10 contracts (1,000 sh) | BE SS: $115.00 | CC-SS: $115.05 | IV: HIGH | Accounts: Neville:0865
| Max Loss | $115,000 | (ND $115.00 + SW $0) x 1000 |
| Normal income ref | $5,360/mo | 95% ann ROI on ML |
| Hedge rolling cost | $0/mo | |
| Unrealized P&L | $-64,630 | fortress legs from IBKR |
Each Friday gets its own recommended pick and full income ladder (safest strike per income rung, sized across your 10 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 🏆 | 30 Oct 2026 · 8d | 9 × $54 | 76% | $2,835 | $682 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | 🛡 safe yield | 10 × $58 | 30 Oct | 8d | 15.0% | 91%hist 95% | 19%hist 14% | +1pp | $230 | $862 | -$1,972 | $56,820 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 10 × $58 15.0% OTM over spot $50.42 30 Oct 2026 (8d, $0.27 mid) = $230 credit for the 8d cycle → $862/mo projected Survival (stays ≤ $58) 91% Breach risk 9% POP (stays ≤ $58.27) 92% EV / mo +$311 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +1pp 12% whole by 9mo vs 11% doing nothing FIRE DRILLS ~1.5/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $603/mo median; plan ~$410/mo after 68% keep · $5,224 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~5.8 mo, measured ONLY among the 12% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · 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) -$1,581 Free roll-up +$2/wk Safest escape (by 13 Nov 2026) $64 @ 79% POP 74% survival Roll menuyour doors if the call gets challenged; each row = buy back the 10 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: $2.56/sh now → $1.81 mid-life (likely $1.51–$2.50) → ≈ $0 at expiry | you banked $0.23/sh, so a flat mid-life exit nets -$1.58/sh | roll rows are incremental, the banked premium stays yours 📊 Across 372 simulated challenges: the $58 strike is typically first touched on day 6 of 8, at $59 (overshoots $1.17). The [P25–P75] 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 ≥ 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 ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ 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) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). 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 ⚠ $58 is $57 below CC-SS $115.05: 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 < $0.06/sh (~25% of the $0.23 collected) or spot ≥ $58.27 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $58)); NOT the premium you collected. Momentum override: two daily closes above $82.41 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.00 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $115.05, where you are whole again, by expiry) Starting unrealized P&L: $-64,630 + Fortress recovery (un-capped): +$64,630 − CC assignment net of premium (10 × $58): -$56,820 Total Position P&L @ SS: $-56,820 (+$7,810 vs today) Do-nothing baseline at SS: $-15,040 (this trade vs do-nothing: $-41,780, the opportunity cost of earning $862/mo FIGHT income now) BB-reversion stress (→ $74.06 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$15,830, position total $-56,820 (+$7,810 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 8 × $55 | 30 Oct | 8d | 9.1% | 81%hist 86% | 40%hist 31% | +2pp | $480 | $1,800 | -$1,035 | $47,560 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 8 × $55 9.1% OTM over spot $50.42 30 Oct 2026 (8d, $0.65 mid) = $480 credit for the 8d cycle → $1,800/mo projected Survival (stays ≤ $55) 81% Breach risk 19% POP (stays ≤ $55.65) 83% EV / mo +$491 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +2pp 16% whole by 9mo vs 13% doing nothing FIRE DRILLS ~3.4/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $934/mo median; plan ~$635/mo after 68% keep · $8,153 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~6.0 mo [4.9-7.6], measured ONLY among the 16% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 31% Flat exit net (mid-life) -$894 Free roll-up +$2/wk Safest escape (by 13 Nov 2026) $63 @ 83% POP 80% survival Roll menuyour doors if the call gets challenged; each row = buy back the 8 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: $2.43/sh now → $1.72 mid-life (likely $1.78–$2.68) → ≈ $0 at expiry | you banked $0.60/sh, so a flat mid-life exit nets -$1.12/sh | roll rows are incremental, the banked premium stays yours 📊 Across 916 simulated challenges: the $55 strike is typically first touched on day 5 of 8, at $56 (overshoots $1.21). The [P25–P75] 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 ≥ 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 ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ 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) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). 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 ⚠ $55 is $60 below CC-SS $115.05: 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 < $0.15/sh (~25% of the $0.60 collected) or spot ≥ $55.65 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $55)); NOT the premium you collected. Momentum override: two daily closes above $82.41 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.00 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $115.05, where you are whole again, by expiry) Starting unrealized P&L: $-64,630 + Fortress recovery (un-capped): +$64,630 − CC assignment net of premium (8 × $55): -$47,560 − Conservative CC assignment net of premium (2 × $100): -$3,008 Total Position P&L @ SS: $-50,568 (+$14,062 vs today) Do-nothing baseline at SS: $-15,040 (this trade vs do-nothing: $-35,528, the opportunity cost of earning $1,800/mo FIGHT income now) BB-reversion stress (→ $74.06 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$14,768, position total $-55,756 (+$8,874 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 9 × $54 | 30 Oct | 8d | 7.1% | 76%hist 82% | 50%hist 44% | +3pp | $756 | $2,835 | — | $54,189 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 9 × $54 7.1% OTM over spot $50.42 30 Oct 2026 (8d, $0.88 mid) = $756 credit for the 8d cycle → $2,835/mo projected Survival (stays ≤ $54) 76% Breach risk 24% POP (stays ≤ $54.88) 80% EV / mo +$760 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +3pp 15% whole by 9mo vs 12% doing nothing FIRE DRILLS ~4.5/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $1,311/mo median; plan ~$892/mo after 68% keep · $11,319 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~5.5 mo [3.9-7.0], measured ONLY among the 15% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 39% Flat exit net (mid-life) -$762 Free roll-up +$2/wk Safest escape (by 13 Nov 2026) $64 @ 86% POP 85% survival Roll menuyour doors if the call gets challenged; each row = buy back the 9 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: $2.38/sh now → $1.69 mid-life (likely $1.84–$2.76) → ≈ $0 at expiry | you banked $0.84/sh, so a flat mid-life exit nets -$0.85/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,166 simulated challenges: the $54 strike is typically first touched on day 4 of 8, at $55 (overshoots $1.20). The [P25–P75] 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 ≥ 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 ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ 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) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). 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 ⚠ $54 is $61 below CC-SS $115.05: 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 < $0.21/sh (~25% of the $0.84 collected) or spot ≥ $54.88 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $54)); NOT the premium you collected. Momentum override: two daily closes above $82.41 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.00 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $115.05, where you are whole again, by expiry) Starting unrealized P&L: $-64,630 + Fortress recovery (un-capped): +$64,630 − CC assignment net of premium (9 × $54): -$54,189 − Conservative CC assignment net of premium (1 × $100): -$1,504 Total Position P&L @ SS: $-55,693 (+$8,937 vs today) Do-nothing baseline at SS: $-15,040 (this trade vs do-nothing: $-40,653, the opportunity cost of earning $2,835/mo FIGHT income now) BB-reversion stress (→ $74.06 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$17,298, position total $-58,287 (+$6,343 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 10 × $52 | 30 Oct | 8d | 3.1% | 63%hist 64% | 76%hist 68% | +9pp | $1,450 | $5,438 | +$2,602 | $61,600 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 10 × $52 3.1% OTM over spot $50.42 30 Oct 2026 (8d, $1.50 mid) = $1,450 credit for the 8d cycle → $5,438/mo projected Survival (stays ≤ $52) 63% Breach risk 37% POP (stays ≤ $53.50) 73% EV / mo +$1,066 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +9pp 18% whole by 9mo vs 9% doing nothing FIRE DRILLS ~8.6/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $1,829/mo median; plan ~$1,244/mo after 68% keep · $15,797 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~6.6 mo [4.3-7.5], measured ONLY among the 18% of futures that got whole 🛡 IF CHALLENGED (spot reaches the strike) · 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) -$174 Free roll-up +$2/wk Safest escape (by 13 Nov 2026) $65 @ 91% POP 90% survival Roll menuyour doors if the call gets challenged; each row = buy back the 10 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: $2.30/sh now → $1.62 mid-life (likely $2.05–$2.93) → ≈ $0 at expiry | you banked $1.45/sh, so a flat mid-life exit nets -$0.17/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,836 simulated challenges: the $52 strike is typically first touched on day 3 of 8, at $53 (overshoots $1.20). The [P25–P75] 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 ≥ 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 ≤ strike + premium collected, the call is profitable); surv = P(stays ≤ 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) × a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 vol pt per +1% move (equity skew: vol eases as spot rises; buyback shift floored at 0). 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 ⚠ $52 is $63 below CC-SS $115.05: 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 < $0.36/sh (~25% of the $1.45 collected) or spot ≥ $53.50 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $52)); NOT the premium you collected. Momentum override: two daily closes above $82.41 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.00 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $115.05, where you are whole again, by expiry) Starting unrealized P&L: $-64,630 + Fortress recovery (un-capped): +$64,630 − CC assignment net of premium (10 × $52): -$61,600 Total Position P&L @ SS: $-61,600 (+$3,030 vs today) Do-nothing baseline at SS: $-15,040 (this trade vs do-nothing: $-46,560, the opportunity cost of earning $5,438/mo FIGHT income now) BB-reversion stress (→ $74.06 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$20,610, position total $-61,600 (+$3,030 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 18 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: 1.000 (IBKR) | Recovery@SS: +$64,630 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-15,040
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $54 | 8d | 30 Oct 2026 | $0.84 | 9/10 | $756 | $2,835 | $2,837 | 76%hist 82% | 50%hist 44% | 80% | +$760 | -$54,189 | 47.1% | 10.1mo | $-55,693 (vs do-nothing $-40,653) |
| $56 | 22d | 13 Nov 2026 | $1.98 | 10/10 | $1,980 | $2,700 | $2,700 | 74%hist 82% | 57%hist 44% | 79% | +$719 | -$57,070 | 49.6% | 10.6mo | $-57,070 (vs do-nothing $-42,030) |
| $54 | 15d | 6 Nov 2026 | $1.54 | 9/10 | $1,386 | $2,772 | $2,774 | 70%hist 82% | 62%hist 56% | 77% | +$584 | -$53,559 | 46.6% | 10.0mo | $-55,063 (vs do-nothing $-40,023) |
| $55 | 22d | 13 Nov 2026 | $2.28 | 9/10 | $2,052 | $2,798 | $2,800 | 70%hist 82% | 63%hist 56% | 77% | +$663 | -$51,993 | 45.2% | 9.7mo | $-53,497 (vs do-nothing $-38,457) |
| $53 | 8d | 30 Oct 2026 | $1.10 | 7/10 | $770 | $2,888 | $2,894 | 70%hist 64% | 62%hist 56% | 76% | +$646 | -$42,665 | 37.1% | 8.0mo | $-47,177 (vs do-nothing $-32,137) |
| $54 | 22d | 13 Nov 2026 | $2.40 | 9/10 | $2,160 | $2,945 | $2,947 | 67%hist 64% | 70%hist 68% | 75% | +$541 | -$52,785 | 45.9% | 9.8mo | $-54,289 (vs do-nothing $-39,249) |
| $53 | 15d | 6 Nov 2026 | $1.86 | 8/10 | $1,488 | $2,976 | $2,980 | 66%hist 64% | 72%hist 68% | 74% | +$555 | -$48,152 | 41.9% | 9.0mo | $-51,160 (vs do-nothing $-36,120) |
| $53 | 22d | 13 Nov 2026 | $2.96 | 7/10 | $2,072 | $2,825 | $2,831 | 64%hist 64% | 78%hist 68% | 73% | +$541 | -$41,363 | 36.0% | 7.7mo | $-45,875 (vs do-nothing $-30,835) |
| $52 | 8d | 30 Oct 2026 | $1.45 | 5/10 | $725 | $2,719 | $2,729 | 63%hist 64% | 76%hist 68% | 73% | +$533 | -$30,800 | 26.8% | 5.7mo | $-38,320 (vs do-nothing $-23,280) |
| $52 | 15d | 6 Nov 2026 | $2.24 | 6/10 | $1,344 | $2,688 | $2,696 | 61%hist 64% | 82%hist 78% | 72% | +$449 | -$36,486 | 31.7% | 6.8mo | $-42,502 (vs do-nothing $-27,462) |
| $52 | 22d | 13 Nov 2026 | $3.30 | 6/10 | $1,980 | $2,700 | $2,708 | 60%hist 64% | 86%hist 78% | 72% | +$440 | -$35,850 | 31.2% | 6.7mo | $-41,866 (vs do-nothing $-26,826) |
| $51 | 8d | 30 Oct 2026 | $1.86 | 4/10 | $744 | $2,790 | $2,802 | 56%hist 68% | 91%hist 90% | 69% | +$449 | -$24,876 | 21.6% | 4.6mo | $-33,900 (vs do-nothing $-18,860) |
| $51 | 22d | 13 Nov 2026 | $3.70 | 6/10 | $2,220 | $3,027 | $3,035 | 56%hist 68% | 95%hist 90% | 70% | +$440 | -$36,210 | 31.5% | 6.8mo | $-42,226 (vs do-nothing $-27,186) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $51 | 15d | 6 Nov 2026 | $2.66 | 6/10 | $1,596 | $3,192 | $3,200 | 56%hist 68% | 93%hist 90% | 69% | +$458 | -$36,834 | 32.0% | 6.9mo | $-42,850 (vs do-nothing $-27,810) |
| $50 | 22d | 13 Nov 2026 | $4.25 | 5/10 | $2,125 | $2,898 | $2,908 | 52%hist 68% | 100%hist 90% | 68% | +$438 | -$30,400 | 26.4% | 5.7mo | $-37,920 (vs do-nothing $-22,880) |
| $50 | 15d | 6 Nov 2026 | $3.10 | 5/10 | $1,550 | $3,100 | $3,110 | 51%hist 68% | 100%hist 90% | 67% | +$347 | -$30,975 | 26.9% | 5.8mo | $-38,495 (vs do-nothing $-23,455) |
| $50 | 8d | 30 Oct 2026 | $2.34 | 4/10 | $936 | $3,510 | $3,522 | 49% | 100%hist 90% | 66% | +$443 | -$25,084 | 21.8% | 4.7mo | $-34,108 (vs do-nothing $-19,068) |
| $49.50 | 8d | 30 Oct 2026 | $2.60 | 3/10 | $780 | $2,925 | $2,939 | 45% | 100%hist 90% | 64% | +$313 | -$18,885 | 16.4% | 3.5mo | $-29,413 (vs do-nothing $-14,373) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $100 | 15d | 6 Nov 2026 | $0.01 | 10/10 | $10 | $20 | $20 | 99+%hist 95% | 0%hist 4% | 100% | +$20 | -$15,040 | 13.1% | 2.8mo | $-15,040 (vs do-nothing $-0) | 50% income floor unreachable even selling every contract |
| $90 | 15d | 6 Nov 2026 | $0.02 | 10/10 | $20 | $40 | $40 | 99+%hist 95% | 0%hist 4% | 100% | +$40 | -$25,030 | 21.8% | 4.7mo | $-25,030 (vs do-nothing $-9,990) | 50% income floor unreachable even selling every contract |
| $75 | 8d | 30 Oct 2026 | $0.01 | 10/10 | $10 | $38 | $38 | 99+%hist 95% | 0%hist 4% | 100% | +$37 | -$40,040 | 34.8% | 7.5mo | $-40,040 (vs do-nothing $-25,000) | 50% income floor unreachable even selling every contract |
| $70 | 8d | 30 Oct 2026 | $0.01 | 10/10 | $10 | $38 | $38 | 99+%hist 95% | 0%hist 4% | 100% | +$37 | -$45,040 | 39.2% | 8.4mo | $-45,040 (vs do-nothing $-30,000) | 50% income floor unreachable even selling every contract |
| $100 | 22d | 13 Nov 2026 | $0.01 | 10/10 | $10 | $14 | $14 | 99+%hist 95% | 1%hist 4% | 100% | +$9 | -$15,040 | 13.1% | 2.8mo | $-15,040 (vs do-nothing $-0) | 50% income floor unreachable even selling every contract |
| $83 | 15d | 6 Nov 2026 | $0.01 | 10/10 | $10 | $20 | $20 | 99+%hist 95% | 1%hist 4% | 100% | +$9 | -$32,040 | 27.9% | 6.0mo | $-32,040 (vs do-nothing $-17,000) | 50% income floor unreachable even selling every contract |
| $73 | 15d | 6 Nov 2026 | $0.05 | 10/10 | $50 | $100 | $100 | 99%hist 95% | 1%hist 4% | 99% | +$92 | -$42,000 | 36.5% | 7.8mo | $-42,000 (vs do-nothing $-26,960) | 50% income floor unreachable even selling every contract |
| $80 | 15d | 6 Nov 2026 | $0.01 | 10/10 | $10 | $20 | $20 | 99%hist 95% | 1%hist 4% | 99% | +$6 | -$35,040 | 30.5% | 6.5mo | $-35,040 (vs do-nothing $-20,000) | 50% income floor unreachable even selling every contract |
| $85 | 22d | 13 Nov 2026 | $0.04 | 10/10 | $40 | $55 | $55 | 99%hist 95% | 2%hist 4% | 99% | +$35 | -$30,010 | 26.1% | 5.6mo | $-30,010 (vs do-nothing $-14,970) | 50% income floor unreachable even selling every contract |
| $68 | 8d | 30 Oct 2026 | $0.01 | 10/10 | $10 | $38 | $38 | 99%hist 95% | 2%hist 4% | 99% | +$4 | -$47,040 | 40.9% | 8.8mo | $-47,040 (vs do-nothing $-32,000) | 50% income floor unreachable even selling every contract |
| $83 | 22d | 13 Nov 2026 | $0.05 | 10/10 | $50 | $68 | $68 | 99%hist 95% | 2%hist 4% | 99% | +$41 | -$32,000 | 27.8% | 6.0mo | $-32,000 (vs do-nothing $-16,960) | 50% income floor unreachable even selling every contract |
| $70 | 15d | 6 Nov 2026 | $0.07 | 10/10 | $70 | $140 | $140 | 99%hist 95% | 2%hist 4% | 99% | +$118 | -$44,980 | 39.1% | 8.4mo | $-44,980 (vs do-nothing $-29,940) | 50% income floor unreachable even selling every contract |
| $82 | 22d | 13 Nov 2026 | $0.06 | 10/10 | $60 | $82 | $82 | 99%hist 95% | 3%hist 4% | 99% | +$49 | -$32,990 | 28.7% | 6.2mo | $-32,990 (vs do-nothing $-17,950) | 50% income floor unreachable even selling every contract |
| $74 | 15d | 6 Nov 2026 | $0.03 | 10/10 | $30 | $60 | $60 | 99%hist 95% | 3%hist 4% | 99% | +$28 | -$41,020 | 35.7% | 7.7mo | $-41,020 (vs do-nothing $-25,980) | 50% income floor unreachable even selling every contract |
| $66 | 8d | 30 Oct 2026 | $0.03 | 10/10 | $30 | $112 | $112 | 99%hist 95% | 3%hist 4% | 99% | +$67 | -$49,020 | 42.6% | 9.1mo | $-49,020 (vs do-nothing $-33,980) | 50% income floor unreachable even selling every contract |
| $72 | 15d | 6 Nov 2026 | $0.01 | 10/10 | $10 | $20 | $20 | 99%hist 95% | 3%hist 4% | 99% | $-19 | -$43,040 | 37.4% | 8.0mo | $-43,040 (vs do-nothing $-28,000) | 50% income floor unreachable even selling every contract |
| $80 | 22d | 13 Nov 2026 | $0.11 | 10/10 | $110 | $150 | $150 | 98%hist 95% | 3%hist 4% | 98% | +$105 | -$34,940 | 30.4% | 6.5mo | $-34,940 (vs do-nothing $-19,900) | 50% income floor unreachable even selling every contract |
| $65 | 8d | 30 Oct 2026 | $0.03 | 10/10 | $30 | $112 | $112 | 98%hist 95% | 3%hist 4% | 98% | +$56 | -$50,020 | 43.5% | 9.3mo | $-50,020 (vs do-nothing $-34,980) | 50% income floor unreachable even selling every contract |
| $78 | 22d | 13 Nov 2026 | $0.10 | 10/10 | $100 | $136 | $136 | 98%hist 95% | 4%hist 4% | 98% | +$74 | -$36,950 | 32.1% | 6.9mo | $-36,950 (vs do-nothing $-21,910) | 50% income floor unreachable even selling every contract |
| $64 | 8d | 30 Oct 2026 | $0.01 | 10/10 | $10 | $38 | $38 | 98%hist 95% | 4%hist 4% | 98% | $-35 | -$51,040 | 44.4% | 9.5mo | $-51,040 (vs do-nothing $-36,000) | 50% income floor unreachable even selling every contract |
| $77 | 22d | 13 Nov 2026 | $0.12 | 10/10 | $120 | $164 | $164 | 98%hist 95% | 5%hist 4% | 98% | +$91 | -$37,930 | 33.0% | 7.1mo | $-37,930 (vs do-nothing $-22,890) | 50% income floor unreachable even selling every contract |
| $69 | 15d | 6 Nov 2026 | $0.07 | 10/10 | $70 | $140 | $140 | 98%hist 95% | 5%hist 4% | 98% | +$72 | -$45,980 | 40.0% | 8.6mo | $-45,980 (vs do-nothing $-30,940) | 50% income floor unreachable even selling every contract |
| $67 | 15d | 6 Nov 2026 | $0.11 | 10/10 | $110 | $220 | $220 | 98%hist 95% | 5%hist 4% | 98% | +$158 | -$47,940 | 41.7% | 8.9mo | $-47,940 (vs do-nothing $-32,900) | 50% income floor unreachable even selling every contract |
| $76 | 22d | 13 Nov 2026 | $0.12 | 10/10 | $120 | $164 | $164 | 97%hist 95% | 5%hist 4% | 98% | +$78 | -$38,930 | 33.9% | 7.3mo | $-38,930 (vs do-nothing $-23,890) | 50% income floor unreachable even selling every contract |
| $63 | 8d | 30 Oct 2026 | $0.06 | 10/10 | $60 | $225 | $225 | 97%hist 95% | 5%hist 4% | 98% | +$129 | -$51,990 | 45.2% | 9.7mo | $-51,990 (vs do-nothing $-36,950) | 50% income floor unreachable even selling every contract |
| $75 | 22d | 13 Nov 2026 | $0.17 | 10/10 | $170 | $232 | $232 | 97%hist 95% | 6%hist 4% | 97% | +$132 | -$39,880 | 34.7% | 7.4mo | $-39,880 (vs do-nothing $-24,840) | 50% income floor unreachable even selling every contract |
| $66 | 15d | 6 Nov 2026 | $0.15 | 10/10 | $150 | $300 | $300 | 97%hist 95% | 6%hist 4% | 97% | +$213 | -$48,900 | 42.5% | 9.1mo | $-48,900 (vs do-nothing $-33,860) | 50% income floor unreachable even selling every contract |
| $74 | 22d | 13 Nov 2026 | $0.14 | 10/10 | $140 | $191 | $191 | 97%hist 95% | 7%hist 4% | 97% | +$74 | -$40,910 | 35.6% | 7.6mo | $-40,910 (vs do-nothing $-25,870) | 50% income floor unreachable even selling every contract |
| $62 | 8d | 30 Oct 2026 | $0.07 | 10/10 | $70 | $262 | $262 | 97%hist 95% | 7%hist 4% | 97% | +$132 | -$52,980 | 46.1% | 9.9mo | $-52,980 (vs do-nothing $-37,940) | 50% income floor unreachable even selling every contract |
| $73 | 22d | 13 Nov 2026 | $0.21 | 10/10 | $210 | $286 | $286 | 96%hist 95% | 8%hist 4% | 97% | +$151 | -$41,840 | 36.4% | 7.8mo | $-41,840 (vs do-nothing $-26,800) | 50% income floor unreachable even selling every contract |
| $65 | 15d | 6 Nov 2026 | $0.17 | 10/10 | $170 | $340 | $340 | 96%hist 95% | 8%hist 4% | 96% | +$220 | -$49,880 | 43.4% | 9.3mo | $-49,880 (vs do-nothing $-34,840) | 50% income floor unreachable even selling every contract |
| $72 | 22d | 13 Nov 2026 | $0.24 | 10/10 | $240 | $327 | $327 | 96%hist 95% | 9%hist 4% | 96% | +$169 | -$42,810 | 37.2% | 8.0mo | $-42,810 (vs do-nothing $-27,770) | 50% income floor unreachable even selling every contract |
| $61 | 8d | 30 Oct 2026 | $0.10 | 10/10 | $100 | $375 | $375 | 96%hist 95% | 9%hist 4% | 96% | +$191 | -$53,950 | 46.9% | 10.1mo | $-53,950 (vs do-nothing $-38,910) | 50% income floor unreachable even selling every contract |
| $71 | 22d | 13 Nov 2026 | $0.25 | 10/10 | $250 | $341 | $341 | 95%hist 95% | 10%hist 4% | 96% | +$157 | -$43,800 | 38.1% | 8.2mo | $-43,800 (vs do-nothing $-28,760) | 50% income floor unreachable even selling every contract |
| $64 | 15d | 6 Nov 2026 | $0.15 | 10/10 | $150 | $300 | $300 | 95%hist 95% | 10%hist 4% | 96% | +$136 | -$50,900 | 44.3% | 9.5mo | $-50,900 (vs do-nothing $-35,860) | 50% income floor unreachable even selling every contract |
| $70 | 22d | 13 Nov 2026 | $0.30 | 10/10 | $300 | $409 | $409 | 95%hist 95% | 11%hist 14% | 95% | +$196 | -$44,750 | 38.9% | 8.3mo | $-44,750 (vs do-nothing $-29,710) | 50% income floor unreachable even selling every contract |
| $60 | 8d | 30 Oct 2026 | $0.14 | 10/10 | $140 | $525 | $525 | 95%hist 95% | 11%hist 14% | 95% | +$262 | -$54,910 | 47.7% | 10.2mo | $-54,910 (vs do-nothing $-39,870) | 50% income floor unreachable even selling every contract |
| $69 | 22d | 13 Nov 2026 | $0.33 | 10/10 | $330 | $450 | $450 | 94%hist 95% | 12%hist 14% | 95% | +$202 | -$45,720 | 39.8% | 8.5mo | $-45,720 (vs do-nothing $-30,680) | 50% income floor unreachable even selling every contract |
| $63 | 15d | 6 Nov 2026 | $0.20 | 10/10 | $200 | $400 | $400 | 94%hist 95% | 12%hist 14% | 95% | +$176 | -$51,850 | 45.1% | 9.7mo | $-51,850 (vs do-nothing $-36,810) | 50% income floor unreachable even selling every contract |
| $68 | 22d | 13 Nov 2026 | $0.40 | 10/10 | $400 | $545 | $545 | 94%hist 95% | 14%hist 14% | 94% | +$257 | -$46,650 | 40.6% | 8.7mo | $-46,650 (vs do-nothing $-31,610) | 50% income floor unreachable even selling every contract |
| $65 | 22d | 13 Nov 2026 | $0.57 | 10/10 | $570 | $777 | $777 | 93%hist 95% | 14%hist 14% | 94% | +$536 | -$49,480 | 43.0% | 9.2mo | $-49,480 (vs do-nothing $-34,440) | 50% income floor unreachable even selling every contract |
| $59 | 8d | 30 Oct 2026 | $0.19 | 10/10 | $190 | $712 | $712 | 93%hist 95% | 14%hist 14% | 93% | +$332 | -$55,860 | 48.6% | 10.4mo | $-55,860 (vs do-nothing $-40,820) | 50% income floor unreachable even selling every contract |
| $62 | 15d | 6 Nov 2026 | $0.31 | 10/10 | $310 | $620 | $620 | 93%hist 95% | 15%hist 14% | 93% | +$318 | -$52,740 | 45.9% | 9.8mo | $-52,740 (vs do-nothing $-37,700) | 50% income floor unreachable even selling every contract |
| $67 | 22d | 13 Nov 2026 | $0.42 | 10/10 | $420 | $573 | $573 | 93%hist 95% | 15%hist 14% | 93% | +$236 | -$47,630 | 41.4% | 8.9mo | $-47,630 (vs do-nothing $-32,590) | 50% income floor unreachable even selling every contract |
| $66 | 22d | 13 Nov 2026 | $0.51 | 10/10 | $510 | $695 | $695 | 92%hist 95% | 17%hist 14% | 92% | +$303 | -$48,540 | 42.2% | 9.1mo | $-48,540 (vs do-nothing $-33,500) | 50% income floor unreachable even selling every contract |
| $61 | 15d | 6 Nov 2026 | $0.35 | 10/10 | $350 | $700 | $700 | 91%hist 95% | 19%hist 14% | 92% | +$262 | -$53,700 | 46.7% | 10.0mo | $-53,700 (vs do-nothing $-38,660) | 50% income floor unreachable even selling every contract |
| $58 | 8d | 30 Oct 2026 | $0.23 | 10/10 | $230 | $862 | $862 | 91%hist 95% | 19%hist 14% | 92% | +$311 | -$56,820 | 49.4% | 10.6mo | $-56,820 (vs do-nothing $-41,780) | 50% income floor unreachable even selling every contract |
| $64 | 22d | 13 Nov 2026 | $0.66 | 10/10 | $660 | $900 | $900 | 90%hist 86% | 22%hist 24% | 91% | +$362 | -$50,390 | 43.8% | 9.4mo | $-50,390 (vs do-nothing $-35,350) | 50% income floor unreachable even selling every contract |
| $60 | 15d | 6 Nov 2026 | $0.44 | 10/10 | $440 | $880 | $880 | 89%hist 86% | 22%hist 24% | 90% | +$343 | -$54,610 | 47.5% | 10.2mo | $-54,610 (vs do-nothing $-39,570) | 50% income floor unreachable even selling every contract |
| $63 | 22d | 13 Nov 2026 | $0.74 | 10/10 | $740 | $1,009 | $1,009 | 88%hist 86% | 25%hist 24% | 89% | +$377 | -$51,310 | 44.6% | 9.6mo | $-51,310 (vs do-nothing $-36,270) | 50% income floor unreachable even selling every contract |
| $57 | 8d | 30 Oct 2026 | $0.33 | 10/10 | $330 | $1,238 | $1,238 | 88%hist 86% | 24%hist 24% | 89% | +$440 | -$57,720 | 50.2% | 10.8mo | $-57,720 (vs do-nothing $-42,680) | 50% income floor unreachable even selling every contract |
| $59 | 15d | 6 Nov 2026 | $0.51 | 10/10 | $510 | $1,020 | $1,020 | 87%hist 86% | 27%hist 24% | 88% | +$313 | -$55,540 | 48.3% | 10.4mo | $-55,540 (vs do-nothing $-40,500) | 50% income floor unreachable even selling every contract |
| $62 | 22d | 13 Nov 2026 | $0.86 | 10/10 | $860 | $1,173 | $1,173 | 87%hist 86% | 28%hist 24% | 88% | +$429 | -$52,190 | 45.4% | 9.7mo | $-52,190 (vs do-nothing $-37,150) | 50% income floor unreachable even selling every contract |
| $61 | 22d | 13 Nov 2026 | $1.00 | 10/10 | $1,000 | $1,364 | $1,364 | 85%hist 86% | 31%hist 31% | 87% | +$488 | -$53,050 | 46.1% | 9.9mo | $-53,050 (vs do-nothing $-38,010) | 50% income floor unreachable even selling every contract |
| $56 | 8d | 30 Oct 2026 | $0.45 | 10/10 | $450 | $1,688 | $1,688 | 85%hist 86% | 31%hist 31% | 87% | +$539 | -$58,600 | 51.0% | 10.9mo | $-58,600 (vs do-nothing $-43,560) | 50% income floor unreachable even selling every contract |
| $58 | 15d | 6 Nov 2026 | $0.66 | 10/10 | $660 | $1,320 | $1,320 | 84%hist 86% | 32%hist 31% | 86% | +$385 | -$56,390 | 49.0% | 10.5mo | $-56,390 (vs do-nothing $-41,350) | 50% income floor unreachable even selling every contract |
| $60 | 22d | 13 Nov 2026 | $1.14 | 10/10 | $1,140 | $1,555 | $1,555 | 83%hist 86% | 35%hist 31% | 86% | +$523 | -$53,910 | 46.9% | 10.1mo | $-53,910 (vs do-nothing $-38,870) | 50% income floor unreachable even selling every contract |
| $57 | 15d | 6 Nov 2026 | $0.83 | 10/10 | $830 | $1,660 | $1,660 | 82%hist 86% | 39%hist 31% | 84% | +$461 | -$57,220 | 49.8% | 10.7mo | $-57,220 (vs do-nothing $-42,180) | 50% income floor unreachable even selling every contract |
| $59 | 22d | 13 Nov 2026 | $1.30 | 10/10 | $1,300 | $1,773 | $1,773 | 81%hist 86% | 40%hist 31% | 84% | +$557 | -$54,750 | 47.6% | 10.2mo | $-54,750 (vs do-nothing $-39,710) | 50% income floor unreachable even selling every contract |
| $55 | 8d | 30 Oct 2026 | $0.60 | 10/10 | $600 | $2,250 | $2,250 | 81%hist 86% | 40%hist 31% | 83% | +$613 | -$59,450 | 51.7% | 11.1mo | $-59,450 (vs do-nothing $-44,410) | 50% income floor unreachable even selling every contract |
| $58 | 22d | 13 Nov 2026 | $1.50 | 10/10 | $1,500 | $2,045 | $2,045 | 79%hist 82% | 45%hist 41% | 83% | +$613 | -$55,550 | 48.3% | 10.4mo | $-55,550 (vs do-nothing $-40,510) | 50% income floor unreachable even selling every contract |
| $56 | 15d | 6 Nov 2026 | $1.00 | 10/10 | $1,000 | $2,000 | $2,000 | 78%hist 82% | 46%hist 41% | 82% | +$472 | -$58,050 | 50.5% | 10.8mo | $-58,050 (vs do-nothing $-43,010) | 50% income floor unreachable even selling every contract |
| $57 | 22d | 13 Nov 2026 | $1.73 | 10/10 | $1,730 | $2,359 | $2,359 | 76%hist 82% | 50%hist 44% | 81% | +$674 | -$56,320 | 49.0% | 10.5mo | $-56,320 (vs do-nothing $-41,280) | 50% income floor unreachable even selling every contract |
| $55 | 15d | 6 Nov 2026 | $1.25 | 10/10 | $1,250 | $2,500 | $2,500 | 75%hist 82% | 53%hist 44% | 79% | +$565 | -$58,800 | 51.1% | 11.0mo | $-58,800 (vs do-nothing $-43,760) | 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 10 contracts at the conservative CC.