 74%hist 68% | 74% | +$4,325 | -$9,730 | 8.9% | 0.3mo | $-9,397 (vs do-nothing $-11,335) |
| $330 | 9d | 6 Nov 2026 | $7.90 | 15/15 | $11,850 | $39,500 | $39,500 | 63%hist 66% | 76%hist 68% | 73% | +$8,612 | -$15,580 | 14.2% | 0.5mo | $-15,247 (vs do-nothing $-17,185) |
| $330 | 16d | 13 Nov 2026 | $9.10 | 15/15 | $13,650 | $25,594 | $25,594 | 62%hist 66% | 78%hist 68% | 73% | +$5,832 | -$13,780 | 12.6% | 0.4mo | $-13,447 (vs do-nothing $-15,385) |
| $325 | 2d | 30 Oct 2026 | $8.35 | 15/15 | $12,525 | $187,875 | $187,875 | 62%hist 66% | 77%hist 68% | 86% | +$134,771 | -$22,405 | 20.5% | 0.7mo | $-22,072 (vs do-nothing $-24,010) |
| $330 | 23d | 20 Nov 2026 | $10.30 | 15/15 | $15,450 | $20,152 | $20,152 | 62%hist 66% | 80%hist 79% | 72% | +$4,532 | -$11,980 | 10.9% | 0.3mo | $-11,647 (vs do-nothing $-13,585) |
| $327.50 | 9d | 6 Nov 2026 | $8.90 | 15/15 | $13,350 | $44,500 | $44,500 | 60%hist 70% | 83%hist 79% | 71% | +$8,946 | -$17,830 | 16.3% | 0.5mo | $-17,497 (vs do-nothing $-19,435) |
| $327.50 | 16d | 13 Nov 2026 | $10.05 | 15/15 | $15,075 | $28,266 | $28,266 | 59%hist 70% | 85%hist 79% | 71% | +$5,877 | -$16,105 | 14.7% | 0.5mo | $-15,772 (vs do-nothing $-17,710) |
| $327.50 | 23d | 20 Nov 2026 | $11.35 | 15/15 | $17,025 | $22,207 | $22,207 | 59%hist 70% | 86%hist 79% | 71% | +$4,679 | -$14,155 | 12.9% | 0.4mo | $-13,822 (vs do-nothing $-15,760) |
| $325 | 9d | 6 Nov 2026 | $10.00 | 15/15 | $15,000 | $50,000 | $50,000 | 56%hist 70% | 91%hist 89% | 69% | +$9,320 | -$19,930 | 18.2% | 0.6mo | $-19,597 (vs do-nothing $-21,535) |
| $325 | 16d | 13 Nov 2026 | $11.05 | 15/15 | $16,575 | $31,078 | $31,078 | 56%hist 70% | 91%hist 89% | 70% | +$5,809 | -$18,355 | 16.8% | 0.5mo | $-18,022 (vs do-nothing $-19,960) |
| $325 | 23d | 20 Nov 2026 | $12.45 | 15/15 | $18,675 | $24,359 | $24,359 | 56%hist 70% | 92%hist 89% | 69% | +$4,762 | -$16,255 | 14.8% | 0.5mo | $-15,922 (vs do-nothing $-17,860) |
| $322.50 | 2d | 30 Oct 2026 | $9.50 | 15/15 | $14,250 | $213,750 | $213,750 | 53%hist 70% | 95%hist 89% | 83% | +$137,517 | -$24,430 | 22.3% | 0.7mo | $-24,097 (vs do-nothing $-26,035) |
| $322.50 | 23d | 20 Nov 2026 | $13.65 | 15/15 | $20,475 | $26,707 | $26,707 | 53%hist 70% | 98%hist 89% | 68% | +$4,880 | -$18,205 | 16.6% | 0.5mo | $-17,872 (vs do-nothing $-19,810) |
| $322.50 | 16d | 13 Nov 2026 | $12.25 | 15/15 | $18,375 | $34,453 | $34,453 | 53%hist 70% | 98%hist 89% | 68% | +$6,043 | -$20,305 | 18.5% | 0.6mo | $-19,972 (vs do-nothing $-21,910) |
| $322.50 | 9d | 6 Nov 2026 | $11.10 | 15/15 | $16,650 | $55,500 | $55,500 | 53%hist 70% | 98%hist 89% | 68% | +$9,222 | -$22,030 | 20.1% | 0.6mo | $-21,697 (vs do-nothing $-23,635) |
| $320 | 23d | 20 Nov 2026 | $14.80 | 15/15 | $22,200 | $28,957 | $28,957 | 50%hist 70% | 100%hist 89% | 67% | +$4,737 | -$20,230 | 18.5% | 0.6mo | $-19,897 (vs do-nothing $-21,835) |
| $320 | 16d | 13 Nov 2026 | $13.50 | 15/15 | $20,250 | $37,969 | $37,969 | 50% | 100%hist 89% | 67% | +$6,132 | -$22,180 | 20.3% | 0.6mo | $-21,847 (vs do-nothing $-23,785) |
| $320 | 9d | 6 Nov 2026 | $12.30 | 15/15 | $18,450 | $61,500 | $61,500 | 49% | 100%hist 89% | 66% | +$9,138 | -$23,980 | 21.9% | 0.7mo | $-23,647 (vs do-nothing $-25,585) |
| $317.50 | 23d | 20 Nov 2026 | $16.15 | 15/15 | $24,225 | $31,598 | $31,598 | 47% | 100%hist 89% | 66% | +$4,822 | -$21,955 | 20.0% | 0.6mo | $-21,622 (vs do-nothing $-23,560) |
| $317.50 | 16d | 13 Nov 2026 | $14.80 | 15/15 | $22,200 | $41,625 | $41,625 | 46% | 100%hist 89% | 65% | +$6,121 | -$23,980 | 21.9% | 0.7mo | $-23,647 (vs do-nothing $-25,585) |
| $317.50 | 9d | 6 Nov 2026 | $13.65 | 15/15 | $20,475 | $68,250 | $68,250 | 46% | 100%hist 89% | 65% | +$9,305 | -$25,705 | 23.5% | 0.7mo | $-25,372 (vs do-nothing $-27,310) |
| $320 | 2d | 30 Oct 2026 | $10.70 | 15/15 | $16,050 | $240,750 | $240,750 | 44% | 100%hist 89% | 80% | +$135,474 | -$26,380 | 24.1% | 0.8mo | $-26,047 (vs do-nothing $-27,985) |
| $317.50 | 2d | 30 Oct 2026 | $12.00 | 15/15 | $18,000 | $270,000 | $270,000 | 35% | 100%hist 89% | 77% | +$129,785 | -$28,180 | 25.7% | 0.8mo | $-27,847 (vs do-nothing $-29,785) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $405 | 2d | 30 Oct 2026 | $0.04 | 15/15 | $60 | $900 | $900 | 99+%hist 95% | 1%hist 4% | 100% | +$651 | -$0 | 0.0% | 0.0mo | $392 (vs do-nothing $-1,545) | 50% income floor unreachable even selling every contract |
| $400 | 2d | 30 Oct 2026 | $0.06 | 15/15 | $90 | $1,350 | $1,350 | 99%hist 95% | 1%hist 4% | 99% | +$1,046 | -$0 | 0.0% | 0.0mo | $422 (vs do-nothing $-1,515) | 50% income floor unreachable even selling every contract |
| $397.50 | 2d | 30 Oct 2026 | $0.02 | 15/15 | $30 | $450 | $450 | 99%hist 95% | 1%hist 4% | 99% | +$106 | -$0 | 0.0% | 0.0mo | $362 (vs do-nothing $-1,575) | 50% income floor unreachable even selling every contract |
| $395 | 2d | 30 Oct 2026 | $0.07 | 15/15 | $105 | $1,575 | $1,575 | 99%hist 95% | 1%hist 4% | 99% | +$1,180 | -$0 | 0.0% | 0.0mo | $437 (vs do-nothing $-1,500) | 50% income floor unreachable even selling every contract |
| $392.50 | 2d | 30 Oct 2026 | $0.05 | 15/15 | $75 | $1,125 | $1,125 | 99%hist 95% | 2%hist 4% | 99% | +$662 | -$0 | 0.0% | 0.0mo | $407 (vs do-nothing $-1,530) | 50% income floor unreachable even selling every contract |
| $390 | 2d | 30 Oct 2026 | $0.10 | 15/15 | $150 | $2,250 | $2,250 | 99%hist 95% | 2%hist 4% | 99% | +$1,695 | -$0 | 0.0% | 0.0mo | $482 (vs do-nothing $-1,455) | 50% income floor unreachable even selling every contract |
| $405 | 9d | 6 Nov 2026 | $0.09 | 15/15 | $135 | $450 | $450 | 99%hist 95% | 2%hist 4% | 99% | +$279 | -$0 | 0.0% | 0.0mo | $467 (vs do-nothing $-1,470) | 50% income floor unreachable even selling every contract |
| $387.50 | 2d | 30 Oct 2026 | $0.11 | 15/15 | $165 | $2,475 | $2,475 | 99%hist 95% | 2%hist 4% | 99% | +$1,796 | -$0 | 0.0% | 0.0mo | $497 (vs do-nothing $-1,440) | 50% income floor unreachable even selling every contract |
| $400 | 9d | 6 Nov 2026 | $0.18 | 15/15 | $270 | $900 | $900 | 99%hist 95% | 3%hist 4% | 99% | +$663 | -$0 | 0.0% | 0.0mo | $602 (vs do-nothing $-1,335) | 50% income floor unreachable even selling every contract |
| $385 | 2d | 30 Oct 2026 | $0.12 | 15/15 | $180 | $2,700 | $2,700 | 99%hist 95% | 3%hist 4% | 99% | +$1,854 | -$0 | 0.0% | 0.0mo | $512 (vs do-nothing $-1,425) | 50% income floor unreachable even selling every contract |
| $405 | 16d | 13 Nov 2026 | $0.21 | 15/15 | $315 | $591 | $591 | 99%hist 95% | 3%hist 4% | 99% | +$403 | -$0 | 0.0% | 0.0mo | $647 (vs do-nothing $-1,290) | 50% income floor unreachable even selling every contract |
| $382.50 | 2d | 30 Oct 2026 | $0.15 | 15/15 | $225 | $3,375 | $3,375 | 99%hist 95% | 3%hist 4% | 99% | +$2,306 | -$0 | 0.0% | 0.0mo | $557 (vs do-nothing $-1,380) | 50% income floor unreachable even selling every contract |
| $395 | 9d | 6 Nov 2026 | $0.20 | 15/15 | $300 | $1,000 | $1,000 | 98%hist 95% | 3%hist 4% | 98% | +$676 | -$0 | 0.0% | 0.0mo | $632 (vs do-nothing $-1,305) | 50% income floor unreachable even selling every contract |
| $380 | 2d | 30 Oct 2026 | $0.20 | 15/15 | $300 | $4,500 | $4,500 | 98%hist 95% | 4%hist 4% | 98% | +$3,141 | -$0 | 0.0% | 0.0mo | $632 (vs do-nothing $-1,305) | 50% income floor unreachable even selling every contract |
| $392.50 | 9d | 6 Nov 2026 | $0.23 | 15/15 | $345 | $1,150 | $1,150 | 98%hist 95% | 4%hist 4% | 98% | +$771 | -$0 | 0.0% | 0.0mo | $677 (vs do-nothing $-1,260) | 50% income floor unreachable even selling every contract |
| $400 | 16d | 13 Nov 2026 | $0.31 | 15/15 | $465 | $872 | $872 | 98%hist 95% | 4%hist 4% | 98% | +$614 | -$0 | 0.0% | 0.0mo | $797 (vs do-nothing $-1,140) | 50% income floor unreachable even selling every contract |
| $390 | 9d | 6 Nov 2026 | $0.28 | 15/15 | $420 | $1,400 | $1,400 | 98%hist 95% | 4%hist 4% | 98% | +$955 | -$0 | 0.0% | 0.0mo | $752 (vs do-nothing $-1,185) | 50% income floor unreachable even selling every contract |
| $377.50 | 2d | 30 Oct 2026 | $0.24 | 15/15 | $360 | $5,400 | $5,400 | 98%hist 95% | 4%hist 4% | 98% | +$3,672 | -$0 | 0.0% | 0.0mo | $692 (vs do-nothing $-1,245) | 50% income floor unreachable even selling every contract |
| $387.50 | 9d | 6 Nov 2026 | $0.29 | 15/15 | $435 | $1,450 | $1,450 | 98%hist 95% | 5%hist 4% | 98% | +$926 | -$0 | 0.0% | 0.0mo | $767 (vs do-nothing $-1,170) | 50% income floor unreachable even selling every contract |
| $375 | 2d | 30 Oct 2026 | $0.26 | 15/15 | $390 | $5,850 | $5,850 | 97%hist 95% | 5%hist 4% | 98% | +$3,656 | -$0 | 0.0% | 0.0mo | $722 (vs do-nothing $-1,215) | 50% income floor unreachable even selling every contract |
| $405 | 23d | 20 Nov 2026 | $0.46 | 15/15 | $690 | $900 | $900 | 97%hist 95% | 5%hist 4% | 98% | +$567 | -$0 | 0.0% | 0.0mo | $1,022 (vs do-nothing $-915) | 50% income floor unreachable even selling every contract |
| $385 | 9d | 6 Nov 2026 | $0.35 | 15/15 | $525 | $1,750 | $1,750 | 97%hist 95% | 5%hist 4% | 97% | +$1,130 | -$0 | 0.0% | 0.0mo | $857 (vs do-nothing $-1,080) | 50% income floor unreachable even selling every contract |
| $392.50 | 16d | 13 Nov 2026 | $0.38 | 15/15 | $570 | $1,069 | $1,069 | 97%hist 95% | 5%hist 4% | 97% | +$651 | -$0 | 0.0% | 0.0mo | $902 (vs do-nothing $-1,035) | 50% income floor unreachable even selling every contract |
| $382.50 | 9d | 6 Nov 2026 | $0.35 | 15/15 | $525 | $1,750 | $1,750 | 97%hist 95% | 6%hist 4% | 97% | +$1,013 | -$0 | 0.0% | 0.0mo | $857 (vs do-nothing $-1,080) | 50% income floor unreachable even selling every contract |
| $400 | 23d | 20 Nov 2026 | $0.61 | 15/15 | $915 | $1,193 | $1,193 | 97%hist 95% | 6%hist 4% | 97% | +$801 | -$0 | 0.0% | 0.0mo | $1,247 (vs do-nothing $-690) | 50% income floor unreachable even selling every contract |
| $372.50 | 2d | 30 Oct 2026 | $0.32 | 15/15 | $480 | $7,200 | $7,200 | 97%hist 95% | 6%hist 4% | 97% | +$4,416 | -$0 | 0.0% | 0.0mo | $812 (vs do-nothing $-1,125) | 50% income floor unreachable even selling every contract |
| $390 | 16d | 13 Nov 2026 | $0.47 | 15/15 | $705 | $1,322 | $1,322 | 97%hist 95% | 6%hist 4% | 97% | +$830 | -$0 | 0.0% | 0.0mo | $1,037 (vs do-nothing $-900) | 50% income floor unreachable even selling every contract |
| $380 | 9d | 6 Nov 2026 | $0.45 | 15/15 | $675 | $2,250 | $2,250 | 97%hist 95% | 7%hist 4% | 97% | +$1,369 | -$0 | 0.0% | 0.0mo | $1,007 (vs do-nothing $-930) | 50% income floor unreachable even selling every contract |
| $387.50 | 16d | 13 Nov 2026 | $0.47 | 15/15 | $705 | $1,322 | $1,322 | 97%hist 95% | 7%hist 4% | 97% | +$743 | -$0 | 0.0% | 0.0mo | $1,037 (vs do-nothing $-900) | 50% income floor unreachable even selling every contract |
| $395 | 23d | 20 Nov 2026 | $0.65 | 15/15 | $975 | $1,272 | $1,272 | 97%hist 95% | 7%hist 4% | 97% | +$787 | -$0 | 0.0% | 0.0mo | $1,307 (vs do-nothing $-630) | 50% income floor unreachable even selling every contract |
| $370 | 2d | 30 Oct 2026 | $0.42 | 15/15 | $630 | $9,450 | $9,450 | 96%hist 95% | 7%hist 4% | 97% | +$5,910 | -$0 | 0.0% | 0.0mo | $962 (vs do-nothing $-975) | 50% income floor unreachable even selling every contract |
| $385 | 16d | 13 Nov 2026 | $0.56 | 15/15 | $840 | $1,575 | $1,575 | 96%hist 95% | 8%hist 4% | 96% | +$893 | -$0 | 0.0% | 0.0mo | $1,172 (vs do-nothing $-765) | 50% income floor unreachable even selling every contract |
| $377.50 | 9d | 6 Nov 2026 | $0.51 | 15/15 | $765 | $2,550 | $2,550 | 96%hist 95% | 8%hist 4% | 96% | +$1,495 | -$0 | 0.0% | 0.0mo | $1,097 (vs do-nothing $-840) | 50% income floor unreachable even selling every contract |
| $367.50 | 2d | 30 Oct 2026 | $0.49 | 15/15 | $735 | $11,025 | $11,025 | 96%hist 95% | 9%hist 4% | 96% | +$6,505 | -$0 | 0.0% | 0.0mo | $1,067 (vs do-nothing $-870) | 50% income floor unreachable even selling every contract |
| $390 | 23d | 20 Nov 2026 | $0.79 | 15/15 | $1,185 | $1,546 | $1,546 | 96%hist 95% | 9%hist 4% | 96% | +$904 | -$0 | 0.0% | 0.0mo | $1,517 (vs do-nothing $-420) | 50% income floor unreachable even selling every contract |
| $382.50 | 16d | 13 Nov 2026 | $0.64 | 15/15 | $960 | $1,800 | $1,800 | 96%hist 95% | 9%hist 4% | 96% | +$997 | -$0 | 0.0% | 0.0mo | $1,292 (vs do-nothing $-645) | 50% income floor unreachable even selling every contract |
| $375 | 9d | 6 Nov 2026 | $0.61 | 15/15 | $915 | $3,050 | $3,050 | 96%hist 95% | 9%hist 4% | 96% | +$1,783 | -$0 | 0.0% | 0.0mo | $1,247 (vs do-nothing $-690) | 50% income floor unreachable even selling every contract |
| $380 | 16d | 13 Nov 2026 | $0.72 | 15/15 | $1,080 | $2,025 | $2,025 | 95%hist 95% | 10%hist 4% | 95% | +$1,079 | -$0 | 0.0% | 0.0mo | $1,412 (vs do-nothing $-525) | 50% income floor unreachable even selling every contract |
| $372.50 | 9d | 6 Nov 2026 | $0.68 | 15/15 | $1,020 | $3,400 | $3,400 | 95%hist 95% | 10%hist 13% | 95% | +$1,876 | -$0 | 0.0% | 0.0mo | $1,352 (vs do-nothing $-585) | 50% income floor unreachable even selling every contract |
| $365 | 2d | 30 Oct 2026 | $0.60 | 15/15 | $900 | $13,500 | $13,500 | 95%hist 95% | 10%hist 13% | 95% | +$7,708 | -$0 | 0.0% | 0.0mo | $1,232 (vs do-nothing $-705) | 50% income floor unreachable even selling every contract |
| $385 | 23d | 20 Nov 2026 | $0.95 | 15/15 | $1,425 | $1,859 | $1,859 | 95%hist 95% | 10%hist 13% | 95% | +$1,061 | -$0 | 0.0% | 0.0mo | $1,757 (vs do-nothing $-180) | 50% income floor unreachable even selling every contract |
| $377.50 | 16d | 13 Nov 2026 | $0.84 | 15/15 | $1,260 | $2,362 | $2,362 | 95%hist 95% | 11%hist 13% | 95% | +$1,248 | -$0 | 0.0% | 0.0mo | $1,592 (vs do-nothing $-345) | 50% income floor unreachable even selling every contract |
| $370 | 9d | 6 Nov 2026 | $0.81 | 15/15 | $1,215 | $4,050 | $4,050 | 94%hist 95% | 11%hist 13% | 95% | +$2,217 | -$0 | 0.0% | 0.0mo | $1,547 (vs do-nothing $-390) | 50% income floor unreachable even selling every contract |
| $362.50 | 2d | 30 Oct 2026 | $0.72 | 15/15 | $1,080 | $16,200 | $16,200 | 94%hist 95% | 12%hist 13% | 94% | +$8,775 | -$0 | 0.0% | 0.0mo | $1,412 (vs do-nothing $-525) | 50% income floor unreachable even selling every contract |
| $375 | 16d | 13 Nov 2026 | $0.95 | 15/15 | $1,425 | $2,672 | $2,672 | 94%hist 95% | 12%hist 13% | 94% | +$1,359 | -$0 | 0.0% | 0.0mo | $1,757 (vs do-nothing $-180) | 50% income floor unreachable even selling every contract |
| $380 | 23d | 20 Nov 2026 | $1.21 | 15/15 | $1,815 | $2,367 | $2,367 | 94%hist 95% | 13%hist 13% | 94% | +$1,276 | -$0 | 0.0% | 0.0mo | $2,147 (vs do-nothing +$210) | 50% income floor unreachable even selling every contract |
| $367.50 | 9d | 6 Nov 2026 | $0.94 | 15/15 | $1,410 | $4,700 | $4,700 | 94%hist 95% | 13%hist 13% | 94% | +$2,493 | -$0 | 0.0% | 0.0mo | $1,742 (vs do-nothing $-195) | 50% income floor unreachable even selling every contract |
| $372.50 | 16d | 13 Nov 2026 | $1.07 | 15/15 | $1,605 | $3,009 | $3,009 | 93%hist 95% | 14%hist 13% | 94% | +$1,464 | -$0 | 0.0% | 0.0mo | $1,937 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $365 | 9d | 6 Nov 2026 | $1.09 | 15/15 | $1,635 | $5,450 | $5,450 | 93%hist 95% | 15%hist 13% | 93% | +$2,792 | -$0 | 0.0% | 0.0mo | $1,967 (vs do-nothing +$30) | 50% income floor unreachable even selling every contract |
| $375 | 23d | 20 Nov 2026 | $1.48 | 15/15 | $2,220 | $2,896 | $2,896 | 92%hist 95% | 15%hist 13% | 93% | +$1,498 | -$0 | 0.0% | 0.0mo | $2,552 (vs do-nothing +$615) | 50% income floor unreachable even selling every contract |
| $370 | 16d | 13 Nov 2026 | $1.23 | 15/15 | $1,845 | $3,459 | $3,459 | 92%hist 95% | 16%hist 13% | 93% | +$1,642 | -$0 | 0.0% | 0.0mo | $2,177 (vs do-nothing +$240) | 50% income floor unreachable even selling every contract |
| $362.50 | 9d | 6 Nov 2026 | $1.27 | 15/15 | $1,905 | $6,350 | $6,350 | 92%hist 95% | 17%hist 13% | 92% | +$3,144 | -$0 | 0.0% | 0.0mo | $2,237 (vs do-nothing +$300) | 50% income floor unreachable even selling every contract |
| $367.50 | 16d | 13 Nov 2026 | $1.40 | 15/15 | $2,100 | $3,938 | $3,938 | 91%hist 95% | 17%hist 13% | 92% | +$1,801 | -$0 | 0.0% | 0.0mo | $2,432 (vs do-nothing +$495) | 50% income floor unreachable even selling every contract |
| $370 | 23d | 20 Nov 2026 | $1.82 | 15/15 | $2,730 | $3,561 | $3,561 | 91%hist 95% | 19%hist 13% | 92% | +$1,765 | -$0 | 0.0% | 0.0mo | $3,062 (vs do-nothing +$1,125) | 50% income floor unreachable even selling every contract |
| $360 | 9d | 6 Nov 2026 | $1.49 | 15/15 | $2,235 | $7,450 | $7,450 | 90%hist 95% | 19%hist 13% | 91% | +$3,580 | -$0 | 0.0% | 0.0mo | $2,567 (vs do-nothing +$630) | 50% income floor unreachable even selling every contract |
| $365 | 16d | 13 Nov 2026 | $1.66 | 15/15 | $2,490 | $4,669 | $4,669 | 90%hist 95% | 20%hist 13% | 91% | +$2,159 | -$0 | 0.0% | 0.0mo | $2,822 (vs do-nothing +$885) | 50% income floor unreachable even selling every contract |
| $362.50 | 16d | 13 Nov 2026 | $1.85 | 15/15 | $2,775 | $5,203 | $5,203 | 89%hist 86% | 22%hist 23% | 90% | +$2,258 | -$0 | 0.0% | 0.0mo | $3,107 (vs do-nothing +$1,170) | 50% income floor unreachable even selling every contract |
| $357.50 | 9d | 6 Nov 2026 | $1.73 | 15/15 | $2,595 | $8,650 | $8,650 | 89%hist 86% | 22%hist 23% | 90% | +$3,977 | -$0 | 0.0% | 0.0mo | $2,927 (vs do-nothing +$990) | 50% income floor unreachable even selling every contract |
| $365 | 23d | 20 Nov 2026 | $2.27 | 15/15 | $3,405 | $4,441 | $4,441 | 89%hist 86% | 23%hist 23% | 90% | +$2,003 | -$0 | 0.0% | 0.0mo | $3,737 (vs do-nothing +$1,800) | 50% income floor unreachable even selling every contract |
| $360 | 16d | 13 Nov 2026 | $2.19 | 15/15 | $3,285 | $6,159 | $6,159 | 88%hist 86% | 24%hist 23% | 89% | +$2,690 | -$0 | 0.0% | 0.0mo | $3,617 (vs do-nothing +$1,680) | 50% income floor unreachable even selling every contract |
| $355 | 9d | 6 Nov 2026 | $2.02 | 15/15 | $3,030 | $10,100 | $10,100 | 88%hist 86% | 25%hist 23% | 89% | +$4,459 | -$0 | 0.0% | 0.0mo | $3,362 (vs do-nothing +$1,425) | 50% income floor unreachable even selling every contract |
| $362.50 | 23d | 20 Nov 2026 | $2.53 | 15/15 | $3,795 | $4,950 | $4,950 | 88%hist 86% | 25%hist 23% | 89% | +$2,152 | -$0 | 0.0% | 0.0mo | $4,127 (vs do-nothing +$2,190) | 50% income floor unreachable even selling every contract |
| $357.50 | 16d | 13 Nov 2026 | $2.39 | 15/15 | $3,585 | $6,722 | $6,722 | 87%hist 86% | 27%hist 23% | 88% | +$2,660 | -$0 | 0.0% | 0.0mo | $3,917 (vs do-nothing +$1,980) | 50% income floor unreachable even selling every contract |
| $360 | 23d | 20 Nov 2026 | $2.85 | 15/15 | $4,275 | $5,576 | $5,576 | 86%hist 86% | 28%hist 23% | 88% | +$2,364 | -$0 | 0.0% | 0.0mo | $4,607 (vs do-nothing +$2,670) | 50% income floor unreachable even selling every contract |
| $352.50 | 9d | 6 Nov 2026 | $2.36 | 15/15 | $3,540 | $11,800 | $11,800 | 86%hist 86% | 29%hist 23% | 88% | +$4,997 | -$0 | 0.0% | 0.0mo | $3,872 (vs do-nothing +$1,935) | 50% income floor unreachable even selling every contract |
| $355 | 16d | 13 Nov 2026 | $2.73 | 15/15 | $4,095 | $7,678 | $7,678 | 85%hist 86% | 30%hist 30% | 87% | +$2,930 | -$0 | 0.0% | 0.0mo | $4,427 (vs do-nothing +$2,490) | 50% income floor unreachable even selling every contract |
| $357.50 | 23d | 20 Nov 2026 | $3.15 | 15/15 | $4,725 | $6,163 | $6,163 | 85%hist 86% | 31%hist 30% | 87% | +$2,475 | -$0 | 0.0% | 0.0mo | $5,057 (vs do-nothing +$3,120) | 50% income floor unreachable even selling every contract |
| $350 | 9d | 6 Nov 2026 | $2.72 | 15/15 | $4,080 | $13,600 | $13,600 | 84%hist 86% | 32%hist 30% | 86% | +$5,414 | -$0 | 0.0% | 0.0mo | $4,412 (vs do-nothing +$2,475) | 50% income floor unreachable even selling every contract |
| $352.50 | 16d | 13 Nov 2026 | $3.05 | 15/15 | $4,575 | $8,578 | $8,578 | 84%hist 86% | 34%hist 30% | 86% | +$3,038 | -$0 | 0.0% | 0.0mo | $4,907 (vs do-nothing +$2,970) | 50% income floor unreachable even selling every contract |
| $355 | 23d | 20 Nov 2026 | $3.55 | 15/15 | $5,325 | $6,946 | $6,946 | 84%hist 86% | 34%hist 30% | 86% | +$2,710 | -$0 | 0.0% | 0.0mo | $5,657 (vs do-nothing +$3,720) | 50% income floor unreachable even selling every contract |
| $347.50 | 9d | 6 Nov 2026 | $3.10 | 15/15 | $4,650 | $15,500 | $15,500 | 82%hist 86% | 37%hist 30% | 85% | +$5,678 | -$0 | 0.0% | 0.0mo | $3,803 (vs do-nothing +$1,865) | 50% income floor unreachable even selling every contract |
| $352.50 | 23d | 20 Nov 2026 | $3.95 | 15/15 | $5,925 | $7,728 | $7,728 | 82%hist 86% | 37%hist 30% | 85% | +$2,866 | -$0 | 0.0% | 0.0mo | $6,257 (vs do-nothing +$4,320) | 50% income floor unreachable even selling every contract |
| $350 | 16d | 13 Nov 2026 | $3.60 | 15/15 | $5,400 | $10,125 | $10,125 | 82%hist 86% | 38%hist 30% | 84% | +$3,674 | -$0 | 0.0% | 0.0mo | $5,732 (vs do-nothing +$3,795) | 50% income floor unreachable even selling every contract |
| $350 | 23d | 20 Nov 2026 | $4.45 | 15/15 | $6,675 | $8,707 | $8,707 | 80%hist 86% | 41%hist 40% | 83% | +$3,128 | -$0 | 0.0% | 0.0mo | $7,007 (vs do-nothing +$5,070) | 50% income floor unreachable even selling every contract |
| $347.50 | 16d | 13 Nov 2026 | $3.95 | 15/15 | $5,925 | $11,109 | $11,109 | 80%hist 83% | 42%hist 40% | 83% | +$3,613 | -$0 | 0.0% | 0.0mo | $5,078 (vs do-nothing +$3,140) | 50% income floor unreachable even selling every contract |
| $347.50 | 23d | 20 Nov 2026 | $5.00 | 15/15 | $7,500 | $9,783 | $9,783 | 78%hist 83% | 45%hist 40% | 82% | +$3,389 | -$0 | 0.0% | 0.0mo | $6,653 (vs do-nothing +$4,715) | 50% income floor unreachable even selling every contract |
| $345 | 16d | 13 Nov 2026 | $4.50 | 15/15 | $6,750 | $12,656 | $12,656 | 78%hist 83% | 46%hist 40% | 82% | +$3,968 | -$0 | 0.0% | 0.0mo | $2,153 (vs do-nothing +$215) | 50% income floor unreachable even selling every contract |
| $345 | 23d | 20 Nov 2026 | $5.55 | 15/15 | $8,325 | $10,859 | $10,859 | 76%hist 83% | 49%hist 40% | 81% | +$3,542 | -$0 | 0.0% | 0.0mo | $3,728 (vs do-nothing +$1,790) | 50% income floor unreachable even selling every contract |
| $342.50 | 16d | 13 Nov 2026 | $5.10 | 15/15 | $7,650 | $14,344 | $14,344 | 75%hist 83% | 50%hist 44% | 80% | +$4,302 | -$1,030 | 0.9% | 0.0mo | $-697 (vs do-nothing $-2,635) | 50% income floor unreachable even selling every contract |
| $342.50 | 23d | 20 Nov 2026 | $6.10 | 15/15 | $9,150 | $11,935 | $11,935 | 74%hist 83% | 54%hist 44% | 79% | +$3,577 | -$0 | 0.0% | 0.0mo | $803 (vs do-nothing $-1,135) | 50% income floor unreachable even selling every contract |
| $340 | 16d | 13 Nov 2026 | $5.80 | 15/15 | $8,700 | $16,312 | $16,312 | 73%hist 83% | 55%hist 44% | 79% | +$4,739 | -$3,730 | 3.4% | 0.1mo | $-3,397 (vs do-nothing $-5,335) | 50% income floor unreachable even selling every contract |
| $340 | 23d | 20 Nov 2026 | $6.90 | 15/15 | $10,350 | $13,500 | $13,500 | 72%hist 83% | 58%hist 44% | 78% | +$3,974 | -$2,080 | 1.9% | 0.1mo | $-1,747 (vs do-nothing $-3,685) | 50% income floor unreachable even selling every contract |
| $337.50 | 23d | 20 Nov 2026 | $7.65 | 15/15 | $11,475 | $14,967 | $14,967 | 69%hist 66% | 63%hist 54% | 77% | +$4,139 | -$4,705 | 4.3% | 0.1mo | $-4,372 (vs do-nothing $-6,310) | 50% income floor unreachable even selling every contract |
| $335 | 23d | 20 Nov 2026 | $8.40 | 15/15 | $12,600 | $16,435 | $16,435 | 67%hist 66% | 69%hist 54% | 75% | +$4,160 | -$7,330 | 6.7% | 0.2mo | $-6,997 (vs do-nothing $-8,935) | 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.