400 contracts (40,000 sh) | BE SS: $16.75 | CC-SS: $10.83 | IV: HIGH | Accounts: Main:1299
| Max Loss | $150,000 | (ND $3.75 + SW $0) x 40000 |
| Normal income ref | $44,800/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay โ $0/mo (info only, already in marks) |
| Unrealized P&L | $-83,200 | fortress legs from IBKR |
Each Friday gets its own recommended pick and full income ladder (safest strike per income rung, sized across your 400 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 |
|---|---|---|---|---|---|
| NEXT FRIDAY 🏆 ⚡ | 6 Nov 2026 · 8d | 100 × $8 | 79% | $6,000 | $2,334 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | ๐ก safe yield ← lean | 100 × $9.50 | 13 Nov | 15d | 33.8% | 92%hist 95% | 17%hist 13% | +2pp | $800 | $1,600 | -$4,400 | $12,495 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 100 ร $9.50 33.8% OTM over spot $7.10 13 Nov 2026 (15d, $0.09 mid) = $800 credit for the 15d cycle โ $1,600/mo projected Survival (stays โค $9.50) 92% Breach risk 8% POP (stays โค $9.59) 93% EV / mo +$705 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +2pp 44% whole by 9mo vs 42% doing nothing FIRE DRILLS ~0.5/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $1,568/mo median; plan ~$1,066/mo after 68% keep · $10,951 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.0 mo [1.0-3.6], measured ONLY among the 44% 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) 12% Flat exit net (mid-life) -$6,133 Free roll-up +$0/wk Safest escape (by 20 Nov 2026) $10 @ 72% POP 61% survival Roll menuyour doors if the call gets challenged; each row = buy back the 100 calls + sell the new ones, one order. Prices assume the central case (day 7 of 15); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $0.98/sh now โ $0.69 mid-life (likely $0.54โ$0.87) โ โ $0 at expiry | you banked $0.08/sh, so a flat mid-life exit nets -$0.61/sh | roll rows are incremental, the banked premium stays yours ๐ Across 354 simulated challenges: the $10 strike is typically first touched on day 11 of 15, at $10 (overshoots $0.30). 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 +0.5 vol pt per +1% move (spike-vol name: vol expands on a fast move, richer buyback). 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 ⚠ $9.50 is $1 below CC-SS $10.83: 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 < $0.02/sh (~25% of the $0.08 collected) or spot โฅ $9.59 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $10)); NOT the premium you collected. Momentum override: two daily closes above $11.13 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.48 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $10.83, where you are whole again, by expiry) Starting unrealized P&L: $-83,200 + Fortress recovery (un-capped): +$71,457 โ CC assignment net of premium (100 ร $9.50): -$12,495 + Conservative CC premium (300 ร $15): +$300 Total Position P&L @ SS: $-23,938 (+$59,262 vs today) Do-nothing baseline at SS: $-11,343 (this trade vs do-nothing: $-12,595, the opportunity cost of earning $1,600/mo FIGHT income now) BB-reversion stress (โ $11.04 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$14,600, position total $-22,010 (+$61,190 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 100 × $8 | 6 Nov | 8d | 12.7% | 79%hist 83% | 43%hist 40% | +4pp | $1,600 | $6,000 | +$0 | $26,695 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 100 ร $8 12.7% OTM over spot $7.10 6 Nov 2026 (8d, $0.17 mid) = $1,600 credit for the 8d cycle โ $6,000/mo projected Survival (stays โค $8) 79% Breach risk 21% POP (stays โค $8.16) 83% EV / mo +$1,925 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +4pp 47% whole by 9mo vs 43% doing nothing FIRE DRILLS ~2.7/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $3,180/mo median; plan ~$2,163/mo after 68% keep · $21,663 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.6 mo [1.5-4.4], measured ONLY among the 47% 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) 32% Flat exit net (mid-life) -$2,283 Free roll-up +$0/wk Safest escape (by 20 Nov 2026) $9 @ 82% POP 78% survival Roll menuyour doors if the call gets challenged; each row = buy back the 100 calls + sell the new ones, one order. Prices assume the central case (day 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $0.55/sh now โ $0.39 mid-life (likely $0.40โ$0.63) โ โ $0 at expiry | you banked $0.16/sh, so a flat mid-life exit nets -$0.23/sh | roll rows are incremental, the banked premium stays yours ๐ Across 965 simulated challenges: the $8 strike is typically first touched on day 4 of 8, at $8 (overshoots $0.27). 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 +0.5 vol pt per +1% move (spike-vol name: vol expands on a fast move, richer buyback). 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 ⚠ $8 is $3 below CC-SS $10.83: 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 < $0.04/sh (~25% of the $0.16 collected) or spot โฅ $8.16 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $8)); NOT the premium you collected. Momentum override: two daily closes above $11.13 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.48 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $10.83, where you are whole again, by expiry) Starting unrealized P&L: $-83,200 + Fortress recovery (un-capped): +$71,457 โ CC assignment net of premium (100 ร $8): -$26,695 + Conservative CC premium (300 ร $15): +$300 Total Position P&L @ SS: $-38,138 (+$45,062 vs today) Do-nothing baseline at SS: $-11,343 (this trade vs do-nothing: $-26,795, the opportunity cost of earning $6,000/mo FIGHT income now) BB-reversion stress (โ $11.04 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$28,800, position total $-36,210 (+$46,990 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ฏ 50% normal | 100 × $8 | 6 Nov | 8d | 12.7% | 79%hist 83% | 43%hist 40% | +4pp | $1,600 | $6,000 | — | $26,695 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 100 ร $8 12.7% OTM over spot $7.10 6 Nov 2026 (8d, $0.17 mid) = $1,600 credit for the 8d cycle โ $6,000/mo projected Survival (stays โค $8) 79% Breach risk 21% POP (stays โค $8.16) 83% EV / mo +$1,925 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +4pp 47% whole by 9mo vs 43% doing nothing FIRE DRILLS ~2.7/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $3,180/mo median; plan ~$2,163/mo after 68% keep · $21,663 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.6 mo [1.5-4.4], measured ONLY among the 47% 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) 32% Flat exit net (mid-life) -$2,283 Free roll-up +$0/wk Safest escape (by 20 Nov 2026) $9 @ 82% POP 78% survival Roll menuyour doors if the call gets challenged; each row = buy back the 100 calls + sell the new ones, one order. Prices assume the central case (day 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $0.55/sh now โ $0.39 mid-life (likely $0.40โ$0.63) โ โ $0 at expiry | you banked $0.16/sh, so a flat mid-life exit nets -$0.23/sh | roll rows are incremental, the banked premium stays yours ๐ Across 965 simulated challenges: the $8 strike is typically first touched on day 4 of 8, at $8 (overshoots $0.27). 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 +0.5 vol pt per +1% move (spike-vol name: vol expands on a fast move, richer buyback). 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 ⚠ $8 is $3 below CC-SS $10.83: 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 < $0.04/sh (~25% of the $0.16 collected) or spot โฅ $8.16 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $8)); NOT the premium you collected. Momentum override: two daily closes above $11.13 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.48 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $10.83, where you are whole again, by expiry) Starting unrealized P&L: $-83,200 + Fortress recovery (un-capped): +$71,457 โ CC assignment net of premium (100 ร $8): -$26,695 + Conservative CC premium (300 ร $15): +$300 Total Position P&L @ SS: $-38,138 (+$45,062 vs today) Do-nothing baseline at SS: $-11,343 (this trade vs do-nothing: $-26,795, the opportunity cost of earning $6,000/mo FIGHT income now) BB-reversion stress (โ $11.04 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$28,800, position total $-36,210 (+$46,990 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 100 × $7 | 6 Nov | 8d | -1.4% | 50% | 100%hist 89% | · | $4,900 | $18,375 | +$12,375 | $33,395 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 100 ร $7 1.4% ITM over spot $7.10 6 Nov 2026 (8d, $0.50 mid) = $4,900 credit for the 8d cycle โ $18,375/mo projected Survival (stays โค $7) 50% Breach risk 50% POP (stays โค $7.50) 67% EV / mo +$2,323 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) 100% Flat exit net (mid-life) +$1,715 Free roll-up none Safest escape (by 20 Nov 2026) $10 @ 93% POP 92% survival Roll menuyour doors if the call gets challenged; each row = buy back the 100 calls + sell the new ones, one order. Prices assume the central case (day 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $0.45/sh now โ $0.32 mid-life โ โ $0 at expiry | you banked $0.49/sh, so a flat mid-life exit nets +$0.17/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 +0.5 vol pt per +1% move (spike-vol name: vol expands on a fast move, richer buyback). 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 ⚠ $7 is $4 below CC-SS $10.83: 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 < $0.12/sh (~25% of the $0.49 collected) or spot โฅ $7.50 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $7)); NOT the premium you collected. Momentum override: two daily closes above $11.13 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.48 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $10.83, where you are whole again, by expiry) Starting unrealized P&L: $-83,200 + Fortress recovery (un-capped): +$71,457 โ CC assignment net of premium (100 ร $7): -$33,395 + Conservative CC premium (300 ร $15): +$300 Total Position P&L @ SS: $-44,838 (+$38,362 vs today) Do-nothing baseline at SS: $-11,343 (this trade vs do-nothing: $-33,495, the opportunity cost of earning $18,375/mo FIGHT income now) BB-reversion stress (โ $11.04 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$35,500, position total $-42,910 (+$40,290 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 8 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: 0.479 (IBKR) | Recovery@SS: +$71,457 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-11,343
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $8 | 8d | 6 Nov 2026 | $0.16 | 400/400 | $6,400 | $24,000 | $24,000 | 79%hist 83% | 43%hist 40% | 83% | +$7,700 | -$106,780 | 71.2% | 2.4mo | $-118,523 (vs do-nothing $-107,180) |
| $8 | 15d | 13 Nov 2026 | $0.30 | 400/400 | $12,000 | $24,000 | $24,000 | 75%hist 83% | 54%hist 44% | 80% | +$7,489 | -$101,180 | 67.5% | 2.3mo | $-112,923 (vs do-nothing $-101,580) |
| $7.50 | 8d | 6 Nov 2026 | $0.29 | 400/400 | $11,600 | $43,500 | $43,500 | 66%hist 66% | 71%hist 68% | 75% | +$10,046 | -$121,580 | 81.1% | 2.7mo | $-133,323 (vs do-nothing $-121,980) |
| $7.50 | 15d | 13 Nov 2026 | $0.45 | 400/400 | $18,000 | $36,000 | $36,000 | 64%hist 66% | 77%hist 68% | 74% | +$8,144 | -$115,180 | 76.8% | 2.6mo | $-126,923 (vs do-nothing $-115,580) |
| $7.50 | 22d | 20 Nov 2026 | $0.56 | 400/400 | $22,400 | $30,545 | $30,545 | 63%hist 66% | 81%hist 79% | 73% | +$5,778 | -$110,780 | 73.9% | 2.5mo | $-122,523 (vs do-nothing $-111,180) |
| $7 | 22d | 20 Nov 2026 | $0.77 | 400/400 | $30,800 | $42,000 | $42,000 | 53%hist 70% | 100%hist 89% | 69% | +$6,297 | -$122,380 | 81.6% | 2.7mo | $-134,123 (vs do-nothing $-122,780) |
| $7 | 15d | 13 Nov 2026 | $0.66 | 400/400 | $26,400 | $52,800 | $52,800 | 52%hist 70% | 100%hist 89% | 68% | +$8,173 | -$126,780 | 84.5% | 2.8mo | $-138,523 (vs do-nothing $-127,180) |
| $7 | 8d | 6 Nov 2026 | $0.49 | 400/400 | $19,600 | $73,500 | $73,500 | 50% | 100%hist 89% | 67% | +$9,294 | -$133,580 | 89.1% | 3.0mo | $-145,323 (vs do-nothing $-133,980) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $13.50 | 15d | 13 Nov 2026 | $0.01 | 400/400 | $400 | $800 | $800 | 99+%hist 95% | 0%hist 4% | 100% | +$794 | -$0 | 0.0% | 0.0mo | $-11,343 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $13 | 15d | 13 Nov 2026 | $0.01 | 400/400 | $400 | $800 | $800 | 99+%hist 95% | 0%hist 4% | 100% | +$786 | -$0 | 0.0% | 0.0mo | $-11,343 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $12.50 | 15d | 13 Nov 2026 | $0.02 | 400/400 | $800 | $1,600 | $1,600 | 99+%hist 95% | 1%hist 4% | 100% | +$1,569 | -$0 | 0.0% | 0.0mo | $-10,943 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $12 | 15d | 13 Nov 2026 | $0.02 | 400/400 | $800 | $1,600 | $1,600 | 99+%hist 95% | 1%hist 4% | 100% | +$1,531 | -$0 | 0.0% | 0.0mo | $-10,943 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $15 | 15d | 13 Nov 2026 | $0.01 | 400/400 | $400 | $800 | $800 | 99%hist 95% | 1%hist 4% | 99% | +$616 | -$0 | 0.0% | 0.0mo | $-11,343 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $14.50 | 15d | 13 Nov 2026 | $0.01 | 400/400 | $400 | $800 | $800 | 99%hist 95% | 2%hist 4% | 99% | +$540 | -$0 | 0.0% | 0.0mo | $-11,343 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $17 | 22d | 20 Nov 2026 | $0.01 | 400/400 | $400 | $545 | $545 | 99%hist 95% | 2%hist 4% | 99% | +$259 | -$0 | 0.0% | 0.0mo | $-11,343 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $11.50 | 15d | 13 Nov 2026 | $0.02 | 400/400 | $800 | $1,600 | $1,600 | 99%hist 95% | 2%hist 4% | 99% | +$1,451 | -$0 | 0.0% | 0.0mo | $-10,943 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $16 | 22d | 20 Nov 2026 | $0.01 | 400/400 | $400 | $545 | $545 | 99%hist 95% | 2%hist 4% | 99% | +$249 | -$0 | 0.0% | 0.0mo | $-11,343 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $14 | 15d | 13 Nov 2026 | $0.01 | 400/400 | $400 | $800 | $800 | 99%hist 95% | 2%hist 4% | 99% | +$452 | -$0 | 0.0% | 0.0mo | $-11,343 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $15 | 22d | 20 Nov 2026 | $0.01 | 400/400 | $400 | $545 | $545 | 99%hist 95% | 2%hist 4% | 99% | +$247 | -$0 | 0.0% | 0.0mo | $-11,343 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $14 | 22d | 20 Nov 2026 | $0.02 | 400/400 | $800 | $1,091 | $1,091 | 99%hist 95% | 2%hist 4% | 99% | +$779 | -$0 | 0.0% | 0.0mo | $-10,943 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $11 | 8d | 6 Nov 2026 | $0.01 | 400/400 | $400 | $1,500 | $1,500 | 99%hist 95% | 2%hist 4% | 99% | +$1,093 | -$0 | 0.0% | 0.0mo | $-11,343 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $13.50 | 22d | 20 Nov 2026 | $0.01 | 400/400 | $400 | $545 | $545 | 99%hist 95% | 3%hist 4% | 99% | +$212 | -$0 | 0.0% | 0.0mo | $-11,343 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $13 | 22d | 20 Nov 2026 | $0.02 | 400/400 | $800 | $1,091 | $1,091 | 99%hist 95% | 3%hist 4% | 99% | +$716 | -$0 | 0.0% | 0.0mo | $-10,943 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $11 | 15d | 13 Nov 2026 | $0.03 | 400/400 | $1,200 | $2,400 | $2,400 | 99%hist 95% | 3%hist 4% | 99% | +$2,083 | -$0 | 0.0% | 0.0mo | $-10,543 (vs do-nothing +$800) | 50% income floor unreachable even selling every contract |
| $12.50 | 22d | 20 Nov 2026 | $0.02 | 400/400 | $800 | $1,091 | $1,091 | 98%hist 95% | 4%hist 4% | 98% | +$637 | -$0 | 0.0% | 0.0mo | $-10,943 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $10.50 | 8d | 6 Nov 2026 | $0.01 | 400/400 | $400 | $1,500 | $1,500 | 98%hist 95% | 4%hist 4% | 98% | +$802 | -$12,780 | 8.5% | 0.3mo | $-24,523 (vs do-nothing $-13,180) | 50% income floor unreachable even selling every contract |
| $12 | 22d | 20 Nov 2026 | $0.03 | 400/400 | $1,200 | $1,636 | $1,636 | 98%hist 95% | 5%hist 4% | 98% | +$1,045 | -$0 | 0.0% | 0.0mo | $-10,543 (vs do-nothing +$800) | 50% income floor unreachable even selling every contract |
| $10.50 | 15d | 13 Nov 2026 | $0.04 | 400/400 | $1,600 | $3,200 | $3,200 | 97%hist 95% | 5%hist 4% | 98% | +$2,541 | -$11,580 | 7.7% | 0.3mo | $-23,323 (vs do-nothing $-11,980) | 50% income floor unreachable even selling every contract |
| $10 | 8d | 6 Nov 2026 | $0.01 | 400/400 | $400 | $1,500 | $1,500 | 97%hist 95% | 6%hist 4% | 97% | +$430 | -$32,780 | 21.9% | 0.7mo | $-44,523 (vs do-nothing $-33,180) | 50% income floor unreachable even selling every contract |
| $11.50 | 22d | 20 Nov 2026 | $0.04 | 400/400 | $1,600 | $2,182 | $2,182 | 97%hist 95% | 6%hist 4% | 97% | +$1,370 | -$0 | 0.0% | 0.0mo | $-10,143 (vs do-nothing +$1,200) | 50% income floor unreachable even selling every contract |
| $11 | 22d | 20 Nov 2026 | $0.05 | 400/400 | $2,000 | $2,727 | $2,727 | 96%hist 95% | 8%hist 4% | 96% | +$1,569 | -$0 | 0.0% | 0.0mo | $-9,743 (vs do-nothing +$1,600) | 50% income floor unreachable even selling every contract |
| $9.50 | 8d | 6 Nov 2026 | $0.02 | 400/400 | $800 | $3,000 | $3,000 | 96%hist 95% | 8%hist 4% | 96% | +$1,203 | -$52,380 | 34.9% | 1.2mo | $-64,123 (vs do-nothing $-52,780) | 50% income floor unreachable even selling every contract |
| $10 | 15d | 13 Nov 2026 | $0.06 | 400/400 | $2,400 | $4,800 | $4,800 | 96%hist 95% | 9%hist 4% | 96% | +$3,461 | -$30,780 | 20.5% | 0.7mo | $-42,523 (vs do-nothing $-31,180) | 50% income floor unreachable even selling every contract |
| $10.50 | 22d | 20 Nov 2026 | $0.07 | 400/400 | $2,800 | $3,818 | $3,818 | 95%hist 95% | 11%hist 13% | 95% | +$2,078 | -$10,380 | 6.9% | 0.2mo | $-22,123 (vs do-nothing $-10,780) | 50% income floor unreachable even selling every contract |
| $9 | 8d | 6 Nov 2026 | $0.04 | 400/400 | $1,600 | $6,000 | $6,000 | 93%hist 95% | 14%hist 13% | 94% | +$2,474 | -$71,580 | 47.7% | 1.6mo | $-83,323 (vs do-nothing $-71,980) | 50% income floor unreachable even selling every contract |
| $10 | 22d | 20 Nov 2026 | $0.10 | 400/400 | $4,000 | $5,455 | $5,455 | 93%hist 95% | 15%hist 13% | 93% | +$2,961 | -$29,180 | 19.5% | 0.7mo | $-40,923 (vs do-nothing $-29,580) | 50% income floor unreachable even selling every contract |
| $9.50 | 15d | 13 Nov 2026 | $0.08 | 400/400 | $3,200 | $6,400 | $6,400 | 92%hist 95% | 17%hist 13% | 93% | +$2,821 | -$49,980 | 33.3% | 1.1mo | $-61,723 (vs do-nothing $-50,380) | 50% income floor unreachable even selling every contract |
| $9.50 | 22d | 20 Nov 2026 | $0.14 | 400/400 | $5,600 | $7,636 | $7,636 | 90%hist 86% | 22%hist 23% | 91% | +$3,519 | -$47,580 | 31.7% | 1.1mo | $-59,323 (vs do-nothing $-47,980) | 50% income floor unreachable even selling every contract |
| $9 | 15d | 13 Nov 2026 | $0.13 | 400/400 | $5,200 | $10,400 | $10,400 | 89%hist 86% | 23%hist 23% | 90% | +$5,338 | -$67,980 | 45.3% | 1.5mo | $-79,723 (vs do-nothing $-68,380) | 50% income floor unreachable even selling every contract |
| $8.50 | 8d | 6 Nov 2026 | $0.08 | 400/400 | $3,200 | $12,000 | $12,000 | 88%hist 86% | 25%hist 23% | 89% | +$4,411 | -$89,980 | 60.0% | 2.0mo | $-101,723 (vs do-nothing $-90,380) | 50% income floor unreachable even selling every contract |
| $9 | 22d | 20 Nov 2026 | $0.19 | 400/400 | $7,600 | $10,364 | $10,364 | 85%hist 86% | 31%hist 30% | 87% | +$3,687 | -$65,580 | 43.7% | 1.5mo | $-77,323 (vs do-nothing $-65,980) | 50% income floor unreachable even selling every contract |
| $8.50 | 15d | 13 Nov 2026 | $0.19 | 400/400 | $7,600 | $15,200 | $15,200 | 83%hist 86% | 36%hist 30% | 86% | +$5,864 | -$85,580 | 57.1% | 1.9mo | $-97,323 (vs do-nothing $-85,980) | 50% income floor unreachable even selling every contract |
| $8.50 | 22d | 20 Nov 2026 | $0.28 | 400/400 | $11,200 | $15,273 | $15,273 | 80%hist 83% | 44%hist 40% | 83% | +$4,672 | -$81,980 | 54.7% | 1.8mo | $-93,723 (vs do-nothing $-82,380) | 50% income floor unreachable even selling every contract |
| $8 | 22d | 20 Nov 2026 | $0.40 | 400/400 | $16,000 | $21,818 | $21,818 | 72%hist 83% | 60%hist 54% | 78% | +$5,390 | -$97,180 | 64.8% | 2.2mo | $-108,923 (vs do-nothing $-97,580) | 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 400 contracts at the conservative CC.