5 contracts (500 sh) | BE SS: $398.00 | CC-SS: $387.97 (banked floor $322.97) | IV: MEDIUM | Accounts: Neville:0865
| Max Loss | $48,000 | (ND $51.00 + SW $45) x 500 |
| Normal income ref | $11,484/mo | 75% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay โ $1,269/mo (info only, already in marks) |
| Unrealized P&L | $-26,662 | fortress legs from IBKR |
| Status | Leg | Credit/sh | Credit | Opened | Closed | Close/sh | Banked | Account | Source |
|---|---|---|---|---|---|---|---|---|---|
| CLOSED | 5x $360C 16 Oct 2026 | $2.52 | $1,262 | 2026-10-06 | 2026-10-16 | $0.25 | $1,137 | U13190865 | snapshot |
| CLOSED | 5x $360C 16 Oct 2026 | $2.52 | $1,262 | 2026-10-02 | 2026-10-06 | $1.27 | $627 | U13190865 | snapshot |
| UNKNOWN | 5x $367.5C 16 Oct 2026 | $2.69 | $1,343 | 2026-10-01 | 2026-10-02 | $2.69 | $0 | U13190865 | snapshot |
| UNKNOWN | 5x $350C 2 Oct 2026 | $1.10 | $551 | 2026-09-29 | 2026-10-01 | $1.10 | $0 | U13190865 | snapshot |
| UNKNOWN | 5x $355C 2 Oct 2026 | $1.25 | $623 | 2026-09-28 | 2026-09-29 | $1.25 | $0 | U13190865 | snapshot |
| EXPIRED | 5x $340C 25 Sep 2026 | $0.77 | $386 | 2026-09-25 | 2026-09-28 | $0.00 | $386 | U13190865 | snapshot |
| UNKNOWN | 5x $370C 2 Oct 2026 | $2.00 | $1,000 | 2026-09-22 | 2026-09-25 | $2.00 | $0 | U13190865 | snapshot |
| UNKNOWN | 5x $355C 25 Sep 2026 | $1.76 | $882 | 2026-09-18 | 2026-09-22 | $1.76 | $0 | U13190865 | snapshot |
| CLOSED | 5x $345C 11 Sep 2026 | $0.78 | $389 | 2026-09-09 | 2026-09-09 | $0.22 | $279 | U13190865 | snapshot |
| UNKNOWN | 5x $350C 11 Sep 2026 | $0.70 | $352 | 2026-09-08 | 2026-09-09 | $0.70 | $0 | U13190865 | snapshot |
| EXPIRED | 5x $345C 4 Sep 2026 | $0.88 | $438 | 2026-09-01 | 2026-09-08 | $0.00 | $438 | U13190865 | snapshot |
| EXPIRED | 5x $357.5C 28 Aug 2026 | $0.92 | $462 | 2026-08-25 | 2026-08-31 | $0.00 | $462 | U13190865 | snapshot |
| EXPIRED | 5x $350C 21 Aug 2026 | $1.25 | $624 | 2026-08-18 | 2026-08-24 | $0.00 | $624 | U13190865 | execution |
| CLOSED | 1x $400C 20 Nov 2026 | $7.13 | $713 | 2026-08-13 | 2026-08-18 | $6.43 | $70 | U13190865 | snapshot |
| CLOSED | 1x $400C 20 Nov 2026 | $7.13 | $713 | 2026-08-13 | 2026-08-18 | $6.43 | $70 | U13190865 | snapshot |
| CLOSED | 1x $400C 20 Nov 2026 | $7.13 | $713 | 2026-08-13 | 2026-08-18 | $6.43 | $70 | U13190865 | snapshot |
| CLOSED | 1x $400C 20 Nov 2026 | $7.13 | $713 | 2026-08-13 | 2026-08-18 | $6.42 | $71 | U13190865 | snapshot |
| CLOSED | 1x $400C 20 Nov 2026 | $7.13 | $713 | 2026-08-13 | 2026-08-18 | $6.43 | $70 | U13190865 | snapshot |
| UNKNOWN | 5x $420C 20 Nov 2026 | $7.25 | $3,623 | 2026-08-10 | 2026-08-13 | $7.25 | $0 | U13190865 | execution |
| CLOSED | 1x $370C 18 Sep 2026 | $4.80 | $480 | 2026-07-29 | 2026-08-10 | $8.24 | $-344 | U13190865 | execution |
| CLOSED | 1x $370C 18 Sep 2026 | $4.80 | $480 | 2026-07-29 | 2026-08-10 | $8.25 | $-345 | U13190865 | execution |
| CLOSED | 1x $370C 18 Sep 2026 | $4.80 | $480 | 2026-07-29 | 2026-08-10 | $8.25 | $-345 | U13190865 | execution |
| CLOSED | 1x $370C 18 Sep 2026 | $4.80 | $480 | 2026-07-29 | 2026-08-10 | $8.25 | $-345 | U13190865 | execution |
| CLOSED | 1x $370C 18 Sep 2026 | $4.80 | $480 | 2026-07-29 | 2026-08-10 | $8.24 | $-344 | U13190865 | execution |
| CLOSED | 2x $342.5C 7 Aug 2026 | $2.11 | $421 | 2026-07-27 | 2026-07-29 | $4.44 | $-467 | U13190865 | snapshot |
| CLOSED | 1x $342.5C 7 Aug 2026 | $2.11 | $211 | 2026-07-27 | 2026-07-29 | $4.44 | $-233 | U13190865 | snapshot |
| CLOSED | 2x $342.5C 7 Aug 2026 | $2.11 | $421 | 2026-07-27 | 2026-07-29 | $4.44 | $-467 | 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 |
Each Friday gets its own recommended pick and full income ladder (safest strike per income rung, sized across your 5 contracts). The master ranks the two by E[net]/mo to pick one grand pick; both are shown here so you can choose the tenor that fits your roll cadence.
| Track | Expiry | Sell | Survival | Income/mo | E[net]/mo |
|---|---|---|---|---|---|
| THIS FRIDAY 🏆 ⚡ | 30 Oct 2026 · 2d | 5 × $360 | 93% | $6,600 | $6,600 |
| NEXT FRIDAY ⚡ | 6 Nov 2026 · 9d | 5 × $345 | 80% | $6,083 | $292 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | 33% normal | 5 × $365 | 30 Oct | 2d | 13.4% | 95%hist 95% | 10%hist 13% | +1pp | $300 | $4,500 | -$2,100 | $11,186 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 ร $365 13.4% OTM over spot $321.77 30 Oct 2026 (2d, $0.61 mid) = $300 credit for the 2d cycle โ $4,500/mo projected Survival (stays โค $365) 95% Breach risk 5% POP (stays โค $365.61) 95% EV / mo +$2,569 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +1pp 96% whole by 9mo vs 96% doing nothing FIRE DRILLS ~0.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $0/mo median; plan ~$0/mo after 68% keep · $0 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~0.0 mo [0.0-0.1], measured ONLY among the 96% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 0% Flat exit net (mid-life) -$3,952 Free roll-up +$6/wk Safest escape (by 20 Nov 2026) $378 @ 75% POP 67% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 1 of 2); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $12.03/sh now โ $8.50 mid-life โ โ $0 at expiry | you banked $0.60/sh, so a flat mid-life exit nets -$7.90/sh | roll rows are incremental, the banked premium stays yours
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $365 is $23 below CC-SS $387.97: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.15/sh (~25% of the $0.60 collected) or spot โฅ $365.61 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $365)); NOT the premium you collected. Momentum override: two daily closes above $359.55 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.70 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $387.97, where you are whole again, by expiry) Starting unrealized P&L: $-26,662 + Fortress recovery (un-capped): +$23,237 โ CC assignment net of premium (5 ร $365): -$11,186 Total Position P&L @ SS: $-14,612 (+$12,051 vs today) Do-nothing baseline at SS: $-3,271 (this trade vs do-nothing: $-11,341, the opportunity cost of earning $4,500/mo FIGHT income now) BB-reversion stress (โ $341.76 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$0, position total $-19,646 (+$7,016 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ฏ 50% normal | 5 × $360 | 30 Oct | 2d | 11.9% | 93%hist 95% | 14%hist 13% | +2pp | $440 | $6,600 | — | $13,546 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 ร $360 11.9% OTM over spot $321.77 30 Oct 2026 (2d, $0.90 mid) = $440 credit for the 2d cycle โ $6,600/mo projected Survival (stays โค $360) 93% Breach risk 7% POP (stays โค $360.89) 93% EV / mo +$3,437 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +2pp 96% whole by 9mo vs 94% doing nothing FIRE DRILLS ~0.2/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $3,896/mo median; plan ~$2,650/mo after 68% keep · $440 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~0.1 mo [0.0-0.1], measured ONLY among the 96% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 0% Flat exit net (mid-life) -$3,754 Free roll-up +$6/wk Safest escape (by 20 Nov 2026) $373 @ 75% POP 67% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 1 of 2); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $11.86/sh now โ $8.39 mid-life โ โ $0 at expiry | you banked $0.88/sh, so a flat mid-life exit nets -$7.51/sh | roll rows are incremental, the banked premium stays yours
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $360 is $28 below CC-SS $387.97: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.22/sh (~25% of the $0.88 collected) or spot โฅ $360.89 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $360)); NOT the premium you collected. Momentum override: two daily closes above $359.55 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.70 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $387.97, where you are whole again, by expiry) Starting unrealized P&L: $-26,662 + Fortress recovery (un-capped): +$23,237 โ CC assignment net of premium (5 ร $360): -$13,546 Total Position P&L @ SS: $-16,972 (+$9,691 vs today) Do-nothing baseline at SS: $-3,271 (this trade vs do-nothing: $-13,701, the opportunity cost of earning $6,600/mo FIGHT income now) BB-reversion stress (โ $341.76 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$0, position total $-19,646 (+$7,016 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ก safe yield | 5 × $355 | 30 Oct | 2d | 10.3% | 90%hist 95% | 20%hist 13% | +2pp | $635 | $9,525 | +$2,925 | $15,851 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 ร $355 10.3% OTM over spot $321.77 30 Oct 2026 (2d, $1.29 mid) = $635 credit for the 2d cycle โ $9,525/mo projected Survival (stays โค $355) 90% Breach risk 10% POP (stays โค $356.30) 91% EV / mo +$4,452 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +2pp 98% whole by 9mo vs 96% doing nothing FIRE DRILLS ~0.2/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $5,757/mo median; plan ~$3,915/mo after 68% keep · $635 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~0.1 mo [0.0-0.2], measured ONLY among the 98% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 0% Flat exit net (mid-life) -$3,500 Free roll-up +$6/wk Safest escape (by 20 Nov 2026) $371 @ 77% POP 70% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 1 of 2); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $11.70/sh now โ $8.27 mid-life โ โ $0 at expiry | you banked $1.27/sh, so a flat mid-life exit nets -$7.00/sh | roll rows are incremental, the banked premium stays yours
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $355 is $33 below CC-SS $387.97: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.32/sh (~25% of the $1.27 collected) or spot โฅ $356.30 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $355)); NOT the premium you collected. Momentum override: two daily closes above $359.55 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.70 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $387.97, where you are whole again, by expiry) Starting unrealized P&L: $-26,662 + Fortress recovery (un-capped): +$23,237 โ CC assignment net of premium (5 ร $355): -$15,851 Total Position P&L @ SS: $-19,277 (+$7,386 vs today) Do-nothing baseline at SS: $-3,271 (this trade vs do-nothing: $-16,006, the opportunity cost of earning $9,525/mo FIGHT income now) BB-reversion stress (โ $341.76 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$0, position total $-19,646 (+$7,016 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 5 × $335 | 30 Oct | 2d | 4.1% | 88%hist 86% | 23%hist 23% | +5pp | $2,425 | $36,375 | +$29,775 | $24,061 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 ร $335 4.1% OTM over spot $321.77 30 Oct 2026 (2d, $4.90 mid) = $2,425 credit for the 2d cycle โ $36,375/mo projected Survival (stays โค $335) 88% Breach risk 12% POP (stays โค $339.90) 95% EV / mo +$33,651 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +5pp 100% whole by 9mo vs 95% doing nothing FIRE DRILLS ~0.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $8,540/mo median; plan ~$5,807/mo after 68% keep · $2,425 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~0.0 mo [0.0-0.1], measured ONLY among the 100% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 13% Flat exit net (mid-life) -$1,477 Free roll-up +$6/wk Safest escape (by 20 Nov 2026) $368 @ 86% POP 84% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 1 of 2); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $11.04/sh now โ $7.80 mid-life (likely $8.50โ$16.17) โ โ $0 at expiry | you banked $4.85/sh, so a flat mid-life exit nets -$2.95/sh | roll rows are incremental, the banked premium stays yours ๐ Across 384 simulated challenges: the $335 strike is typically first touched on day 2 of 2, at $339 (overshoots $4.35). The [P25โP75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $335 is $53 below CC-SS $387.97: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $1.21/sh (~25% of the $4.85 collected) or spot โฅ $339.90 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $335)); NOT the premium you collected. Momentum override: two daily closes above $359.55 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.70 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $387.97, where you are whole again, by expiry) Starting unrealized P&L: $-26,662 + Fortress recovery (un-capped): +$23,237 โ CC assignment net of premium (5 ร $335): -$24,061 Total Position P&L @ SS: $-27,487 ($-824 vs today) Do-nothing baseline at SS: $-3,271 (this trade vs do-nothing: $-24,216, the opportunity cost of earning $36,375/mo FIGHT income now) BB-reversion stress (โ $341.76 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$955, position total $-20,601 (+$6,061 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | ๐ก safe yield | 5 × $360 | 6 Nov | 9d | 11.9% | 90%hist 95% | 19%hist 13% | +1pp | $745 | $2,483 | -$3,600 | $13,241 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 ร $360 11.9% OTM over spot $321.77 6 Nov 2026 (9d, $1.54 mid) = $745 credit for the 9d cycle โ $2,483/mo projected Survival (stays โค $360) 90% Breach risk 10% POP (stays โค $361.55) 91% EV / mo +$1,193 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +1pp 96% whole by 9mo vs 96% doing nothing FIRE DRILLS ~0.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $0/mo median; plan ~$0/mo after 68% keep · $0 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~0.1 mo [0.0-0.2], measured ONLY among the 96% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 14% Flat exit net (mid-life) -$3,929 Free roll-up +$1/wk Safest escape (by 20 Nov 2026) $368 @ 73% POP 62% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 4 of 9); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $13.22/sh now โ $9.35 mid-life (likely $8.08โ$12.84) โ โ $0 at expiry | you banked $1.49/sh, so a flat mid-life exit nets -$7.86/sh | roll rows are incremental, the banked premium stays yours ๐ Across 410 simulated challenges: the $360 strike is typically first touched on day 6 of 9, at $366 (overshoots $5.83). The [P25โP75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $360 is $28 below CC-SS $387.97: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.37/sh (~25% of the $1.49 collected) or spot โฅ $361.55 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $360)); NOT the premium you collected. Momentum override: two daily closes above $359.55 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.70 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $387.97, where you are whole again, by expiry) Starting unrealized P&L: $-26,662 + Fortress recovery (un-capped): +$23,237 โ CC assignment net of premium (5 ร $360): -$13,241 Total Position P&L @ SS: $-16,667 (+$9,996 vs today) Do-nothing baseline at SS: $-3,271 (this trade vs do-nothing: $-13,396, the opportunity cost of earning $2,483/mo FIGHT income now) BB-reversion stress (โ $341.76 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$0, position total $-19,646 (+$7,016 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 5 × $352.50 | 6 Nov | 9d | 9.6% | 86%hist 86% | 29%hist 23% | +1pp | $1,180 | $3,933 | -$2,150 | $16,556 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 ร $352.50 9.6% OTM over spot $321.77 6 Nov 2026 (9d, $2.43 mid) = $1,180 credit for the 9d cycle โ $3,933/mo projected Survival (stays โค $352.50) 86% Breach risk 14% POP (stays โค $354.93) 88% EV / mo +$1,666 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +1pp 96% whole by 9mo vs 95% doing nothing FIRE DRILLS ~0.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $0/mo median; plan ~$0/mo after 68% keep · $0 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~0.1 mo [0.0-0.2], measured ONLY among the 96% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 20% Flat exit net (mid-life) -$3,397 Free roll-up +$3/wk Safest escape (by 20 Nov 2026) $366 @ 76% POP 68% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 4 of 9); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $12.94/sh now โ $9.15 mid-life (likely $8.35โ$13.96) โ โ $0 at expiry | you banked $2.36/sh, so a flat mid-life exit nets -$6.79/sh | roll rows are incremental, the banked premium stays yours ๐ Across 595 simulated challenges: the $352 strike is typically first touched on day 6 of 9, at $359 (overshoots $6.07). The [P25โP75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $352.50 is $35 below CC-SS $387.97: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.59/sh (~25% of the $2.36 collected) or spot โฅ $354.93 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $352)); NOT the premium you collected. Momentum override: two daily closes above $359.55 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.70 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $387.97, where you are whole again, by expiry) Starting unrealized P&L: $-26,662 + Fortress recovery (un-capped): +$23,237 โ CC assignment net of premium (5 ร $352.50): -$16,556 Total Position P&L @ SS: $-19,982 (+$6,681 vs today) Do-nothing baseline at SS: $-3,271 (this trade vs do-nothing: $-16,711, the opportunity cost of earning $3,933/mo FIGHT income now) BB-reversion stress (โ $341.76 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$0, position total $-19,646 (+$7,016 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ฏ 50% normal | 5 × $345 | 6 Nov | 9d | 7.2% | 80%hist 83% | 41%hist 40% | +2pp | $1,825 | $6,083 | — | $19,661 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 ร $345 7.2% OTM over spot $321.77 6 Nov 2026 (9d, $3.75 mid) = $1,825 credit for the 9d cycle โ $6,083/mo projected Survival (stays โค $345) 80% Breach risk 20% POP (stays โค $348.75) 83% EV / mo +$2,169 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +2pp 97% whole by 9mo vs 95% doing nothing FIRE DRILLS ~0.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $0/mo median; plan ~$0/mo after 68% keep · $0 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~0.0 mo [0.0-0.1], measured ONLY among the 97% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 33% Flat exit net (mid-life) -$2,655 Free roll-up +$3/wk Safest escape (by 20 Nov 2026) $363 @ 79% POP 74% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 4 of 9); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $12.67/sh now โ $8.96 mid-life (likely $8.94โ$13.80) โ โ $0 at expiry | you banked $3.65/sh, so a flat mid-life exit nets -$5.31/sh | roll rows are incremental, the banked premium stays yours ๐ Across 985 simulated challenges: the $345 strike is typically first touched on day 5 of 9, at $351 (overshoots $5.86). The [P25โP75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $345 is $43 below CC-SS $387.97: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.91/sh (~25% of the $3.65 collected) or spot โฅ $348.75 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $345)); NOT the premium you collected. Momentum override: two daily closes above $359.55 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.70 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $387.97, where you are whole again, by expiry) Starting unrealized P&L: $-26,662 + Fortress recovery (un-capped): +$23,237 โ CC assignment net of premium (5 ร $345): -$19,661 Total Position P&L @ SS: $-23,087 (+$3,576 vs today) Do-nothing baseline at SS: $-3,271 (this trade vs do-nothing: $-19,816, the opportunity cost of earning $6,083/mo FIGHT income now) BB-reversion stress (โ $341.76 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$0, position total $-19,646 (+$7,016 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 5 × $332.50 | 6 Nov | 9d | 3.3% | 66%hist 66% | 70%hist 54% | +4pp | $3,500 | $11,667 | +$5,583 | $24,236 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 ร $332.50 3.3% OTM over spot $321.77 6 Nov 2026 (9d, $7.15 mid) = $3,500 credit for the 9d cycle โ $11,667/mo projected Survival (stays โค $332.50) 66% Breach risk 34% POP (stays โค $339.65) 74% EV / mo +$2,776 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +4pp 99% whole by 9mo vs 96% doing nothing FIRE DRILLS ~0.3/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $0/mo median; plan ~$0/mo after 68% keep · $0 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~0.1 mo [0.0-0.2], measured ONLY among the 99% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 54% Flat exit net (mid-life) -$817 Free roll-up +$3/wk Safest escape (by 20 Nov 2026) $371 @ 90% POP 89% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 4 of 9); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $12.21/sh now โ $8.63 mid-life (likely $10.76โ$14.95) โ โ $0 at expiry | you banked $7.00/sh, so a flat mid-life exit nets -$1.63/sh | roll rows are incremental, the banked premium stays yours ๐ Across 1,631 simulated challenges: the $332 strike is typically first touched on day 3 of 9, at $338 (overshoots $5.78). The [P25โP75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). Estimates, not quotes; the live roll table owns the real decision when a CC is actually threatened. More detail, income coverage, downside budget, tripwires, held-to-expiry ladder, V-bounce stressIncome coverage
Downside budget ⚠ $332.50 is $55 below CC-SS $387.97: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $1.75/sh (~25% of the $7.00 collected) or spot โฅ $339.65 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $332)); NOT the premium you collected. Momentum override: two daily closes above $359.55 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.70 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $387.97, where you are whole again, by expiry) Starting unrealized P&L: $-26,662 + Fortress recovery (un-capped): +$23,237 โ CC assignment net of premium (5 ร $332.50): -$24,236 Total Position P&L @ SS: $-27,662 ($-999 vs today) Do-nothing baseline at SS: $-3,271 (this trade vs do-nothing: $-24,391, the opportunity cost of earning $11,667/mo FIGHT income now) BB-reversion stress (โ $341.76 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$1,130, position total $-20,776 (+$5,886 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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: 0.702 (IBKR) | Recovery@SS: +$23,237 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-3,271
| 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 | 5/5 | $440 | $6,600 | $6,600 | 93%hist 95% | 14%hist 13% | 93% | +$3,437 | -$13,546 | 53.1% | 1.2mo | $-16,972 (vs do-nothing $-13,701) |
| $357.50 | 2d | 30 Oct 2026 | $1.05 | 5/5 | $525 | $7,875 | $7,875 | 92%hist 95% | 17%hist 13% | 92% | +$3,855 | -$14,711 | 57.7% | 1.3mo | $-18,137 (vs do-nothing $-14,866) |
| $355 | 2d | 30 Oct 2026 | $1.27 | 5/5 | $635 | $9,525 | $9,525 | 90%hist 95% | 20%hist 13% | 91% | +$4,452 | -$15,851 | 62.2% | 1.4mo | $-19,277 (vs do-nothing $-16,006) |
| $352.50 | 2d | 30 Oct 2026 | $1.51 | 5/5 | $755 | $11,325 | $11,325 | 89%hist 86% | 23%hist 23% | 90% | +$4,967 | -$16,981 | 66.6% | 1.5mo | $-20,407 (vs do-nothing $-17,136) |
| $335 | 2d | 30 Oct 2026 | $4.85 | 5/5 | $2,425 | $36,375 | $36,375 | 88%hist 86% | 23%hist 23% | 95% | +$33,651 | -$24,061 | 94.4% | 2.1mo | $-27,487 (vs do-nothing $-24,216) |
| $350 | 2d | 30 Oct 2026 | $1.83 | 5/5 | $915 | $13,725 | $13,725 | 87%hist 86% | 27%hist 23% | 88% | +$5,803 | -$18,071 | 70.9% | 1.6mo | $-21,497 (vs do-nothing $-18,226) |
| $347.50 | 2d | 30 Oct 2026 | $2.12 | 5/5 | $1,060 | $15,900 | $15,900 | 85%hist 86% | 31%hist 30% | 87% | +$6,075 | -$19,176 | 75.2% | 1.7mo | $-22,602 (vs do-nothing $-19,331) |
| $332.50 | 2d | 30 Oct 2026 | $5.55 | 5/5 | $2,775 | $41,625 | $41,625 | 84%hist 86% | 33%hist 30% | 93% | +$36,976 | -$24,961 | 97.9% | 2.2mo | $-28,387 (vs do-nothing $-25,116) |
| $345 | 2d | 30 Oct 2026 | $2.53 | 5/5 | $1,265 | $18,975 | $18,975 | 83%hist 86% | 35%hist 30% | 85% | +$6,938 | -$20,221 | 79.3% | 1.8mo | $-23,647 (vs do-nothing $-20,376) |
| $342.50 | 2d | 30 Oct 2026 | $3.00 | 5/5 | $1,500 | $22,500 | $22,500 | 80%hist 86% | 40%hist 40% | 83% | +$7,776 | -$21,236 | 83.3% | 1.8mo | $-24,662 (vs do-nothing $-21,391) |
| $345 | 9d | 6 Nov 2026 | $3.65 | 5/5 | $1,825 | $6,083 | $6,083 | 80%hist 83% | 41%hist 40% | 83% | +$2,169 | -$19,661 | 77.1% | 1.7mo | $-23,087 (vs do-nothing $-19,816) |
| $340 | 2d | 30 Oct 2026 | $3.55 | 5/5 | $1,775 | $26,625 | $26,625 | 78%hist 83% | 46%hist 40% | 82% | +$8,845 | -$22,211 | 87.1% | 1.9mo | $-25,637 (vs do-nothing $-22,366) |
| $330 | 2d | 30 Oct 2026 | $6.40 | 5/5 | $3,200 | $48,000 | $48,000 | 77%hist 83% | 46%hist 40% | 91% | +$40,416 | -$25,786 | 101.1% | 2.2mo | $-29,212 (vs do-nothing $-25,941) |
| 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 | 5/5 | $2,075 | $6,917 | $6,917 | 77%hist 83% | 46%hist 40% | 81% | +$2,256 | -$20,661 | 81.0% | 1.8mo | $-24,087 (vs do-nothing $-20,816) |
| $340 | 9d | 6 Nov 2026 | $4.75 | 5/5 | $2,375 | $7,917 | $7,917 | 75%hist 83% | 52%hist 44% | 80% | +$2,395 | -$21,611 | 84.7% | 1.9mo | $-25,037 (vs do-nothing $-21,766) |
| $337.50 | 2d | 30 Oct 2026 | $4.10 | 5/5 | $2,050 | $30,750 | $30,750 | 74%hist 83% | 52%hist 44% | 79% | +$8,800 | -$23,186 | 90.9% | 2.0mo | $-26,612 (vs do-nothing $-23,341) |
| $337.50 | 9d | 6 Nov 2026 | $5.40 | 5/5 | $2,700 | $9,000 | $9,000 | 72%hist 83% | 57%hist 44% | 78% | +$2,491 | -$22,536 | 88.4% | 2.0mo | $-25,962 (vs do-nothing $-22,691) |
| $337.50 | 16d | 13 Nov 2026 | $6.50 | 5/5 | $3,250 | $6,094 | $6,094 | 71%hist 83% | 61%hist 54% | 77% | +$1,661 | -$21,986 | 86.2% | 1.9mo | $-25,412 (vs do-nothing $-22,141) |
| $327.50 | 2d | 30 Oct 2026 | $7.30 | 5/5 | $3,650 | $54,750 | $54,750 | 70%hist 83% | 60%hist 54% | 88% | +$42,914 | -$26,586 | 104.3% | 2.3mo | $-30,012 (vs do-nothing $-26,741) |
| $335 | 9d | 6 Nov 2026 | $6.20 | 5/5 | $3,100 | $10,333 | $10,333 | 69%hist 66% | 63%hist 54% | 76% | +$2,703 | -$23,386 | 91.7% | 2.0mo | $-26,812 (vs do-nothing $-23,541) |
| $335 | 16d | 13 Nov 2026 | $7.30 | 5/5 | $3,650 | $6,844 | $6,844 | 68%hist 66% | 66%hist 54% | 76% | +$1,768 | -$22,836 | 89.6% | 2.0mo | $-26,262 (vs do-nothing $-22,991) |
| $332.50 | 9d | 6 Nov 2026 | $7.00 | 5/5 | $3,500 | $11,667 | $11,667 | 66%hist 66% | 70%hist 54% | 74% | +$2,776 | -$24,236 | 95.0% | 2.1mo | $-27,662 (vs do-nothing $-24,391) |
| $332.50 | 16d | 13 Nov 2026 | $8.15 | 5/5 | $4,075 | $7,641 | $7,641 | 65%hist 66% | 72%hist 68% | 74% | +$1,848 | -$23,661 | 92.8% | 2.1mo | $-27,087 (vs do-nothing $-23,816) |
| $332.50 | 23d | 20 Nov 2026 | $9.30 | 5/5 | $4,650 | $6,065 | $6,065 | 64%hist 66% | 74%hist 68% | 74% | +$1,442 | -$23,086 | 90.5% | 2.0mo | $-26,512 (vs do-nothing $-23,241) |
| $330 | 9d | 6 Nov 2026 | $7.90 | 5/5 | $3,950 | $13,167 | $13,167 | 63%hist 66% | 76%hist 68% | 73% | +$2,871 | -$25,036 | 98.2% | 2.2mo | $-28,462 (vs do-nothing $-25,191) |
| $330 | 16d | 13 Nov 2026 | $9.10 | 5/5 | $4,550 | $8,531 | $8,531 | 62%hist 66% | 78%hist 68% | 73% | +$1,944 | -$24,436 | 95.8% | 2.1mo | $-27,862 (vs do-nothing $-24,591) |
| $325 | 2d | 30 Oct 2026 | $8.35 | 5/5 | $4,175 | $62,625 | $62,625 | 62%hist 66% | 77%hist 68% | 86% | +$44,924 | -$27,311 | 107.1% | 2.4mo | $-30,737 (vs do-nothing $-27,466) |
| $330 | 23d | 20 Nov 2026 | $10.30 | 5/5 | $5,150 | $6,717 | $6,717 | 62%hist 66% | 80%hist 79% | 72% | +$1,511 | -$23,836 | 93.5% | 2.1mo | $-27,262 (vs do-nothing $-23,991) |
| $327.50 | 9d | 6 Nov 2026 | $8.90 | 5/5 | $4,450 | $14,833 | $14,833 | 60%hist 70% | 83%hist 79% | 71% | +$2,982 | -$25,786 | 101.1% | 2.2mo | $-29,212 (vs do-nothing $-25,941) |
| $327.50 | 16d | 13 Nov 2026 | $10.05 | 5/5 | $5,025 | $9,422 | $9,422 | 59%hist 70% | 85%hist 79% | 71% | +$1,959 | -$25,211 | 98.9% | 2.2mo | $-28,637 (vs do-nothing $-25,366) |
| $327.50 | 23d | 20 Nov 2026 | $11.35 | 5/5 | $5,675 | $7,402 | $7,402 | 59%hist 70% | 86%hist 79% | 71% | +$1,560 | -$24,561 | 96.3% | 2.1mo | $-27,987 (vs do-nothing $-24,716) |
| $325 | 9d | 6 Nov 2026 | $10.00 | 5/5 | $5,000 | $16,667 | $16,667 | 56%hist 70% | 91%hist 89% | 69% | +$3,107 | -$26,486 | 103.9% | 2.3mo | $-29,912 (vs do-nothing $-26,641) |
| $325 | 16d | 13 Nov 2026 | $11.05 | 5/5 | $5,525 | $10,359 | $10,359 | 56%hist 70% | 91%hist 89% | 70% | +$1,936 | -$25,961 | 101.8% | 2.3mo | $-29,387 (vs do-nothing $-26,116) |
| $325 | 23d | 20 Nov 2026 | $12.45 | 5/5 | $6,225 | $8,120 | $8,120 | 56%hist 70% | 92%hist 89% | 69% | +$1,587 | -$25,261 | 99.1% | 2.2mo | $-28,687 (vs do-nothing $-25,416) |
| $322.50 | 2d | 30 Oct 2026 | $9.50 | 5/5 | $4,750 | $71,250 | $71,250 | 53%hist 70% | 95%hist 89% | 83% | +$45,839 | -$27,986 | 109.7% | 2.4mo | $-31,412 (vs do-nothing $-28,141) |
| $322.50 | 23d | 20 Nov 2026 | $13.65 | 5/5 | $6,825 | $8,902 | $8,902 | 53%hist 70% | 98%hist 89% | 68% | +$1,627 | -$25,911 | 101.6% | 2.3mo | $-29,337 (vs do-nothing $-26,066) |
| $322.50 | 16d | 13 Nov 2026 | $12.25 | 5/5 | $6,125 | $11,484 | $11,484 | 53%hist 70% | 98%hist 89% | 68% | +$2,014 | -$26,611 | 104.4% | 2.3mo | $-30,037 (vs do-nothing $-26,766) |
| $322.50 | 9d | 6 Nov 2026 | $11.10 | 5/5 | $5,550 | $18,500 | $18,500 | 53%hist 70% | 98%hist 89% | 68% | +$3,074 | -$27,186 | 106.6% | 2.4mo | $-30,612 (vs do-nothing $-27,341) |
| $320 | 23d | 20 Nov 2026 | $14.80 | 5/5 | $7,400 | $9,652 | $9,652 | 50%hist 70% | 100%hist 89% | 67% | +$1,579 | -$26,586 | 104.3% | 2.3mo | $-30,012 (vs do-nothing $-26,741) |
| $320 | 16d | 13 Nov 2026 | $13.50 | 5/5 | $6,750 | $12,656 | $12,656 | 50% | 100%hist 89% | 67% | +$2,044 | -$27,236 | 106.8% | 2.4mo | $-30,662 (vs do-nothing $-27,391) |
| $320 | 9d | 6 Nov 2026 | $12.30 | 5/5 | $6,150 | $20,500 | $20,500 | 49% | 100%hist 89% | 66% | +$3,046 | -$27,836 | 109.2% | 2.4mo | $-31,262 (vs do-nothing $-27,991) |
| $317.50 | 23d | 20 Nov 2026 | $16.15 | 5/5 | $8,075 | $10,533 | $10,533 | 47% | 100%hist 89% | 66% | +$1,607 | -$27,161 | 106.5% | 2.4mo | $-30,587 (vs do-nothing $-27,316) |
| $317.50 | 16d | 13 Nov 2026 | $14.80 | 5/5 | $7,400 | $13,875 | $13,875 | 46% | 100%hist 89% | 65% | +$2,040 | -$27,836 | 109.2% | 2.4mo | $-31,262 (vs do-nothing $-27,991) |
| $317.50 | 9d | 6 Nov 2026 | $13.65 | 5/5 | $6,825 | $22,750 | $22,750 | 46% | 100%hist 89% | 65% | +$3,102 | -$28,411 | 111.4% | 2.5mo | $-31,837 (vs do-nothing $-28,566) |
| $320 | 2d | 30 Oct 2026 | $10.70 | 5/5 | $5,350 | $80,250 | $80,250 | 44% | 100%hist 89% | 80% | +$45,158 | -$28,636 | 112.3% | 2.5mo | $-32,062 (vs do-nothing $-28,791) |
| $317.50 | 2d | 30 Oct 2026 | $12.00 | 5/5 | $6,000 | $90,000 | $90,000 | 35% | 100%hist 89% | 77% | +$43,262 | -$29,236 | 114.7% | 2.5mo | $-32,662 (vs do-nothing $-29,391) |
| 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 | 5/5 | $20 | $300 | $300 | 99+%hist 95% | 1%hist 4% | 100% | +$217 | -$0 | 0.0% | 0.0mo | $-3,406 (vs do-nothing $-135) | 50% income floor unreachable even selling every contract |
| $400 | 2d | 30 Oct 2026 | $0.06 | 5/5 | $30 | $450 | $450 | 99%hist 95% | 1%hist 4% | 99% | +$349 | -$0 | 0.0% | 0.0mo | $-3,396 (vs do-nothing $-125) | 50% income floor unreachable even selling every contract |
| $397.50 | 2d | 30 Oct 2026 | $0.02 | 5/5 | $10 | $150 | $150 | 99%hist 95% | 1%hist 4% | 99% | +$35 | -$0 | 0.0% | 0.0mo | $-3,416 (vs do-nothing $-145) | 50% income floor unreachable even selling every contract |
| $395 | 2d | 30 Oct 2026 | $0.07 | 5/5 | $35 | $525 | $525 | 99%hist 95% | 1%hist 4% | 99% | +$393 | -$0 | 0.0% | 0.0mo | $-3,391 (vs do-nothing $-120) | 50% income floor unreachable even selling every contract |
| $392.50 | 2d | 30 Oct 2026 | $0.05 | 5/5 | $25 | $375 | $375 | 99%hist 95% | 2%hist 4% | 99% | +$221 | -$0 | 0.0% | 0.0mo | $-3,401 (vs do-nothing $-130) | 50% income floor unreachable even selling every contract |
| $390 | 2d | 30 Oct 2026 | $0.10 | 5/5 | $50 | $750 | $750 | 99%hist 95% | 2%hist 4% | 99% | +$565 | -$0 | 0.0% | 0.0mo | $-3,376 (vs do-nothing $-105) | 50% income floor unreachable even selling every contract |
| $405 | 9d | 6 Nov 2026 | $0.09 | 5/5 | $45 | $150 | $150 | 99%hist 95% | 2%hist 4% | 99% | +$93 | -$0 | 0.0% | 0.0mo | $-3,381 (vs do-nothing $-110) | 50% income floor unreachable even selling every contract |
| $387.50 | 2d | 30 Oct 2026 | $0.11 | 5/5 | $55 | $825 | $825 | 99%hist 95% | 2%hist 4% | 99% | +$599 | -$181 | 0.7% | 0.0mo | $-3,607 (vs do-nothing $-336) | 50% income floor unreachable even selling every contract |
| $400 | 9d | 6 Nov 2026 | $0.18 | 5/5 | $90 | $300 | $300 | 99%hist 95% | 3%hist 4% | 99% | +$221 | -$0 | 0.0% | 0.0mo | $-3,336 (vs do-nothing $-65) | 50% income floor unreachable even selling every contract |
| $385 | 2d | 30 Oct 2026 | $0.12 | 5/5 | $60 | $900 | $900 | 99%hist 95% | 3%hist 4% | 99% | +$618 | -$1,426 | 5.6% | 0.1mo | $-4,852 (vs do-nothing $-1,581) | 50% income floor unreachable even selling every contract |
| $405 | 16d | 13 Nov 2026 | $0.21 | 5/5 | $105 | $197 | $197 | 99%hist 95% | 3%hist 4% | 99% | +$134 | -$0 | 0.0% | 0.0mo | $-3,321 (vs do-nothing $-50) | 50% income floor unreachable even selling every contract |
| $382.50 | 2d | 30 Oct 2026 | $0.15 | 5/5 | $75 | $1,125 | $1,125 | 99%hist 95% | 3%hist 4% | 99% | +$769 | -$2,661 | 10.4% | 0.2mo | $-6,087 (vs do-nothing $-2,816) | 50% income floor unreachable even selling every contract |
| $395 | 9d | 6 Nov 2026 | $0.20 | 5/5 | $100 | $333 | $333 | 98%hist 95% | 3%hist 4% | 98% | +$225 | -$0 | 0.0% | 0.0mo | $-3,326 (vs do-nothing $-55) | 50% income floor unreachable even selling every contract |
| $380 | 2d | 30 Oct 2026 | $0.20 | 5/5 | $100 | $1,500 | $1,500 | 98%hist 95% | 4%hist 4% | 98% | +$1,047 | -$3,886 | 15.2% | 0.3mo | $-7,312 (vs do-nothing $-4,041) | 50% income floor unreachable even selling every contract |
| $392.50 | 9d | 6 Nov 2026 | $0.23 | 5/5 | $115 | $383 | $383 | 98%hist 95% | 4%hist 4% | 98% | +$257 | -$0 | 0.0% | 0.0mo | $-3,311 (vs do-nothing $-40) | 50% income floor unreachable even selling every contract |
| $400 | 16d | 13 Nov 2026 | $0.31 | 5/5 | $155 | $291 | $291 | 98%hist 95% | 4%hist 4% | 98% | +$205 | -$0 | 0.0% | 0.0mo | $-3,271 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $390 | 9d | 6 Nov 2026 | $0.28 | 5/5 | $140 | $467 | $467 | 98%hist 95% | 4%hist 4% | 98% | +$318 | -$0 | 0.0% | 0.0mo | $-3,286 (vs do-nothing $-15) | 50% income floor unreachable even selling every contract |
| $377.50 | 2d | 30 Oct 2026 | $0.24 | 5/5 | $120 | $1,800 | $1,800 | 98%hist 95% | 4%hist 4% | 98% | +$1,224 | -$5,116 | 20.1% | 0.4mo | $-8,542 (vs do-nothing $-5,271) | 50% income floor unreachable even selling every contract |
| $387.50 | 9d | 6 Nov 2026 | $0.29 | 5/5 | $145 | $483 | $483 | 98%hist 95% | 5%hist 4% | 98% | +$309 | -$91 | 0.4% | 0.0mo | $-3,517 (vs do-nothing $-246) | 50% income floor unreachable even selling every contract |
| $375 | 2d | 30 Oct 2026 | $0.26 | 5/5 | $130 | $1,950 | $1,950 | 97%hist 95% | 5%hist 4% | 98% | +$1,219 | -$6,356 | 24.9% | 0.6mo | $-9,782 (vs do-nothing $-6,511) | 50% income floor unreachable even selling every contract |
| $405 | 23d | 20 Nov 2026 | $0.46 | 5/5 | $230 | $300 | $300 | 97%hist 95% | 5%hist 4% | 98% | +$189 | -$0 | 0.0% | 0.0mo | $-3,196 (vs do-nothing +$75) | 50% income floor unreachable even selling every contract |
| $385 | 9d | 6 Nov 2026 | $0.35 | 5/5 | $175 | $583 | $583 | 97%hist 95% | 5%hist 4% | 97% | +$377 | -$1,311 | 5.1% | 0.1mo | $-4,737 (vs do-nothing $-1,466) | 50% income floor unreachable even selling every contract |
| $392.50 | 16d | 13 Nov 2026 | $0.38 | 5/5 | $190 | $356 | $356 | 97%hist 95% | 5%hist 4% | 97% | +$217 | -$0 | 0.0% | 0.0mo | $-3,236 (vs do-nothing +$35) | 50% income floor unreachable even selling every contract |
| $382.50 | 9d | 6 Nov 2026 | $0.35 | 5/5 | $175 | $583 | $583 | 97%hist 95% | 6%hist 4% | 97% | +$338 | -$2,561 | 10.0% | 0.2mo | $-5,987 (vs do-nothing $-2,716) | 50% income floor unreachable even selling every contract |
| $400 | 23d | 20 Nov 2026 | $0.61 | 5/5 | $305 | $398 | $398 | 97%hist 95% | 6%hist 4% | 97% | +$267 | -$0 | 0.0% | 0.0mo | $-3,121 (vs do-nothing +$150) | 50% income floor unreachable even selling every contract |
| $372.50 | 2d | 30 Oct 2026 | $0.32 | 5/5 | $160 | $2,400 | $2,400 | 97%hist 95% | 6%hist 4% | 97% | +$1,472 | -$7,576 | 29.7% | 0.7mo | $-11,002 (vs do-nothing $-7,731) | 50% income floor unreachable even selling every contract |
| $390 | 16d | 13 Nov 2026 | $0.47 | 5/5 | $235 | $441 | $441 | 97%hist 95% | 6%hist 4% | 97% | +$277 | -$0 | 0.0% | 0.0mo | $-3,191 (vs do-nothing +$80) | 50% income floor unreachable even selling every contract |
| $380 | 9d | 6 Nov 2026 | $0.45 | 5/5 | $225 | $750 | $750 | 97%hist 95% | 7%hist 4% | 97% | +$456 | -$3,761 | 14.7% | 0.3mo | $-7,187 (vs do-nothing $-3,916) | 50% income floor unreachable even selling every contract |
| $387.50 | 16d | 13 Nov 2026 | $0.47 | 5/5 | $235 | $441 | $441 | 97%hist 95% | 7%hist 4% | 97% | +$248 | -$1 | 0.0% | 0.0mo | $-3,427 (vs do-nothing $-156) | 50% income floor unreachable even selling every contract |
| $395 | 23d | 20 Nov 2026 | $0.65 | 5/5 | $325 | $424 | $424 | 97%hist 95% | 7%hist 4% | 97% | +$262 | -$0 | 0.0% | 0.0mo | $-3,101 (vs do-nothing +$170) | 50% income floor unreachable even selling every contract |
| $370 | 2d | 30 Oct 2026 | $0.42 | 5/5 | $210 | $3,150 | $3,150 | 96%hist 95% | 7%hist 4% | 97% | +$1,970 | -$8,776 | 34.4% | 0.8mo | $-12,202 (vs do-nothing $-8,931) | 50% income floor unreachable even selling every contract |
| $385 | 16d | 13 Nov 2026 | $0.56 | 5/5 | $280 | $525 | $525 | 96%hist 95% | 8%hist 4% | 96% | +$298 | -$1,206 | 4.7% | 0.1mo | $-4,632 (vs do-nothing $-1,361) | 50% income floor unreachable even selling every contract |
| $377.50 | 9d | 6 Nov 2026 | $0.51 | 5/5 | $255 | $850 | $850 | 96%hist 95% | 8%hist 4% | 96% | +$498 | -$4,981 | 19.5% | 0.4mo | $-8,407 (vs do-nothing $-5,136) | 50% income floor unreachable even selling every contract |
| $367.50 | 2d | 30 Oct 2026 | $0.49 | 5/5 | $245 | $3,675 | $3,675 | 96%hist 95% | 9%hist 4% | 96% | +$2,168 | -$9,991 | 39.2% | 0.9mo | $-13,417 (vs do-nothing $-10,146) | 50% income floor unreachable even selling every contract |
| $390 | 23d | 20 Nov 2026 | $0.79 | 5/5 | $395 | $515 | $515 | 96%hist 95% | 9%hist 4% | 96% | +$301 | -$0 | 0.0% | 0.0mo | $-3,031 (vs do-nothing +$240) | 50% income floor unreachable even selling every contract |
| $382.50 | 16d | 13 Nov 2026 | $0.64 | 5/5 | $320 | $600 | $600 | 96%hist 95% | 9%hist 4% | 96% | +$332 | -$2,416 | 9.5% | 0.2mo | $-5,842 (vs do-nothing $-2,571) | 50% income floor unreachable even selling every contract |
| $375 | 9d | 6 Nov 2026 | $0.61 | 5/5 | $305 | $1,017 | $1,017 | 96%hist 95% | 9%hist 4% | 96% | +$594 | -$6,181 | 24.2% | 0.5mo | $-9,607 (vs do-nothing $-6,336) | 50% income floor unreachable even selling every contract |
| $380 | 16d | 13 Nov 2026 | $0.72 | 5/5 | $360 | $675 | $675 | 95%hist 95% | 10%hist 4% | 95% | +$360 | -$3,626 | 14.2% | 0.3mo | $-7,052 (vs do-nothing $-3,781) | 50% income floor unreachable even selling every contract |
| $372.50 | 9d | 6 Nov 2026 | $0.68 | 5/5 | $340 | $1,133 | $1,133 | 95%hist 95% | 10%hist 13% | 95% | +$625 | -$7,396 | 29.0% | 0.6mo | $-10,822 (vs do-nothing $-7,551) | 50% income floor unreachable even selling every contract |
| $365 | 2d | 30 Oct 2026 | $0.60 | 5/5 | $300 | $4,500 | $4,500 | 95%hist 95% | 10%hist 13% | 95% | +$2,569 | -$11,186 | 43.9% | 1.0mo | $-14,612 (vs do-nothing $-11,341) | 50% income floor unreachable even selling every contract |
| $385 | 23d | 20 Nov 2026 | $0.95 | 5/5 | $475 | $620 | $620 | 95%hist 95% | 10%hist 13% | 95% | +$354 | -$1,011 | 4.0% | 0.1mo | $-4,437 (vs do-nothing $-1,166) | 50% income floor unreachable even selling every contract |
| $377.50 | 16d | 13 Nov 2026 | $0.84 | 5/5 | $420 | $788 | $788 | 95%hist 95% | 11%hist 13% | 95% | +$416 | -$4,816 | 18.9% | 0.4mo | $-8,242 (vs do-nothing $-4,971) | 50% income floor unreachable even selling every contract |
| $370 | 9d | 6 Nov 2026 | $0.81 | 5/5 | $405 | $1,350 | $1,350 | 94%hist 95% | 11%hist 13% | 95% | +$739 | -$8,581 | 33.7% | 0.7mo | $-12,007 (vs do-nothing $-8,736) | 50% income floor unreachable even selling every contract |
| $362.50 | 2d | 30 Oct 2026 | $0.72 | 5/5 | $360 | $5,400 | $5,400 | 94%hist 95% | 12%hist 13% | 94% | +$2,925 | -$12,376 | 48.5% | 1.1mo | $-15,802 (vs do-nothing $-12,531) | 50% income floor unreachable even selling every contract |
| $375 | 16d | 13 Nov 2026 | $0.95 | 5/5 | $475 | $891 | $891 | 94%hist 95% | 12%hist 13% | 94% | +$453 | -$6,011 | 23.6% | 0.5mo | $-9,437 (vs do-nothing $-6,166) | 50% income floor unreachable even selling every contract |
| $380 | 23d | 20 Nov 2026 | $1.21 | 5/5 | $605 | $789 | $789 | 94%hist 95% | 13%hist 13% | 94% | +$425 | -$3,381 | 13.3% | 0.3mo | $-6,807 (vs do-nothing $-3,536) | 50% income floor unreachable even selling every contract |
| $367.50 | 9d | 6 Nov 2026 | $0.94 | 5/5 | $470 | $1,567 | $1,567 | 94%hist 95% | 13%hist 13% | 94% | +$831 | -$9,766 | 38.3% | 0.9mo | $-13,192 (vs do-nothing $-9,921) | 50% income floor unreachable even selling every contract |
| $372.50 | 16d | 13 Nov 2026 | $1.07 | 5/5 | $535 | $1,003 | $1,003 | 93%hist 95% | 14%hist 13% | 94% | +$488 | -$7,201 | 28.2% | 0.6mo | $-10,627 (vs do-nothing $-7,356) | 50% income floor unreachable even selling every contract |
| $365 | 9d | 6 Nov 2026 | $1.09 | 5/5 | $545 | $1,817 | $1,817 | 93%hist 95% | 15%hist 13% | 93% | +$931 | -$10,941 | 42.9% | 1.0mo | $-14,367 (vs do-nothing $-11,096) | 50% income floor unreachable even selling every contract |
| $375 | 23d | 20 Nov 2026 | $1.48 | 5/5 | $740 | $965 | $965 | 92%hist 95% | 15%hist 13% | 93% | +$499 | -$5,746 | 22.5% | 0.5mo | $-9,172 (vs do-nothing $-5,901) | 50% income floor unreachable even selling every contract |
| $370 | 16d | 13 Nov 2026 | $1.23 | 5/5 | $615 | $1,153 | $1,153 | 92%hist 95% | 16%hist 13% | 93% | +$547 | -$8,371 | 32.8% | 0.7mo | $-11,797 (vs do-nothing $-8,526) | 50% income floor unreachable even selling every contract |
| $362.50 | 9d | 6 Nov 2026 | $1.27 | 5/5 | $635 | $2,117 | $2,117 | 92%hist 95% | 17%hist 13% | 92% | +$1,048 | -$12,101 | 47.5% | 1.1mo | $-15,527 (vs do-nothing $-12,256) | 50% income floor unreachable even selling every contract |
| $367.50 | 16d | 13 Nov 2026 | $1.40 | 5/5 | $700 | $1,312 | $1,312 | 91%hist 95% | 17%hist 13% | 92% | +$600 | -$9,536 | 37.4% | 0.8mo | $-12,962 (vs do-nothing $-9,691) | 50% income floor unreachable even selling every contract |
| $370 | 23d | 20 Nov 2026 | $1.82 | 5/5 | $910 | $1,187 | $1,187 | 91%hist 95% | 19%hist 13% | 92% | +$588 | -$8,076 | 31.7% | 0.7mo | $-11,502 (vs do-nothing $-8,231) | 50% income floor unreachable even selling every contract |
| $360 | 9d | 6 Nov 2026 | $1.49 | 5/5 | $745 | $2,483 | $2,483 | 90%hist 95% | 19%hist 13% | 91% | +$1,193 | -$13,241 | 51.9% | 1.2mo | $-16,667 (vs do-nothing $-13,396) | 50% income floor unreachable even selling every contract |
| $365 | 16d | 13 Nov 2026 | $1.66 | 5/5 | $830 | $1,556 | $1,556 | 90%hist 95% | 20%hist 13% | 91% | +$720 | -$10,656 | 41.8% | 0.9mo | $-14,082 (vs do-nothing $-10,811) | 50% income floor unreachable even selling every contract |
| $362.50 | 16d | 13 Nov 2026 | $1.85 | 5/5 | $925 | $1,734 | $1,734 | 89%hist 86% | 22%hist 23% | 90% | +$753 | -$11,811 | 46.3% | 1.0mo | $-15,237 (vs do-nothing $-11,966) | 50% income floor unreachable even selling every contract |
| $357.50 | 9d | 6 Nov 2026 | $1.73 | 5/5 | $865 | $2,883 | $2,883 | 89%hist 86% | 22%hist 23% | 90% | +$1,326 | -$14,371 | 56.4% | 1.3mo | $-17,797 (vs do-nothing $-14,526) | 50% income floor unreachable even selling every contract |
| $365 | 23d | 20 Nov 2026 | $2.27 | 5/5 | $1,135 | $1,480 | $1,480 | 89%hist 86% | 23%hist 23% | 90% | +$668 | -$10,351 | 40.6% | 0.9mo | $-13,777 (vs do-nothing $-10,506) | 50% income floor unreachable even selling every contract |
| $360 | 16d | 13 Nov 2026 | $2.19 | 5/5 | $1,095 | $2,053 | $2,053 | 88%hist 86% | 24%hist 23% | 89% | +$897 | -$12,891 | 50.6% | 1.1mo | $-16,317 (vs do-nothing $-13,046) | 50% income floor unreachable even selling every contract |
| $355 | 9d | 6 Nov 2026 | $2.02 | 5/5 | $1,010 | $3,367 | $3,367 | 88%hist 86% | 25%hist 23% | 89% | +$1,486 | -$15,476 | 60.7% | 1.3mo | $-18,902 (vs do-nothing $-15,631) | 50% income floor unreachable even selling every contract |
| $362.50 | 23d | 20 Nov 2026 | $2.53 | 5/5 | $1,265 | $1,650 | $1,650 | 88%hist 86% | 25%hist 23% | 89% | +$717 | -$11,471 | 45.0% | 1.0mo | $-14,897 (vs do-nothing $-11,626) | 50% income floor unreachable even selling every contract |
| $357.50 | 16d | 13 Nov 2026 | $2.39 | 5/5 | $1,195 | $2,241 | $2,241 | 87%hist 86% | 27%hist 23% | 88% | +$887 | -$14,041 | 55.1% | 1.2mo | $-17,467 (vs do-nothing $-14,196) | 50% income floor unreachable even selling every contract |
| $360 | 23d | 20 Nov 2026 | $2.85 | 5/5 | $1,425 | $1,859 | $1,859 | 86%hist 86% | 28%hist 23% | 88% | +$788 | -$12,561 | 49.3% | 1.1mo | $-15,987 (vs do-nothing $-12,716) | 50% income floor unreachable even selling every contract |
| $352.50 | 9d | 6 Nov 2026 | $2.36 | 5/5 | $1,180 | $3,933 | $3,933 | 86%hist 86% | 29%hist 23% | 88% | +$1,666 | -$16,556 | 64.9% | 1.4mo | $-19,982 (vs do-nothing $-16,711) | 50% income floor unreachable even selling every contract |
| $355 | 16d | 13 Nov 2026 | $2.73 | 5/5 | $1,365 | $2,559 | $2,559 | 85%hist 86% | 30%hist 30% | 87% | +$977 | -$15,121 | 59.3% | 1.3mo | $-18,547 (vs do-nothing $-15,276) | 50% income floor unreachable even selling every contract |
| $357.50 | 23d | 20 Nov 2026 | $3.15 | 5/5 | $1,575 | $2,054 | $2,054 | 85%hist 86% | 31%hist 30% | 87% | +$825 | -$13,661 | 53.6% | 1.2mo | $-17,087 (vs do-nothing $-13,816) | 50% income floor unreachable even selling every contract |
| $350 | 9d | 6 Nov 2026 | $2.72 | 5/5 | $1,360 | $4,533 | $4,533 | 84%hist 86% | 32%hist 30% | 86% | +$1,805 | -$17,626 | 69.1% | 1.5mo | $-21,052 (vs do-nothing $-17,781) | 50% income floor unreachable even selling every contract |
| $352.50 | 16d | 13 Nov 2026 | $3.05 | 5/5 | $1,525 | $2,859 | $2,859 | 84%hist 86% | 34%hist 30% | 86% | +$1,013 | -$16,211 | 63.6% | 1.4mo | $-19,637 (vs do-nothing $-16,366) | 50% income floor unreachable even selling every contract |
| $355 | 23d | 20 Nov 2026 | $3.55 | 5/5 | $1,775 | $2,315 | $2,315 | 84%hist 86% | 34%hist 30% | 86% | +$903 | -$14,711 | 57.7% | 1.3mo | $-18,137 (vs do-nothing $-14,866) | 50% income floor unreachable even selling every contract |
| $347.50 | 9d | 6 Nov 2026 | $3.10 | 5/5 | $1,550 | $5,167 | $5,167 | 82%hist 86% | 37%hist 30% | 85% | +$1,893 | -$18,686 | 73.3% | 1.6mo | $-22,112 (vs do-nothing $-18,841) | 50% income floor unreachable even selling every contract |
| $352.50 | 23d | 20 Nov 2026 | $3.95 | 5/5 | $1,975 | $2,576 | $2,576 | 82%hist 86% | 37%hist 30% | 85% | +$955 | -$15,761 | 61.8% | 1.4mo | $-19,187 (vs do-nothing $-15,916) | 50% income floor unreachable even selling every contract |
| $350 | 16d | 13 Nov 2026 | $3.60 | 5/5 | $1,800 | $3,375 | $3,375 | 82%hist 86% | 38%hist 30% | 84% | +$1,225 | -$17,186 | 67.4% | 1.5mo | $-20,612 (vs do-nothing $-17,341) | 50% income floor unreachable even selling every contract |
| $350 | 23d | 20 Nov 2026 | $4.45 | 5/5 | $2,225 | $2,902 | $2,902 | 80%hist 86% | 41%hist 40% | 83% | +$1,043 | -$16,761 | 65.7% | 1.5mo | $-20,187 (vs do-nothing $-16,916) | 50% income floor unreachable even selling every contract |
| $347.50 | 16d | 13 Nov 2026 | $3.95 | 5/5 | $1,975 | $3,703 | $3,703 | 80%hist 83% | 42%hist 40% | 83% | +$1,204 | -$18,261 | 71.6% | 1.6mo | $-21,687 (vs do-nothing $-18,416) | 50% income floor unreachable even selling every contract |
| $347.50 | 23d | 20 Nov 2026 | $5.00 | 5/5 | $2,500 | $3,261 | $3,261 | 78%hist 83% | 45%hist 40% | 82% | +$1,130 | -$17,736 | 69.6% | 1.5mo | $-21,162 (vs do-nothing $-17,891) | 50% income floor unreachable even selling every contract |
| $345 | 16d | 13 Nov 2026 | $4.50 | 5/5 | $2,250 | $4,219 | $4,219 | 78%hist 83% | 46%hist 40% | 82% | +$1,323 | -$19,236 | 75.4% | 1.7mo | $-22,662 (vs do-nothing $-19,391) | 50% income floor unreachable even selling every contract |
| $345 | 23d | 20 Nov 2026 | $5.55 | 5/5 | $2,775 | $3,620 | $3,620 | 76%hist 83% | 49%hist 40% | 81% | +$1,181 | -$18,711 | 73.4% | 1.6mo | $-22,137 (vs do-nothing $-18,866) | 50% income floor unreachable even selling every contract |
| $342.50 | 16d | 13 Nov 2026 | $5.10 | 5/5 | $2,550 | $4,781 | $4,781 | 75%hist 83% | 50%hist 44% | 80% | +$1,434 | -$20,186 | 79.2% | 1.8mo | $-23,612 (vs do-nothing $-20,341) | 50% income floor unreachable even selling every contract |
| $342.50 | 23d | 20 Nov 2026 | $6.10 | 5/5 | $3,050 | $3,978 | $3,978 | 74%hist 83% | 54%hist 44% | 79% | +$1,192 | -$19,686 | 77.2% | 1.7mo | $-23,112 (vs do-nothing $-19,841) | 50% income floor unreachable even selling every contract |
| $340 | 16d | 13 Nov 2026 | $5.80 | 5/5 | $2,900 | $5,438 | $5,438 | 73%hist 83% | 55%hist 44% | 79% | +$1,580 | -$21,086 | 82.7% | 1.8mo | $-24,512 (vs do-nothing $-21,241) | 50% income floor unreachable even selling every contract |
| $340 | 23d | 20 Nov 2026 | $6.90 | 5/5 | $3,450 | $4,500 | $4,500 | 72%hist 83% | 58%hist 44% | 78% | +$1,325 | -$20,536 | 80.5% | 1.8mo | $-23,962 (vs do-nothing $-20,691) | 50% income floor unreachable even selling every contract |
| $337.50 | 23d | 20 Nov 2026 | $7.65 | 5/5 | $3,825 | $4,989 | $4,989 | 69%hist 66% | 63%hist 54% | 77% | +$1,380 | -$21,411 | 84.0% | 1.9mo | $-24,837 (vs do-nothing $-21,566) | 50% income floor unreachable even selling every contract |
| $335 | 23d | 20 Nov 2026 | $8.40 | 5/5 | $4,200 | $5,478 | $5,478 | 67%hist 66% | 69%hist 54% | 75% | +$1,387 | -$22,286 | 87.4% | 1.9mo | $-25,712 (vs do-nothing $-22,441) | 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.