400 contracts (40,000 sh) | BE SS: $16.75 | CC-SS: $11.00 | IV: HIGH | Accounts: Main:1299
| Max Loss | $150,000 | (ND $3.75 + SW $0) x 40000 |
| Normal income ref | $42,000/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 | $-94,200 | 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 · 7d | 100 × $7.50 | 77% | $6,857 | $1,195 |
| 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 | 13 Nov | 14d | 33.5% | 92%hist 95% | 18%hist 13% | +1pp | $800 | $1,714 | -$5,143 | $19,231 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 100 ร $9 33.5% OTM over spot $6.74 13 Nov 2026 (14d, $0.09 mid) = $800 credit for the 14d cycle โ $1,714/mo projected Survival (stays โค $9) 92% Breach risk 8% POP (stays โค $9.09) 92% EV / mo +$726 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +1pp 41% whole by 9mo vs 40% doing nothing FIRE DRILLS ~0.7/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $1,429/mo median; plan ~$971/mo after 68% keep · $10,166 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.7 mo [1.4-4.7], measured ONLY among the 41% 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) -$5,784 Free roll-up +$0/wk Safest escape (by 27 Nov 2026) $10 @ 78% POP 72% 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 14); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $0.93/sh now โ $0.66 mid-life (likely $0.53โ$0.86) โ โ $0 at expiry | you banked $0.08/sh, so a flat mid-life exit nets -$0.58/sh | roll rows are incremental, the banked premium stays yours ๐ Across 409 simulated challenges: the $9 strike is typically first touched on day 9 of 14, at $9 (overshoots $0.32). 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 is $2 below CC-SS $11.00: 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 $9.09 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $9)); NOT the premium you collected. Momentum override: two daily closes above $10.68 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.46 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $11.00, where you are whole again, by expiry) Starting unrealized P&L: $-94,200 + Fortress recovery (un-capped): +$77,759 โ CC assignment net of premium (100 ร $9): -$19,231 + Conservative CC premium (300 ร $17): +$300 Total Position P&L @ SS: $-35,372 (+$58,828 vs today) Do-nothing baseline at SS: $-16,041 (this trade vs do-nothing: $-19,331, the opportunity cost of earning $1,714/mo FIGHT income now) BB-reversion stress (โ $11.02 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$19,400, position total $-35,233 (+$58,967 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 100 × $7.50 | 6 Nov | 7d | 11.3% | 77%hist 83% | 47%hist 40% | +5pp | $1,600 | $6,857 | +$0 | $33,431 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 100 ร $7.50 11.3% OTM over spot $6.74 6 Nov 2026 (7d, $0.17 mid) = $1,600 credit for the 7d cycle โ $6,857/mo projected Survival (stays โค $7.50) 77% Breach risk 23% POP (stays โค $7.67) 81% EV / mo +$1,898 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +5pp 47% whole by 9mo vs 42% doing nothing FIRE DRILLS ~3.6/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $3,248/mo median; plan ~$2,208/mo after 68% keep · $21,717 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.1 mo [1.7-4.8], 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) 34% Flat exit net (mid-life) -$1,995 Free roll-up +$0/wk Safest escape (by 27 Nov 2026) $10 @ 87% POP 85% 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $0.51/sh now โ $0.36 mid-life (likely $0.39โ$0.61) โ โ $0 at expiry | you banked $0.16/sh, so a flat mid-life exit nets -$0.20/sh | roll rows are incremental, the banked premium stays yours ๐ Across 1,033 simulated challenges: the $8 strike is typically first touched on day 4 of 7, at $8 (overshoots $0.26). 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 ⚠ $7.50 is $4 below CC-SS $11.00: 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 $7.67 (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 $10.68 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.46 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $11.00, where you are whole again, by expiry) Starting unrealized P&L: $-94,200 + Fortress recovery (un-capped): +$77,759 โ CC assignment net of premium (100 ร $7.50): -$33,431 + Conservative CC premium (300 ร $17): +$300 Total Position P&L @ SS: $-49,572 (+$44,628 vs today) Do-nothing baseline at SS: $-16,041 (this trade vs do-nothing: $-33,531, the opportunity cost of earning $6,857/mo FIGHT income now) BB-reversion stress (โ $11.02 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$33,600, position total $-49,433 (+$44,767 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ฏ 50% normal | 100 × $7.50 | 6 Nov | 7d | 11.3% | 77%hist 83% | 47%hist 40% | +5pp | $1,600 | $6,857 | — | $33,431 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 100 ร $7.50 11.3% OTM over spot $6.74 6 Nov 2026 (7d, $0.17 mid) = $1,600 credit for the 7d cycle โ $6,857/mo projected Survival (stays โค $7.50) 77% Breach risk 23% POP (stays โค $7.67) 81% EV / mo +$1,898 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +5pp 47% whole by 9mo vs 42% doing nothing FIRE DRILLS ~3.6/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $3,248/mo median; plan ~$2,208/mo after 68% keep · $21,717 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.1 mo [1.7-4.8], 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) 34% Flat exit net (mid-life) -$1,995 Free roll-up +$0/wk Safest escape (by 27 Nov 2026) $10 @ 87% POP 85% 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $0.51/sh now โ $0.36 mid-life (likely $0.39โ$0.61) โ โ $0 at expiry | you banked $0.16/sh, so a flat mid-life exit nets -$0.20/sh | roll rows are incremental, the banked premium stays yours ๐ Across 1,033 simulated challenges: the $8 strike is typically first touched on day 4 of 7, at $8 (overshoots $0.26). 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 ⚠ $7.50 is $4 below CC-SS $11.00: 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 $7.67 (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 $10.68 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.46 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $11.00, where you are whole again, by expiry) Starting unrealized P&L: $-94,200 + Fortress recovery (un-capped): +$77,759 โ CC assignment net of premium (100 ร $7.50): -$33,431 + Conservative CC premium (300 ร $17): +$300 Total Position P&L @ SS: $-49,572 (+$44,628 vs today) Do-nothing baseline at SS: $-16,041 (this trade vs do-nothing: $-33,531, the opportunity cost of earning $6,857/mo FIGHT income now) BB-reversion stress (โ $11.02 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$33,600, position total $-49,433 (+$44,767 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 100 × $7 | 6 Nov | 7d | 3.9% | 63%hist 66% | 79%hist 68% | +5pp | $3,000 | $12,857 | +$6,000 | $37,031 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 100 ร $7 3.9% OTM over spot $6.74 6 Nov 2026 (7d, $0.31 mid) = $3,000 credit for the 7d cycle โ $12,857/mo projected Survival (stays โค $7) 63% Breach risk 37% POP (stays โค $7.31) 73% EV / mo +$2,364 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +5pp 48% whole by 9mo vs 43% doing nothing FIRE DRILLS ~7.5/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $4,176/mo median; plan ~$2,840/mo after 68% keep · $26,728 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.6 mo [1.5-4.8], measured ONLY among the 48% 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) 61% Flat exit net (mid-life) -$249 Free roll-up +$0/wk Safest escape (by 27 Nov 2026) $10 @ 92% POP 91% 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $0.46/sh now โ $0.32 mid-life (likely $0.42โ$0.62) โ โ $0 at expiry | you banked $0.30/sh, so a flat mid-life exit nets -$0.02/sh | roll rows are incremental, the banked premium stays yours ๐ Across 1,823 simulated challenges: the $7 strike is typically first touched on day 3 of 7, at $7 (overshoots $0.26). 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 ⚠ $7 is $4 below CC-SS $11.00: 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 < $0.07/sh (~25% of the $0.30 collected) or spot โฅ $7.31 (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 $10.68 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.46 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $11.00, where you are whole again, by expiry) Starting unrealized P&L: $-94,200 + Fortress recovery (un-capped): +$77,759 โ CC assignment net of premium (100 ร $7): -$37,031 + Conservative CC premium (300 ร $17): +$300 Total Position P&L @ SS: $-53,172 (+$41,028 vs today) Do-nothing baseline at SS: $-16,041 (this trade vs do-nothing: $-37,131, the opportunity cost of earning $12,857/mo FIGHT income now) BB-reversion stress (โ $11.02 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$37,200, position total $-53,033 (+$41,167 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (4 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: 0.456 (IBKR) | Recovery@SS: +$77,759 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-16,041
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $7.50 | 7d | 6 Nov 2026 | $0.16 | 400/400 | $6,400 | $27,429 | $27,429 | 77%hist 83% | 47%hist 40% | 81% | +$7,591 | -$133,725 | 89.2% | 3.2mo | $-150,166 (vs do-nothing $-134,125) |
| $7.50 | 14d | 13 Nov 2026 | $0.32 | 400/400 | $12,800 | $27,429 | $27,429 | 72%hist 83% | 60%hist 54% | 78% | +$6,497 | -$127,325 | 84.9% | 3.0mo | $-143,766 (vs do-nothing $-127,725) |
| $7.50 | 21d | 20 Nov 2026 | $0.43 | 400/400 | $17,200 | $24,571 | $24,571 | 70%hist 83% | 65%hist 54% | 77% | +$5,224 | -$122,925 | 82.0% | 2.9mo | $-139,366 (vs do-nothing $-123,325) |
| $7.50 | 28d | 27 Nov 2026 | $0.50 | 400/400 | $20,000 | $21,429 | $21,429 | 70%hist 66% | 68%hist 54% | 77% | +$4,646 | -$120,125 | 80.1% | 2.9mo | $-136,566 (vs do-nothing $-120,525) |
| $7 | 7d | 6 Nov 2026 | $0.30 | 400/400 | $12,000 | $51,429 | $51,429 | 63%hist 66% | 79%hist 68% | 73% | +$9,454 | -$148,125 | 98.8% | 3.5mo | $-164,566 (vs do-nothing $-148,525) |
| $7 | 14d | 13 Nov 2026 | $0.49 | 400/400 | $19,600 | $42,000 | $42,000 | 61%hist 66% | 85%hist 79% | 72% | +$6,755 | -$140,525 | 93.7% | 3.3mo | $-156,966 (vs do-nothing $-140,925) |
| $7 | 28d | 27 Nov 2026 | $0.68 | 400/400 | $27,200 | $29,143 | $29,143 | 61%hist 66% | 88%hist 79% | 72% | +$5,070 | -$132,925 | 88.6% | 3.2mo | $-149,366 (vs do-nothing $-133,325) |
| $7 | 21d | 20 Nov 2026 | $0.61 | 400/400 | $24,400 | $34,857 | $34,857 | 61%hist 66% | 87%hist 79% | 72% | +$5,826 | -$135,725 | 90.5% | 3.2mo | $-152,166 (vs do-nothing $-136,125) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $17 | 21d | 20 Nov 2026 | $0.01 | 400/400 | $400 | $571 | $571 | 99%hist 95% | 1%hist 4% | 100% | +$420 | -$0 | 0.0% | 0.0mo | $-16,041 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $14 | 14d | 13 Nov 2026 | $0.01 | 400/400 | $400 | $857 | $857 | 99%hist 95% | 1%hist 4% | 99% | +$656 | -$0 | 0.0% | 0.0mo | $-16,041 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $17 | 28d | 27 Nov 2026 | $0.01 | 400/400 | $400 | $429 | $429 | 99%hist 95% | 1%hist 4% | 99% | +$240 | -$0 | 0.0% | 0.0mo | $-16,041 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $16 | 21d | 20 Nov 2026 | $0.01 | 400/400 | $400 | $571 | $571 | 99%hist 95% | 2%hist 4% | 99% | +$343 | -$0 | 0.0% | 0.0mo | $-16,041 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $16 | 28d | 27 Nov 2026 | $0.01 | 400/400 | $400 | $429 | $429 | 99%hist 95% | 2%hist 4% | 99% | +$233 | -$0 | 0.0% | 0.0mo | $-16,041 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $15.50 | 28d | 27 Nov 2026 | $0.01 | 400/400 | $400 | $429 | $429 | 99%hist 95% | 2%hist 4% | 99% | +$228 | -$0 | 0.0% | 0.0mo | $-16,041 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $13.50 | 14d | 13 Nov 2026 | $0.01 | 400/400 | $400 | $857 | $857 | 99%hist 95% | 2%hist 4% | 99% | +$573 | -$0 | 0.0% | 0.0mo | $-16,041 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $15 | 21d | 20 Nov 2026 | $0.01 | 400/400 | $400 | $571 | $571 | 99%hist 95% | 2%hist 4% | 99% | +$291 | -$0 | 0.0% | 0.0mo | $-16,041 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $13 | 14d | 13 Nov 2026 | $0.01 | 400/400 | $400 | $857 | $857 | 99%hist 95% | 2%hist 4% | 99% | +$482 | -$0 | 0.0% | 0.0mo | $-16,041 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $14 | 21d | 20 Nov 2026 | $0.01 | 400/400 | $400 | $571 | $571 | 99%hist 95% | 2%hist 4% | 99% | +$252 | -$0 | 0.0% | 0.0mo | $-16,041 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $15 | 28d | 27 Nov 2026 | $0.01 | 400/400 | $400 | $429 | $429 | 99%hist 95% | 2%hist 4% | 99% | +$136 | -$0 | 0.0% | 0.0mo | $-16,041 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $14.50 | 28d | 27 Nov 2026 | $0.01 | 400/400 | $400 | $429 | $429 | 99%hist 95% | 2%hist 4% | 99% | +$132 | -$0 | 0.0% | 0.0mo | $-16,041 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $13.50 | 21d | 20 Nov 2026 | $0.01 | 400/400 | $400 | $571 | $571 | 99%hist 95% | 3%hist 4% | 99% | +$222 | -$0 | 0.0% | 0.0mo | $-16,041 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $14 | 28d | 27 Nov 2026 | $0.02 | 400/400 | $800 | $857 | $857 | 99%hist 95% | 3%hist 4% | 99% | +$556 | -$0 | 0.0% | 0.0mo | $-15,641 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $10.50 | 7d | 6 Nov 2026 | $0.01 | 400/400 | $400 | $1,714 | $1,714 | 99%hist 95% | 3%hist 4% | 99% | +$1,241 | -$19,725 | 13.2% | 0.5mo | $-36,166 (vs do-nothing $-20,125) | 50% income floor unreachable even selling every contract |
| $12.50 | 14d | 13 Nov 2026 | $0.01 | 400/400 | $400 | $857 | $857 | 99%hist 95% | 3%hist 4% | 99% | +$385 | -$0 | 0.0% | 0.0mo | $-16,041 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $13 | 21d | 20 Nov 2026 | $0.02 | 400/400 | $800 | $1,143 | $1,143 | 99%hist 95% | 3%hist 4% | 99% | +$748 | -$0 | 0.0% | 0.0mo | $-15,641 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $13.50 | 28d | 27 Nov 2026 | $0.02 | 400/400 | $800 | $857 | $857 | 99%hist 95% | 3%hist 4% | 99% | +$520 | -$0 | 0.0% | 0.0mo | $-15,641 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $12 | 14d | 13 Nov 2026 | $0.01 | 400/400 | $400 | $857 | $857 | 98%hist 95% | 3%hist 4% | 98% | +$277 | -$0 | 0.0% | 0.0mo | $-16,041 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $12.50 | 21d | 20 Nov 2026 | $0.02 | 400/400 | $800 | $1,143 | $1,143 | 98%hist 95% | 3%hist 4% | 98% | +$682 | -$0 | 0.0% | 0.0mo | $-15,641 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $13 | 28d | 27 Nov 2026 | $0.02 | 400/400 | $800 | $857 | $857 | 98%hist 95% | 4%hist 4% | 98% | +$424 | -$0 | 0.0% | 0.0mo | $-15,641 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $11.50 | 14d | 13 Nov 2026 | $0.02 | 400/400 | $800 | $1,714 | $1,714 | 98%hist 95% | 4%hist 4% | 98% | +$999 | -$0 | 0.0% | 0.0mo | $-15,641 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $12 | 21d | 20 Nov 2026 | $0.02 | 400/400 | $800 | $1,143 | $1,143 | 98%hist 95% | 4%hist 4% | 98% | +$589 | -$0 | 0.0% | 0.0mo | $-15,641 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $12.50 | 28d | 27 Nov 2026 | $0.03 | 400/400 | $1,200 | $1,286 | $1,286 | 98%hist 95% | 4%hist 4% | 98% | +$808 | -$0 | 0.0% | 0.0mo | $-15,241 (vs do-nothing +$800) | 50% income floor unreachable even selling every contract |
| $10 | 7d | 6 Nov 2026 | $0.01 | 400/400 | $400 | $1,714 | $1,714 | 98%hist 95% | 4%hist 4% | 98% | +$804 | -$39,725 | 26.5% | 0.9mo | $-56,166 (vs do-nothing $-40,125) | 50% income floor unreachable even selling every contract |
| $11.50 | 21d | 20 Nov 2026 | $0.03 | 400/400 | $1,200 | $1,714 | $1,714 | 98%hist 95% | 5%hist 4% | 98% | +$1,023 | -$0 | 0.0% | 0.0mo | $-15,241 (vs do-nothing +$800) | 50% income floor unreachable even selling every contract |
| $11 | 14d | 13 Nov 2026 | $0.02 | 400/400 | $800 | $1,714 | $1,714 | 98%hist 95% | 5%hist 4% | 98% | +$813 | -$0 | 0.0% | 0.0mo | $-15,766 (vs do-nothing +$275) | 50% income floor unreachable even selling every contract |
| $12 | 28d | 27 Nov 2026 | $0.03 | 400/400 | $1,200 | $1,286 | $1,286 | 97%hist 95% | 6%hist 4% | 97% | +$574 | -$0 | 0.0% | 0.0mo | $-15,241 (vs do-nothing +$800) | 50% income floor unreachable even selling every contract |
| $9.50 | 7d | 6 Nov 2026 | $0.01 | 400/400 | $400 | $1,714 | $1,714 | 97%hist 95% | 6%hist 4% | 97% | +$355 | -$59,725 | 39.8% | 1.4mo | $-76,166 (vs do-nothing $-60,125) | 50% income floor unreachable even selling every contract |
| $11 | 21d | 20 Nov 2026 | $0.04 | 400/400 | $1,600 | $2,286 | $2,286 | 97%hist 95% | 6%hist 4% | 97% | +$1,378 | -$0 | 0.0% | 0.0mo | $-14,966 (vs do-nothing +$1,075) | 50% income floor unreachable even selling every contract |
| $11.50 | 28d | 27 Nov 2026 | $0.04 | 400/400 | $1,600 | $1,714 | $1,714 | 97%hist 95% | 7%hist 4% | 97% | +$888 | -$0 | 0.0% | 0.0mo | $-14,841 (vs do-nothing +$1,200) | 50% income floor unreachable even selling every contract |
| $10.50 | 14d | 13 Nov 2026 | $0.03 | 400/400 | $1,200 | $2,571 | $2,571 | 97%hist 95% | 7%hist 4% | 97% | +$1,388 | -$18,925 | 12.6% | 0.5mo | $-35,366 (vs do-nothing $-19,325) | 50% income floor unreachable even selling every contract |
| $10.50 | 21d | 20 Nov 2026 | $0.05 | 400/400 | $2,000 | $2,857 | $2,857 | 96%hist 95% | 9%hist 4% | 96% | +$1,593 | -$18,125 | 12.1% | 0.4mo | $-34,566 (vs do-nothing $-18,525) | 50% income floor unreachable even selling every contract |
| $10 | 14d | 13 Nov 2026 | $0.04 | 400/400 | $1,600 | $3,429 | $3,429 | 96%hist 95% | 9%hist 4% | 96% | +$1,779 | -$38,525 | 25.7% | 0.9mo | $-54,966 (vs do-nothing $-38,925) | 50% income floor unreachable even selling every contract |
| $11 | 28d | 27 Nov 2026 | $0.06 | 400/400 | $2,400 | $2,571 | $2,571 | 96%hist 95% | 9%hist 4% | 96% | +$1,297 | -$0 | 0.0% | 0.0mo | $-14,166 (vs do-nothing +$1,875) | 50% income floor unreachable even selling every contract |
| $9 | 7d | 6 Nov 2026 | $0.02 | 400/400 | $800 | $3,429 | $3,429 | 96%hist 95% | 9%hist 4% | 96% | +$1,296 | -$79,325 | 52.9% | 1.9mo | $-95,766 (vs do-nothing $-79,725) | 50% income floor unreachable even selling every contract |
| $10.50 | 28d | 27 Nov 2026 | $0.07 | 400/400 | $2,800 | $3,000 | $3,000 | 95%hist 95% | 11%hist 13% | 95% | +$1,390 | -$17,325 | 11.6% | 0.4mo | $-33,766 (vs do-nothing $-17,725) | 50% income floor unreachable even selling every contract |
| $10 | 21d | 20 Nov 2026 | $0.07 | 400/400 | $2,800 | $4,000 | $4,000 | 94%hist 95% | 12%hist 13% | 95% | +$2,128 | -$37,325 | 24.9% | 0.9mo | $-53,766 (vs do-nothing $-37,725) | 50% income floor unreachable even selling every contract |
| $9.50 | 14d | 13 Nov 2026 | $0.05 | 400/400 | $2,000 | $4,286 | $4,286 | 94%hist 95% | 12%hist 13% | 94% | +$1,821 | -$58,125 | 38.8% | 1.4mo | $-74,566 (vs do-nothing $-58,525) | 50% income floor unreachable even selling every contract |
| $8.50 | 7d | 6 Nov 2026 | $0.04 | 400/400 | $1,600 | $6,857 | $6,857 | 93%hist 95% | 14%hist 13% | 93% | +$3,012 | -$98,525 | 65.7% | 2.3mo | $-114,966 (vs do-nothing $-98,925) | 50% income floor unreachable even selling every contract |
| $10 | 28d | 27 Nov 2026 | $0.10 | 400/400 | $4,000 | $4,286 | $4,286 | 93%hist 95% | 15%hist 13% | 93% | +$1,962 | -$36,125 | 24.1% | 0.9mo | $-52,566 (vs do-nothing $-36,525) | 50% income floor unreachable even selling every contract |
| $9.50 | 21d | 20 Nov 2026 | $0.10 | 400/400 | $4,000 | $5,714 | $5,714 | 92%hist 95% | 17%hist 13% | 93% | +$2,791 | -$56,125 | 37.4% | 1.3mo | $-72,566 (vs do-nothing $-56,525) | 50% income floor unreachable even selling every contract |
| $9 | 14d | 13 Nov 2026 | $0.08 | 400/400 | $3,200 | $6,857 | $6,857 | 92%hist 95% | 18%hist 13% | 92% | +$2,903 | -$76,925 | 51.3% | 1.8mo | $-93,366 (vs do-nothing $-77,325) | 50% income floor unreachable even selling every contract |
| $9.50 | 28d | 27 Nov 2026 | $0.14 | 400/400 | $5,600 | $6,000 | $6,000 | 90%hist 95% | 21%hist 23% | 91% | +$2,619 | -$54,525 | 36.4% | 1.3mo | $-70,966 (vs do-nothing $-54,925) | 50% income floor unreachable even selling every contract |
| $9 | 21d | 20 Nov 2026 | $0.14 | 400/400 | $5,600 | $8,000 | $8,000 | 89%hist 86% | 24%hist 23% | 90% | +$3,274 | -$74,525 | 49.7% | 1.8mo | $-90,966 (vs do-nothing $-74,925) | 50% income floor unreachable even selling every contract |
| $8 | 7d | 6 Nov 2026 | $0.08 | 400/400 | $3,200 | $13,714 | $13,714 | 87%hist 86% | 26%hist 23% | 89% | +$5,217 | -$116,925 | 78.0% | 2.8mo | $-133,366 (vs do-nothing $-117,325) | 50% income floor unreachable even selling every contract |
| $8.50 | 14d | 13 Nov 2026 | $0.12 | 400/400 | $4,800 | $10,286 | $10,286 | 87%hist 86% | 27%hist 23% | 89% | +$3,545 | -$95,325 | 63.6% | 2.3mo | $-111,766 (vs do-nothing $-95,725) | 50% income floor unreachable even selling every contract |
| $9 | 28d | 27 Nov 2026 | $0.19 | 400/400 | $7,600 | $8,143 | $8,143 | 87%hist 86% | 28%hist 23% | 89% | +$2,975 | -$72,525 | 48.4% | 1.7mo | $-88,966 (vs do-nothing $-72,925) | 50% income floor unreachable even selling every contract |
| $8.50 | 21d | 20 Nov 2026 | $0.21 | 400/400 | $8,400 | $12,000 | $12,000 | 84%hist 86% | 34%hist 30% | 86% | +$4,283 | -$91,725 | 61.2% | 2.2mo | $-108,166 (vs do-nothing $-92,125) | 50% income floor unreachable even selling every contract |
| $8.50 | 28d | 27 Nov 2026 | $0.27 | 400/400 | $10,800 | $11,571 | $11,571 | 82%hist 86% | 38%hist 30% | 85% | +$3,794 | -$89,325 | 59.6% | 2.1mo | $-105,766 (vs do-nothing $-89,725) | 50% income floor unreachable even selling every contract |
| $8 | 14d | 13 Nov 2026 | $0.21 | 400/400 | $8,400 | $18,000 | $18,000 | 81%hist 86% | 41%hist 40% | 84% | +$6,096 | -$111,725 | 74.5% | 2.7mo | $-128,166 (vs do-nothing $-112,125) | 50% income floor unreachable even selling every contract |
| $8 | 21d | 20 Nov 2026 | $0.30 | 400/400 | $12,000 | $17,143 | $17,143 | 78%hist 83% | 48%hist 40% | 82% | +$4,727 | -$108,125 | 72.1% | 2.6mo | $-124,566 (vs do-nothing $-108,525) | 50% income floor unreachable even selling every contract |
| $8 | 28d | 27 Nov 2026 | $0.37 | 400/400 | $14,800 | $15,857 | $15,857 | 77%hist 83% | 51%hist 44% | 81% | +$4,360 | -$105,325 | 70.2% | 2.5mo | $-121,766 (vs do-nothing $-105,725) | 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.