1 contracts (100 sh) | BE SS: $1620.00 | CC-SS: $1635.09 (banked floor $1,546.88) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $99,000 | (ND $420.00 + SW $570) x 100 |
| Normal income ref | $17,240/mo | 95% ann ROI on ML |
| Hedge rolling cost | $526/mo | |
| Unrealized P&L | $-31,520 | fortress legs from IBKR |
| Status | Leg | Credit/sh | Credit | Opened | Closed | Close/sh | Banked | Account | Source |
|---|---|---|---|---|---|---|---|---|---|
| CLOSED | 1x $1440C 23 Oct 2026 | $11.04 | $1,104 | 2026-10-21 | 2026-10-22 | $1.95 | $909 | U13190865 | execution |
| CLOSED | 1x $1455C 23 Oct 2026 | $15.08 | $1,508 | 2026-10-17 | 2026-10-21 | $8.29 | $679 | U13190865 | execution |
| CLOSED | 1x $1485C 23 Oct 2026 | $17.25 | $1,725 | 2026-10-16 | 2026-10-17 | $10.38 | $687 | U13190865 | execution |
| CLOSED | 1x $1555C 23 Oct 2026 | $19.45 | $1,945 | 2026-10-15 | 2026-10-16 | $8.52 | $1,093 | U13190865 | execution |
| CLOSED | 1x $1650C 23 Oct 2026 | $10.55 | $1,055 | 2026-10-14 | 2026-10-15 | $7.71 | $284 | U13190865 | execution |
| CLOSED | 1x $1700C 16 Oct 2026 | $15.80 | $1,580 | 2026-10-12 | 2026-10-13 | $2.16 | $1,364 | U13190865 | execution |
| CLOSED | 1x $1660C 9 Oct 2026 | $7.01 | $701 | 2026-10-09 | 2026-10-12 | $0.35 | $666 | U13190865 | execution |
| CLOSED | 1x $1900C 16 Oct 2026 | $15.57 | $1,557 | 2026-10-08 | 2026-10-09 | $3.31 | $1,226 | U13190865 | execution |
| CLOSED | 1x $1760C 9 Oct 2026 | $11.82 | $1,182 | 2026-10-07 | 2026-10-08 | $20.14 | $-832 | U13190865 | execution |
| CLOSED | 1x $1830C 9 Oct 2026 | $13.40 | $1,340 | 2026-10-06 | 2026-10-07 | $4.05 | $935 | U13190865 | execution |
| CLOSED | 1x $1875C 9 Oct 2026 | $17.00 | $1,700 | 2026-10-05 | 2026-10-06 | $7.35 | $965 | U13190865 | snapshot |
| EXPIRED | 1x $1800C 2 Oct 2026 | $11.50 | $1,150 | 2026-10-02 | 2026-10-05 | $0.00 | $1,150 | U13190865 | snapshot |
| UNKNOWN | 1x $1850C 2 Oct 2026 | $11.43 | $1,143 | 2026-09-29 | 2026-10-02 | $11.43 | $0 | U13190865 | snapshot |
| UNKNOWN | 1x $2200C 20 Nov 2026 | $133.48 | $13,348 | 2026-09-23 | 2026-09-29 | $133.48 | $0 | U13190865 | snapshot |
| UNKNOWN | 1x $1950C 23 Oct 2026 | $135.25 | $13,525 | 2026-09-09 | 2026-09-23 | $135.25 | $0 | U13190865 | snapshot |
| UNKNOWN | 1x $1800C 2 Oct 2026 | $82.78 | $8,278 | 2026-09-08 | 2026-09-09 | $82.78 | $0 | U13190865 | snapshot |
| UNKNOWN | 1x $1650C 18 Sep 2026 | $45.75 | $4,575 | 2026-08-28 | 2026-09-08 | $45.75 | $0 | U13190865 | snapshot |
| UNKNOWN | 1x $1800C 18 Sep 2026 | $40.20 | $4,020 | 2026-08-25 | 2026-08-28 | $40.20 | $0 | U13190865 | execution |
| UNKNOWN | 1x $1800C 4 Sep 2026 | $49.07 | $4,907 | 2026-08-20 | 2026-08-25 | $49.07 | $0 | U13190865 | snapshot |
| UNKNOWN | 1x $1860C 4 Sep 2026 | $64.74 | $6,474 | 2026-08-19 | 2026-08-20 | $64.74 | $0 | U13190865 | snapshot |
| UNKNOWN | 1x $2500C 16 Oct 2026 | $82.02 | $8,202 | 2026-08-18 | 2026-08-19 | $82.02 | $0 | U13190865 | execution |
| UNKNOWN | 1x $1800C 21 Aug 2026 | $30.46 | $3,046 | 2026-08-17 | 2026-08-18 | $30.46 | $0 | U13190865 | seed |
Each Friday gets its own recommended pick and full income ladder (safest strike per income rung, sized across your 1 contracts). The master ranks the two by E[net]/mo to pick one grand pick; both are shown here so you can choose the tenor that fits your roll cadence.
| Track | Expiry | Sell | Survival | Income/mo | E[net]/mo |
|---|---|---|---|---|---|
| NEXT FRIDAY 🏆 ⚡ | 6 Nov 2026 · 8d | 1 × $1470 | 83% | $8,888 | $1,217 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 1 × $1675 | 6 Nov | 8d | 26.5% | 98%hist 95% | 4%hist 4% | -3pp | $390 | $1,462 | -$7,425 | $0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $1675 26.5% OTM over spot $1,324.44 6 Nov 2026 (8d, $4.25 mid) = $390 credit for the 8d cycle → $1,462/mo projected Survival (stays ≤ $1675) 98% Breach risk 2% POP (stays ≤ $1679.25) 98% EV / mo +$1,270 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE -3pp 76% whole by 9mo vs 78% doing nothing · roll costs eat the credits at this rung FIRE DRILLS ~0.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $453/mo median; plan ~$308/mo after 68% keep · $741 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~0.9 mo [0.4-2.3], measured ONLY among the 76% 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) 5% Flat exit net (mid-life) -$6,282 Free roll-up +$31/wk Safest escape (by 20 Nov 2026) $1,751 @ 74% POP 65% survival Roll menuyour doors if the call gets challenged; each row = buy back the 1 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: $94.31/sh now → $66.72 mid-life (likely $53.79–$90.43) → ≈ $0 at expiry | you banked $3.90/sh, so a flat mid-life exit nets -$62.82/sh | roll rows are incremental, the banked premium stays yours 📊 Across 151 simulated challenges: the $1,675 strike is typically first touched on day 6 of 8, at $1,721 (overshoots $45.54). 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 ✓ $1675 is at/above CC-SS $1635.09: assignment is break-even or better.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.97/sh (~25% of the $3.90 collected) or spot ≥ $1,679.25 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,675)); NOT the premium you collected. Momentum override: two daily closes above $1,717.72 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.01 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1635.09, where you are whole again, by expiry) Starting unrealized P&L: $-31,520 + Fortress recovery (un-capped): +$31,469 − CC assignment net of premium (1 × $1675): -$0 Total Position P&L @ SS: $-51 (+$31,469 vs today) Do-nothing baseline at SS: $-280 (this trade vs do-nothing: +$229, the opportunity cost of earning $1,462/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🛡 safe yield | 1 × $1565 | 6 Nov | 8d | 18.2% | 90%hist 95% | 20%hist 23% | +0pp | $1,030 | $3,862 | -$5,025 | $5,979 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $1565 18.2% OTM over spot $1,324.44 6 Nov 2026 (8d, $10.75 mid) = $1,030 credit for the 8d cycle → $3,862/mo projected Survival (stays ≤ $1565) 90% Breach risk 10% POP (stays ≤ $1575.75) 91% EV / mo +$1,781 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +0pp 76% whole by 9mo vs 76% doing nothing FIRE DRILLS ~0.6/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $2,232/mo median; plan ~$1,518/mo after 68% keep · $3,314 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~0.7 mo [0.3-1.7], measured ONLY among the 76% 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) 14% Flat exit net (mid-life) -$5,203 Free roll-up +$38/wk Safest escape (by 20 Nov 2026) $1,661 @ 75% POP 68% survival Roll menuyour doors if the call gets challenged; each row = buy back the 1 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: $88.12/sh now → $62.33 mid-life (likely $54.79–$93.87) → ≈ $0 at expiry | you banked $10.30/sh, so a flat mid-life exit nets -$52.03/sh | roll rows are incremental, the banked premium stays yours 📊 Across 417 simulated challenges: the $1,565 strike is typically first touched on day 5 of 8, at $1,607 (overshoots $42.45). 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 ⚠ $1565 is $70 below CC-SS $1635.09: 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 < $2.58/sh (~25% of the $10.30 collected) or spot ≥ $1,575.75 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,565)); NOT the premium you collected. Momentum override: two daily closes above $1,717.72 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.01 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1635.09, where you are whole again, by expiry) Starting unrealized P&L: $-31,520 + Fortress recovery (un-capped): +$31,469 − CC assignment net of premium (1 × $1565): -$5,979 Total Position P&L @ SS: $-6,030 (+$25,490 vs today) Do-nothing baseline at SS: $-280 (this trade vs do-nothing: $-5,750, the opportunity cost of earning $3,862/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 1 × $1520 | 6 Nov | 8d | 14.8% | 86%hist 86% | 29%hist 23% | +4pp | $1,560 | $5,850 | -$3,038 | $9,949 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $1520 14.8% OTM over spot $1,324.44 6 Nov 2026 (8d, $15.90 mid) = $1,560 credit for the 8d cycle → $5,850/mo projected Survival (stays ≤ $1520) 86% Breach risk 14% POP (stays ≤ $1535.90) 88% EV / mo +$2,419 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +4pp 81% whole by 9mo vs 77% doing nothing FIRE DRILLS ~0.8/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $3,803/mo median; plan ~$2,586/mo after 68% keep · $4,377 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~0.7 mo [0.2-1.8], measured ONLY among the 81% 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) 20% Flat exit net (mid-life) -$4,494 Free roll-up +$41/wk Safest escape (by 20 Nov 2026) $1,656 @ 79% POP 73% survival Roll menuyour doors if the call gets challenged; each row = buy back the 1 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: $85.59/sh now → $60.54 mid-life (likely $55.89–$91.01) → ≈ $0 at expiry | you banked $15.60/sh, so a flat mid-life exit nets -$44.94/sh | roll rows are incremental, the banked premium stays yours 📊 Across 593 simulated challenges: the $1,520 strike is typically first touched on day 5 of 8, at $1,561 (overshoots $41.21). 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 ⚠ $1520 is $115 below CC-SS $1635.09: 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 < $3.90/sh (~25% of the $15.60 collected) or spot ≥ $1,535.90 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,520)); NOT the premium you collected. Momentum override: two daily closes above $1,717.72 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.01 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1635.09, where you are whole again, by expiry) Starting unrealized P&L: $-31,520 + Fortress recovery (un-capped): +$31,469 − CC assignment net of premium (1 × $1520): -$9,949 Total Position P&L @ SS: $-10,000 (+$21,520 vs today) Do-nothing baseline at SS: $-280 (this trade vs do-nothing: $-9,720, the opportunity cost of earning $5,850/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 🎯 50% normal | 1 × $1470 | 6 Nov | 8d | 11.0% | 83%hist 86% | 36%hist 30% | +4pp | $2,370 | $8,888 | — | $14,139 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $1470 11.0% OTM over spot $1,324.44 6 Nov 2026 (8d, $24.55 mid) = $2,370 credit for the 8d cycle → $8,888/mo projected Survival (stays ≤ $1470) 83% Breach risk 17% POP (stays ≤ $1494.55) 86% EV / mo +$4,749 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +4pp 82% whole by 9mo vs 78% doing nothing FIRE DRILLS ~1.0/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $5,646/mo median; plan ~$3,839/mo after 68% keep · $6,413 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~0.8 mo [0.3-1.8], measured ONLY among the 82% 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) 32% Flat exit net (mid-life) -$3,485 Free roll-up +$43/wk Safest escape (by 20 Nov 2026) $1,646 @ 82% POP 79% survival Roll menuyour doors if the call gets challenged; each row = buy back the 1 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: $82.77/sh now → $58.55 mid-life (likely $60.40–$93.37) → ≈ $0 at expiry | you banked $23.70/sh, so a flat mid-life exit nets -$34.85/sh | roll rows are incremental, the banked premium stays yours 📊 Across 972 simulated challenges: the $1,470 strike is typically first touched on day 4 of 8, at $1,508 (overshoots $38.32). 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 ⚠ $1470 is $165 below CC-SS $1635.09: 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 < $5.92/sh (~25% of the $23.70 collected) or spot ≥ $1,494.55 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,470)); NOT the premium you collected. Momentum override: two daily closes above $1,717.72 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.01 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1635.09, where you are whole again, by expiry) Starting unrealized P&L: $-31,520 + Fortress recovery (un-capped): +$31,469 − CC assignment net of premium (1 × $1470): -$14,139 Total Position P&L @ SS: $-14,190 (+$17,330 vs today) Do-nothing baseline at SS: $-280 (this trade vs do-nothing: $-13,910, the opportunity cost of earning $8,888/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 1 × $1387.50 | 6 Nov | 8d | 4.8% | 66%hist 66% | 71%hist 68% | +7pp | $4,680 | $17,550 | +$8,662 | $20,079 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 × $1387.50 4.8% OTM over spot $1,324.44 6 Nov 2026 (8d, $47.60 mid) = $4,680 credit for the 8d cycle → $17,550/mo projected Survival (stays ≤ $1387.50) 66% Breach risk 34% POP (stays ≤ $1435.10) 75% EV / mo +$4,166 📈 CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +7pp 87% whole by 9mo vs 80% doing nothing FIRE DRILLS ~2.2/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $9,611/mo median; plan ~$6,535/mo after 68% keep · $9,083 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~0.6 mo [0.3-1.8], measured ONLY among the 87% 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) 56% Flat exit net (mid-life) -$846 Free roll-up +$46/wk Safest escape (by 20 Nov 2026) $1,683 @ 90% POP 89% survival Roll menuyour doors if the call gets challenged; each row = buy back the 1 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: $78.13/sh now → $55.26 mid-life (likely $68.94–$97.96) → ≈ $0 at expiry | you banked $46.80/sh, so a flat mid-life exit nets -$8.46/sh | roll rows are incremental, the banked premium stays yours 📊 Across 1,680 simulated challenges: the $1,388 strike is typically first touched on day 3 of 8, at $1,426 (overshoots $38.99). 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 ⚠ $1387.50 is $248 below CC-SS $1635.09: 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 < $11.70/sh (~25% of the $46.80 collected) or spot ≥ $1,435.10 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot − $1,388)); NOT the premium you collected. Momentum override: two daily closes above $1,717.72 (daily upper band) or daily RSI > 70 → treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic · fortress delta 1.01 (IBKR)
V-BOUNCE STRESS (stock → CC-SS $1635.09, where you are whole again, by expiry) Starting unrealized P&L: $-31,520 + Fortress recovery (un-capped): +$31,469 − CC assignment net of premium (1 × $1387.50): -$20,079 Total Position P&L @ SS: $-20,130 (+$11,390 vs today) Do-nothing baseline at SS: $-280 (this trade vs do-nothing: $-19,850, the opportunity cost of earning $17,550/mo FIGHT income now) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (3 expiries scanned, 103 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: 1.013 (IBKR) | Recovery@SS: +$31,469 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-280
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1470 | 8d | 6 Nov 2026 | $23.70 | 1/1 | $2,370 | $8,888 | $8,362 | 83%hist 86% | 36%hist 30% | 86% | +$4,749 | -$14,139 | 33.7% | 0.8mo | $-14,190 (vs do-nothing $-13,910) |
| $1465 | 8d | 6 Nov 2026 | $25.10 | 1/1 | $2,510 | $9,412 | $8,887 | 82%hist 86% | 38%hist 30% | 85% | +$5,006 | -$14,499 | 34.5% | 0.8mo | $-14,550 (vs do-nothing $-14,270) |
| $1460 | 8d | 6 Nov 2026 | $26.30 | 1/1 | $2,630 | $9,862 | $9,337 | 78%hist 83% | 45%hist 40% | 82% | +$3,046 | -$14,879 | 35.4% | 0.9mo | $-14,930 (vs do-nothing $-14,650) |
| $1455 | 8d | 6 Nov 2026 | $27.20 | 1/1 | $2,720 | $10,200 | $9,674 | 78%hist 83% | 47%hist 40% | 82% | +$3,163 | -$15,289 | 36.4% | 0.9mo | $-15,340 (vs do-nothing $-15,060) |
| $1450 | 8d | 6 Nov 2026 | $28.30 | 1/1 | $2,830 | $10,612 | $10,087 | 77%hist 83% | 48%hist 40% | 81% | +$3,142 | -$15,679 | 37.3% | 0.9mo | $-15,730 (vs do-nothing $-15,450) |
| $1445 | 8d | 6 Nov 2026 | $29.90 | 1/1 | $2,990 | $11,212 | $10,687 | 76%hist 83% | 50%hist 44% | 81% | +$3,357 | -$16,019 | 38.1% | 0.9mo | $-16,070 (vs do-nothing $-15,790) |
| $1440 | 8d | 6 Nov 2026 | $31.10 | 1/1 | $3,110 | $11,662 | $11,137 | 75%hist 83% | 52%hist 44% | 80% | +$3,247 | -$16,399 | 39.0% | 1.0mo | $-16,450 (vs do-nothing $-16,170) |
| $1435 | 8d | 6 Nov 2026 | $32.10 | 1/1 | $3,210 | $12,038 | $11,512 | 74%hist 83% | 54%hist 44% | 79% | +$3,279 | -$16,799 | 40.0% | 1.0mo | $-16,850 (vs do-nothing $-16,570) |
| $1430 | 8d | 6 Nov 2026 | $33.20 | 1/1 | $3,320 | $12,450 | $11,924 | 74%hist 83% | 55%hist 44% | 79% | +$3,457 | -$17,189 | 40.9% | 1.0mo | $-17,240 (vs do-nothing $-16,960) |
| $1425 | 8d | 6 Nov 2026 | $34.70 | 1/1 | $3,470 | $13,012 | $12,487 | 73%hist 83% | 57%hist 44% | 78% | +$3,511 | -$17,539 | 41.8% | 1.0mo | $-17,590 (vs do-nothing $-17,310) |
| $1440 | 15d | 13 Nov 2026 | $43.70 | 1/1 | $4,370 | $8,740 | $8,214 | 72%hist 83% | 58%hist 44% | 78% | +$2,364 | -$15,139 | 36.0% | 0.9mo | $-15,190 (vs do-nothing $-14,910) |
| $1420 | 8d | 6 Nov 2026 | $36.30 | 1/1 | $3,630 | $13,612 | $13,087 | 72%hist 83% | 58%hist 44% | 78% | +$3,783 | -$17,879 | 42.6% | 1.0mo | $-17,930 (vs do-nothing $-17,650) |
| $1435 | 15d | 13 Nov 2026 | $45.10 | 1/1 | $4,510 | $9,020 | $8,494 | 72%hist 83% | 60%hist 44% | 78% | +$2,390 | -$15,499 | 36.9% | 0.9mo | $-15,550 (vs do-nothing $-15,270) |
Showing the 60 next-safest rows of 90.
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1415 | 8d | 6 Nov 2026 | $37.60 | 1/1 | $3,760 | $14,100 | $13,574 | 71%hist 83% | 60%hist 54% | 78% | +$3,779 | -$18,249 | 43.4% | 1.1mo | $-18,300 (vs do-nothing $-18,020) |
| $1430 | 15d | 13 Nov 2026 | $46.70 | 1/1 | $4,670 | $9,340 | $8,814 | 71%hist 83% | 61%hist 54% | 77% | +$2,448 | -$15,839 | 37.7% | 0.9mo | $-15,890 (vs do-nothing $-15,610) |
| $1425 | 15d | 13 Nov 2026 | $48.10 | 1/1 | $4,810 | $9,620 | $9,094 | 70%hist 83% | 63%hist 54% | 77% | +$2,457 | -$16,199 | 38.6% | 0.9mo | $-16,250 (vs do-nothing $-15,970) |
| $1410 | 8d | 6 Nov 2026 | $39.00 | 1/1 | $3,900 | $14,625 | $14,099 | 70%hist 83% | 62%hist 54% | 77% | +$3,792 | -$18,609 | 44.3% | 1.1mo | $-18,660 (vs do-nothing $-18,380) |
| $1420 | 15d | 13 Nov 2026 | $49.30 | 1/1 | $4,930 | $9,860 | $9,334 | 69%hist 66% | 64%hist 54% | 77% | +$2,418 | -$16,579 | 39.5% | 1.0mo | $-16,630 (vs do-nothing $-16,350) |
| $1405 | 8d | 6 Nov 2026 | $40.70 | 1/1 | $4,070 | $15,262 | $14,737 | 69%hist 66% | 64%hist 54% | 76% | +$3,899 | -$18,939 | 45.1% | 1.1mo | $-18,990 (vs do-nothing $-18,710) |
| $1402.50 | 8d | 6 Nov 2026 | $41.60 | 1/1 | $4,160 | $15,600 | $15,074 | 69%hist 66% | 65%hist 54% | 76% | +$3,963 | -$19,099 | 45.5% | 1.1mo | $-19,150 (vs do-nothing $-18,870) |
| $1415 | 15d | 13 Nov 2026 | $50.50 | 1/1 | $5,050 | $10,100 | $9,574 | 69%hist 66% | 66%hist 54% | 76% | +$2,371 | -$16,959 | 40.4% | 1.0mo | $-17,010 (vs do-nothing $-16,730) |
| $1400 | 8d | 6 Nov 2026 | $43.00 | 1/1 | $4,300 | $16,125 | $15,599 | 68%hist 66% | 66%hist 54% | 76% | +$4,210 | -$19,209 | 45.7% | 1.1mo | $-19,260 (vs do-nothing $-18,980) |
| $1410 | 15d | 13 Nov 2026 | $52.80 | 1/1 | $5,280 | $10,560 | $10,034 | 68%hist 66% | 68%hist 54% | 76% | +$2,534 | -$17,229 | 41.0% | 1.0mo | $-17,280 (vs do-nothing $-17,000) |
| $1397.50 | 8d | 6 Nov 2026 | $43.10 | 1/1 | $4,310 | $16,162 | $15,637 | 68%hist 66% | 67%hist 54% | 76% | +$3,964 | -$19,449 | 46.3% | 1.1mo | $-19,500 (vs do-nothing $-19,220) |
| $1395 | 8d | 6 Nov 2026 | $43.80 | 1/1 | $4,380 | $16,425 | $15,899 | 67%hist 66% | 68%hist 54% | 75% | +$3,938 | -$19,629 | 46.7% | 1.1mo | $-19,680 (vs do-nothing $-19,400) |
| $1405 | 15d | 13 Nov 2026 | $54.80 | 1/1 | $5,480 | $10,960 | $10,434 | 67%hist 66% | 70%hist 54% | 75% | +$2,629 | -$17,529 | 41.7% | 1.0mo | $-17,580 (vs do-nothing $-17,300) |
| $1392.50 | 8d | 6 Nov 2026 | $44.80 | 1/1 | $4,480 | $16,800 | $16,274 | 67%hist 66% | 69%hist 54% | 75% | +$4,019 | -$19,779 | 47.1% | 1.1mo | $-19,830 (vs do-nothing $-19,550) |
| $1402.50 | 15d | 13 Nov 2026 | $55.10 | 1/1 | $5,510 | $11,020 | $10,494 | 67%hist 66% | 70%hist 68% | 75% | +$2,533 | -$17,749 | 42.3% | 1.0mo | $-17,800 (vs do-nothing $-17,520) |
| $1410 | 22d | 20 Nov 2026 | $64.40 | 1/1 | $6,440 | $8,782 | $8,256 | 67%hist 66% | 72%hist 68% | 75% | +$1,856 | -$16,069 | 38.3% | 0.9mo | $-16,120 (vs do-nothing $-15,840) |
| $1390 | 8d | 6 Nov 2026 | $45.60 | 1/1 | $4,560 | $17,100 | $16,574 | 66%hist 66% | 70%hist 68% | 75% | +$4,020 | -$19,949 | 47.5% | 1.2mo | $-20,000 (vs do-nothing $-19,720) |
| $1400 | 15d | 13 Nov 2026 | $56.30 | 1/1 | $5,630 | $11,260 | $10,734 | 66%hist 66% | 71%hist 68% | 75% | +$2,495 | -$17,879 | 42.6% | 1.0mo | $-17,930 (vs do-nothing $-17,650) |
| $1387.50 | 8d | 6 Nov 2026 | $46.80 | 1/1 | $4,680 | $17,550 | $17,024 | 66%hist 66% | 71%hist 68% | 75% | +$4,166 | -$20,079 | 47.8% | 1.2mo | $-20,130 (vs do-nothing $-19,850) |
| $1397.50 | 15d | 13 Nov 2026 | $56.80 | 1/1 | $5,680 | $11,360 | $10,834 | 66%hist 66% | 72%hist 68% | 75% | +$2,472 | -$18,079 | 43.0% | 1.0mo | $-18,130 (vs do-nothing $-17,850) |
| $1395 | 15d | 13 Nov 2026 | $57.30 | 1/1 | $5,730 | $11,460 | $10,934 | 65%hist 66% | 73%hist 68% | 74% | +$2,358 | -$18,279 | 43.5% | 1.1mo | $-18,330 (vs do-nothing $-18,050) |
| $1385 | 8d | 6 Nov 2026 | $47.80 | 1/1 | $4,780 | $17,925 | $17,399 | 65%hist 66% | 72%hist 68% | 74% | +$4,232 | -$20,229 | 48.2% | 1.2mo | $-20,280 (vs do-nothing $-20,000) |
| $1400 | 22d | 20 Nov 2026 | $69.10 | 1/1 | $6,910 | $9,423 | $8,897 | 65%hist 66% | 75%hist 68% | 74% | +$2,091 | -$16,599 | 39.5% | 1.0mo | $-16,650 (vs do-nothing $-16,370) |
| $1392.50 | 15d | 13 Nov 2026 | $58.60 | 1/1 | $5,860 | $11,720 | $11,194 | 65%hist 66% | 74%hist 68% | 74% | +$2,423 | -$18,399 | 43.8% | 1.1mo | $-18,450 (vs do-nothing $-18,170) |
| $1382.50 | 8d | 6 Nov 2026 | $48.30 | 1/1 | $4,830 | $18,112 | $17,587 | 65%hist 66% | 74%hist 68% | 74% | +$4,104 | -$20,429 | 48.6% | 1.2mo | $-20,480 (vs do-nothing $-20,200) |
| $1390 | 15d | 13 Nov 2026 | $59.00 | 1/1 | $5,900 | $11,800 | $11,274 | 65%hist 66% | 75%hist 68% | 74% | +$2,370 | -$18,609 | 44.3% | 1.1mo | $-18,660 (vs do-nothing $-18,380) |
| $1380 | 8d | 6 Nov 2026 | $49.30 | 1/1 | $4,930 | $18,488 | $17,962 | 64%hist 66% | 75%hist 68% | 74% | +$4,159 | -$20,579 | 49.0% | 1.2mo | $-20,630 (vs do-nothing $-20,350) |
| $1387.50 | 15d | 13 Nov 2026 | $60.40 | 1/1 | $6,040 | $12,080 | $11,554 | 64%hist 66% | 76%hist 68% | 74% | +$2,582 | -$18,719 | 44.6% | 1.1mo | $-18,770 (vs do-nothing $-18,490) |
| $1377.50 | 8d | 6 Nov 2026 | $50.40 | 1/1 | $5,040 | $18,900 | $18,374 | 64%hist 66% | 76%hist 68% | 73% | +$4,246 | -$20,719 | 49.3% | 1.2mo | $-20,770 (vs do-nothing $-20,490) |
| $1385 | 15d | 13 Nov 2026 | $61.00 | 1/1 | $6,100 | $12,200 | $11,674 | 64%hist 66% | 77%hist 68% | 74% | +$2,582 | -$18,909 | 45.0% | 1.1mo | $-18,960 (vs do-nothing $-18,680) |
| $1390 | 22d | 20 Nov 2026 | $71.40 | 1/1 | $7,140 | $9,736 | $9,211 | 64%hist 66% | 78%hist 68% | 73% | +$1,968 | -$17,369 | 41.4% | 1.0mo | $-17,420 (vs do-nothing $-17,140) |
| $1382.50 | 15d | 13 Nov 2026 | $62.20 | 1/1 | $6,220 | $12,440 | $11,914 | 64%hist 66% | 77%hist 68% | 73% | +$2,621 | -$19,039 | 45.3% | 1.1mo | $-19,090 (vs do-nothing $-18,810) |
| $1375 | 8d | 6 Nov 2026 | $51.00 | 1/1 | $5,100 | $19,125 | $18,599 | 63%hist 66% | 77%hist 68% | 73% | +$4,141 | -$20,909 | 49.8% | 1.2mo | $-20,960 (vs do-nothing $-20,680) |
| $1380 | 15d | 13 Nov 2026 | $63.00 | 1/1 | $6,300 | $12,600 | $12,074 | 63%hist 66% | 78%hist 68% | 73% | +$2,571 | -$19,209 | 45.7% | 1.1mo | $-19,260 (vs do-nothing $-18,980) |
| $1385 | 22d | 20 Nov 2026 | $74.10 | 1/1 | $7,410 | $10,105 | $9,579 | 63%hist 66% | 79%hist 68% | 73% | +$2,100 | -$17,599 | 41.9% | 1.0mo | $-17,650 (vs do-nothing $-17,370) |
| $1372.50 | 8d | 6 Nov 2026 | $52.10 | 1/1 | $5,210 | $19,538 | $19,012 | 63%hist 66% | 78%hist 68% | 73% | +$4,217 | -$21,049 | 50.1% | 1.2mo | $-21,100 (vs do-nothing $-20,820) |
| $1377.50 | 15d | 13 Nov 2026 | $63.90 | 1/1 | $6,390 | $12,780 | $12,254 | 63%hist 66% | 79%hist 68% | 73% | +$2,631 | -$19,369 | 46.1% | 1.1mo | $-19,420 (vs do-nothing $-19,140) |
| $1370 | 8d | 6 Nov 2026 | $52.90 | 1/1 | $5,290 | $19,838 | $19,312 | 62%hist 66% | 79%hist 68% | 73% | +$4,175 | -$21,219 | 50.5% | 1.2mo | $-21,270 (vs do-nothing $-20,990) |
| $1380 | 22d | 20 Nov 2026 | $75.00 | 1/1 | $7,500 | $10,227 | $9,702 | 62%hist 66% | 81%hist 79% | 73% | +$2,011 | -$18,009 | 42.9% | 1.0mo | $-18,060 (vs do-nothing $-17,780) |
| $1375 | 15d | 13 Nov 2026 | $64.90 | 1/1 | $6,490 | $12,980 | $12,454 | 62%hist 66% | 80%hist 79% | 73% | +$2,648 | -$19,519 | 46.5% | 1.1mo | $-19,570 (vs do-nothing $-19,290) |
| $1367.50 | 8d | 6 Nov 2026 | $53.90 | 1/1 | $5,390 | $20,212 | $19,687 | 62%hist 66% | 80%hist 79% | 72% | +$4,203 | -$21,369 | 50.9% | 1.2mo | $-21,420 (vs do-nothing $-21,140) |
| $1372.50 | 15d | 13 Nov 2026 | $65.70 | 1/1 | $6,570 | $13,140 | $12,614 | 62%hist 66% | 81%hist 79% | 72% | +$2,624 | -$19,689 | 46.9% | 1.1mo | $-19,740 (vs do-nothing $-19,460) |
| $1375 | 22d | 20 Nov 2026 | $76.90 | 1/1 | $7,690 | $10,486 | $9,961 | 62%hist 66% | 82%hist 79% | 72% | +$2,051 | -$18,319 | 43.6% | 1.1mo | $-18,370 (vs do-nothing $-18,090) |
| $1365 | 8d | 6 Nov 2026 | $55.20 | 1/1 | $5,520 | $20,700 | $20,174 | 61%hist 66% | 81%hist 79% | 72% | +$4,338 | -$21,489 | 51.2% | 1.2mo | $-21,540 (vs do-nothing $-21,260) |
| $1370 | 15d | 13 Nov 2026 | $67.00 | 1/1 | $6,700 | $13,400 | $12,874 | 61%hist 66% | 82%hist 79% | 72% | +$2,697 | -$19,809 | 47.2% | 1.1mo | $-19,860 (vs do-nothing $-19,580) |
| $1367.50 | 15d | 13 Nov 2026 | $67.70 | 1/1 | $6,770 | $13,540 | $13,014 | 61%hist 66% | 83%hist 79% | 72% | +$2,647 | -$19,989 | 47.6% | 1.2mo | $-20,040 (vs do-nothing $-19,760) |
| $1362.50 | 8d | 6 Nov 2026 | $55.90 | 1/1 | $5,590 | $20,962 | $20,437 | 61%hist 66% | 82%hist 79% | 72% | +$4,243 | -$21,669 | 51.6% | 1.3mo | $-21,720 (vs do-nothing $-21,440) |
| $1370 | 22d | 20 Nov 2026 | $79.30 | 1/1 | $7,930 | $10,814 | $10,288 | 61%hist 66% | 84%hist 79% | 72% | +$1,997 | -$18,579 | 44.2% | 1.1mo | $-18,630 (vs do-nothing $-18,350) |
| $1365 | 15d | 13 Nov 2026 | $68.70 | 1/1 | $6,870 | $13,740 | $13,214 | 60%hist 66% | 84%hist 79% | 72% | +$2,440 | -$20,139 | 47.9% | 1.2mo | $-20,190 (vs do-nothing $-19,910) |
| $1360 | 8d | 6 Nov 2026 | $57.00 | 1/1 | $5,700 | $21,375 | $20,849 | 60%hist 66% | 83%hist 79% | 72% | +$4,292 | -$21,809 | 51.9% | 1.3mo | $-21,860 (vs do-nothing $-21,580) |
| $1362.50 | 15d | 13 Nov 2026 | $69.60 | 1/1 | $6,960 | $13,920 | $13,394 | 60%hist 66% | 85%hist 79% | 72% | +$2,641 | -$20,299 | 48.3% | 1.2mo | $-20,350 (vs do-nothing $-20,070) |
| $1365 | 22d | 20 Nov 2026 | $81.10 | 1/1 | $8,110 | $11,059 | $10,533 | 60%hist 70% | 86%hist 79% | 71% | +$1,401 | -$18,899 | 45.0% | 1.1mo | $-18,950 (vs do-nothing $-18,670) |
| $1360 | 15d | 13 Nov 2026 | $70.70 | 1/1 | $7,070 | $14,140 | $13,614 | 60%hist 70% | 86%hist 79% | 71% | +$2,462 | -$20,439 | 48.7% | 1.2mo | $-20,490 (vs do-nothing $-20,210) |
| $1355 | 8d | 6 Nov 2026 | $59.10 | 1/1 | $5,910 | $22,162 | $21,637 | 59%hist 70% | 86%hist 79% | 71% | +$4,336 | -$22,099 | 52.6% | 1.3mo | $-22,150 (vs do-nothing $-21,870) |
| $1360 | 22d | 20 Nov 2026 | $82.90 | 1/1 | $8,290 | $11,305 | $10,779 | 59%hist 70% | 88%hist 79% | 71% | +$1,373 | -$19,219 | 45.8% | 1.1mo | $-19,270 (vs do-nothing $-18,990) |
| $1355 | 15d | 13 Nov 2026 | $72.90 | 1/1 | $7,290 | $14,580 | $14,054 | 59%hist 70% | 88%hist 79% | 71% | +$2,703 | -$20,719 | 49.3% | 1.2mo | $-20,770 (vs do-nothing $-20,490) |
| $1355 | 22d | 20 Nov 2026 | $85.00 | 1/1 | $8,500 | $11,591 | $11,065 | 58%hist 70% | 90%hist 79% | 70% | +$1,381 | -$19,509 | 46.4% | 1.1mo | $-19,560 (vs do-nothing $-19,280) |
| $1350 | 8d | 6 Nov 2026 | $61.20 | 1/1 | $6,120 | $22,950 | $22,424 | 58%hist 70% | 88%hist 79% | 71% | +$4,358 | -$22,389 | 53.3% | 1.3mo | $-22,440 (vs do-nothing $-22,160) |
| $1350 | 15d | 13 Nov 2026 | $75.60 | 1/1 | $7,560 | $15,120 | $14,594 | 58%hist 70% | 90%hist 79% | 71% | +$2,801 | -$20,949 | 49.9% | 1.2mo | $-21,000 (vs do-nothing $-20,720) |
| $1350 | 22d | 20 Nov 2026 | $88.30 | 1/1 | $8,830 | $12,041 | $11,515 | 58%hist 70% | 91%hist 89% | 71% | +$2,267 | -$19,679 | 46.9% | 1.1mo | $-19,730 (vs do-nothing $-19,450) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1675 | 8d | 6 Nov 2026 | $3.90 | 1/1 | $390 | $1,462 | $937 | 98%hist 95% | 4%hist 4% | 98% | +$1,270 | -$0 | 0.0% | 0.0mo | $339 (vs do-nothing +$619) | 50% income floor unreachable even selling every contract |
| $1635 | 8d | 6 Nov 2026 | $5.60 | 1/1 | $560 | $2,100 | $1,574 | 97%hist 95% | 7%hist 4% | 97% | +$1,725 | -$0 | 0.0% | 0.0mo | $500 (vs do-nothing +$780) | 50% income floor unreachable even selling every contract |
| $1630 | 8d | 6 Nov 2026 | $5.80 | 1/1 | $580 | $2,175 | $1,649 | 96%hist 95% | 7%hist 4% | 97% | +$1,768 | -$0 | 0.0% | 0.0mo | $20 (vs do-nothing +$300) | 50% income floor unreachable even selling every contract |
| $1680 | 8d | 6 Nov 2026 | $3.80 | 1/1 | $380 | $1,425 | $899 | 96%hist 95% | 8%hist 4% | 96% | +$827 | -$0 | 0.0% | 0.0mo | $329 (vs do-nothing +$609) | 50% income floor unreachable even selling every contract |
| $1670 | 8d | 6 Nov 2026 | $4.10 | 1/1 | $410 | $1,537 | $1,012 | 96%hist 95% | 9%hist 4% | 96% | +$874 | -$0 | 0.0% | 0.0mo | $359 (vs do-nothing +$639) | 50% income floor unreachable even selling every contract |
| $1665 | 8d | 6 Nov 2026 | $4.30 | 1/1 | $430 | $1,612 | $1,087 | 96%hist 95% | 9%hist 4% | 96% | +$920 | -$0 | 0.0% | 0.0mo | $379 (vs do-nothing +$659) | 50% income floor unreachable even selling every contract |
| $1660 | 8d | 6 Nov 2026 | $4.50 | 1/1 | $450 | $1,688 | $1,162 | 95%hist 95% | 10%hist 4% | 96% | +$951 | -$0 | 0.0% | 0.0mo | $399 (vs do-nothing +$679) | 50% income floor unreachable even selling every contract |
| $1655 | 8d | 6 Nov 2026 | $4.70 | 1/1 | $470 | $1,762 | $1,237 | 95%hist 95% | 10%hist 4% | 95% | +$986 | -$0 | 0.0% | 0.0mo | $419 (vs do-nothing +$699) | 50% income floor unreachable even selling every contract |
| $1650 | 8d | 6 Nov 2026 | $5.00 | 1/1 | $500 | $1,875 | $1,349 | 95%hist 95% | 10%hist 13% | 95% | +$1,056 | -$0 | 0.0% | 0.0mo | $449 (vs do-nothing +$729) | 50% income floor unreachable even selling every contract |
| $1645 | 8d | 6 Nov 2026 | $5.10 | 1/1 | $510 | $1,912 | $1,387 | 95%hist 95% | 11%hist 13% | 95% | +$1,049 | -$0 | 0.0% | 0.0mo | $459 (vs do-nothing +$739) | 50% income floor unreachable even selling every contract |
| $1640 | 8d | 6 Nov 2026 | $5.30 | 1/1 | $530 | $1,988 | $1,462 | 95%hist 95% | 11%hist 13% | 95% | +$1,077 | -$0 | 0.0% | 0.0mo | $479 (vs do-nothing +$759) | 50% income floor unreachable even selling every contract |
| $1625 | 8d | 6 Nov 2026 | $6.10 | 1/1 | $610 | $2,288 | $1,762 | 94%hist 95% | 13%hist 13% | 94% | +$1,216 | -$399 | 0.9% | 0.0mo | $-450 (vs do-nothing $-170) | 50% income floor unreachable even selling every contract |
| $1620 | 8d | 6 Nov 2026 | $6.30 | 1/1 | $630 | $2,362 | $1,837 | 94%hist 95% | 13%hist 13% | 94% | +$1,231 | -$879 | 2.1% | 0.1mo | $-930 (vs do-nothing $-650) | 50% income floor unreachable even selling every contract |
| $1680 | 15d | 13 Nov 2026 | $8.40 | 1/1 | $840 | $1,680 | $1,154 | 94%hist 95% | 13%hist 13% | 94% | +$891 | -$0 | 0.0% | 0.0mo | $789 (vs do-nothing +$1,069) | 50% income floor unreachable even selling every contract |
| $1615 | 8d | 6 Nov 2026 | $6.60 | 1/1 | $660 | $2,475 | $1,949 | 93%hist 95% | 14%hist 13% | 94% | +$1,280 | -$1,349 | 3.2% | 0.1mo | $-1,400 (vs do-nothing $-1,120) | 50% income floor unreachable even selling every contract |
| $1675 | 15d | 13 Nov 2026 | $8.70 | 1/1 | $870 | $1,740 | $1,214 | 93%hist 95% | 14%hist 13% | 94% | +$915 | -$0 | 0.0% | 0.0mo | $819 (vs do-nothing +$1,099) | 50% income floor unreachable even selling every contract |
| $1610 | 8d | 6 Nov 2026 | $6.90 | 1/1 | $690 | $2,588 | $2,062 | 93%hist 95% | 14%hist 13% | 94% | +$1,325 | -$1,819 | 4.3% | 0.1mo | $-1,870 (vs do-nothing $-1,590) | 50% income floor unreachable even selling every contract |
| $1670 | 15d | 13 Nov 2026 | $9.00 | 1/1 | $900 | $1,800 | $1,274 | 93%hist 95% | 14%hist 13% | 94% | +$938 | -$0 | 0.0% | 0.0mo | $849 (vs do-nothing +$1,129) | 50% income floor unreachable even selling every contract |
| $1665 | 15d | 13 Nov 2026 | $9.20 | 1/1 | $920 | $1,840 | $1,314 | 93%hist 95% | 15%hist 13% | 93% | +$939 | -$0 | 0.0% | 0.0mo | $869 (vs do-nothing +$1,149) | 50% income floor unreachable even selling every contract |
| $1605 | 8d | 6 Nov 2026 | $7.20 | 1/1 | $720 | $2,700 | $2,174 | 93%hist 95% | 15%hist 13% | 93% | +$1,366 | -$2,289 | 5.4% | 0.1mo | $-2,340 (vs do-nothing $-2,060) | 50% income floor unreachable even selling every contract |
| $1660 | 15d | 13 Nov 2026 | $9.70 | 1/1 | $970 | $1,940 | $1,414 | 93%hist 95% | 15%hist 13% | 93% | +$998 | -$0 | 0.0% | 0.0mo | $919 (vs do-nothing +$1,199) | 50% income floor unreachable even selling every contract |
| $1600 | 8d | 6 Nov 2026 | $7.70 | 1/1 | $770 | $2,888 | $2,362 | 93%hist 95% | 15%hist 13% | 93% | +$1,478 | -$2,739 | 6.5% | 0.2mo | $-2,790 (vs do-nothing $-2,510) | 50% income floor unreachable even selling every contract |
| $1655 | 15d | 13 Nov 2026 | $10.00 | 1/1 | $1,000 | $2,000 | $1,474 | 92%hist 95% | 16%hist 13% | 93% | +$1,015 | -$0 | 0.0% | 0.0mo | $949 (vs do-nothing +$1,229) | 50% income floor unreachable even selling every contract |
| $1595 | 8d | 6 Nov 2026 | $7.80 | 1/1 | $780 | $2,925 | $2,399 | 92%hist 95% | 16%hist 13% | 93% | +$1,416 | -$3,229 | 7.7% | 0.2mo | $-3,280 (vs do-nothing $-3,000) | 50% income floor unreachable even selling every contract |
| $1650 | 15d | 13 Nov 2026 | $10.40 | 1/1 | $1,040 | $2,080 | $1,554 | 92%hist 95% | 16%hist 13% | 93% | +$1,049 | -$0 | 0.0% | 0.0mo | $989 (vs do-nothing +$1,269) | 50% income floor unreachable even selling every contract |
| $1590 | 8d | 6 Nov 2026 | $8.30 | 1/1 | $830 | $3,113 | $2,587 | 92%hist 95% | 17%hist 13% | 93% | +$1,538 | -$3,679 | 8.8% | 0.2mo | $-3,730 (vs do-nothing $-3,450) | 50% income floor unreachable even selling every contract |
| $1645 | 15d | 13 Nov 2026 | $10.70 | 1/1 | $1,070 | $2,140 | $1,614 | 92%hist 95% | 17%hist 13% | 93% | +$1,062 | -$0 | 0.0% | 0.0mo | $1,019 (vs do-nothing +$1,299) | 50% income floor unreachable even selling every contract |
| $1640 | 15d | 13 Nov 2026 | $11.10 | 1/1 | $1,110 | $2,220 | $1,694 | 92%hist 95% | 17%hist 13% | 92% | +$1,093 | -$0 | 0.0% | 0.0mo | $1,059 (vs do-nothing +$1,339) | 50% income floor unreachable even selling every contract |
| $1585 | 8d | 6 Nov 2026 | $8.60 | 1/1 | $860 | $3,225 | $2,699 | 92%hist 95% | 17%hist 13% | 92% | +$1,540 | -$4,149 | 9.9% | 0.2mo | $-4,200 (vs do-nothing $-3,920) | 50% income floor unreachable even selling every contract |
| $1635 | 15d | 13 Nov 2026 | $11.50 | 1/1 | $1,150 | $2,300 | $1,774 | 91%hist 95% | 18%hist 13% | 92% | +$1,121 | -$0 | 0.0% | 0.0mo | $1,090 (vs do-nothing +$1,370) | 50% income floor unreachable even selling every contract |
| $1580 | 8d | 6 Nov 2026 | $9.10 | 1/1 | $910 | $3,412 | $2,887 | 91%hist 95% | 18%hist 13% | 92% | +$1,652 | -$4,599 | 10.9% | 0.3mo | $-4,650 (vs do-nothing $-4,370) | 50% income floor unreachable even selling every contract |
| $1680 | 22d | 20 Nov 2026 | $14.50 | 1/1 | $1,450 | $1,977 | $1,452 | 91%hist 95% | 19%hist 13% | 92% | +$969 | -$0 | 0.0% | 0.0mo | $1,399 (vs do-nothing +$1,679) | 50% income floor unreachable even selling every contract |
| $1630 | 15d | 13 Nov 2026 | $12.00 | 1/1 | $1,200 | $2,400 | $1,874 | 91%hist 95% | 19%hist 13% | 92% | +$1,136 | -$0 | 0.0% | 0.0mo | $640 (vs do-nothing +$920) | 50% income floor unreachable even selling every contract |
| $1575 | 8d | 6 Nov 2026 | $9.50 | 1/1 | $950 | $3,562 | $3,037 | 91%hist 95% | 19%hist 13% | 92% | +$1,701 | -$5,059 | 12.0% | 0.3mo | $-5,110 (vs do-nothing $-4,830) | 50% income floor unreachable even selling every contract |
| $1670 | 22d | 20 Nov 2026 | $14.80 | 1/1 | $1,480 | $2,018 | $1,493 | 91%hist 95% | 20%hist 13% | 91% | +$933 | -$0 | 0.0% | 0.0mo | $1,429 (vs do-nothing +$1,709) | 50% income floor unreachable even selling every contract |
| $1625 | 15d | 13 Nov 2026 | $12.40 | 1/1 | $1,240 | $2,480 | $1,954 | 91%hist 95% | 20%hist 13% | 91% | +$1,136 | -$0 | 0.0% | 0.0mo | $180 (vs do-nothing +$460) | 50% income floor unreachable even selling every contract |
| $1570 | 8d | 6 Nov 2026 | $9.80 | 1/1 | $980 | $3,675 | $3,149 | 91%hist 95% | 19%hist 13% | 91% | +$1,707 | -$5,529 | 13.2% | 0.3mo | $-5,580 (vs do-nothing $-5,300) | 50% income floor unreachable even selling every contract |
| $1620 | 15d | 13 Nov 2026 | $12.80 | 1/1 | $1,280 | $2,560 | $2,034 | 91%hist 95% | 20%hist 13% | 91% | +$1,210 | -$229 | 0.5% | 0.0mo | $-280 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $1565 | 8d | 6 Nov 2026 | $10.30 | 1/1 | $1,030 | $3,862 | $3,337 | 90%hist 95% | 20%hist 23% | 91% | +$1,781 | -$5,979 | 14.2% | 0.3mo | $-6,030 (vs do-nothing $-5,750) | 50% income floor unreachable even selling every contract |
| $1615 | 15d | 13 Nov 2026 | $13.20 | 1/1 | $1,320 | $2,640 | $2,114 | 90%hist 95% | 20%hist 23% | 91% | +$1,228 | -$689 | 1.6% | 0.0mo | $-740 (vs do-nothing $-460) | 50% income floor unreachable even selling every contract |
| $1660 | 22d | 20 Nov 2026 | $15.30 | 1/1 | $1,530 | $2,086 | $1,561 | 90%hist 95% | 21%hist 23% | 91% | +$918 | -$0 | 0.0% | 0.0mo | $1,479 (vs do-nothing +$1,759) | 50% income floor unreachable even selling every contract |
| $1610 | 15d | 13 Nov 2026 | $13.80 | 1/1 | $1,380 | $2,760 | $2,234 | 90%hist 86% | 21%hist 23% | 91% | +$1,283 | -$1,129 | 2.7% | 0.1mo | $-1,180 (vs do-nothing $-900) | 50% income floor unreachable even selling every contract |
| $1560 | 8d | 6 Nov 2026 | $10.70 | 1/1 | $1,070 | $4,012 | $3,487 | 90%hist 86% | 21%hist 23% | 91% | +$1,812 | -$6,439 | 15.3% | 0.4mo | $-6,490 (vs do-nothing $-6,210) | 50% income floor unreachable even selling every contract |
| $1605 | 15d | 13 Nov 2026 | $14.30 | 1/1 | $1,430 | $2,860 | $2,334 | 90%hist 86% | 22%hist 23% | 91% | +$1,352 | -$1,579 | 3.8% | 0.1mo | $-1,630 (vs do-nothing $-1,350) | 50% income floor unreachable even selling every contract |
| $1650 | 22d | 20 Nov 2026 | $16.80 | 1/1 | $1,680 | $2,291 | $1,765 | 90%hist 86% | 22%hist 23% | 91% | +$1,033 | -$0 | 0.0% | 0.0mo | $1,629 (vs do-nothing +$1,909) | 50% income floor unreachable even selling every contract |
| $1555 | 8d | 6 Nov 2026 | $11.30 | 1/1 | $1,130 | $4,238 | $3,712 | 89%hist 86% | 22%hist 23% | 90% | +$1,911 | -$6,879 | 16.4% | 0.4mo | $-6,930 (vs do-nothing $-6,650) | 50% income floor unreachable even selling every contract |
| $1600 | 15d | 13 Nov 2026 | $14.90 | 1/1 | $1,490 | $2,980 | $2,454 | 89%hist 86% | 22%hist 23% | 90% | +$1,364 | -$2,019 | 4.8% | 0.1mo | $-2,070 (vs do-nothing $-1,790) | 50% income floor unreachable even selling every contract |
| $1640 | 22d | 20 Nov 2026 | $17.80 | 1/1 | $1,780 | $2,427 | $1,902 | 89%hist 86% | 23%hist 23% | 90% | +$1,074 | -$0 | 0.0% | 0.0mo | $1,729 (vs do-nothing +$2,009) | 50% income floor unreachable even selling every contract |
| $1550 | 8d | 6 Nov 2026 | $12.10 | 1/1 | $1,210 | $4,538 | $4,012 | 89%hist 86% | 23%hist 23% | 90% | +$2,077 | -$7,299 | 17.4% | 0.4mo | $-7,350 (vs do-nothing $-7,070) | 50% income floor unreachable even selling every contract |
| $1595 | 15d | 13 Nov 2026 | $14.40 | 1/1 | $1,440 | $2,880 | $2,354 | 89%hist 86% | 23%hist 23% | 90% | +$1,189 | -$2,569 | 6.1% | 0.1mo | $-2,620 (vs do-nothing $-2,340) | 50% income floor unreachable even selling every contract |
| $1545 | 8d | 6 Nov 2026 | $12.40 | 1/1 | $1,240 | $4,650 | $4,124 | 89%hist 86% | 24%hist 23% | 90% | +$2,049 | -$7,769 | 18.5% | 0.5mo | $-7,820 (vs do-nothing $-7,540) | 50% income floor unreachable even selling every contract |
| $1590 | 15d | 13 Nov 2026 | $15.80 | 1/1 | $1,580 | $3,160 | $2,634 | 89%hist 86% | 24%hist 23% | 90% | +$1,392 | -$2,929 | 7.0% | 0.2mo | $-2,980 (vs do-nothing $-2,700) | 50% income floor unreachable even selling every contract |
| $1630 | 22d | 20 Nov 2026 | $18.60 | 1/1 | $1,860 | $2,536 | $2,011 | 88%hist 86% | 24%hist 23% | 90% | +$1,079 | -$0 | 0.0% | 0.0mo | $1,300 (vs do-nothing +$1,580) | 50% income floor unreachable even selling every contract |
| $1585 | 15d | 13 Nov 2026 | $16.30 | 1/1 | $1,630 | $3,260 | $2,734 | 88%hist 86% | 25%hist 23% | 89% | +$1,437 | -$3,379 | 8.0% | 0.2mo | $-3,430 (vs do-nothing $-3,150) | 50% income floor unreachable even selling every contract |
| $1540 | 8d | 6 Nov 2026 | $12.90 | 1/1 | $1,290 | $4,838 | $4,312 | 88%hist 86% | 25%hist 23% | 89% | +$2,088 | -$8,219 | 19.6% | 0.5mo | $-8,270 (vs do-nothing $-7,990) | 50% income floor unreachable even selling every contract |
| $1620 | 22d | 20 Nov 2026 | $20.10 | 1/1 | $2,010 | $2,741 | $2,215 | 88%hist 86% | 26%hist 23% | 89% | +$1,173 | -$0 | 0.0% | 0.0mo | $450 (vs do-nothing +$730) | 50% income floor unreachable even selling every contract |
| $1580 | 15d | 13 Nov 2026 | $17.00 | 1/1 | $1,700 | $3,400 | $2,874 | 88%hist 86% | 26%hist 23% | 89% | +$1,466 | -$3,809 | 9.1% | 0.2mo | $-3,860 (vs do-nothing $-3,580) | 50% income floor unreachable even selling every contract |
| $1535 | 8d | 6 Nov 2026 | $13.50 | 1/1 | $1,350 | $5,062 | $4,537 | 88%hist 86% | 26%hist 23% | 89% | +$2,156 | -$8,659 | 20.6% | 0.5mo | $-8,710 (vs do-nothing $-8,430) | 50% income floor unreachable even selling every contract |
| $1575 | 15d | 13 Nov 2026 | $17.50 | 1/1 | $1,750 | $3,500 | $2,974 | 87%hist 86% | 26%hist 23% | 89% | +$1,478 | -$4,259 | 10.1% | 0.2mo | $-4,310 (vs do-nothing $-4,030) | 50% income floor unreachable even selling every contract |
| $1610 | 22d | 20 Nov 2026 | $20.90 | 1/1 | $2,090 | $2,850 | $2,324 | 87%hist 86% | 27%hist 23% | 89% | +$1,162 | -$419 | 1.0% | 0.0mo | $-470 (vs do-nothing $-190) | 50% income floor unreachable even selling every contract |
| $1530 | 8d | 6 Nov 2026 | $14.10 | 1/1 | $1,410 | $5,288 | $4,762 | 87%hist 86% | 27%hist 23% | 89% | +$2,215 | -$9,099 | 21.7% | 0.5mo | $-9,150 (vs do-nothing $-8,870) | 50% income floor unreachable even selling every contract |
| $1570 | 15d | 13 Nov 2026 | $18.20 | 1/1 | $1,820 | $3,640 | $3,114 | 87%hist 86% | 27%hist 23% | 89% | +$1,526 | -$4,689 | 11.2% | 0.3mo | $-4,740 (vs do-nothing $-4,460) | 50% income floor unreachable even selling every contract |
| $1525 | 8d | 6 Nov 2026 | $14.80 | 1/1 | $1,480 | $5,550 | $5,024 | 87%hist 86% | 28%hist 23% | 88% | +$2,303 | -$9,529 | 22.7% | 0.6mo | $-9,580 (vs do-nothing $-9,300) | 50% income floor unreachable even selling every contract |
| $1565 | 15d | 13 Nov 2026 | $18.90 | 1/1 | $1,890 | $3,780 | $3,254 | 87%hist 86% | 28%hist 23% | 88% | +$1,570 | -$5,119 | 12.2% | 0.3mo | $-5,170 (vs do-nothing $-4,890) | 50% income floor unreachable even selling every contract |
| $1600 | 22d | 20 Nov 2026 | $22.50 | 1/1 | $2,250 | $3,068 | $2,543 | 86%hist 86% | 28%hist 23% | 88% | +$1,252 | -$1,259 | 3.0% | 0.1mo | $-1,310 (vs do-nothing $-1,030) | 50% income floor unreachable even selling every contract |
| $1520 | 8d | 6 Nov 2026 | $15.60 | 1/1 | $1,560 | $5,850 | $5,324 | 86%hist 86% | 29%hist 23% | 88% | +$2,419 | -$9,949 | 23.7% | 0.6mo | $-10,000 (vs do-nothing $-9,720) | 50% income floor unreachable even selling every contract |
| $1560 | 15d | 13 Nov 2026 | $18.80 | 1/1 | $1,880 | $3,760 | $3,234 | 86%hist 86% | 29%hist 23% | 88% | +$1,398 | -$5,629 | 13.4% | 0.3mo | $-5,680 (vs do-nothing $-5,400) | 50% income floor unreachable even selling every contract |
| $1495 | 8d | 6 Nov 2026 | $19.50 | 1/1 | $1,950 | $7,312 | $6,787 | 86%hist 86% | 29%hist 23% | 88% | +$4,318 | -$12,059 | 28.7% | 0.7mo | $-12,110 (vs do-nothing $-11,830) | 50% income floor unreachable even selling every contract |
| $1590 | 22d | 20 Nov 2026 | $23.80 | 1/1 | $2,380 | $3,245 | $2,720 | 86%hist 86% | 30%hist 23% | 88% | +$1,291 | -$2,129 | 5.1% | 0.1mo | $-2,180 (vs do-nothing $-1,900) | 50% income floor unreachable even selling every contract |
| $1555 | 15d | 13 Nov 2026 | $19.20 | 1/1 | $1,920 | $3,840 | $3,314 | 86%hist 86% | 30%hist 23% | 87% | +$1,426 | -$6,089 | 14.5% | 0.4mo | $-6,140 (vs do-nothing $-5,860) | 50% income floor unreachable even selling every contract |
| $1515 | 8d | 6 Nov 2026 | $16.20 | 1/1 | $1,620 | $6,075 | $5,549 | 86%hist 86% | 30%hist 23% | 87% | +$2,449 | -$10,389 | 24.7% | 0.6mo | $-10,440 (vs do-nothing $-10,160) | 50% income floor unreachable even selling every contract |
| $1490 | 8d | 6 Nov 2026 | $20.10 | 1/1 | $2,010 | $7,538 | $7,012 | 85%hist 86% | 30%hist 30% | 88% | +$4,339 | -$12,499 | 29.8% | 0.7mo | $-12,550 (vs do-nothing $-12,270) | 50% income floor unreachable even selling every contract |
| $1550 | 15d | 13 Nov 2026 | $21.00 | 1/1 | $2,100 | $4,200 | $3,674 | 85%hist 86% | 31%hist 30% | 87% | +$1,678 | -$6,409 | 15.3% | 0.4mo | $-6,460 (vs do-nothing $-6,180) | 50% income floor unreachable even selling every contract |
| $1510 | 8d | 6 Nov 2026 | $16.90 | 1/1 | $1,690 | $6,337 | $5,812 | 85%hist 86% | 31%hist 30% | 87% | +$2,507 | -$10,819 | 25.8% | 0.6mo | $-10,870 (vs do-nothing $-10,590) | 50% income floor unreachable even selling every contract |
| $1580 | 22d | 20 Nov 2026 | $25.10 | 1/1 | $2,510 | $3,423 | $2,897 | 85%hist 86% | 32%hist 30% | 87% | +$1,320 | -$2,999 | 7.1% | 0.2mo | $-3,050 (vs do-nothing $-2,770) | 50% income floor unreachable even selling every contract |
| $1545 | 15d | 13 Nov 2026 | $22.10 | 1/1 | $2,210 | $4,420 | $3,894 | 85%hist 86% | 32%hist 30% | 87% | +$1,785 | -$6,799 | 16.2% | 0.4mo | $-6,850 (vs do-nothing $-6,570) | 50% income floor unreachable even selling every contract |
| $1485 | 8d | 6 Nov 2026 | $21.00 | 1/1 | $2,100 | $7,875 | $7,349 | 85%hist 86% | 32%hist 30% | 87% | +$4,461 | -$12,909 | 30.7% | 0.7mo | $-12,960 (vs do-nothing $-12,680) | 50% income floor unreachable even selling every contract |
| $1505 | 8d | 6 Nov 2026 | $17.60 | 1/1 | $1,760 | $6,600 | $6,074 | 84%hist 86% | 32%hist 30% | 87% | +$2,554 | -$11,249 | 26.8% | 0.7mo | $-11,300 (vs do-nothing $-11,020) | 50% income floor unreachable even selling every contract |
| $1570 | 22d | 20 Nov 2026 | $26.70 | 1/1 | $2,670 | $3,641 | $3,115 | 84%hist 86% | 33%hist 30% | 86% | +$1,380 | -$3,839 | 9.1% | 0.2mo | $-3,890 (vs do-nothing $-3,610) | 50% income floor unreachable even selling every contract |
| $1540 | 15d | 13 Nov 2026 | $22.30 | 1/1 | $2,230 | $4,460 | $3,934 | 84%hist 86% | 33%hist 30% | 86% | +$1,569 | -$7,279 | 17.3% | 0.4mo | $-7,330 (vs do-nothing $-7,050) | 50% income floor unreachable even selling every contract |
| $1500 | 8d | 6 Nov 2026 | $18.80 | 1/1 | $1,880 | $7,050 | $6,524 | 84%hist 86% | 33%hist 30% | 86% | +$2,768 | -$11,629 | 27.7% | 0.7mo | $-11,680 (vs do-nothing $-11,400) | 50% income floor unreachable even selling every contract |
| $1535 | 15d | 13 Nov 2026 | $23.10 | 1/1 | $2,310 | $4,620 | $4,094 | 84%hist 86% | 34%hist 30% | 86% | +$1,744 | -$7,699 | 18.3% | 0.4mo | $-7,750 (vs do-nothing $-7,470) | 50% income floor unreachable even selling every contract |
| $1560 | 22d | 20 Nov 2026 | $27.60 | 1/1 | $2,760 | $3,764 | $3,238 | 83%hist 86% | 35%hist 30% | 86% | +$1,332 | -$4,749 | 11.3% | 0.3mo | $-4,800 (vs do-nothing $-4,520) | 50% income floor unreachable even selling every contract |
| $1530 | 15d | 13 Nov 2026 | $24.30 | 1/1 | $2,430 | $4,860 | $4,334 | 83%hist 86% | 35%hist 30% | 86% | +$1,857 | -$8,079 | 19.2% | 0.5mo | $-8,130 (vs do-nothing $-7,850) | 50% income floor unreachable even selling every contract |
| $1525 | 15d | 13 Nov 2026 | $24.90 | 1/1 | $2,490 | $4,980 | $4,454 | 83%hist 86% | 36%hist 30% | 85% | +$1,844 | -$8,519 | 20.3% | 0.5mo | $-8,570 (vs do-nothing $-8,290) | 50% income floor unreachable even selling every contract |
| $1550 | 22d | 20 Nov 2026 | $30.60 | 1/1 | $3,060 | $4,173 | $3,647 | 83%hist 86% | 37%hist 30% | 85% | +$1,559 | -$5,449 | 13.0% | 0.3mo | $-5,500 (vs do-nothing $-5,220) | 50% income floor unreachable even selling every contract |
| $1520 | 15d | 13 Nov 2026 | $25.40 | 1/1 | $2,540 | $5,080 | $4,554 | 82%hist 86% | 37%hist 30% | 85% | +$1,806 | -$8,969 | 21.4% | 0.5mo | $-9,020 (vs do-nothing $-8,740) | 50% income floor unreachable even selling every contract |
| $1515 | 15d | 13 Nov 2026 | $26.60 | 1/1 | $2,660 | $5,320 | $4,794 | 82%hist 86% | 38%hist 30% | 85% | +$1,902 | -$9,349 | 22.3% | 0.5mo | $-9,400 (vs do-nothing $-9,120) | 50% income floor unreachable even selling every contract |
| $1540 | 22d | 20 Nov 2026 | $31.10 | 1/1 | $3,110 | $4,241 | $3,715 | 82%hist 86% | 39%hist 30% | 84% | +$1,433 | -$6,399 | 15.2% | 0.4mo | $-6,450 (vs do-nothing $-6,170) | 50% income floor unreachable even selling every contract |
| $1510 | 15d | 13 Nov 2026 | $27.20 | 1/1 | $2,720 | $5,440 | $4,914 | 81%hist 86% | 39%hist 30% | 84% | +$1,873 | -$9,789 | 23.3% | 0.6mo | $-9,840 (vs do-nothing $-9,560) | 50% income floor unreachable even selling every contract |
| $1480 | 8d | 6 Nov 2026 | $21.90 | 1/1 | $2,190 | $8,212 | $7,687 | 81%hist 86% | 39%hist 30% | 84% | +$2,715 | -$13,319 | 31.7% | 0.8mo | $-13,370 (vs do-nothing $-13,090) | 50% income floor unreachable even selling every contract |
| $1505 | 15d | 13 Nov 2026 | $28.40 | 1/1 | $2,840 | $5,680 | $5,154 | 81%hist 86% | 40%hist 40% | 84% | +$1,958 | -$10,169 | 24.2% | 0.6mo | $-10,220 (vs do-nothing $-9,940) | 50% income floor unreachable even selling every contract |
| $1530 | 22d | 20 Nov 2026 | $34.10 | 1/1 | $3,410 | $4,650 | $4,124 | 81%hist 86% | 41%hist 40% | 84% | +$1,634 | -$7,099 | 16.9% | 0.4mo | $-7,150 (vs do-nothing $-6,870) | 50% income floor unreachable even selling every contract |
| $1475 | 8d | 6 Nov 2026 | $22.90 | 1/1 | $2,290 | $8,588 | $8,062 | 81%hist 86% | 40%hist 40% | 84% | +$2,991 | -$13,719 | 32.7% | 0.8mo | $-13,770 (vs do-nothing $-13,490) | 50% income floor unreachable even selling every contract |
| $1500 | 15d | 13 Nov 2026 | $29.10 | 1/1 | $2,910 | $5,820 | $5,294 | 80%hist 86% | 42%hist 40% | 83% | +$1,937 | -$10,599 | 25.2% | 0.6mo | $-10,650 (vs do-nothing $-10,370) | 50% income floor unreachable even selling every contract |
| $1520 | 22d | 20 Nov 2026 | $35.40 | 1/1 | $3,540 | $4,827 | $4,302 | 80%hist 83% | 43%hist 40% | 83% | +$1,590 | -$7,969 | 19.0% | 0.5mo | $-8,020 (vs do-nothing $-7,740) | 50% income floor unreachable even selling every contract |
| $1495 | 15d | 13 Nov 2026 | $30.40 | 1/1 | $3,040 | $6,080 | $5,554 | 80%hist 83% | 43%hist 40% | 83% | +$2,029 | -$10,969 | 26.1% | 0.6mo | $-11,020 (vs do-nothing $-10,740) | 50% income floor unreachable even selling every contract |
| $1490 | 15d | 13 Nov 2026 | $31.50 | 1/1 | $3,150 | $6,300 | $5,774 | 79%hist 83% | 44%hist 40% | 83% | +$2,076 | -$11,359 | 27.0% | 0.7mo | $-11,410 (vs do-nothing $-11,130) | 50% income floor unreachable even selling every contract |
| $1510 | 22d | 20 Nov 2026 | $37.80 | 1/1 | $3,780 | $5,155 | $4,629 | 79%hist 83% | 45%hist 40% | 83% | +$1,681 | -$8,729 | 20.8% | 0.5mo | $-8,780 (vs do-nothing $-8,500) | 50% income floor unreachable even selling every contract |
| $1485 | 15d | 13 Nov 2026 | $32.70 | 1/1 | $3,270 | $6,540 | $6,014 | 78%hist 83% | 45%hist 40% | 82% | +$2,136 | -$11,739 | 27.9% | 0.7mo | $-11,790 (vs do-nothing $-11,510) | 50% income floor unreachable even selling every contract |
| $1480 | 15d | 13 Nov 2026 | $33.70 | 1/1 | $3,370 | $6,740 | $6,214 | 78%hist 83% | 47%hist 40% | 82% | +$2,149 | -$12,139 | 28.9% | 0.7mo | $-12,190 (vs do-nothing $-11,910) | 50% income floor unreachable even selling every contract |
| $1500 | 22d | 20 Nov 2026 | $40.30 | 1/1 | $4,030 | $5,495 | $4,970 | 78%hist 83% | 47%hist 40% | 82% | +$1,770 | -$9,479 | 22.6% | 0.5mo | $-9,530 (vs do-nothing $-9,250) | 50% income floor unreachable even selling every contract |
| $1475 | 15d | 13 Nov 2026 | $34.80 | 1/1 | $3,480 | $6,960 | $6,434 | 77%hist 83% | 48%hist 40% | 81% | +$2,175 | -$12,529 | 29.8% | 0.7mo | $-12,580 (vs do-nothing $-12,300) | 50% income floor unreachable even selling every contract |
| $1490 | 22d | 20 Nov 2026 | $42.00 | 1/1 | $4,200 | $5,727 | $5,202 | 77%hist 83% | 50%hist 40% | 81% | +$1,734 | -$10,309 | 24.5% | 0.6mo | $-10,360 (vs do-nothing $-10,080) | 50% income floor unreachable even selling every contract |
| $1470 | 15d | 13 Nov 2026 | $35.50 | 1/1 | $3,550 | $7,100 | $6,574 | 77%hist 83% | 49%hist 40% | 81% | +$2,114 | -$12,959 | 30.9% | 0.8mo | $-13,010 (vs do-nothing $-12,730) | 50% income floor unreachable even selling every contract |
| $1465 | 15d | 13 Nov 2026 | $37.40 | 1/1 | $3,740 | $7,480 | $6,954 | 76%hist 83% | 51%hist 44% | 81% | +$2,286 | -$13,269 | 31.6% | 0.8mo | $-13,320 (vs do-nothing $-13,040) | 50% income floor unreachable even selling every contract |
| $1480 | 22d | 20 Nov 2026 | $45.00 | 1/1 | $4,500 | $6,136 | $5,611 | 75%hist 83% | 53%hist 44% | 80% | +$1,714 | -$11,009 | 26.2% | 0.6mo | $-11,060 (vs do-nothing $-10,780) | 50% income floor unreachable even selling every contract |
| $1460 | 15d | 13 Nov 2026 | $38.40 | 1/1 | $3,840 | $7,680 | $7,154 | 75%hist 83% | 52%hist 44% | 80% | +$2,271 | -$13,669 | 32.5% | 0.8mo | $-13,720 (vs do-nothing $-13,440) | 50% income floor unreachable even selling every contract |
| $1455 | 15d | 13 Nov 2026 | $39.80 | 1/1 | $3,980 | $7,960 | $7,434 | 75%hist 83% | 54%hist 44% | 80% | +$2,328 | -$14,029 | 33.4% | 0.8mo | $-14,080 (vs do-nothing $-13,800) | 50% income floor unreachable even selling every contract |
| $1470 | 22d | 20 Nov 2026 | $46.20 | 1/1 | $4,620 | $6,300 | $5,774 | 74%hist 83% | 55%hist 44% | 79% | +$1,645 | -$11,889 | 28.3% | 0.7mo | $-11,940 (vs do-nothing $-11,660) | 50% income floor unreachable even selling every contract |
| $1450 | 15d | 13 Nov 2026 | $40.70 | 1/1 | $4,070 | $8,140 | $7,614 | 74%hist 83% | 55%hist 44% | 79% | +$2,278 | -$14,439 | 34.4% | 0.8mo | $-14,490 (vs do-nothing $-14,210) | 50% income floor unreachable even selling every contract |
| $1445 | 15d | 13 Nov 2026 | $42.40 | 1/1 | $4,240 | $8,480 | $7,954 | 73%hist 83% | 57%hist 44% | 79% | +$2,350 | -$14,769 | 35.2% | 0.9mo | $-14,820 (vs do-nothing $-14,540) | 50% income floor unreachable even selling every contract |
| $1460 | 22d | 20 Nov 2026 | $49.60 | 1/1 | $4,960 | $6,764 | $6,238 | 73%hist 83% | 57%hist 44% | 79% | +$1,843 | -$12,549 | 29.9% | 0.7mo | $-12,600 (vs do-nothing $-12,320) | 50% income floor unreachable even selling every contract |
| $1450 | 22d | 20 Nov 2026 | $51.90 | 1/1 | $5,190 | $7,077 | $6,552 | 72%hist 83% | 60%hist 44% | 78% | +$1,838 | -$13,319 | 31.7% | 0.8mo | $-13,370 (vs do-nothing $-13,090) | 50% income floor unreachable even selling every contract |
| $1440 | 22d | 20 Nov 2026 | $54.20 | 1/1 | $5,420 | $7,391 | $6,865 | 71%hist 83% | 63%hist 54% | 77% | +$1,747 | -$14,089 | 33.5% | 0.8mo | $-14,140 (vs do-nothing $-13,860) | 50% income floor unreachable even selling every contract |
| $1430 | 22d | 20 Nov 2026 | $57.90 | 1/1 | $5,790 | $7,895 | $7,370 | 69%hist 66% | 67%hist 54% | 76% | +$1,282 | -$14,719 | 35.0% | 0.9mo | $-14,770 (vs do-nothing $-14,490) | 50% income floor unreachable even selling every contract |
| $1420 | 22d | 20 Nov 2026 | $61.50 | 1/1 | $6,150 | $8,386 | $7,861 | 68%hist 66% | 69%hist 54% | 76% | +$1,850 | -$15,359 | 36.6% | 0.9mo | $-15,410 (vs do-nothing $-15,130) | 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 1 contracts at the conservative CC.