100 contracts (10,000 sh) | BE SS: $14.75 | CC-SS: $14.76 | IV: HIGH | Accounts: Main:1299
| Max Loss | $147,500 | (ND $14.75 + SW $0) x 10000 |
| Normal income ref | $11,200/mo | 95% ann ROI on ML |
| Hedge rolling cost | $0/mo | |
| Unrealized P&L | $-76,600 | fortress legs from IBKR |
Each Friday gets its own recommended pick and full income ladder (safest strike per income rung, sized across your 100 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% | +3pp | $800 | $1,600 | -$4,400 | $51,800 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 +3pp 30% whole by 9mo vs 27% doing nothing FIRE DRILLS ~0.7/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $949/mo median; plan ~$645/mo after 68% keep · $7,144 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.9 mo [2.2-5.5], measured ONLY among the 30% 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 $5 below CC-SS $14.76: 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 1.00 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $14.76, where you are whole again, by expiry) Starting unrealized P&L: $-76,600 + Fortress recovery (un-capped): +$76,600 โ CC assignment net of premium (100 ร $9.50): -$51,800 Total Position P&L @ SS: $-51,800 (+$24,800 vs today) Do-nothing baseline at SS: $-2,500 (this trade vs do-nothing: $-49,300, 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 $-51,800 (+$24,800 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 100 × $8 | 6 Nov | 8d | 12.7% | 79%hist 83% | 43%hist 40% | +6pp | $1,600 | $6,000 | +$0 | $66,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 +6pp 31% whole by 9mo vs 25% doing nothing FIRE DRILLS ~3.3/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $2,656/mo median; plan ~$1,806/mo after 68% keep · $20,380 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~4.0 mo [2.2-6.0], measured ONLY among the 31% 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 $7 below CC-SS $14.76: 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 1.00 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $14.76, where you are whole again, by expiry) Starting unrealized P&L: $-76,600 + Fortress recovery (un-capped): +$76,600 โ CC assignment net of premium (100 ร $8): -$66,000 Total Position P&L @ SS: $-66,000 (+$10,600 vs today) Do-nothing baseline at SS: $-2,500 (this trade vs do-nothing: $-63,500, 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 $-66,000 (+$10,600 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ฏ 50% normal | 100 × $8 | 6 Nov | 8d | 12.7% | 79%hist 83% | 43%hist 40% | +6pp | $1,600 | $6,000 | — | $66,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 +6pp 31% whole by 9mo vs 25% doing nothing FIRE DRILLS ~3.3/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $2,656/mo median; plan ~$1,806/mo after 68% keep · $20,380 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~4.0 mo [2.2-6.0], measured ONLY among the 31% 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 $7 below CC-SS $14.76: 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 1.00 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $14.76, where you are whole again, by expiry) Starting unrealized P&L: $-76,600 + Fortress recovery (un-capped): +$76,600 โ CC assignment net of premium (100 ร $8): -$66,000 Total Position P&L @ SS: $-66,000 (+$10,600 vs today) Do-nothing baseline at SS: $-2,500 (this trade vs do-nothing: $-63,500, 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 $-66,000 (+$10,600 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 100 × $7 | 6 Nov | 8d | -1.4% | 50% | 100%hist 89% | · | $4,900 | $18,375 | +$12,375 | $72,700 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 $8 below CC-SS $14.76: 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 1.00 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $14.76, where you are whole again, by expiry) Starting unrealized P&L: $-76,600 + Fortress recovery (un-capped): +$76,600 โ CC assignment net of premium (100 ร $7): -$72,700 Total Position P&L @ SS: $-72,700 (+$3,900 vs today) Do-nothing baseline at SS: $-2,500 (this trade vs do-nothing: $-70,200, 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 $-72,700 (+$3,900 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: 1.000 (IBKR) | Recovery@SS: +$76,600 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-2,500
| 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 | 100/100 | $1,600 | $6,000 | $6,000 | 79%hist 83% | 43%hist 40% | 83% | +$1,925 | -$66,000 | 44.7% | 5.9mo | $-66,000 (vs do-nothing $-63,500) |
| $8 | 15d | 13 Nov 2026 | $0.30 | 100/100 | $3,000 | $6,000 | $6,000 | 75%hist 83% | 54%hist 44% | 80% | +$1,872 | -$64,600 | 43.8% | 5.8mo | $-64,600 (vs do-nothing $-62,100) |
| $7.50 | 8d | 6 Nov 2026 | $0.29 | 100/100 | $2,900 | $10,875 | $10,875 | 66%hist 66% | 71%hist 68% | 75% | +$2,511 | -$69,700 | 47.3% | 6.2mo | $-69,700 (vs do-nothing $-67,200) |
| $7.50 | 15d | 13 Nov 2026 | $0.45 | 100/100 | $4,500 | $9,000 | $9,000 | 64%hist 66% | 77%hist 68% | 74% | +$2,036 | -$68,100 | 46.2% | 6.1mo | $-68,100 (vs do-nothing $-65,600) |
| $7.50 | 22d | 20 Nov 2026 | $0.56 | 100/100 | $5,600 | $7,636 | $7,636 | 63%hist 66% | 81%hist 79% | 73% | +$1,445 | -$67,000 | 45.4% | 6.0mo | $-67,000 (vs do-nothing $-64,500) |
| $7 | 22d | 20 Nov 2026 | $0.77 | 100/100 | $7,700 | $10,500 | $10,500 | 53%hist 70% | 100%hist 89% | 69% | +$1,574 | -$69,900 | 47.4% | 6.2mo | $-69,900 (vs do-nothing $-67,400) |
| $7 | 15d | 13 Nov 2026 | $0.66 | 100/100 | $6,600 | $13,200 | $13,200 | 52%hist 70% | 100%hist 89% | 68% | +$2,043 | -$71,000 | 48.1% | 6.3mo | $-71,000 (vs do-nothing $-68,500) |
| $7 | 8d | 6 Nov 2026 | $0.49 | 100/100 | $4,900 | $18,375 | $18,375 | 50% | 100%hist 89% | 67% | +$2,323 | -$72,700 | 49.3% | 6.5mo | $-72,700 (vs do-nothing $-70,200) |
| 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 | 100/100 | $100 | $200 | $200 | 99+%hist 95% | 0%hist 4% | 100% | +$198 | -$12,500 | 8.5% | 1.1mo | $-12,500 (vs do-nothing $-10,000) | 50% income floor unreachable even selling every contract |
| $13 | 15d | 13 Nov 2026 | $0.01 | 100/100 | $100 | $200 | $200 | 99+%hist 95% | 0%hist 4% | 100% | +$196 | -$17,500 | 11.9% | 1.6mo | $-17,500 (vs do-nothing $-15,000) | 50% income floor unreachable even selling every contract |
| $12.50 | 15d | 13 Nov 2026 | $0.02 | 100/100 | $200 | $400 | $400 | 99+%hist 95% | 1%hist 4% | 100% | +$392 | -$22,400 | 15.2% | 2.0mo | $-22,400 (vs do-nothing $-19,900) | 50% income floor unreachable even selling every contract |
| $12 | 15d | 13 Nov 2026 | $0.02 | 100/100 | $200 | $400 | $400 | 99+%hist 95% | 1%hist 4% | 100% | +$383 | -$27,400 | 18.6% | 2.4mo | $-27,400 (vs do-nothing $-24,900) | 50% income floor unreachable even selling every contract |
| $15 | 15d | 13 Nov 2026 | $0.01 | 100/100 | $100 | $200 | $200 | 99%hist 95% | 1%hist 4% | 99% | +$154 | -$0 | 0.0% | 0.0mo | $100 (vs do-nothing +$2,600) | 50% income floor unreachable even selling every contract |
| $14.50 | 15d | 13 Nov 2026 | $0.01 | 100/100 | $100 | $200 | $200 | 99%hist 95% | 2%hist 4% | 99% | +$135 | -$2,500 | 1.7% | 0.2mo | $-2,500 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $17 | 22d | 20 Nov 2026 | $0.01 | 100/100 | $100 | $136 | $136 | 99%hist 95% | 2%hist 4% | 99% | +$65 | -$0 | 0.0% | 0.0mo | $100 (vs do-nothing +$2,600) | 50% income floor unreachable even selling every contract |
| $11.50 | 15d | 13 Nov 2026 | $0.02 | 100/100 | $200 | $400 | $400 | 99%hist 95% | 2%hist 4% | 99% | +$363 | -$32,400 | 22.0% | 2.9mo | $-32,400 (vs do-nothing $-29,900) | 50% income floor unreachable even selling every contract |
| $16 | 22d | 20 Nov 2026 | $0.01 | 100/100 | $100 | $136 | $136 | 99%hist 95% | 2%hist 4% | 99% | +$62 | -$0 | 0.0% | 0.0mo | $100 (vs do-nothing +$2,600) | 50% income floor unreachable even selling every contract |
| $14 | 15d | 13 Nov 2026 | $0.01 | 100/100 | $100 | $200 | $200 | 99%hist 95% | 2%hist 4% | 99% | +$113 | -$7,500 | 5.1% | 0.7mo | $-7,500 (vs do-nothing $-5,000) | 50% income floor unreachable even selling every contract |
| $15 | 22d | 20 Nov 2026 | $0.01 | 100/100 | $100 | $136 | $136 | 99%hist 95% | 2%hist 4% | 99% | +$62 | -$0 | 0.0% | 0.0mo | $100 (vs do-nothing +$2,600) | 50% income floor unreachable even selling every contract |
| $14 | 22d | 20 Nov 2026 | $0.02 | 100/100 | $200 | $273 | $273 | 99%hist 95% | 2%hist 4% | 99% | +$195 | -$7,400 | 5.0% | 0.7mo | $-7,400 (vs do-nothing $-4,900) | 50% income floor unreachable even selling every contract |
| $11 | 8d | 6 Nov 2026 | $0.01 | 100/100 | $100 | $375 | $375 | 99%hist 95% | 2%hist 4% | 99% | +$273 | -$37,500 | 25.4% | 3.3mo | $-37,500 (vs do-nothing $-35,000) | 50% income floor unreachable even selling every contract |
| $13.50 | 22d | 20 Nov 2026 | $0.01 | 100/100 | $100 | $136 | $136 | 99%hist 95% | 3%hist 4% | 99% | +$53 | -$12,500 | 8.5% | 1.1mo | $-12,500 (vs do-nothing $-10,000) | 50% income floor unreachable even selling every contract |
| $13 | 22d | 20 Nov 2026 | $0.02 | 100/100 | $200 | $273 | $273 | 99%hist 95% | 3%hist 4% | 99% | +$179 | -$17,400 | 11.8% | 1.6mo | $-17,400 (vs do-nothing $-14,900) | 50% income floor unreachable even selling every contract |
| $11 | 15d | 13 Nov 2026 | $0.03 | 100/100 | $300 | $600 | $600 | 99%hist 95% | 3%hist 4% | 99% | +$521 | -$37,300 | 25.3% | 3.3mo | $-37,300 (vs do-nothing $-34,800) | 50% income floor unreachable even selling every contract |
| $12.50 | 22d | 20 Nov 2026 | $0.02 | 100/100 | $200 | $273 | $273 | 98%hist 95% | 4%hist 4% | 98% | +$159 | -$22,400 | 15.2% | 2.0mo | $-22,400 (vs do-nothing $-19,900) | 50% income floor unreachable even selling every contract |
| $10.50 | 8d | 6 Nov 2026 | $0.01 | 100/100 | $100 | $375 | $375 | 98%hist 95% | 4%hist 4% | 98% | +$201 | -$42,500 | 28.8% | 3.8mo | $-42,500 (vs do-nothing $-40,000) | 50% income floor unreachable even selling every contract |
| $12 | 22d | 20 Nov 2026 | $0.03 | 100/100 | $300 | $409 | $409 | 98%hist 95% | 5%hist 4% | 98% | +$261 | -$27,300 | 18.5% | 2.4mo | $-27,300 (vs do-nothing $-24,800) | 50% income floor unreachable even selling every contract |
| $10.50 | 15d | 13 Nov 2026 | $0.04 | 100/100 | $400 | $800 | $800 | 97%hist 95% | 5%hist 4% | 98% | +$635 | -$42,200 | 28.6% | 3.8mo | $-42,200 (vs do-nothing $-39,700) | 50% income floor unreachable even selling every contract |
| $10 | 8d | 6 Nov 2026 | $0.01 | 100/100 | $100 | $375 | $375 | 97%hist 95% | 6%hist 4% | 97% | +$108 | -$47,500 | 32.2% | 4.2mo | $-47,500 (vs do-nothing $-45,000) | 50% income floor unreachable even selling every contract |
| $11.50 | 22d | 20 Nov 2026 | $0.04 | 100/100 | $400 | $545 | $545 | 97%hist 95% | 6%hist 4% | 97% | +$342 | -$32,200 | 21.8% | 2.9mo | $-32,200 (vs do-nothing $-29,700) | 50% income floor unreachable even selling every contract |
| $11 | 22d | 20 Nov 2026 | $0.05 | 100/100 | $500 | $682 | $682 | 96%hist 95% | 8%hist 4% | 96% | +$392 | -$37,100 | 25.2% | 3.3mo | $-37,100 (vs do-nothing $-34,600) | 50% income floor unreachable even selling every contract |
| $9.50 | 8d | 6 Nov 2026 | $0.02 | 100/100 | $200 | $750 | $750 | 96%hist 95% | 8%hist 4% | 96% | +$301 | -$52,400 | 35.5% | 4.7mo | $-52,400 (vs do-nothing $-49,900) | 50% income floor unreachable even selling every contract |
| $10 | 15d | 13 Nov 2026 | $0.06 | 100/100 | $600 | $1,200 | $1,200 | 96%hist 95% | 9%hist 4% | 96% | +$865 | -$47,000 | 31.9% | 4.2mo | $-47,000 (vs do-nothing $-44,500) | 50% income floor unreachable even selling every contract |
| $10.50 | 22d | 20 Nov 2026 | $0.07 | 100/100 | $700 | $955 | $955 | 95%hist 95% | 11%hist 13% | 95% | +$519 | -$41,900 | 28.4% | 3.7mo | $-41,900 (vs do-nothing $-39,400) | 50% income floor unreachable even selling every contract |
| $9 | 8d | 6 Nov 2026 | $0.04 | 100/100 | $400 | $1,500 | $1,500 | 93%hist 95% | 14%hist 13% | 94% | +$619 | -$57,200 | 38.8% | 5.1mo | $-57,200 (vs do-nothing $-54,700) | 50% income floor unreachable even selling every contract |
| $10 | 22d | 20 Nov 2026 | $0.10 | 100/100 | $1,000 | $1,364 | $1,364 | 93%hist 95% | 15%hist 13% | 93% | +$740 | -$46,600 | 31.6% | 4.2mo | $-46,600 (vs do-nothing $-44,100) | 50% income floor unreachable even selling every contract |
| $9.50 | 15d | 13 Nov 2026 | $0.08 | 100/100 | $800 | $1,600 | $1,600 | 92%hist 95% | 17%hist 13% | 93% | +$705 | -$51,800 | 35.1% | 4.6mo | $-51,800 (vs do-nothing $-49,300) | 50% income floor unreachable even selling every contract |
| $9.50 | 22d | 20 Nov 2026 | $0.14 | 100/100 | $1,400 | $1,909 | $1,909 | 90%hist 86% | 22%hist 23% | 91% | +$880 | -$51,200 | 34.7% | 4.6mo | $-51,200 (vs do-nothing $-48,700) | 50% income floor unreachable even selling every contract |
| $9 | 15d | 13 Nov 2026 | $0.13 | 100/100 | $1,300 | $2,600 | $2,600 | 89%hist 86% | 23%hist 23% | 90% | +$1,334 | -$56,300 | 38.2% | 5.0mo | $-56,300 (vs do-nothing $-53,800) | 50% income floor unreachable even selling every contract |
| $8.50 | 8d | 6 Nov 2026 | $0.08 | 100/100 | $800 | $3,000 | $3,000 | 88%hist 86% | 25%hist 23% | 89% | +$1,103 | -$61,800 | 41.9% | 5.5mo | $-61,800 (vs do-nothing $-59,300) | 50% income floor unreachable even selling every contract |
| $9 | 22d | 20 Nov 2026 | $0.19 | 100/100 | $1,900 | $2,591 | $2,591 | 85%hist 86% | 31%hist 30% | 87% | +$922 | -$55,700 | 37.8% | 5.0mo | $-55,700 (vs do-nothing $-53,200) | 50% income floor unreachable even selling every contract |
| $8.50 | 15d | 13 Nov 2026 | $0.19 | 100/100 | $1,900 | $3,800 | $3,800 | 83%hist 86% | 36%hist 30% | 86% | +$1,466 | -$60,700 | 41.2% | 5.4mo | $-60,700 (vs do-nothing $-58,200) | 50% income floor unreachable even selling every contract |
| $8.50 | 22d | 20 Nov 2026 | $0.28 | 100/100 | $2,800 | $3,818 | $3,818 | 80%hist 83% | 44%hist 40% | 83% | +$1,168 | -$59,800 | 40.5% | 5.3mo | $-59,800 (vs do-nothing $-57,300) | 50% income floor unreachable even selling every contract |
| $8 | 22d | 20 Nov 2026 | $0.40 | 100/100 | $4,000 | $5,455 | $5,455 | 72%hist 83% | 60%hist 54% | 78% | +$1,347 | -$63,600 | 43.1% | 5.7mo | $-63,600 (vs do-nothing $-61,100) | 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 100 contracts at the conservative CC.