1 contracts (100 sh) | BE SS: $1419.38 | CC-SS: $1424.57 | IV: MEDIUM | Accounts: Main:1299
| Max Loss | $61,875 | (ND $278.75 + SW $340) x 100 |
| Normal income ref | $6,697/mo | 75% ann ROI on ML |
| Hedge rolling cost | $433/mo | |
| Unrealized P&L | $-645 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$1,429 | 27 Nov 2026 | 19d left | +$13.00/sh | +$1,300 cycle +$3,990 [+$506…+$867] · 97% credit | 67% surv 53% |
| Roll out (same strike, buy time) | ~$1,425 | 20 Nov 2026 | 12d left | +$6.42/sh | +$642 cycle +$3,332 [-$38…+$279] · 70% credit | 66% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$1,429 | 20 Nov 2026 | 12d left | +$4.43/sh | +$443 cycle +$3,133 [-$284…+$60] · 35% credit | 66% surv 53% |
| Max even-money escape in the band | ~$1,449 | 27 Nov 2026 | 19d left | +$3.74/sh | +$374 cycle +$3,064 [-$601…-$132] · 17% credit | 70% surv 60% |
| Safety roll (pay small debit, max POP) | ~$1,569 | 27 Nov 2026 | 19d left | -$23.15/sh | -$2,315 cycle +$375 [-$4,241…-$3,158] | 92% surv 91% |
| budget: banked $2,690 debit $2,315 (86% used ≈ 1.2 wk of income) → whole cycle still +$375 cash · rolled 1 ct earn ≈ $632/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$1,460 | 13 Nov 2026 | 8d left | +$9.15/sh | +$915 cycle +$1,425 [+$214…+$1,026] · 82% credit | 65% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$1,504 | 27 Nov 2026 | 22d left | +$7.22/sh | +$722 cycle +$1,232 [-$340…+$773] · 63% credit | 74% surv 66% |
| Max even-money escape in the band | ~$1,524 | 27 Nov 2026 | 22d left | +$1.17/sh | +$117 cycle +$627 [-$1,086…+$121] · 29% credit | 78% surv 72% |
| Up-and-out for even (raise the cap, free) | ~$1,484 | 13 Nov 2026 | 8d left | +$0.05/sh | +$5 cycle +$515 [-$939…+$24] · 26% credit | 72% surv 63% |
| Safety roll (pay small debit, max POP) | ~$1,544 | 27 Nov 2026 | 22d left | -$4.11/sh | -$411 cycle +$99 [-$1,757…-$453] · 9% credit | 81% surv 78% |
| budget: banked $510 debit $411 (81% used ≈ 0.3 wk of income) → whole cycle still +$99 cash · rolled 1 ct earn ≈ $2,017/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$1,485 | 13 Nov 2026 | 8d left | +$8.73/sh | +$873 cycle +$1,088 [+$269…+$1,096] · 84% credit | 65% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$1,529 | 27 Nov 2026 | 22d left | +$6.66/sh | +$666 cycle +$881 [-$244…+$876] · 70% credit | 74% surv 66% |
| Up-and-out for even (raise the cap, free) | ~$1,504 | 13 Nov 2026 | 8d left | +$1.61/sh | +$161 cycle +$376 [-$591…+$338] · 48% credit | 71% surv 61% |
| Max even-money escape in the band | ~$1,549 | 27 Nov 2026 | 22d left | +$0.62/sh | +$62 cycle +$277 [-$1,000…+$244] · 37% credit | 78% surv 72% |
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 42 clear the income floor), each sized to the minimum contracts that clear it. Sorted by survival (safest first): the primary 🎯 is the safest; rows below trade safety for income.
Fortress delta: 1.084 (IBKR) | Recovery@SS: +$901 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $2,719
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1470 | 3d | 6 Nov 2026 | $3.65 | 1/1 | $365 | $3,650 | $3,217 | 85%hist 86% | 30%hist 31% | 87% | +$1,144 | -$0 | 0.0% | 0.0mo | $621 (vs do-nothing $-2,098) |
| $1460 | 3d | 6 Nov 2026 | $5.10 | 1/1 | $510 | $5,100 | $4,667 | 82%hist 86% | 35%hist 31% | 86% | +$2,206 | -$0 | 0.0% | 0.0mo | $766 (vs do-nothing $-1,953) |
| $1465 | 3d | 6 Nov 2026 | $4.40 | 1/1 | $440 | $4,400 | $3,967 | 82%hist 86% | 37%hist 31% | 84% | +$838 | -$0 | 0.0% | 0.0mo | $696 (vs do-nothing $-2,023) |
| $1455 | 3d | 6 Nov 2026 | $6.30 | 1/1 | $630 | $6,300 | $5,867 | 78%hist 83% | 45%hist 40% | 82% | +$1,597 | -$0 | 0.0% | 0.0mo | $886 (vs do-nothing $-1,833) |
| $1450 | 3d | 6 Nov 2026 | $7.65 | 1/1 | $765 | $7,650 | $7,217 | 75%hist 83% | 51%hist 45% | 80% | +$1,925 | -$0 | 0.0% | 0.0mo | $1,021 (vs do-nothing $-1,698) |
| $1470 | 10d | 13 Nov 2026 | $12.05 | 1/1 | $1,205 | $3,615 | $3,182 | 74%hist 83% | 52%hist 45% | 79% | +$707 | -$0 | 0.0% | 0.0mo | $1,461 (vs do-nothing $-1,258) |
| $1465 | 10d | 13 Nov 2026 | $13.15 | 1/1 | $1,315 | $3,945 | $3,512 | 73%hist 83% | 56%hist 45% | 78% | +$684 | -$0 | 0.0% | 0.0mo | $1,571 (vs do-nothing $-1,148) |
| $1445 | 3d | 6 Nov 2026 | $8.85 | 1/1 | $885 | $8,850 | $8,417 | 72%hist 83% | 58%hist 45% | 78% | +$1,929 | -$0 | 0.0% | 0.0mo | $1,141 (vs do-nothing $-1,578) |
| $1460 | 10d | 13 Nov 2026 | $14.60 | 1/1 | $1,460 | $4,380 | $3,947 | 71%hist 83% | 60%hist 45% | 77% | +$733 | -$0 | 0.0% | 0.0mo | $1,716 (vs do-nothing $-1,003) |
| $1455 | 10d | 13 Nov 2026 | $16.25 | 1/1 | $1,625 | $4,875 | $4,442 | 69%hist 66% | 64%hist 55% | 76% | +$807 | -$0 | 0.0% | 0.0mo | $1,881 (vs do-nothing $-838) |
| $1440 | 3d | 6 Nov 2026 | $10.10 | 1/1 | $1,010 | $10,100 | $9,667 | 68%hist 66% | 64%hist 55% | 76% | +$1,794 | -$0 | 0.0% | 0.0mo | $1,266 (vs do-nothing $-1,453) |
| $1460 | 17d | 20 Nov 2026 | $21.75 | 1/1 | $2,175 | $3,838 | $3,405 | 67%hist 66% | 67%hist 55% | 75% | +$650 | -$0 | 0.0% | 0.0mo | $2,431 (vs do-nothing $-288) |
| $1450 | 10d | 13 Nov 2026 | $17.90 | 1/1 | $1,790 | $5,370 | $4,937 | 66%hist 66% | 68%hist 55% | 74% | +$844 | -$0 | 0.0% | 0.0mo | $2,046 (vs do-nothing $-673) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1460 | 24d | 27 Nov 2026 | $27.80 | 1/1 | $2,780 | $3,475 | $3,042 | 66%hist 66% | 71%hist 67% | 74% | +$621 | -$0 | 0.0% | 0.0mo | $3,036 (vs do-nothing +$317) |
| $1435 | 3d | 6 Nov 2026 | $12.10 | 1/1 | $1,210 | $12,100 | $11,667 | 65%hist 66% | 71%hist 67% | 74% | +$2,205 | -$0 | 0.0% | 0.0mo | $1,466 (vs do-nothing $-1,253) |
| $1445 | 10d | 13 Nov 2026 | $19.55 | 1/1 | $1,955 | $5,865 | $5,432 | 64%hist 66% | 73%hist 67% | 73% | +$843 | -$0 | 0.0% | 0.0mo | $2,211 (vs do-nothing $-508) |
| $1440 | 10d | 13 Nov 2026 | $21.40 | 1/1 | $2,140 | $6,420 | $5,987 | 62%hist 66% | 77%hist 67% | 72% | +$863 | -$0 | 0.0% | 0.0mo | $2,396 (vs do-nothing $-323) |
| $1430 | 3d | 6 Nov 2026 | $13.90 | 1/1 | $1,390 | $13,900 | $13,467 | 61%hist 66% | 79%hist 67% | 72% | +$2,202 | -$0 | 0.0% | 0.0mo | $1,646 (vs do-nothing $-1,073) |
| $1440 | 17d | 20 Nov 2026 | $29.55 | 1/1 | $2,955 | $5,215 | $4,781 | 60%hist 66% | 82%hist 79% | 71% | +$770 | -$0 | 0.0% | 0.0mo | $3,211 (vs do-nothing +$492) |
| $1435 | 10d | 13 Nov 2026 | $23.45 | 1/1 | $2,345 | $7,035 | $6,602 | 60%hist 69% | 82%hist 79% | 71% | +$902 | -$0 | 0.0% | 0.0mo | $2,601 (vs do-nothing $-118) |
| $1440 | 24d | 27 Nov 2026 | $35.95 | 1/1 | $3,595 | $4,494 | $4,060 | 59%hist 69% | 84%hist 79% | 71% | +$709 | -$0 | 0.0% | 0.0mo | $3,851 (vs do-nothing +$1,132) |
| $1430 | 10d | 13 Nov 2026 | $24.55 | 1/1 | $2,455 | $7,365 | $6,932 | 58%hist 69% | 87%hist 79% | 70% | +$581 | -$0 | 0.0% | 0.0mo | $2,711 (vs do-nothing $-8) |
| $1425 | 3d | 6 Nov 2026 | $16.00 | 1/1 | $1,600 | $16,000 | $15,567 | 57%hist 69% | 86%hist 79% | 69% | +$2,275 | -$0 | 0.0% | 0.0mo | $1,856 (vs do-nothing $-863) |
| $1425 | 10d | 13 Nov 2026 | $26.90 | 1/1 | $2,690 | $8,070 | $7,637 | 55%hist 69% | 92%hist 89% | 68% | +$631 | -$0 | 0.0% | 0.0mo | $2,946 (vs do-nothing +$227) |
| $1420 | 3d | 6 Nov 2026 | $18.35 | 1/1 | $1,835 | $18,350 | $17,917 | 54%hist 69% | 94%hist 89% | 68% | +$2,369 | -$0 | 0.0% | 0.0mo | $1,634 (vs do-nothing $-1,085) |
| $1420 | 10d | 13 Nov 2026 | $29.20 | 1/1 | $2,920 | $8,760 | $8,327 | 53%hist 69% | 96%hist 89% | 67% | +$624 | -$0 | 0.0% | 0.0mo | $2,719 (vs do-nothing +$0) |
| $1420 | 24d | 27 Nov 2026 | $45.40 | 1/1 | $4,540 | $5,675 | $5,242 | 53%hist 69% | 97%hist 89% | 68% | +$766 | -$0 | 0.0% | 0.0mo | $4,339 (vs do-nothing +$1,620) |
| $1420 | 17d | 20 Nov 2026 | $37.95 | 1/1 | $3,795 | $6,697 | $6,264 | 53%hist 69% | 97%hist 89% | 67% | +$682 | -$0 | 0.0% | 0.0mo | $3,594 (vs do-nothing +$875) |
| $1415 | 10d | 13 Nov 2026 | $31.00 | 1/1 | $3,100 | $9,300 | $8,867 | 51%hist 69% | 100%hist 89% | 66% | +$424 | -$0 | 0.0% | 0.0mo | $2,399 (vs do-nothing $-320) |
| $1415 | 3d | 6 Nov 2026 | $21.25 | 1/1 | $2,125 | $21,250 | $20,817 | 50% | 100%hist 89% | 67% | +$2,780 | -$0 | 0.0% | 0.0mo | $1,424 (vs do-nothing $-1,295) |
| $1410 | 10d | 13 Nov 2026 | $34.55 | 1/1 | $3,455 | $10,365 | $9,932 | 48% | 100%hist 89% | 65% | +$707 | -$0 | 0.0% | 0.0mo | $2,254 (vs do-nothing $-465) |
| $1400 | 24d | 27 Nov 2026 | $55.40 | 1/1 | $5,540 | $6,925 | $6,492 | 46% | 100%hist 89% | 65% | +$694 | -$0 | 0.0% | 0.0mo | $3,339 (vs do-nothing +$620) |
| $1410 | 3d | 6 Nov 2026 | $22.95 | 1/1 | $2,295 | $22,950 | $22,517 | 46% | 100%hist 89% | 66% | +$1,760 | -$0 | 0.0% | 0.0mo | $1,094 (vs do-nothing $-1,625) |
| $1405 | 10d | 13 Nov 2026 | $36.90 | 1/1 | $3,690 | $11,070 | $10,637 | 46% | 100%hist 89% | 65% | +$587 | -$0 | 0.0% | 0.0mo | $1,989 (vs do-nothing $-730) |
| $1400 | 17d | 20 Nov 2026 | $48.85 | 1/1 | $4,885 | $8,621 | $8,187 | 45% | 100%hist 89% | 64% | +$714 | -$0 | 0.0% | 0.0mo | $2,684 (vs do-nothing $-35) |
| $1400 | 10d | 13 Nov 2026 | $38.90 | 1/1 | $3,890 | $11,670 | $11,237 | 44% | 100%hist 89% | 63% | +$320 | -$0 | 0.0% | 0.0mo | $1,689 (vs do-nothing $-1,030) |
| $1405 | 3d | 6 Nov 2026 | $25.80 | 1/1 | $2,580 | $25,800 | $25,367 | 42% | 100%hist 89% | 65% | +$1,663 | -$0 | 0.0% | 0.0mo | $879 (vs do-nothing $-1,840) |
| $1395 | 10d | 13 Nov 2026 | $42.75 | 1/1 | $4,275 | $12,825 | $12,392 | 41% | 100%hist 89% | 63% | +$567 | -$0 | 0.0% | 0.0mo | $1,574 (vs do-nothing $-1,145) |
| $1390 | 10d | 13 Nov 2026 | $45.65 | 1/1 | $4,565 | $13,695 | $13,262 | 39% | 100%hist 89% | 62% | +$488 | -$0 | 0.0% | 0.0mo | $1,364 (vs do-nothing $-1,355) |
| $1400 | 3d | 6 Nov 2026 | $28.60 | 1/1 | $2,860 | $28,600 | $28,167 | 39% | 100%hist 89% | 61% | +$1,296 | -$0 | 0.0% | 0.0mo | $659 (vs do-nothing $-2,060) |
| $1395 | 3d | 6 Nov 2026 | $30.55 | 1/1 | $3,055 | $30,550 | $30,117 | 35% | 100%hist 89% | 62% | $-129 | -$0 | 0.0% | 0.0mo | $354 (vs do-nothing $-2,365) |
| $1390 | 3d | 6 Nov 2026 | $34.90 | 1/1 | $3,490 | $34,900 | $34,467 | 32% | 100%hist 89% | 60% | +$649 | -$0 | 0.0% | 0.0mo | $289 (vs do-nothing $-2,430) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1640 | 3d | 6 Nov 2026 | $0.02 | 1/1 | $2 | $20 | $-413 | 99+%hist 96% | 0%hist 3% | 100% | +$12 | -$0 | 0.0% | 0.0mo | $258 (vs do-nothing $-2,461) | 50% income floor unreachable even selling every contract |
| $1600 | 3d | 6 Nov 2026 | $0.06 | 1/1 | $6 | $60 | $-373 | 99+%hist 96% | 1%hist 3% | 100% | +$48 | -$0 | 0.0% | 0.0mo | $262 (vs do-nothing $-2,457) | 50% income floor unreachable even selling every contract |
| $1580 | 3d | 6 Nov 2026 | $0.03 | 1/1 | $3 | $30 | $-403 | 99+%hist 96% | 1%hist 3% | 100% | +$10 | -$0 | 0.0% | 0.0mo | $259 (vs do-nothing $-2,460) | 50% income floor unreachable even selling every contract |
| $1740 | 17d | 20 Nov 2026 | $0.01 | 1/1 | $1 | $2 | $-432 | 99%hist 96% | 1%hist 3% | 99% | $-10 | -$0 | 0.0% | 0.0mo | $257 (vs do-nothing $-2,462) | 50% income floor unreachable even selling every contract |
| $1640 | 10d | 13 Nov 2026 | $0.03 | 1/1 | $3 | $9 | $-424 | 99%hist 96% | 1%hist 3% | 99% | $-6 | -$0 | 0.0% | 0.0mo | $259 (vs do-nothing $-2,460) | 50% income floor unreachable even selling every contract |
| $1720 | 17d | 20 Nov 2026 | $0.01 | 1/1 | $1 | $2 | $-432 | 99%hist 96% | 2%hist 3% | 99% | $-13 | -$0 | 0.0% | 0.0mo | $257 (vs do-nothing $-2,462) | 50% income floor unreachable even selling every contract |
| $1560 | 3d | 6 Nov 2026 | $0.05 | 1/1 | $5 | $50 | $-383 | 99%hist 96% | 2%hist 3% | 99% | +$9 | -$0 | 0.0% | 0.0mo | $261 (vs do-nothing $-2,458) | 50% income floor unreachable even selling every contract |
| $1700 | 17d | 20 Nov 2026 | $0.24 | 1/1 | $24 | $42 | $-391 | 99%hist 96% | 2%hist 3% | 99% | +$22 | -$0 | 0.0% | 0.0mo | $280 (vs do-nothing $-2,439) | 50% income floor unreachable even selling every contract |
| $1550 | 3d | 6 Nov 2026 | $0.11 | 1/1 | $11 | $110 | $-323 | 99%hist 96% | 2%hist 3% | 99% | +$48 | -$0 | 0.0% | 0.0mo | $267 (vs do-nothing $-2,452) | 50% income floor unreachable even selling every contract |
| $1620 | 10d | 13 Nov 2026 | $0.30 | 1/1 | $30 | $90 | $-343 | 99%hist 96% | 2%hist 3% | 99% | +$57 | -$0 | 0.0% | 0.0mo | $286 (vs do-nothing $-2,433) | 50% income floor unreachable even selling every contract |
| $1680 | 17d | 20 Nov 2026 | $0.40 | 1/1 | $40 | $71 | $-363 | 99%hist 96% | 3%hist 3% | 99% | +$42 | -$0 | 0.0% | 0.0mo | $296 (vs do-nothing $-2,423) | 50% income floor unreachable even selling every contract |
| $1540 | 3d | 6 Nov 2026 | $0.16 | 1/1 | $16 | $160 | $-273 | 98%hist 96% | 3%hist 3% | 98% | +$65 | -$0 | 0.0% | 0.0mo | $272 (vs do-nothing $-2,447) | 50% income floor unreachable even selling every contract |
| $1660 | 17d | 20 Nov 2026 | $0.65 | 1/1 | $65 | $115 | $-319 | 98%hist 96% | 4%hist 3% | 98% | +$72 | -$0 | 0.0% | 0.0mo | $321 (vs do-nothing $-2,398) | 50% income floor unreachable even selling every contract |
| $1600 | 10d | 13 Nov 2026 | $0.56 | 1/1 | $56 | $168 | $-265 | 98%hist 96% | 4%hist 3% | 98% | +$99 | -$0 | 0.0% | 0.0mo | $312 (vs do-nothing $-2,407) | 50% income floor unreachable even selling every contract |
| $1530 | 3d | 6 Nov 2026 | $0.18 | 1/1 | $18 | $180 | $-253 | 98%hist 96% | 4%hist 3% | 98% | +$32 | -$0 | 0.0% | 0.0mo | $274 (vs do-nothing $-2,445) | 50% income floor unreachable even selling every contract |
| $1640 | 17d | 20 Nov 2026 | $0.83 | 1/1 | $83 | $146 | $-287 | 98%hist 96% | 5%hist 3% | 98% | +$81 | -$0 | 0.0% | 0.0mo | $339 (vs do-nothing $-2,380) | 50% income floor unreachable even selling every contract |
| $1590 | 10d | 13 Nov 2026 | $0.67 | 1/1 | $67 | $201 | $-232 | 97%hist 96% | 5%hist 3% | 97% | +$103 | -$0 | 0.0% | 0.0mo | $323 (vs do-nothing $-2,396) | 50% income floor unreachable even selling every contract |
| $1640 | 24d | 27 Nov 2026 | $1.50 | 1/1 | $150 | $188 | $-246 | 97%hist 96% | 6%hist 3% | 97% | +$118 | -$0 | 0.0% | 0.0mo | $406 (vs do-nothing $-2,313) | 50% income floor unreachable even selling every contract |
| $1520 | 3d | 6 Nov 2026 | $0.67 | 1/1 | $67 | $670 | $237 | 97%hist 96% | 6%hist 3% | 97% | +$432 | -$0 | 0.0% | 0.0mo | $323 (vs do-nothing $-2,396) | 50% income floor unreachable even selling every contract |
| $1620 | 17d | 20 Nov 2026 | $1.37 | 1/1 | $137 | $242 | $-192 | 97%hist 96% | 7%hist 3% | 97% | +$140 | -$0 | 0.0% | 0.0mo | $393 (vs do-nothing $-2,326) | 50% income floor unreachable even selling every contract |
| $1580 | 10d | 13 Nov 2026 | $0.84 | 1/1 | $84 | $252 | $-181 | 97%hist 96% | 7%hist 3% | 97% | +$114 | -$0 | 0.0% | 0.0mo | $340 (vs do-nothing $-2,379) | 50% income floor unreachable even selling every contract |
| $1500 | 3d | 6 Nov 2026 | $1.30 | 1/1 | $130 | $1,300 | $867 | 96%hist 96% | 8%hist 3% | 96% | +$986 | -$0 | 0.0% | 0.0mo | $386 (vs do-nothing $-2,333) | 50% income floor unreachable even selling every contract |
| $1570 | 10d | 13 Nov 2026 | $0.99 | 1/1 | $99 | $297 | $-136 | 96%hist 96% | 8%hist 3% | 96% | +$107 | -$0 | 0.0% | 0.0mo | $355 (vs do-nothing $-2,364) | 50% income floor unreachable even selling every contract |
| $1510 | 3d | 6 Nov 2026 | $0.60 | 1/1 | $60 | $600 | $167 | 96%hist 96% | 8%hist 3% | 96% | +$214 | -$0 | 0.0% | 0.0mo | $316 (vs do-nothing $-2,403) | 50% income floor unreachable even selling every contract |
| $1620 | 24d | 27 Nov 2026 | $2.36 | 1/1 | $236 | $295 | $-138 | 96%hist 96% | 9%hist 3% | 96% | +$173 | -$0 | 0.0% | 0.0mo | $492 (vs do-nothing $-2,227) | 50% income floor unreachable even selling every contract |
| $1600 | 17d | 20 Nov 2026 | $1.90 | 1/1 | $190 | $335 | $-98 | 95%hist 96% | 9%hist 3% | 96% | +$174 | -$0 | 0.0% | 0.0mo | $446 (vs do-nothing $-2,273) | 50% income floor unreachable even selling every contract |
| $1560 | 10d | 13 Nov 2026 | $1.32 | 1/1 | $132 | $396 | $-37 | 95%hist 96% | 10%hist 13% | 95% | +$135 | -$0 | 0.0% | 0.0mo | $388 (vs do-nothing $-2,331) | 50% income floor unreachable even selling every contract |
| $1600 | 24d | 27 Nov 2026 | $3.10 | 1/1 | $310 | $388 | $-46 | 94%hist 96% | 12%hist 13% | 94% | +$187 | -$0 | 0.0% | 0.0mo | $566 (vs do-nothing $-2,153) | 50% income floor unreachable even selling every contract |
| $1580 | 17d | 20 Nov 2026 | $2.70 | 1/1 | $270 | $476 | $43 | 94%hist 96% | 13%hist 13% | 94% | +$220 | -$0 | 0.0% | 0.0mo | $526 (vs do-nothing $-2,193) | 50% income floor unreachable even selling every contract |
| $1550 | 10d | 13 Nov 2026 | $1.84 | 1/1 | $184 | $552 | $119 | 94%hist 96% | 13%hist 13% | 94% | +$197 | -$0 | 0.0% | 0.0mo | $440 (vs do-nothing $-2,279) | 50% income floor unreachable even selling every contract |
| $1495 | 3d | 6 Nov 2026 | $1.37 | 1/1 | $137 | $1,370 | $937 | 93%hist 96% | 15%hist 13% | 93% | +$504 | -$0 | 0.0% | 0.0mo | $393 (vs do-nothing $-2,326) | 50% income floor unreachable even selling every contract |
| $1540 | 10d | 13 Nov 2026 | $2.40 | 1/1 | $240 | $720 | $287 | 92%hist 96% | 16%hist 13% | 93% | +$243 | -$0 | 0.0% | 0.0mo | $496 (vs do-nothing $-2,223) | 50% income floor unreachable even selling every contract |
| $1490 | 3d | 6 Nov 2026 | $1.43 | 1/1 | $143 | $1,430 | $997 | 92%hist 96% | 16%hist 13% | 92% | +$449 | -$0 | 0.0% | 0.0mo | $399 (vs do-nothing $-2,320) | 50% income floor unreachable even selling every contract |
| $1580 | 24d | 27 Nov 2026 | $4.45 | 1/1 | $445 | $556 | $123 | 92%hist 96% | 17%hist 13% | 92% | +$241 | -$0 | 0.0% | 0.0mo | $701 (vs do-nothing $-2,018) | 50% income floor unreachable even selling every contract |
| $1560 | 17d | 20 Nov 2026 | $3.90 | 1/1 | $390 | $688 | $255 | 91%hist 96% | 17%hist 13% | 92% | +$280 | -$0 | 0.0% | 0.0mo | $646 (vs do-nothing $-2,073) | 50% income floor unreachable even selling every contract |
| $1530 | 10d | 13 Nov 2026 | $3.05 | 1/1 | $305 | $915 | $482 | 91%hist 96% | 19%hist 13% | 91% | +$279 | -$0 | 0.0% | 0.0mo | $561 (vs do-nothing $-2,158) | 50% income floor unreachable even selling every contract |
| $1485 | 3d | 6 Nov 2026 | $2.15 | 1/1 | $215 | $2,150 | $1,717 | 90%hist 96% | 19%hist 13% | 91% | +$878 | -$0 | 0.0% | 0.0mo | $471 (vs do-nothing $-2,248) | 50% income floor unreachable even selling every contract |
| $1560 | 24d | 27 Nov 2026 | $6.15 | 1/1 | $615 | $769 | $335 | 89%hist 86% | 23%hist 22% | 90% | +$288 | -$0 | 0.0% | 0.0mo | $871 (vs do-nothing $-1,848) | 50% income floor unreachable even selling every contract |
| $1480 | 3d | 6 Nov 2026 | $2.61 | 1/1 | $261 | $2,610 | $2,177 | 89%hist 86% | 22%hist 22% | 90% | +$1,008 | -$0 | 0.0% | 0.0mo | $517 (vs do-nothing $-2,202) | 50% income floor unreachable even selling every contract |
| $1520 | 10d | 13 Nov 2026 | $3.70 | 1/1 | $370 | $1,110 | $677 | 89%hist 86% | 23%hist 22% | 90% | +$269 | -$0 | 0.0% | 0.0mo | $626 (vs do-nothing $-2,093) | 50% income floor unreachable even selling every contract |
| $1540 | 17d | 20 Nov 2026 | $5.70 | 1/1 | $570 | $1,006 | $573 | 88%hist 86% | 24%hist 22% | 89% | +$364 | -$0 | 0.0% | 0.0mo | $826 (vs do-nothing $-1,893) | 50% income floor unreachable even selling every contract |
| $1475 | 3d | 6 Nov 2026 | $2.98 | 1/1 | $298 | $2,980 | $2,547 | 87%hist 86% | 26%hist 22% | 88% | +$971 | -$0 | 0.0% | 0.0mo | $554 (vs do-nothing $-2,165) | 50% income floor unreachable even selling every contract |
| $1510 | 10d | 13 Nov 2026 | $4.75 | 1/1 | $475 | $1,425 | $992 | 86%hist 86% | 27%hist 22% | 88% | +$323 | -$0 | 0.0% | 0.0mo | $731 (vs do-nothing $-1,988) | 50% income floor unreachable even selling every contract |
| $1540 | 24d | 27 Nov 2026 | $8.65 | 1/1 | $865 | $1,081 | $648 | 86%hist 86% | 29%hist 22% | 87% | +$362 | -$0 | 0.0% | 0.0mo | $1,121 (vs do-nothing $-1,598) | 50% income floor unreachable even selling every contract |
| $1520 | 17d | 20 Nov 2026 | $8.20 | 1/1 | $820 | $1,447 | $1,014 | 84%hist 86% | 32%hist 31% | 86% | +$454 | -$0 | 0.0% | 0.0mo | $1,076 (vs do-nothing $-1,643) | 50% income floor unreachable even selling every contract |
| $1500 | 10d | 13 Nov 2026 | $6.15 | 1/1 | $615 | $1,845 | $1,412 | 84%hist 86% | 32%hist 31% | 86% | +$457 | -$0 | 0.0% | 0.0mo | $871 (vs do-nothing $-1,848) | 50% income floor unreachable even selling every contract |
| $1495 | 10d | 13 Nov 2026 | $6.90 | 1/1 | $690 | $2,070 | $1,637 | 83%hist 86% | 35%hist 31% | 85% | +$490 | -$0 | 0.0% | 0.0mo | $946 (vs do-nothing $-1,773) | 50% income floor unreachable even selling every contract |
| $1520 | 24d | 27 Nov 2026 | $12.10 | 1/1 | $1,210 | $1,512 | $1,079 | 82%hist 86% | 38%hist 31% | 84% | +$457 | -$0 | 0.0% | 0.0mo | $1,466 (vs do-nothing $-1,253) | 50% income floor unreachable even selling every contract |
| $1490 | 10d | 13 Nov 2026 | $7.70 | 1/1 | $770 | $2,310 | $1,877 | 81%hist 86% | 38%hist 31% | 84% | +$517 | -$0 | 0.0% | 0.0mo | $1,026 (vs do-nothing $-1,693) | 50% income floor unreachable even selling every contract |
| $1485 | 10d | 13 Nov 2026 | $8.60 | 1/1 | $860 | $2,580 | $2,147 | 80%hist 83% | 41%hist 40% | 83% | +$549 | -$0 | 0.0% | 0.0mo | $1,116 (vs do-nothing $-1,603) | 50% income floor unreachable even selling every contract |
| $1500 | 17d | 20 Nov 2026 | $11.80 | 1/1 | $1,180 | $2,082 | $1,649 | 80%hist 83% | 42%hist 40% | 83% | +$578 | -$0 | 0.0% | 0.0mo | $1,436 (vs do-nothing $-1,283) | 50% income floor unreachable even selling every contract |
| $1480 | 10d | 13 Nov 2026 | $9.70 | 1/1 | $970 | $2,910 | $2,477 | 78%hist 83% | 45%hist 40% | 82% | +$615 | -$0 | 0.0% | 0.0mo | $1,226 (vs do-nothing $-1,493) | 50% income floor unreachable even selling every contract |
| $1500 | 24d | 27 Nov 2026 | $16.20 | 1/1 | $1,620 | $2,025 | $1,592 | 77%hist 83% | 48%hist 40% | 81% | +$516 | -$0 | 0.0% | 0.0mo | $1,876 (vs do-nothing $-843) | 50% income floor unreachable even selling every contract |
| $1475 | 10d | 13 Nov 2026 | $10.65 | 1/1 | $1,065 | $3,195 | $2,762 | 76%hist 83% | 48%hist 40% | 80% | +$608 | -$0 | 0.0% | 0.0mo | $1,321 (vs do-nothing $-1,398) | 50% income floor unreachable even selling every contract |
| $1480 | 17d | 20 Nov 2026 | $16.00 | 1/1 | $1,600 | $2,824 | $2,390 | 74%hist 83% | 53%hist 45% | 79% | +$603 | -$0 | 0.0% | 0.0mo | $1,856 (vs do-nothing $-863) | 50% income floor unreachable even selling every contract |
| $1480 | 24d | 27 Nov 2026 | $21.65 | 1/1 | $2,165 | $2,706 | $2,273 | 72%hist 83% | 59%hist 45% | 78% | +$604 | -$0 | 0.0% | 0.0mo | $2,421 (vs do-nothing $-298) | 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 1 contracts at the conservative CC.