500 contracts (50,000 sh) | BE SS: $26.31 | CC-SS: $6.80 | IV: HIGH | Accounts: Neville:0865
| Max Loss | $65,500 | (ND $1.31 + SW $0) x 50000 |
| Normal income ref | $76,364/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 | $-5,250 | fortress legs from IBKR |
| Move | New strike โ | New expiry | Tenor | Est net | Total (500 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$7 | 20 Nov 2026 | 12d left | +$0.16/sh | +$7,793 cycle +$25,793 [+$4,819โฆ+$7,710] ยท 100% credit | 69% surv 54% |
| Up-and-out for even (raise the cap, free) | ~$7 | 20 Nov 2026 | 12d left | +$0.15/sh | +$7,738 cycle +$25,738 [+$5,007โฆ+$7,756] ยท 100% credit | 69% surv 55% |
| Max even-money escape in the band | ~$8 | 27 Nov 2026 | 20d left | +$0.05/sh | +$2,466 cycle +$20,466 [-$3,973โฆ+$483] ยท 28% credit | 73% surv 65% |
| SS $26 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$10 | 27 Nov 2026 | 20d left | -$0.35/sh | -$17,383 cycle +$617 [-$28,882โฆ-$21,537] | 91% surv 90% |
| budget: banked $18,000 debit $17,383 (97% used โ 1.5 wk of income) โ whole cycle still +$617 cash ยท rolled 500 ct earn โ $9,128/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike โ | New expiry | Tenor | Est net | Total (500 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$8 | 13 Nov 2026 | 9d left | +$0.27/sh | +$13,258 cycle +$17,758 [+$12,027โฆ+$16,487] ยท 100% credit | 68% surv 54% |
| Reliable up-and-out (highest cap still free โฅ60%) | ~$9 | 27 Nov 2026 | 23d left | +$0.13/sh | +$6,520 cycle +$11,020 [+$917โฆ+$8,611] ยท 79% credit | 76% surv 71% |
| Up-and-out for even (raise the cap, free) | ~$8 | 13 Nov 2026 | 9d left | +$0.06/sh | +$3,038 cycle +$7,538 [-$499โฆ+$4,947] ยท 71% credit | 75% surv 66% |
| Max even-money escape in the band | ~$9 | 20 Nov 2026 | 16d left | +$0.06/sh | +$2,994 cycle +$7,494 [-$1,215โฆ+$5,249] ยท 66% credit | 79% surv 73% |
| SS $26 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$9 | 20 Nov 2026 | 16d left | -$0.07/sh | -$3,317 cycle +$1,183 [-$9,592โฆ-$1,930] ยท 15% credit | 83% surv 80% |
| budget: banked $4,500 debit $3,317 (74% used โ 0.4 wk of income) โ whole cycle still +$1,183 cash ยท rolled 500 ct earn โ $27,388/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike โ | New expiry | Tenor | Est net | Total (500 ct) | POP / surv of new CC |
|---|
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 7 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: 0.365 (IBKR) | Recovery@SS: +$5,977 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $1,227
| 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 | 4d | 6 Nov 2026 | $0.20 | 500/500 | $10,000 | $75,000 | $75,000 | 72%hist 83% | 58%hist 45% | 78% | +$20,230 | -$0 | 0.0% | 0.0mo | $10,727 (vs do-nothing +$9,500) |
| $7 | 11d | 13 Nov 2026 | $0.36 | 500/500 | $18,000 | $49,091 | $49,091 | 68%hist 66% | 70%hist 55% | 76% | +$9,849 | -$0 | 0.0% | 0.0mo | $18,727 (vs do-nothing +$17,500) |
| $7 | 18d | 20 Nov 2026 | $0.46 | 500/500 | $23,000 | $38,333 | $38,333 | 67%hist 66% | 73%hist 67% | 75% | +$7,744 | -$0 | 0.0% | 0.0mo | $23,727 (vs do-nothing +$22,500) |
| $6.50 | 25d | 27 Nov 2026 | $0.73 | 500/500 | $36,500 | $43,800 | $43,800 | 57%hist 69% | 99%hist 89% | 69% | +$527 | -$0 | 0.0% | 0.0mo | $22,351 (vs do-nothing +$21,124) |
| $6.50 | 18d | 20 Nov 2026 | $0.67 | 500/500 | $33,500 | $55,833 | $55,833 | 56%hist 69% | 98%hist 89% | 70% | +$8,424 | -$0 | 0.0% | 0.0mo | $19,351 (vs do-nothing +$18,124) |
| $6.50 | 11d | 13 Nov 2026 | $0.56 | 500/500 | $28,000 | $76,364 | $76,364 | 55%hist 69% | 98%hist 89% | 69% | +$11,453 | -$0 | 0.0% | 0.0mo | $13,851 (vs do-nothing +$12,624) |
| $6.50 | 4d | 6 Nov 2026 | $0.37 | 500/500 | $18,500 | $138,750 | $138,750 | 54%hist 69% | 97%hist 89% | 68% | +$17,540 | -$0 | 0.0% | 0.0mo | $4,351 (vs do-nothing +$3,124) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $15 | 18d | 20 Nov 2026 | $0.01 | 500/500 | $500 | $833 | $833 | 99+%hist 96% | 0%hist 3% | 100% | +$820 | -$0 | 0.0% | 0.0mo | $1,227 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $17 | 25d | 27 Nov 2026 | $0.01 | 500/500 | $500 | $600 | $600 | 99+%hist 96% | 0%hist 3% | 100% | +$584 | -$0 | 0.0% | 0.0mo | $1,227 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $12 | 11d | 13 Nov 2026 | $0.01 | 500/500 | $500 | $1,364 | $1,364 | 99+%hist 96% | 0%hist 3% | 100% | +$1,329 | -$0 | 0.0% | 0.0mo | $1,227 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $16 | 25d | 27 Nov 2026 | $0.01 | 500/500 | $500 | $600 | $600 | 99+%hist 96% | 0%hist 3% | 100% | +$564 | -$0 | 0.0% | 0.0mo | $1,227 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $14 | 18d | 20 Nov 2026 | $0.01 | 500/500 | $500 | $833 | $833 | 99+%hist 96% | 0%hist 3% | 100% | +$795 | -$0 | 0.0% | 0.0mo | $1,227 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $15.50 | 25d | 27 Nov 2026 | $0.01 | 500/500 | $500 | $600 | $600 | 99+%hist 96% | 1%hist 3% | 100% | +$548 | -$0 | 0.0% | 0.0mo | $1,227 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $13.50 | 18d | 20 Nov 2026 | $0.01 | 500/500 | $500 | $833 | $833 | 99+%hist 96% | 1%hist 3% | 100% | +$768 | -$0 | 0.0% | 0.0mo | $1,227 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $11.50 | 11d | 13 Nov 2026 | $0.01 | 500/500 | $500 | $1,364 | $1,364 | 99+%hist 96% | 1%hist 3% | 100% | +$1,286 | -$0 | 0.0% | 0.0mo | $1,227 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $15 | 25d | 27 Nov 2026 | $0.01 | 500/500 | $500 | $600 | $600 | 99+%hist 96% | 1%hist 3% | 100% | +$523 | -$0 | 0.0% | 0.0mo | $1,227 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $13 | 18d | 20 Nov 2026 | $0.01 | 500/500 | $500 | $833 | $833 | 99+%hist 96% | 1%hist 3% | 100% | +$723 | -$0 | 0.0% | 0.0mo | $1,227 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $14.50 | 25d | 27 Nov 2026 | $0.01 | 500/500 | $500 | $600 | $600 | 99%hist 96% | 1%hist 3% | 99% | +$486 | -$0 | 0.0% | 0.0mo | $1,227 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $11 | 11d | 13 Nov 2026 | $0.01 | 500/500 | $500 | $1,364 | $1,364 | 99%hist 96% | 1%hist 3% | 99% | +$1,194 | -$0 | 0.0% | 0.0mo | $1,227 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $14 | 25d | 27 Nov 2026 | $0.01 | 500/500 | $500 | $600 | $600 | 99%hist 96% | 1%hist 3% | 99% | +$431 | -$0 | 0.0% | 0.0mo | $1,227 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $12.50 | 18d | 20 Nov 2026 | $0.02 | 500/500 | $1,000 | $1,667 | $1,667 | 99%hist 96% | 2%hist 3% | 99% | +$1,482 | -$0 | 0.0% | 0.0mo | $1,727 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $13.50 | 25d | 27 Nov 2026 | $0.02 | 500/500 | $1,000 | $1,200 | $1,200 | 99%hist 96% | 2%hist 3% | 99% | +$949 | -$0 | 0.0% | 0.0mo | $1,727 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $12.50 | 11d | 13 Nov 2026 | $0.01 | 500/500 | $500 | $1,364 | $1,364 | 99%hist 96% | 2%hist 3% | 99% | +$805 | -$0 | 0.0% | 0.0mo | $1,227 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $12 | 18d | 20 Nov 2026 | $0.02 | 500/500 | $1,000 | $1,667 | $1,667 | 99%hist 96% | 2%hist 3% | 99% | +$1,356 | -$0 | 0.0% | 0.0mo | $1,727 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $10.50 | 11d | 13 Nov 2026 | $0.02 | 500/500 | $1,000 | $2,727 | $2,727 | 99%hist 96% | 2%hist 3% | 99% | +$2,360 | -$0 | 0.0% | 0.0mo | $1,727 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $13 | 25d | 27 Nov 2026 | $0.02 | 500/500 | $1,000 | $1,200 | $1,200 | 99%hist 96% | 3%hist 3% | 99% | +$829 | -$0 | 0.0% | 0.0mo | $1,727 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $11.50 | 18d | 20 Nov 2026 | $0.02 | 500/500 | $1,000 | $1,667 | $1,667 | 98%hist 96% | 3%hist 3% | 98% | +$1,146 | -$0 | 0.0% | 0.0mo | $1,727 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $12.50 | 25d | 27 Nov 2026 | $0.02 | 500/500 | $1,000 | $1,200 | $1,200 | 98%hist 96% | 4%hist 3% | 98% | +$651 | -$0 | 0.0% | 0.0mo | $1,727 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $9 | 4d | 6 Nov 2026 | $0.01 | 500/500 | $500 | $3,750 | $3,750 | 98%hist 96% | 4%hist 3% | 98% | +$2,558 | -$0 | 0.0% | 0.0mo | $1,227 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $10 | 11d | 13 Nov 2026 | $0.02 | 500/500 | $1,000 | $2,727 | $2,727 | 98%hist 96% | 4%hist 3% | 98% | +$1,948 | -$0 | 0.0% | 0.0mo | $1,727 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $12 | 25d | 27 Nov 2026 | $0.03 | 500/500 | $1,500 | $1,800 | $1,800 | 98%hist 96% | 5%hist 3% | 98% | +$989 | -$0 | 0.0% | 0.0mo | $2,227 (vs do-nothing +$1,000) | 50% income floor unreachable even selling every contract |
| $11 | 18d | 20 Nov 2026 | $0.03 | 500/500 | $1,500 | $2,500 | $2,500 | 98%hist 96% | 5%hist 3% | 98% | +$1,634 | -$0 | 0.0% | 0.0mo | $2,227 (vs do-nothing +$1,000) | 50% income floor unreachable even selling every contract |
| $11.50 | 25d | 27 Nov 2026 | $0.03 | 500/500 | $1,500 | $1,800 | $1,800 | 97%hist 96% | 6%hist 3% | 97% | +$603 | -$0 | 0.0% | 0.0mo | $2,227 (vs do-nothing +$1,000) | 50% income floor unreachable even selling every contract |
| $10.50 | 18d | 20 Nov 2026 | $0.03 | 500/500 | $1,500 | $2,500 | $2,500 | 97%hist 96% | 7%hist 3% | 97% | +$1,054 | -$0 | 0.0% | 0.0mo | $2,227 (vs do-nothing +$1,000) | 50% income floor unreachable even selling every contract |
| $9.50 | 11d | 13 Nov 2026 | $0.03 | 500/500 | $1,500 | $4,091 | $4,091 | 97%hist 96% | 7%hist 3% | 97% | +$2,469 | -$0 | 0.0% | 0.0mo | $2,227 (vs do-nothing +$1,000) | 50% income floor unreachable even selling every contract |
| $8.50 | 4d | 6 Nov 2026 | $0.02 | 500/500 | $1,000 | $7,500 | $7,500 | 96%hist 96% | 8%hist 3% | 96% | +$3,888 | -$0 | 0.0% | 0.0mo | $1,727 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $11 | 25d | 27 Nov 2026 | $0.04 | 500/500 | $2,000 | $2,400 | $2,400 | 96%hist 96% | 9%hist 3% | 96% | +$638 | -$0 | 0.0% | 0.0mo | $2,727 (vs do-nothing +$1,500) | 50% income floor unreachable even selling every contract |
| $10 | 18d | 20 Nov 2026 | $0.05 | 500/500 | $2,500 | $4,167 | $4,167 | 96%hist 96% | 9%hist 3% | 96% | +$2,141 | -$0 | 0.0% | 0.0mo | $3,227 (vs do-nothing +$2,000) | 50% income floor unreachable even selling every contract |
| $10.50 | 25d | 27 Nov 2026 | $0.05 | 500/500 | $2,500 | $3,000 | $3,000 | 95%hist 96% | 12%hist 13% | 95% | +$412 | -$0 | 0.0% | 0.0mo | $3,227 (vs do-nothing +$2,000) | 50% income floor unreachable even selling every contract |
| $9 | 11d | 13 Nov 2026 | $0.05 | 500/500 | $2,500 | $6,818 | $6,818 | 94%hist 96% | 12%hist 13% | 94% | +$3,231 | -$0 | 0.0% | 0.0mo | $3,227 (vs do-nothing +$2,000) | 50% income floor unreachable even selling every contract |
| $9.50 | 18d | 20 Nov 2026 | $0.07 | 500/500 | $3,500 | $5,833 | $5,833 | 94%hist 96% | 13%hist 13% | 94% | +$2,859 | -$0 | 0.0% | 0.0mo | $4,227 (vs do-nothing +$3,000) | 50% income floor unreachable even selling every contract |
| $10 | 25d | 27 Nov 2026 | $0.07 | 500/500 | $3,500 | $4,200 | $4,200 | 93%hist 96% | 16%hist 13% | 93% | +$415 | -$0 | 0.0% | 0.0mo | $4,227 (vs do-nothing +$3,000) | 50% income floor unreachable even selling every contract |
| $8 | 4d | 6 Nov 2026 | $0.04 | 500/500 | $2,000 | $15,000 | $15,000 | 92%hist 96% | 16%hist 13% | 93% | +$6,249 | -$0 | 0.0% | 0.0mo | $2,727 (vs do-nothing +$1,500) | 50% income floor unreachable even selling every contract |
| $9 | 18d | 20 Nov 2026 | $0.10 | 500/500 | $5,000 | $8,333 | $8,333 | 92%hist 96% | 18%hist 13% | 92% | +$3,770 | -$0 | 0.0% | 0.0mo | $5,727 (vs do-nothing +$4,500) | 50% income floor unreachable even selling every contract |
| $8.50 | 11d | 13 Nov 2026 | $0.09 | 500/500 | $4,500 | $12,273 | $12,273 | 91%hist 96% | 19%hist 13% | 92% | +$5,790 | -$0 | 0.0% | 0.0mo | $5,227 (vs do-nothing +$4,000) | 50% income floor unreachable even selling every contract |
| $9.50 | 25d | 27 Nov 2026 | $0.09 | 500/500 | $4,500 | $5,400 | $5,400 | 91%hist 96% | 21%hist 22% | 91% | $-108 | -$0 | 0.0% | 0.0mo | $5,227 (vs do-nothing +$4,000) | 50% income floor unreachable even selling every contract |
| $9 | 25d | 27 Nov 2026 | $0.13 | 500/500 | $6,500 | $7,800 | $7,800 | 90%hist 96% | 21%hist 22% | 91% | +$3,285 | -$0 | 0.0% | 0.0mo | $7,227 (vs do-nothing +$6,000) | 50% income floor unreachable even selling every contract |
| $8.50 | 18d | 20 Nov 2026 | $0.14 | 500/500 | $7,000 | $11,667 | $11,667 | 88%hist 86% | 26%hist 22% | 89% | +$4,434 | -$0 | 0.0% | 0.0mo | $7,727 (vs do-nothing +$6,500) | 50% income floor unreachable even selling every contract |
| $8 | 11d | 13 Nov 2026 | $0.14 | 500/500 | $7,000 | $19,091 | $19,091 | 86%hist 86% | 31%hist 31% | 87% | +$6,762 | -$0 | 0.0% | 0.0mo | $7,727 (vs do-nothing +$6,500) | 50% income floor unreachable even selling every contract |
| $7.50 | 4d | 6 Nov 2026 | $0.09 | 500/500 | $4,500 | $33,750 | $33,750 | 85%hist 86% | 31%hist 31% | 87% | +$12,627 | -$0 | 0.0% | 0.0mo | $5,227 (vs do-nothing +$4,000) | 50% income floor unreachable even selling every contract |
| $8.50 | 25d | 27 Nov 2026 | $0.18 | 500/500 | $9,000 | $10,800 | $10,800 | 84%hist 86% | 36%hist 31% | 85% | $-631 | -$0 | 0.0% | 0.0mo | $9,727 (vs do-nothing +$8,500) | 50% income floor unreachable even selling every contract |
| $8 | 18d | 20 Nov 2026 | $0.21 | 500/500 | $10,500 | $17,500 | $17,500 | 83%hist 86% | 37%hist 31% | 85% | +$5,822 | -$0 | 0.0% | 0.0mo | $11,227 (vs do-nothing +$10,000) | 50% income floor unreachable even selling every contract |
| $8 | 25d | 27 Nov 2026 | $0.26 | 500/500 | $13,000 | $15,600 | $15,600 | 79%hist 83% | 47%hist 40% | 82% | $-652 | -$0 | 0.0% | 0.0mo | $13,727 (vs do-nothing +$12,500) | 50% income floor unreachable even selling every contract |
| $7.50 | 11d | 13 Nov 2026 | $0.22 | 500/500 | $11,000 | $30,000 | $30,000 | 78%hist 83% | 47%hist 40% | 82% | +$7,486 | -$0 | 0.0% | 0.0mo | $11,727 (vs do-nothing +$10,500) | 50% income floor unreachable even selling every contract |
| $7.50 | 18d | 20 Nov 2026 | $0.32 | 500/500 | $16,000 | $26,667 | $26,667 | 76%hist 83% | 53%hist 45% | 81% | +$7,635 | -$0 | 0.0% | 0.0mo | $16,727 (vs do-nothing +$15,500) | 50% income floor unreachable even selling every contract |
| $7.50 | 25d | 27 Nov 2026 | $0.38 | 500/500 | $19,000 | $22,800 | $22,800 | 73%hist 83% | 61%hist 55% | 78% | $-47 | -$0 | 0.0% | 0.0mo | $19,727 (vs do-nothing +$18,500) | 50% income floor unreachable even selling every contract |
| $7 | 25d | 27 Nov 2026 | $0.53 | 500/500 | $26,500 | $31,800 | $31,800 | 66%hist 66% | 78%hist 67% | 73% | +$110 | -$0 | 0.0% | 0.0mo | $27,227 (vs do-nothing +$26,000) | 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 500 contracts at the conservative CC.