500 contracts (50,000 sh) | BE SS: $26.31 | CC-SS: $6.91 | IV: HIGH | Accounts: Neville:0865
| Max Loss | $65,500 | (ND $1.31 + SW $0) x 50000 |
| Normal income ref | $60,882/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $0/mo (info only, already in marks) |
| Unrealized P&L | $4,000 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (500 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$8 | 13 Nov 2026 | 8d left | +$0.30/sh | +$15,093 cycle +$26,593 [+$13,210…+$16,632] · 100% credit | 69% surv 54% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$8 | 27 Nov 2026 | 22d left | +$0.18/sh | +$8,775 cycle +$20,275 [+$2,860…+$8,229] · 88% credit | 78% surv 71% |
| Up-and-out for even (raise the cap, free) | ~$8 | 13 Nov 2026 | 8d left | +$0.12/sh | +$5,814 cycle +$17,314 [+$1,224…+$5,326] · 84% credit | 74% surv 65% |
| Max even-money escape in the band | ~$9 | 27 Nov 2026 | 22d left | +$0.04/sh | +$2,049 cycle +$13,549 [-$6,070…+$76] · 25% credit | 82% surv 78% |
| 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 | 22d left | -$0.17/sh | -$8,632 cycle +$2,868 [-$21,709…-$11,585] | 92% surv 91% |
| budget: banked $11,500 debit $8,632 (75% used ≈ 0.3 wk of income) → whole cycle still +$2,868 cash · rolled 500 ct earn ≈ $9,538/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (500 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$8 | 13 Nov 2026 | 8d left | +$0.33/sh | +$16,595 cycle +$21,595 [+$14,971…+$18,788] · 100% credit | 69% surv 54% |
| Up-and-out for even (raise the cap, free) | ~$8 | 13 Nov 2026 | 8d left | +$0.14/sh | +$7,191 cycle +$12,191 [+$4,209…+$8,776] · 94% credit | 74% surv 64% |
| Max even-money escape in the band | ~$9 | 27 Nov 2026 | 22d left | +$0.08/sh | +$4,130 cycle +$9,130 [-$1,097…+$5,632] · 66% credit | 81% surv 77% |
| 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 | 22d left | -$0.09/sh | -$4,531 cycle +$469 [-$12,136…-$4,011] · 6% credit | 88% surv 86% |
| budget: banked $5,000 debit $4,531 (91% used ≈ 0.4 wk of income) → whole cycle still +$469 cash · rolled 500 ct earn ≈ $17,065/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (500 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$10 | 27 Nov 2026 | 16d left | +$0.21/sh | +$10,333 cycle +$16,333 [+$9,506…+$16,698] · 100% credit | 70% surv 55% |
| Up-and-out for even (raise the cap, free) | ~$10 | 27 Nov 2026 | 16d left | +$0.00/sh | +$219 cycle +$6,219 [-$1,830…+$4,919] · 56% credit | 72% surv 62% |
| Max even-money escape in the band | ~$10 | 27 Nov 2026 | 16d left | +$0.00/sh | +$219 cycle +$6,219 [-$1,830…+$4,919] · 56% credit | 72% surv 62% |
| SS $26 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 11 clear the income floor), each sized to the minimum contracts that clear it. Sorted by survival (safest first): the primary 🎯 is the safest; rows below trade safety for income.
Fortress delta: 0.380 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $4,500
| 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 | 3d | 6 Nov 2026 | $0.10 | 500/500 | $5,000 | $50,000 | $50,000 | 83%hist 86% | 35%hist 31% | 85% | +$16,629 | -$0 | 0.0% | 0.0mo | $9,000 (vs do-nothing +$4,500) |
| $8 | 10d | 13 Nov 2026 | $0.28 | 500/500 | $14,000 | $42,000 | $42,000 | 75%hist 83% | 53%hist 45% | 80% | +$12,331 | -$0 | 0.0% | 0.0mo | $18,000 (vs do-nothing +$13,500) |
| $8 | 17d | 20 Nov 2026 | $0.38 | 500/500 | $19,000 | $33,529 | $33,529 | 73%hist 83% | 59%hist 45% | 79% | +$8,626 | -$0 | 0.0% | 0.0mo | $23,000 (vs do-nothing +$18,500) |
| $7.50 | 3d | 6 Nov 2026 | $0.23 | 500/500 | $11,500 | $115,000 | $115,000 | 69%hist 66% | 66%hist 55% | 76% | +$29,085 | -$0 | 0.0% | 0.0mo | $15,500 (vs do-nothing +$11,000) |
| $7.50 | 10d | 13 Nov 2026 | $0.43 | 500/500 | $21,500 | $64,500 | $64,500 | 65%hist 66% | 76%hist 67% | 74% | +$13,791 | -$0 | 0.0% | 0.0mo | $25,500 (vs do-nothing +$21,000) |
| $7.50 | 17d | 20 Nov 2026 | $0.54 | 500/500 | $27,000 | $47,647 | $47,647 | 64%hist 66% | 80%hist 67% | 74% | +$9,046 | -$0 | 0.0% | 0.0mo | $31,000 (vs do-nothing +$26,500) |
| $7.50 | 24d | 27 Nov 2026 | $0.62 | 500/500 | $31,000 | $38,750 | $38,750 | 64%hist 66% | 81%hist 79% | 74% | +$7,529 | -$0 | 0.0% | 0.0mo | $35,000 (vs do-nothing +$30,500) |
| $7 | 24d | 27 Nov 2026 | $0.85 | 500/500 | $42,500 | $53,125 | $53,125 | 54%hist 69% | 100%hist 89% | 69% | +$8,477 | -$0 | 0.0% | 0.0mo | $46,500 (vs do-nothing +$42,000) |
| $7 | 17d | 20 Nov 2026 | $0.77 | 500/500 | $38,500 | $67,941 | $67,941 | 53%hist 69% | 100%hist 89% | 69% | +$10,258 | -$0 | 0.0% | 0.0mo | $42,500 (vs do-nothing +$38,000) |
| $7 | 10d | 13 Nov 2026 | $0.65 | 500/500 | $32,500 | $97,500 | $97,500 | 52%hist 69% | 100%hist 89% | 68% | +$14,867 | -$0 | 0.0% | 0.0mo | $36,500 (vs do-nothing +$32,000) |
| $7 | 3d | 6 Nov 2026 | $0.44 | 500/500 | $22,000 | $220,000 | $220,000 | 50% | 100%hist 89% | 67% | +$33,045 | -$0 | 0.0% | 0.0mo | $26,000 (vs do-nothing +$21,500) |
| 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 | Why not eligible |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $19 | 24d | 27 Nov 2026 | $0.01 | 500/500 | $500 | $625 | $625 | 99+%hist 96% | 1%hist 3% | 100% | +$499 | -$0 | 0.0% | 0.0mo | $4,500 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $18 | 24d | 27 Nov 2026 | $0.01 | 500/500 | $500 | $625 | $625 | 99+%hist 96% | 1%hist 3% | 100% | +$461 | -$0 | 0.0% | 0.0mo | $4,500 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $17 | 24d | 27 Nov 2026 | $0.01 | 500/500 | $500 | $625 | $625 | 99%hist 96% | 1%hist 3% | 99% | +$417 | -$0 | 0.0% | 0.0mo | $4,500 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $17 | 17d | 20 Nov 2026 | $0.01 | 500/500 | $500 | $882 | $882 | 99%hist 96% | 1%hist 3% | 99% | +$563 | -$0 | 0.0% | 0.0mo | $4,500 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $14 | 10d | 13 Nov 2026 | $0.01 | 500/500 | $500 | $1,500 | $1,500 | 99%hist 96% | 1%hist 3% | 99% | +$1,148 | -$0 | 0.0% | 0.0mo | $4,500 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $16 | 17d | 20 Nov 2026 | $0.01 | 500/500 | $500 | $882 | $882 | 99%hist 96% | 2%hist 3% | 99% | +$549 | -$0 | 0.0% | 0.0mo | $4,500 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $16 | 24d | 27 Nov 2026 | $0.01 | 500/500 | $500 | $625 | $625 | 99%hist 96% | 2%hist 3% | 99% | +$365 | -$0 | 0.0% | 0.0mo | $4,500 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $15 | 17d | 20 Nov 2026 | $0.01 | 500/500 | $500 | $882 | $882 | 99%hist 96% | 2%hist 3% | 99% | +$547 | -$0 | 0.0% | 0.0mo | $4,500 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $15.50 | 24d | 27 Nov 2026 | $0.01 | 500/500 | $500 | $625 | $625 | 99%hist 96% | 2%hist 3% | 99% | +$333 | -$0 | 0.0% | 0.0mo | $4,500 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $13.50 | 10d | 13 Nov 2026 | $0.01 | 500/500 | $500 | $1,500 | $1,500 | 99%hist 96% | 2%hist 3% | 99% | +$984 | -$0 | 0.0% | 0.0mo | $4,500 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $14 | 17d | 20 Nov 2026 | $0.01 | 500/500 | $500 | $882 | $882 | 99%hist 96% | 2%hist 3% | 99% | +$510 | -$0 | 0.0% | 0.0mo | $4,500 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $15 | 24d | 27 Nov 2026 | $0.01 | 500/500 | $500 | $625 | $625 | 99%hist 96% | 2%hist 3% | 99% | +$294 | -$0 | 0.0% | 0.0mo | $4,500 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $14.50 | 24d | 27 Nov 2026 | $0.02 | 500/500 | $1,000 | $1,250 | $1,250 | 99%hist 96% | 2%hist 3% | 99% | +$869 | -$0 | 0.0% | 0.0mo | $5,000 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $13 | 10d | 13 Nov 2026 | $0.01 | 500/500 | $500 | $1,500 | $1,500 | 99%hist 96% | 2%hist 3% | 99% | +$807 | -$0 | 0.0% | 0.0mo | $4,500 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $13.50 | 17d | 20 Nov 2026 | $0.01 | 500/500 | $500 | $882 | $882 | 99%hist 96% | 3%hist 3% | 99% | +$379 | -$0 | 0.0% | 0.0mo | $4,500 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $14 | 24d | 27 Nov 2026 | $0.02 | 500/500 | $1,000 | $1,250 | $1,250 | 99%hist 96% | 3%hist 3% | 99% | +$803 | -$0 | 0.0% | 0.0mo | $5,000 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $12.50 | 10d | 13 Nov 2026 | $0.01 | 500/500 | $500 | $1,500 | $1,500 | 99%hist 96% | 3%hist 3% | 99% | +$625 | -$0 | 0.0% | 0.0mo | $4,500 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $13 | 17d | 20 Nov 2026 | $0.02 | 500/500 | $1,000 | $1,765 | $1,765 | 98%hist 96% | 3%hist 3% | 98% | +$1,097 | -$0 | 0.0% | 0.0mo | $5,000 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $13.50 | 24d | 27 Nov 2026 | $0.02 | 500/500 | $1,000 | $1,250 | $1,250 | 98%hist 96% | 3%hist 3% | 98% | +$717 | -$0 | 0.0% | 0.0mo | $5,000 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $12 | 10d | 13 Nov 2026 | $0.01 | 500/500 | $500 | $1,500 | $1,500 | 98%hist 96% | 4%hist 3% | 98% | +$431 | -$0 | 0.0% | 0.0mo | $4,500 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $12.50 | 17d | 20 Nov 2026 | $0.02 | 500/500 | $1,000 | $1,765 | $1,765 | 98%hist 96% | 4%hist 3% | 98% | +$1,041 | -$0 | 0.0% | 0.0mo | $5,000 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $12 | 17d | 20 Nov 2026 | $0.02 | 500/500 | $1,000 | $1,765 | $1,765 | 98%hist 96% | 4%hist 3% | 98% | +$1,090 | -$0 | 0.0% | 0.0mo | $5,000 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $13 | 24d | 27 Nov 2026 | $0.03 | 500/500 | $1,500 | $1,875 | $1,875 | 98%hist 96% | 4%hist 3% | 98% | +$1,224 | -$0 | 0.0% | 0.0mo | $5,500 (vs do-nothing +$1,000) | 50% income floor unreachable even selling every contract |
| $9.50 | 3d | 6 Nov 2026 | $0.01 | 500/500 | $500 | $5,000 | $5,000 | 98%hist 96% | 4%hist 3% | 98% | +$3,434 | -$0 | 0.0% | 0.0mo | $4,500 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $11.50 | 10d | 13 Nov 2026 | $0.02 | 500/500 | $1,000 | $3,000 | $3,000 | 98%hist 96% | 5%hist 3% | 98% | +$1,696 | -$0 | 0.0% | 0.0mo | $5,000 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $12.50 | 24d | 27 Nov 2026 | $0.03 | 500/500 | $1,500 | $1,875 | $1,875 | 98%hist 96% | 5%hist 3% | 98% | +$1,062 | -$0 | 0.0% | 0.0mo | $5,500 (vs do-nothing +$1,000) | 50% income floor unreachable even selling every contract |
| $11 | 10d | 13 Nov 2026 | $0.02 | 500/500 | $1,000 | $3,000 | $3,000 | 97%hist 96% | 6%hist 3% | 97% | +$1,352 | -$0 | 0.0% | 0.0mo | $5,000 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $11.50 | 17d | 20 Nov 2026 | $0.03 | 500/500 | $1,500 | $2,647 | $2,647 | 97%hist 96% | 6%hist 3% | 97% | +$1,490 | -$0 | 0.0% | 0.0mo | $5,500 (vs do-nothing +$1,000) | 50% income floor unreachable even selling every contract |
| $12 | 24d | 27 Nov 2026 | $0.04 | 500/500 | $2,000 | $2,500 | $2,500 | 97%hist 96% | 6%hist 3% | 97% | +$1,457 | -$0 | 0.0% | 0.0mo | $6,000 (vs do-nothing +$1,500) | 50% income floor unreachable even selling every contract |
| $11 | 17d | 20 Nov 2026 | $0.04 | 500/500 | $2,000 | $3,529 | $3,529 | 96%hist 96% | 7%hist 3% | 97% | +$1,952 | -$0 | 0.0% | 0.0mo | $6,000 (vs do-nothing +$1,500) | 50% income floor unreachable even selling every contract |
| $10.50 | 10d | 13 Nov 2026 | $0.03 | 500/500 | $1,500 | $4,500 | $4,500 | 96%hist 96% | 7%hist 3% | 97% | +$2,268 | -$0 | 0.0% | 0.0mo | $5,500 (vs do-nothing +$1,000) | 50% income floor unreachable even selling every contract |
| $11.50 | 24d | 27 Nov 2026 | $0.05 | 500/500 | $2,500 | $3,125 | $3,125 | 96%hist 96% | 8%hist 3% | 97% | +$1,744 | -$0 | 0.0% | 0.0mo | $6,500 (vs do-nothing +$2,000) | 50% income floor unreachable even selling every contract |
| $9 | 3d | 6 Nov 2026 | $0.02 | 500/500 | $1,000 | $10,000 | $10,000 | 96%hist 96% | 8%hist 3% | 96% | +$5,427 | -$0 | 0.0% | 0.0mo | $5,000 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $11 | 24d | 27 Nov 2026 | $0.07 | 500/500 | $3,500 | $4,375 | $4,375 | 95%hist 96% | 10%hist 3% | 96% | +$2,481 | -$0 | 0.0% | 0.0mo | $7,500 (vs do-nothing +$3,000) | 50% income floor unreachable even selling every contract |
| $10 | 10d | 13 Nov 2026 | $0.05 | 500/500 | $2,500 | $7,500 | $7,500 | 95%hist 96% | 10%hist 13% | 95% | +$4,193 | -$0 | 0.0% | 0.0mo | $6,500 (vs do-nothing +$2,000) | 50% income floor unreachable even selling every contract |
| $10.50 | 17d | 20 Nov 2026 | $0.06 | 500/500 | $3,000 | $5,294 | $5,294 | 95%hist 96% | 10%hist 13% | 95% | +$2,846 | -$0 | 0.0% | 0.0mo | $7,000 (vs do-nothing +$2,500) | 50% income floor unreachable even selling every contract |
| $10.50 | 24d | 27 Nov 2026 | $0.09 | 500/500 | $4,500 | $5,625 | $5,625 | 94%hist 96% | 13%hist 13% | 94% | +$2,936 | -$0 | 0.0% | 0.0mo | $8,500 (vs do-nothing +$4,000) | 50% income floor unreachable even selling every contract |
| $10 | 17d | 20 Nov 2026 | $0.09 | 500/500 | $4,500 | $7,941 | $7,941 | 93%hist 96% | 15%hist 13% | 94% | +$4,092 | -$0 | 0.0% | 0.0mo | $8,500 (vs do-nothing +$4,000) | 50% income floor unreachable even selling every contract |
| $9.50 | 10d | 13 Nov 2026 | $0.07 | 500/500 | $3,500 | $10,500 | $10,500 | 93%hist 96% | 15%hist 13% | 93% | +$5,139 | -$0 | 0.0% | 0.0mo | $7,500 (vs do-nothing +$3,000) | 50% income floor unreachable even selling every contract |
| $10 | 24d | 27 Nov 2026 | $0.12 | 500/500 | $6,000 | $7,500 | $7,500 | 92%hist 96% | 18%hist 13% | 92% | +$3,556 | -$0 | 0.0% | 0.0mo | $10,000 (vs do-nothing +$5,500) | 50% income floor unreachable even selling every contract |
| $8.50 | 3d | 6 Nov 2026 | $0.04 | 500/500 | $2,000 | $20,000 | $20,000 | 92%hist 96% | 17%hist 13% | 92% | +$7,840 | -$0 | 0.0% | 0.0mo | $6,000 (vs do-nothing +$1,500) | 50% income floor unreachable even selling every contract |
| $9.50 | 17d | 20 Nov 2026 | $0.12 | 500/500 | $6,000 | $10,588 | $10,588 | 90%hist 96% | 21%hist 22% | 91% | +$4,406 | -$0 | 0.0% | 0.0mo | $10,000 (vs do-nothing +$5,500) | 50% income floor unreachable even selling every contract |
| $9 | 10d | 13 Nov 2026 | $0.11 | 500/500 | $5,500 | $16,500 | $16,500 | 89%hist 86% | 23%hist 22% | 90% | +$7,185 | -$0 | 0.0% | 0.0mo | $9,500 (vs do-nothing +$5,000) | 50% income floor unreachable even selling every contract |
| $9.50 | 24d | 27 Nov 2026 | $0.17 | 500/500 | $8,500 | $10,625 | $10,625 | 89%hist 86% | 24%hist 22% | 90% | +$4,687 | -$0 | 0.0% | 0.0mo | $12,500 (vs do-nothing +$8,000) | 50% income floor unreachable even selling every contract |
| $9 | 17d | 20 Nov 2026 | $0.18 | 500/500 | $9,000 | $15,882 | $15,882 | 86%hist 86% | 30%hist 31% | 88% | +$5,991 | -$0 | 0.0% | 0.0mo | $13,000 (vs do-nothing +$8,500) | 50% income floor unreachable even selling every contract |
| $9 | 24d | 27 Nov 2026 | $0.23 | 500/500 | $11,500 | $14,375 | $14,375 | 84%hist 86% | 34%hist 31% | 87% | +$5,308 | -$0 | 0.0% | 0.0mo | $15,500 (vs do-nothing +$11,000) | 50% income floor unreachable even selling every contract |
| $8.50 | 10d | 13 Nov 2026 | $0.17 | 500/500 | $8,500 | $25,500 | $25,500 | 83%hist 86% | 35%hist 31% | 86% | +$8,788 | -$0 | 0.0% | 0.0mo | $12,500 (vs do-nothing +$8,000) | 50% income floor unreachable even selling every contract |
| $8.50 | 17d | 20 Nov 2026 | $0.26 | 500/500 | $13,000 | $22,941 | $22,941 | 80%hist 86% | 42%hist 40% | 84% | +$7,222 | -$0 | 0.0% | 0.0mo | $17,000 (vs do-nothing +$12,500) | 50% income floor unreachable even selling every contract |
| $8.50 | 24d | 27 Nov 2026 | $0.32 | 500/500 | $16,000 | $20,000 | $20,000 | 79%hist 83% | 46%hist 40% | 83% | +$6,061 | -$0 | 0.0% | 0.0mo | $20,000 (vs do-nothing +$15,500) | 50% income floor unreachable even selling every contract |
| $8 | 24d | 27 Nov 2026 | $0.45 | 500/500 | $22,500 | $28,125 | $28,125 | 72%hist 83% | 62%hist 55% | 78% | +$6,887 | -$0 | 0.0% | 0.0mo | $26,500 (vs do-nothing +$22,000) | 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.