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 | $10,500/mo | 95% ann ROI on ML |
| Hedge rolling cost | $0/mo | |
| Unrealized P&L | $-80,200 | 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 · 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% | +2pp | $800 | $1,714 | -$5,143 | $56,800 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 +2pp 29% whole by 9mo vs 26% doing nothing FIRE DRILLS ~0.8/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $988/mo median; plan ~$672/mo after 68% keep · $7,711 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.6 mo [2.2-5.8], measured ONLY among the 29% 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 $6 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 $9.09 (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 1.00 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $14.76, where you are whole again, by expiry) Starting unrealized P&L: $-80,200 + Fortress recovery (un-capped): +$80,200 โ CC assignment net of premium (100 ร $9): -$56,800 Total Position P&L @ SS: $-56,800 (+$23,400 vs today) Do-nothing baseline at SS: $100 (this trade vs do-nothing: $-56,900, 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 $-56,800 (+$23,400 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 100 × $7.50 | 6 Nov | 7d | 11.3% | 77%hist 83% | 47%hist 40% | +7pp | $1,600 | $6,857 | +$0 | $71,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 +7pp 35% whole by 9mo vs 28% doing nothing FIRE DRILLS ~4.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $2,850/mo median; plan ~$1,938/mo after 68% keep · $21,715 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.7 mo [2.2-5.6], measured ONLY among the 35% 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 $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 $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 1.00 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $14.76, where you are whole again, by expiry) Starting unrealized P&L: $-80,200 + Fortress recovery (un-capped): +$80,200 โ CC assignment net of premium (100 ร $7.50): -$71,000 Total Position P&L @ SS: $-71,000 (+$9,200 vs today) Do-nothing baseline at SS: $100 (this trade vs do-nothing: $-71,100, 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 $-71,000 (+$9,200 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ฏ 50% normal | 100 × $7.50 | 6 Nov | 7d | 11.3% | 77%hist 83% | 47%hist 40% | +7pp | $1,600 | $6,857 | — | $71,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 +7pp 35% whole by 9mo vs 28% doing nothing FIRE DRILLS ~4.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $2,850/mo median; plan ~$1,938/mo after 68% keep · $21,715 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.7 mo [2.2-5.6], measured ONLY among the 35% 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 $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 $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 1.00 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $14.76, where you are whole again, by expiry) Starting unrealized P&L: $-80,200 + Fortress recovery (un-capped): +$80,200 โ CC assignment net of premium (100 ร $7.50): -$71,000 Total Position P&L @ SS: $-71,000 (+$9,200 vs today) Do-nothing baseline at SS: $100 (this trade vs do-nothing: $-71,100, 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 $-71,000 (+$9,200 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 100 × $7 | 6 Nov | 7d | 3.9% | 63%hist 66% | 79%hist 68% | +9pp | $3,000 | $12,857 | +$6,000 | $74,600 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
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 +9pp 37% whole by 9mo vs 28% doing nothing FIRE DRILLS ~8.6/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $3,691/mo median; plan ~$2,510/mo after 68% keep · $27,505 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.9 mo [2.4-5.8], measured ONLY among the 37% 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 $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 < $0.07/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 1.00 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $14.76, where you are whole again, by expiry) Starting unrealized P&L: $-80,200 + Fortress recovery (un-capped): +$80,200 โ CC assignment net of premium (100 ร $7): -$74,600 Total Position P&L @ SS: $-74,600 (+$5,600 vs today) Do-nothing baseline at SS: $100 (this trade vs do-nothing: $-74,700, 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 $-74,600 (+$5,600 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: 1.000 (IBKR) | Recovery@SS: +$80,200 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $100
| 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 | 100/100 | $1,600 | $6,857 | $6,857 | 77%hist 83% | 47%hist 40% | 81% | +$1,898 | -$71,000 | 48.1% | 6.8mo | $-71,000 (vs do-nothing $-71,100) |
| $7.50 | 14d | 13 Nov 2026 | $0.32 | 100/100 | $3,200 | $6,857 | $6,857 | 72%hist 83% | 60%hist 54% | 78% | +$1,624 | -$69,400 | 47.1% | 6.6mo | $-69,400 (vs do-nothing $-69,500) |
| $7.50 | 21d | 20 Nov 2026 | $0.43 | 100/100 | $4,300 | $6,143 | $6,143 | 70%hist 83% | 65%hist 54% | 77% | +$1,306 | -$68,300 | 46.3% | 6.5mo | $-68,300 (vs do-nothing $-68,400) |
| $7.50 | 28d | 27 Nov 2026 | $0.50 | 100/100 | $5,000 | $5,357 | $5,357 | 70%hist 66% | 68%hist 54% | 77% | +$1,161 | -$67,600 | 45.8% | 6.4mo | $-67,600 (vs do-nothing $-67,700) |
| $7 | 7d | 6 Nov 2026 | $0.30 | 100/100 | $3,000 | $12,857 | $12,857 | 63%hist 66% | 79%hist 68% | 73% | +$2,364 | -$74,600 | 50.6% | 7.1mo | $-74,600 (vs do-nothing $-74,700) |
| $7 | 14d | 13 Nov 2026 | $0.49 | 100/100 | $4,900 | $10,500 | $10,500 | 61%hist 66% | 85%hist 79% | 72% | +$1,689 | -$72,700 | 49.3% | 6.9mo | $-72,700 (vs do-nothing $-72,800) |
| $7 | 28d | 27 Nov 2026 | $0.68 | 100/100 | $6,800 | $7,286 | $7,286 | 61%hist 66% | 88%hist 79% | 72% | +$1,267 | -$70,800 | 48.0% | 6.7mo | $-70,800 (vs do-nothing $-70,900) |
| $7 | 21d | 20 Nov 2026 | $0.61 | 100/100 | $6,100 | $8,714 | $8,714 | 61%hist 66% | 87%hist 79% | 72% | +$1,457 | -$71,500 | 48.5% | 6.8mo | $-71,500 (vs do-nothing $-71,600) |
| 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 | 100/100 | $100 | $143 | $143 | 99%hist 95% | 1%hist 4% | 100% | +$105 | -$0 | 0.0% | 0.0mo | $100 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $14 | 14d | 13 Nov 2026 | $0.01 | 100/100 | $100 | $214 | $214 | 99%hist 95% | 1%hist 4% | 99% | +$164 | -$7,500 | 5.1% | 0.7mo | $-7,500 (vs do-nothing $-7,600) | 50% income floor unreachable even selling every contract |
| $17 | 28d | 27 Nov 2026 | $0.01 | 100/100 | $100 | $107 | $107 | 99%hist 95% | 1%hist 4% | 99% | +$60 | -$0 | 0.0% | 0.0mo | $100 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $16 | 21d | 20 Nov 2026 | $0.01 | 100/100 | $100 | $143 | $143 | 99%hist 95% | 2%hist 4% | 99% | +$86 | -$0 | 0.0% | 0.0mo | $100 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $16 | 28d | 27 Nov 2026 | $0.01 | 100/100 | $100 | $107 | $107 | 99%hist 95% | 2%hist 4% | 99% | +$58 | -$0 | 0.0% | 0.0mo | $100 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $15.50 | 28d | 27 Nov 2026 | $0.01 | 100/100 | $100 | $107 | $107 | 99%hist 95% | 2%hist 4% | 99% | +$57 | -$0 | 0.0% | 0.0mo | $100 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $13.50 | 14d | 13 Nov 2026 | $0.01 | 100/100 | $100 | $214 | $214 | 99%hist 95% | 2%hist 4% | 99% | +$143 | -$12,500 | 8.5% | 1.2mo | $-12,500 (vs do-nothing $-12,600) | 50% income floor unreachable even selling every contract |
| $15 | 21d | 20 Nov 2026 | $0.01 | 100/100 | $100 | $143 | $143 | 99%hist 95% | 2%hist 4% | 99% | +$73 | -$0 | 0.0% | 0.0mo | $100 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $13 | 14d | 13 Nov 2026 | $0.01 | 100/100 | $100 | $214 | $214 | 99%hist 95% | 2%hist 4% | 99% | +$121 | -$17,500 | 11.9% | 1.7mo | $-17,500 (vs do-nothing $-17,600) | 50% income floor unreachable even selling every contract |
| $14 | 21d | 20 Nov 2026 | $0.01 | 100/100 | $100 | $143 | $143 | 99%hist 95% | 2%hist 4% | 99% | +$63 | -$7,500 | 5.1% | 0.7mo | $-7,500 (vs do-nothing $-7,600) | 50% income floor unreachable even selling every contract |
| $15 | 28d | 27 Nov 2026 | $0.01 | 100/100 | $100 | $107 | $107 | 99%hist 95% | 2%hist 4% | 99% | +$34 | -$0 | 0.0% | 0.0mo | $100 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $14.50 | 28d | 27 Nov 2026 | $0.01 | 100/100 | $100 | $107 | $107 | 99%hist 95% | 2%hist 4% | 99% | +$33 | -$2,500 | 1.7% | 0.2mo | $-2,500 (vs do-nothing $-2,600) | 50% income floor unreachable even selling every contract |
| $13.50 | 21d | 20 Nov 2026 | $0.01 | 100/100 | $100 | $143 | $143 | 99%hist 95% | 3%hist 4% | 99% | +$56 | -$12,500 | 8.5% | 1.2mo | $-12,500 (vs do-nothing $-12,600) | 50% income floor unreachable even selling every contract |
| $14 | 28d | 27 Nov 2026 | $0.02 | 100/100 | $200 | $214 | $214 | 99%hist 95% | 3%hist 4% | 99% | +$139 | -$7,400 | 5.0% | 0.7mo | $-7,400 (vs do-nothing $-7,500) | 50% income floor unreachable even selling every contract |
| $10.50 | 7d | 6 Nov 2026 | $0.01 | 100/100 | $100 | $429 | $429 | 99%hist 95% | 3%hist 4% | 99% | +$310 | -$42,500 | 28.8% | 4.0mo | $-42,500 (vs do-nothing $-42,600) | 50% income floor unreachable even selling every contract |
| $12.50 | 14d | 13 Nov 2026 | $0.01 | 100/100 | $100 | $214 | $214 | 99%hist 95% | 3%hist 4% | 99% | +$96 | -$22,500 | 15.3% | 2.1mo | $-22,500 (vs do-nothing $-22,600) | 50% income floor unreachable even selling every contract |
| $13 | 21d | 20 Nov 2026 | $0.02 | 100/100 | $200 | $286 | $286 | 99%hist 95% | 3%hist 4% | 99% | +$187 | -$17,400 | 11.8% | 1.7mo | $-17,400 (vs do-nothing $-17,500) | 50% income floor unreachable even selling every contract |
| $13.50 | 28d | 27 Nov 2026 | $0.02 | 100/100 | $200 | $214 | $214 | 99%hist 95% | 3%hist 4% | 99% | +$130 | -$12,400 | 8.4% | 1.2mo | $-12,400 (vs do-nothing $-12,500) | 50% income floor unreachable even selling every contract |
| $12 | 14d | 13 Nov 2026 | $0.01 | 100/100 | $100 | $214 | $214 | 98%hist 95% | 3%hist 4% | 98% | +$69 | -$27,500 | 18.6% | 2.6mo | $-27,500 (vs do-nothing $-27,600) | 50% income floor unreachable even selling every contract |
| $12.50 | 21d | 20 Nov 2026 | $0.02 | 100/100 | $200 | $286 | $286 | 98%hist 95% | 3%hist 4% | 98% | +$171 | -$22,400 | 15.2% | 2.1mo | $-22,400 (vs do-nothing $-22,500) | 50% income floor unreachable even selling every contract |
| $13 | 28d | 27 Nov 2026 | $0.02 | 100/100 | $200 | $214 | $214 | 98%hist 95% | 4%hist 4% | 98% | +$106 | -$17,400 | 11.8% | 1.7mo | $-17,400 (vs do-nothing $-17,500) | 50% income floor unreachable even selling every contract |
| $11.50 | 14d | 13 Nov 2026 | $0.02 | 100/100 | $200 | $429 | $429 | 98%hist 95% | 4%hist 4% | 98% | +$250 | -$32,400 | 22.0% | 3.1mo | $-32,400 (vs do-nothing $-32,500) | 50% income floor unreachable even selling every contract |
| $12 | 21d | 20 Nov 2026 | $0.02 | 100/100 | $200 | $286 | $286 | 98%hist 95% | 4%hist 4% | 98% | +$147 | -$27,400 | 18.6% | 2.6mo | $-27,400 (vs do-nothing $-27,500) | 50% income floor unreachable even selling every contract |
| $12.50 | 28d | 27 Nov 2026 | $0.03 | 100/100 | $300 | $321 | $321 | 98%hist 95% | 4%hist 4% | 98% | +$202 | -$22,300 | 15.1% | 2.1mo | $-22,300 (vs do-nothing $-22,400) | 50% income floor unreachable even selling every contract |
| $10 | 7d | 6 Nov 2026 | $0.01 | 100/100 | $100 | $429 | $429 | 98%hist 95% | 4%hist 4% | 98% | +$201 | -$47,500 | 32.2% | 4.5mo | $-47,500 (vs do-nothing $-47,600) | 50% income floor unreachable even selling every contract |
| $11.50 | 21d | 20 Nov 2026 | $0.03 | 100/100 | $300 | $429 | $429 | 98%hist 95% | 5%hist 4% | 98% | +$256 | -$32,300 | 21.9% | 3.1mo | $-32,300 (vs do-nothing $-32,400) | 50% income floor unreachable even selling every contract |
| $11 | 14d | 13 Nov 2026 | $0.02 | 100/100 | $200 | $429 | $429 | 98%hist 95% | 5%hist 4% | 98% | +$203 | -$37,400 | 25.4% | 3.6mo | $-37,400 (vs do-nothing $-37,500) | 50% income floor unreachable even selling every contract |
| $12 | 28d | 27 Nov 2026 | $0.03 | 100/100 | $300 | $321 | $321 | 97%hist 95% | 6%hist 4% | 97% | +$143 | -$27,300 | 18.5% | 2.6mo | $-27,300 (vs do-nothing $-27,400) | 50% income floor unreachable even selling every contract |
| $9.50 | 7d | 6 Nov 2026 | $0.01 | 100/100 | $100 | $429 | $429 | 97%hist 95% | 6%hist 4% | 97% | +$89 | -$52,500 | 35.6% | 5.0mo | $-52,500 (vs do-nothing $-52,600) | 50% income floor unreachable even selling every contract |
| $11 | 21d | 20 Nov 2026 | $0.04 | 100/100 | $400 | $571 | $571 | 97%hist 95% | 6%hist 4% | 97% | +$344 | -$37,200 | 25.2% | 3.5mo | $-37,200 (vs do-nothing $-37,300) | 50% income floor unreachable even selling every contract |
| $11.50 | 28d | 27 Nov 2026 | $0.04 | 100/100 | $400 | $429 | $429 | 97%hist 95% | 7%hist 4% | 97% | +$222 | -$32,200 | 21.8% | 3.1mo | $-32,200 (vs do-nothing $-32,300) | 50% income floor unreachable even selling every contract |
| $10.50 | 14d | 13 Nov 2026 | $0.03 | 100/100 | $300 | $643 | $643 | 97%hist 95% | 7%hist 4% | 97% | +$347 | -$42,300 | 28.7% | 4.0mo | $-42,300 (vs do-nothing $-42,400) | 50% income floor unreachable even selling every contract |
| $10.50 | 21d | 20 Nov 2026 | $0.05 | 100/100 | $500 | $714 | $714 | 96%hist 95% | 9%hist 4% | 96% | +$398 | -$42,100 | 28.5% | 4.0mo | $-42,100 (vs do-nothing $-42,200) | 50% income floor unreachable even selling every contract |
| $10 | 14d | 13 Nov 2026 | $0.04 | 100/100 | $400 | $857 | $857 | 96%hist 95% | 9%hist 4% | 96% | +$445 | -$47,200 | 32.0% | 4.5mo | $-47,200 (vs do-nothing $-47,300) | 50% income floor unreachable even selling every contract |
| $11 | 28d | 27 Nov 2026 | $0.06 | 100/100 | $600 | $643 | $643 | 96%hist 95% | 9%hist 4% | 96% | +$324 | -$37,000 | 25.1% | 3.5mo | $-37,000 (vs do-nothing $-37,100) | 50% income floor unreachable even selling every contract |
| $9 | 7d | 6 Nov 2026 | $0.02 | 100/100 | $200 | $857 | $857 | 96%hist 95% | 9%hist 4% | 96% | +$324 | -$57,400 | 38.9% | 5.5mo | $-57,400 (vs do-nothing $-57,500) | 50% income floor unreachable even selling every contract |
| $10.50 | 28d | 27 Nov 2026 | $0.07 | 100/100 | $700 | $750 | $750 | 95%hist 95% | 11%hist 13% | 95% | +$348 | -$41,900 | 28.4% | 4.0mo | $-41,900 (vs do-nothing $-42,000) | 50% income floor unreachable even selling every contract |
| $10 | 21d | 20 Nov 2026 | $0.07 | 100/100 | $700 | $1,000 | $1,000 | 94%hist 95% | 12%hist 13% | 95% | +$532 | -$46,900 | 31.8% | 4.5mo | $-46,900 (vs do-nothing $-47,000) | 50% income floor unreachable even selling every contract |
| $9.50 | 14d | 13 Nov 2026 | $0.05 | 100/100 | $500 | $1,071 | $1,071 | 94%hist 95% | 12%hist 13% | 94% | +$455 | -$52,100 | 35.3% | 5.0mo | $-52,100 (vs do-nothing $-52,200) | 50% income floor unreachable even selling every contract |
| $8.50 | 7d | 6 Nov 2026 | $0.04 | 100/100 | $400 | $1,714 | $1,714 | 93%hist 95% | 14%hist 13% | 93% | +$753 | -$62,200 | 42.2% | 5.9mo | $-62,200 (vs do-nothing $-62,300) | 50% income floor unreachable even selling every contract |
| $10 | 28d | 27 Nov 2026 | $0.10 | 100/100 | $1,000 | $1,071 | $1,071 | 93%hist 95% | 15%hist 13% | 93% | +$490 | -$46,600 | 31.6% | 4.4mo | $-46,600 (vs do-nothing $-46,700) | 50% income floor unreachable even selling every contract |
| $9.50 | 21d | 20 Nov 2026 | $0.10 | 100/100 | $1,000 | $1,429 | $1,429 | 92%hist 95% | 17%hist 13% | 93% | +$698 | -$51,600 | 35.0% | 4.9mo | $-51,600 (vs do-nothing $-51,700) | 50% income floor unreachable even selling every contract |
| $9 | 14d | 13 Nov 2026 | $0.08 | 100/100 | $800 | $1,714 | $1,714 | 92%hist 95% | 18%hist 13% | 92% | +$726 | -$56,800 | 38.5% | 5.4mo | $-56,800 (vs do-nothing $-56,900) | 50% income floor unreachable even selling every contract |
| $9.50 | 28d | 27 Nov 2026 | $0.14 | 100/100 | $1,400 | $1,500 | $1,500 | 90%hist 95% | 21%hist 23% | 91% | +$655 | -$51,200 | 34.7% | 4.9mo | $-51,200 (vs do-nothing $-51,300) | 50% income floor unreachable even selling every contract |
| $9 | 21d | 20 Nov 2026 | $0.14 | 100/100 | $1,400 | $2,000 | $2,000 | 89%hist 86% | 24%hist 23% | 90% | +$818 | -$56,200 | 38.1% | 5.4mo | $-56,200 (vs do-nothing $-56,300) | 50% income floor unreachable even selling every contract |
| $8 | 7d | 6 Nov 2026 | $0.08 | 100/100 | $800 | $3,429 | $3,429 | 87%hist 86% | 26%hist 23% | 89% | +$1,304 | -$66,800 | 45.3% | 6.4mo | $-66,800 (vs do-nothing $-66,900) | 50% income floor unreachable even selling every contract |
| $8.50 | 14d | 13 Nov 2026 | $0.12 | 100/100 | $1,200 | $2,571 | $2,571 | 87%hist 86% | 27%hist 23% | 89% | +$886 | -$61,400 | 41.6% | 5.8mo | $-61,400 (vs do-nothing $-61,500) | 50% income floor unreachable even selling every contract |
| $9 | 28d | 27 Nov 2026 | $0.19 | 100/100 | $1,900 | $2,036 | $2,036 | 87%hist 86% | 28%hist 23% | 89% | +$744 | -$55,700 | 37.8% | 5.3mo | $-55,700 (vs do-nothing $-55,800) | 50% income floor unreachable even selling every contract |
| $8.50 | 21d | 20 Nov 2026 | $0.21 | 100/100 | $2,100 | $3,000 | $3,000 | 84%hist 86% | 34%hist 30% | 86% | +$1,071 | -$60,500 | 41.0% | 5.8mo | $-60,500 (vs do-nothing $-60,600) | 50% income floor unreachable even selling every contract |
| $8.50 | 28d | 27 Nov 2026 | $0.27 | 100/100 | $2,700 | $2,893 | $2,893 | 82%hist 86% | 38%hist 30% | 85% | +$949 | -$59,900 | 40.6% | 5.7mo | $-59,900 (vs do-nothing $-60,000) | 50% income floor unreachable even selling every contract |
| $8 | 14d | 13 Nov 2026 | $0.21 | 100/100 | $2,100 | $4,500 | $4,500 | 81%hist 86% | 41%hist 40% | 84% | +$1,524 | -$65,500 | 44.4% | 6.2mo | $-65,500 (vs do-nothing $-65,600) | 50% income floor unreachable even selling every contract |
| $8 | 21d | 20 Nov 2026 | $0.30 | 100/100 | $3,000 | $4,286 | $4,286 | 78%hist 83% | 48%hist 40% | 82% | +$1,182 | -$64,600 | 43.8% | 6.2mo | $-64,600 (vs do-nothing $-64,700) | 50% income floor unreachable even selling every contract |
| $8 | 28d | 27 Nov 2026 | $0.37 | 100/100 | $3,700 | $3,964 | $3,964 | 77%hist 83% | 51%hist 44% | 81% | +$1,090 | -$63,900 | 43.3% | 6.1mo | $-63,900 (vs do-nothing $-64,000) | 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.