1 contracts (100 sh) | BE SS: $588.00 | CC-SS: $616.94 (banked floor $580.53) | IV: HIGH | Accounts: RetireInc:7291
| Max Loss | $48,300 | (ND $128.00 + SW $355) x 100 |
| Normal income ref | $4,363/mo | 95% ann ROI on ML |
| Hedge rolling cost | $510/mo | |
| Unrealized P&L | $-40,725 | fortress legs from IBKR |
| Status | Leg | Credit/sh | Credit | Opened | Closed | Close/sh | Banked | Account | Source |
|---|---|---|---|---|---|---|---|---|---|
| CLOSED | 1x $270C 30 Oct 2026 | $4.95 | $495 | 2026-10-23 | 2026-10-28 | $1.54 | $341 | U18827291 | execution |
| CLOSED | 1x $290C 23 Oct 2026 | $1.68 | $168 | 2026-10-21 | 2026-10-22 | $0.09 | $159 | U18827291 | execution |
| CLOSED | 1x $290C 23 Oct 2026 | $4.80 | $480 | 2026-10-13 | 2026-10-19 | $0.90 | $390 | U18827291 | execution |
| EXPIRED | 1x $300C 9 Oct 2026 | $1.91 | $191 | 2026-10-06 | 2026-10-12 | $0.00 | $191 | U18827291 | execution |
| CLOSED | 1x $295C 9 Oct 2026 | $3.00 | $300 | 2026-10-05 | 2026-10-06 | $3.69 | $-69 | U18827291 | snapshot |
| EXPIRED | 1x $335C 2 Oct 2026 | $2.75 | $275 | 2026-09-28 | 2026-10-05 | $0.00 | $275 | U18827291 | snapshot |
| UNKNOWN | 1x $370C 2 Oct 2026 | $1.70 | $170 | 2026-09-22 | 2026-09-28 | $1.70 | $0 | U18827291 | snapshot |
| UNKNOWN | 1x $330C 25 Sep 2026 | $3.20 | $320 | 2026-09-21 | 2026-09-22 | $3.20 | $0 | U18827291 | snapshot |
| EXPIRED | 1x $332.5C 11 Sep 2026 | $2.50 | $250 | 2026-09-08 | 2026-09-14 | $0.00 | $250 | U18827291 | snapshot |
| EXPIRED | 1x $360C 4 Sep 2026 | $2.37 | $237 | 2026-08-19 | 2026-09-08 | $0.00 | $237 | U18827291 | snapshot |
| UNKNOWN | 1x $320C 21 Aug 2026 | $3.56 | $356 | 2026-08-18 | 2026-08-19 | $3.56 | $0 | U18827291 | execution |
| CLOSED | 1x $435C 31 Jul 2026 | $6.92 | $692 | 2026-07-23 | 2026-07-30 | $1.40 | $552 | U18827291 | execution |
| CLOSED | 1x $465C 31 Jul 2026 | $10.80 | $1,080 | 2026-07-22 | 2026-07-23 | $2.08 | $872 | U18827291 | snapshot |
| UNKNOWN | 1x $480C 24 Jul 2026 | $6.90 | $690 | 2026-07-17 | 2026-07-22 | $6.90 | $0 | U18827291 | snapshot |
| CLOSED | 1x $490C 17 Jul 2026 | $3.00 | $300 | 2026-07-15 | 2026-07-16 | $0.28 | $272 | U18827291 | execution |
| CLOSED | 1x $600C 17 Jul 2026 | $4.35 | $435 | 2026-07-02 | 2026-07-13 | $0.20 | $415 | U18827291 | 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 · 7d | 1 × $275 | 83% | $2,443 | $158 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 1 × $315 | 6 Nov | 7d | 38.3% | 95%hist 95% | 11%hist 13% | +2pp | $130 | $557 | -$1,886 | $30,064 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $315 38.3% OTM over spot $227.84 6 Nov 2026 (7d, $1.52 mid) = $130 credit for the 7d cycle โ $557/mo projected Survival (stays โค $315) 95% Breach risk 5% POP (stays โค $316.52) 95% EV / mo +$247 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +2pp 18% whole by 9mo vs 16% doing nothing FIRE DRILLS ~0.8/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $-205/mo median; plan ~$-140/mo after 68% keep · $-1,818 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.4 mo [2.1-5.3], measured ONLY among the 18% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 8% Flat exit net (mid-life) -$2,026 Free roll-up none Safest escape (by 27 Nov 2026) $327 @ 72% POP 61% 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $30.46/sh now โ $21.56 mid-life (likely $16.83โ$30.90) โ โ $0 at expiry | you banked $1.30/sh, so a flat mid-life exit nets -$20.26/sh | roll rows are incremental, the banked premium stays yours ๐ Across 248 simulated challenges: the $315 strike is typically first touched on day 5 of 7, at $329 (overshoots $14.01). The [P25โP75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 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 ⚠ $315 is $302 below CC-SS $616.94: 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 < $0.33/sh (~25% of the $1.30 collected) or spot โฅ $316.52 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $315)); NOT the premium you collected. Momentum override: two daily closes above $293.50 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.95 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $616.94, where you are whole again, by expiry) Starting unrealized P&L: $-40,725 + Fortress recovery (un-capped): +$37,159 โ CC assignment net of premium (1 ร $315): -$30,064 Total Position P&L @ SS: $-33,630 (+$7,095 vs today) Do-nothing baseline at SS: $-20,255 (this trade vs do-nothing: $-13,375, the opportunity cost of earning $557/mo FIGHT income now) BB-reversion stress (โ $352.12 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$3,582, position total $-32,438 (+$8,287 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ก safe yield | 1 × $295 | 6 Nov | 7d | 29.5% | 90%hist 95% | 21%hist 23% | +2pp | $265 | $1,136 | -$1,307 | $31,929 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $295 29.5% OTM over spot $227.84 6 Nov 2026 (7d, $3.42 mid) = $265 credit for the 7d cycle โ $1,136/mo projected Survival (stays โค $295) 90% Breach risk 10% POP (stays โค $298.43) 91% EV / mo +$370 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +2pp 26% whole by 9mo vs 24% doing nothing FIRE DRILLS ~1.6/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $60/mo median; plan ~$41/mo after 68% keep · $391 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.5 mo [2.3-5.5], measured ONLY among the 26% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 14% Flat exit net (mid-life) -$1,754 Free roll-up none Safest escape (by 27 Nov 2026) $312 @ 74% POP 64% 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $28.53/sh now โ $20.19 mid-life (likely $19.21โ$31.52) โ โ $0 at expiry | you banked $2.65/sh, so a flat mid-life exit nets -$17.54/sh | roll rows are incremental, the banked premium stays yours ๐ Across 435 simulated challenges: the $295 strike is typically first touched on day 5 of 7, at $309 (overshoots $14.45). The [P25โP75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 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 ⚠ $295 is $322 below CC-SS $616.94: 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 < $0.66/sh (~25% of the $2.65 collected) or spot โฅ $298.43 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $295)); NOT the premium you collected. Momentum override: two daily closes above $293.50 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.95 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $616.94, where you are whole again, by expiry) Starting unrealized P&L: $-40,725 + Fortress recovery (un-capped): +$37,159 โ CC assignment net of premium (1 ร $295): -$31,929 Total Position P&L @ SS: $-35,495 (+$5,230 vs today) Do-nothing baseline at SS: $-20,255 (this trade vs do-nothing: $-15,240, the opportunity cost of earning $1,136/mo FIGHT income now) BB-reversion stress (โ $352.12 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$5,447, position total $-34,303 (+$6,422 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 1 × $290 | 6 Nov | 7d | 27.3% | 89%hist 86% | 24%hist 23% | +2pp | $360 | $1,543 | -$900 | $32,334 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $290 27.3% OTM over spot $227.84 6 Nov 2026 (7d, $3.90 mid) = $360 credit for the 7d cycle โ $1,543/mo projected Survival (stays โค $290) 89% Breach risk 11% POP (stays โค $293.90) 90% EV / mo +$603 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +2pp 24% whole by 9mo vs 21% doing nothing FIRE DRILLS ~1.9/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $251/mo median; plan ~$171/mo after 68% keep · $1,765 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.2 mo [2.0-4.7], measured ONLY among the 24% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 17% Flat exit net (mid-life) -$1,625 Free roll-up none Safest escape (by 27 Nov 2026) $312 @ 75% POP 67% 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $28.04/sh now โ $19.85 mid-life (likely $18.61โ$31.54) โ โ $0 at expiry | you banked $3.60/sh, so a flat mid-life exit nets -$16.25/sh | roll rows are incremental, the banked premium stays yours ๐ Across 515 simulated challenges: the $290 strike is typically first touched on day 5 of 7, at $305 (overshoots $15.28). The [P25โP75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 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 ⚠ $290 is $327 below CC-SS $616.94: 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 < $0.90/sh (~25% of the $3.60 collected) or spot โฅ $293.90 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $290)); NOT the premium you collected. Momentum override: two daily closes above $293.50 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.95 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $616.94, where you are whole again, by expiry) Starting unrealized P&L: $-40,725 + Fortress recovery (un-capped): +$37,159 โ CC assignment net of premium (1 ร $290): -$32,334 Total Position P&L @ SS: $-35,900 (+$4,825 vs today) Do-nothing baseline at SS: $-20,255 (this trade vs do-nothing: $-15,645, the opportunity cost of earning $1,543/mo FIGHT income now) BB-reversion stress (โ $352.12 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$5,852, position total $-34,708 (+$6,017 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ฏ 50% normal | 1 × $275 | 6 Nov | 7d | 20.7% | 83%hist 86% | 36%hist 30% | +5pp | $570 | $2,443 | — | $33,624 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $275 20.7% OTM over spot $227.84 6 Nov 2026 (7d, $6.10 mid) = $570 credit for the 7d cycle โ $2,443/mo projected Survival (stays โค $275) 83% Breach risk 17% POP (stays โค $281.10) 86% EV / mo +$778 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +5pp 28% whole by 9mo vs 23% doing nothing FIRE DRILLS ~2.9/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $482/mo median; plan ~$328/mo after 68% keep · $3,293 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.5 mo [2.3-5.6], measured ONLY among the 28% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 26% Flat exit net (mid-life) -$1,312 Free roll-up +$2/wk Safest escape (by 20 Nov 2026) $302 @ 77% POP 71% 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $26.59/sh now โ $18.82 mid-life (likely $19.75โ$30.98) โ โ $0 at expiry | you banked $5.70/sh, so a flat mid-life exit nets -$13.12/sh | roll rows are incremental, the banked premium stays yours ๐ Across 768 simulated challenges: the $275 strike is typically first touched on day 4 of 7, at $289 (overshoots $13.91). The [P25โP75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 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 ⚠ $275 is $342 below CC-SS $616.94: 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 < $1.43/sh (~25% of the $5.70 collected) or spot โฅ $281.10 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $275)); NOT the premium you collected. Momentum override: two daily closes above $293.50 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.95 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $616.94, where you are whole again, by expiry) Starting unrealized P&L: $-40,725 + Fortress recovery (un-capped): +$37,159 โ CC assignment net of premium (1 ร $275): -$33,624 Total Position P&L @ SS: $-37,190 (+$3,535 vs today) Do-nothing baseline at SS: $-20,255 (this trade vs do-nothing: $-16,935, the opportunity cost of earning $2,443/mo FIGHT income now) BB-reversion stress (โ $352.12 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$7,142, position total $-35,998 (+$4,727 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 1 × $252.50 | 6 Nov | 7d | 10.8% | 72%hist 83% | 61%hist 54% | +5pp | $1,060 | $4,543 | +$2,100 | $35,384 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $252.50 10.8% OTM over spot $227.84 6 Nov 2026 (7d, $11.45 mid) = $1,060 credit for the 7d cycle โ $4,543/mo projected Survival (stays โค $252.50) 72% Breach risk 28% POP (stays โค $263.95) 78% EV / mo +$970 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +5pp 25% whole by 9mo vs 20% doing nothing FIRE DRILLS ~5.8/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $827/mo median; plan ~$563/mo after 68% keep · $5,707 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.2 mo [2.0-5.9], measured ONLY among the 25% of futures that got whole ๐ก IF CHALLENGED (spot reaches the strike) ยท challenge = the strike is touched at any point, so it runs ~2x the breach risk (finishing through it) Challenge odds (touch by expiry) 45% Flat exit net (mid-life) -$668 Free roll-up +$2/wk Safest escape (by 27 Nov 2026) $305 @ 85% POP 82% 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $24.42/sh now โ $17.28 mid-life (likely $20.91โ$31.10) โ โ $0 at expiry | you banked $10.60/sh, so a flat mid-life exit nets -$6.68/sh | roll rows are incremental, the banked premium stays yours ๐ Across 1,361 simulated challenges: the $252 strike is typically first touched on day 3 of 7, at $266 (overshoots $13.22). The [P25โP75] under each Total is that door's credit across those paths; % credit is the share of those challenges where the roll is a net credit.
If rolled & exited = your total from-entry P&L if you roll to that strike and then close the whole fortress with the stock pinned there (all legs repriced; SAFE = P&L โฅ 0). Cap gain is what that roll earns THIS cycle (premium + appreciation from today to the new strike); the total adds your existing MTM on top. Same from-entry basis as this tool's @cap / total-exit numbers, at the rolled strike. POP = P(stays โค strike + premium collected, the call is profitable); surv = P(stays โค strike, the call expires fully worthless). Survival is the stricter bar (no premium cushion), so it sits below POP. Method: each leg = its live quote (buyback off the ask, sells off the bid) ร a Black-Scholes ratio to the challenge, using the leg's own IV shifted -0.4 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 ⚠ $252.50 is $364 below CC-SS $616.94: 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 < $2.65/sh (~25% of the $10.60 collected) or spot โฅ $263.95 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $252)); NOT the premium you collected. Momentum override: two daily closes above $293.50 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 0.95 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $616.94, where you are whole again, by expiry) Starting unrealized P&L: $-40,725 + Fortress recovery (un-capped): +$37,159 โ CC assignment net of premium (1 ร $252.50): -$35,384 Total Position P&L @ SS: $-38,950 (+$1,775 vs today) Do-nothing baseline at SS: $-20,255 (this trade vs do-nothing: $-18,695, the opportunity cost of earning $4,543/mo FIGHT income now) BB-reversion stress (โ $352.12 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$8,902, position total $-37,758 (+$2,967 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 43 clear the income floor), each sized to the minimum contracts that clear it. Sorted by survival (safest first): the primary ๐ฏ is the safest; rows below trade safety for income.
Fortress delta: 0.955 (IBKR) | Recovery@SS: +$37,159 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-20,255
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $275 | 7d | 6 Nov 2026 | $5.70 | 1/1 | $570 | $2,443 | $1,932 | 83%hist 86% | 36%hist 30% | 86% | +$778 | -$33,624 | 262.7% | 7.7mo | $-37,190 (vs do-nothing $-16,935) |
| $272.50 | 7d | 6 Nov 2026 | $5.50 | 1/1 | $550 | $2,357 | $1,847 | 82%hist 86% | 38%hist 30% | 85% | +$535 | -$33,894 | 264.8% | 7.8mo | $-37,460 (vs do-nothing $-17,205) |
| $270 | 7d | 6 Nov 2026 | $6.70 | 1/1 | $670 | $2,871 | $2,361 | 81%hist 86% | 41%hist 40% | 84% | +$881 | -$34,024 | 265.8% | 7.8mo | $-37,590 (vs do-nothing $-17,335) |
| $267.50 | 7d | 6 Nov 2026 | $6.50 | 1/1 | $650 | $2,786 | $2,275 | 80%hist 83% | 43%hist 40% | 83% | +$615 | -$34,294 | 267.9% | 7.9mo | $-37,860 (vs do-nothing $-17,605) |
| $265 | 7d | 6 Nov 2026 | $7.20 | 1/1 | $720 | $3,086 | $2,575 | 79%hist 83% | 46%hist 40% | 82% | +$720 | -$34,474 | 269.3% | 7.9mo | $-38,040 (vs do-nothing $-17,785) |
| $262.50 | 7d | 6 Nov 2026 | $7.60 | 1/1 | $760 | $3,257 | $2,747 | 77%hist 83% | 49%hist 40% | 81% | +$682 | -$34,684 | 271.0% | 7.9mo | $-38,250 (vs do-nothing $-17,995) |
| $260 | 7d | 6 Nov 2026 | $8.90 | 1/1 | $890 | $3,814 | $3,304 | 76%hist 83% | 52%hist 44% | 81% | +$1,015 | -$34,804 | 271.9% | 8.0mo | $-38,370 (vs do-nothing $-18,115) |
| $260 | 14d | 13 Nov 2026 | $10.20 | 1/1 | $1,020 | $2,186 | $1,675 | 75%hist 83% | 54%hist 44% | 80% | +$539 | -$34,674 | 270.9% | 7.9mo | $-38,240 (vs do-nothing $-17,985) |
| $257.50 | 7d | 6 Nov 2026 | $8.60 | 1/1 | $860 | $3,686 | $3,175 | 75%hist 83% | 55%hist 44% | 80% | +$646 | -$35,084 | 274.1% | 8.0mo | $-38,650 (vs do-nothing $-18,395) |
| $257.50 | 14d | 13 Nov 2026 | $10.20 | 1/1 | $1,020 | $2,186 | $1,675 | 74%hist 83% | 57%hist 44% | 79% | +$408 | -$34,924 | 272.8% | 8.0mo | $-38,490 (vs do-nothing $-18,235) |
| $255 | 7d | 6 Nov 2026 | $9.80 | 1/1 | $980 | $4,200 | $3,690 | 73%hist 83% | 58%hist 44% | 79% | +$903 | -$35,214 | 275.1% | 8.1mo | $-38,780 (vs do-nothing $-18,525) |
| $255 | 14d | 13 Nov 2026 | $11.70 | 1/1 | $1,170 | $2,507 | $1,997 | 72%hist 83% | 60%hist 54% | 78% | +$591 | -$35,024 | 273.6% | 8.0mo | $-38,590 (vs do-nothing $-18,335) |
| $252.50 | 7d | 6 Nov 2026 | $10.60 | 1/1 | $1,060 | $4,543 | $4,032 | 72%hist 83% | 61%hist 54% | 78% | +$970 | -$35,384 | 276.4% | 8.1mo | $-38,950 (vs do-nothing $-18,695) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $252.50 | 14d | 13 Nov 2026 | $11.60 | 1/1 | $1,160 | $2,486 | $1,975 | 71%hist 83% | 63%hist 54% | 78% | +$422 | -$35,284 | 275.7% | 8.1mo | $-38,850 (vs do-nothing $-18,595) |
| $250 | 7d | 6 Nov 2026 | $11.90 | 1/1 | $1,190 | $5,100 | $4,590 | 70%hist 83% | 64%hist 54% | 77% | +$1,233 | -$35,504 | 277.4% | 8.1mo | $-39,070 (vs do-nothing $-18,815) |
| $250 | 14d | 13 Nov 2026 | $13.20 | 1/1 | $1,320 | $2,829 | $2,318 | 69%hist 66% | 67%hist 54% | 77% | +$610 | -$35,374 | 276.4% | 8.1mo | $-38,940 (vs do-nothing $-18,685) |
| $247.50 | 7d | 6 Nov 2026 | $11.50 | 1/1 | $1,150 | $4,929 | $4,418 | 69%hist 66% | 68%hist 54% | 76% | +$746 | -$35,794 | 279.6% | 8.2mo | $-39,360 (vs do-nothing $-19,105) |
| $247.50 | 14d | 13 Nov 2026 | $13.10 | 1/1 | $1,310 | $2,807 | $2,297 | 68%hist 66% | 70%hist 68% | 76% | +$425 | -$35,634 | 278.4% | 8.2mo | $-39,200 (vs do-nothing $-18,945) |
| $245 | 7d | 6 Nov 2026 | $13.40 | 1/1 | $1,340 | $5,743 | $5,232 | 67%hist 66% | 72%hist 68% | 75% | +$1,225 | -$35,854 | 280.1% | 8.2mo | $-39,420 (vs do-nothing $-19,165) |
| $245 | 14d | 13 Nov 2026 | $13.80 | 1/1 | $1,380 | $2,957 | $2,447 | 66%hist 66% | 74%hist 68% | 75% | +$402 | -$35,814 | 279.8% | 8.2mo | $-39,380 (vs do-nothing $-19,125) |
| $245 | 21d | 20 Nov 2026 | $16.40 | 1/1 | $1,640 | $2,343 | $1,832 | 66%hist 66% | 75%hist 68% | 75% | +$484 | -$35,554 | 277.8% | 8.1mo | $-39,120 (vs do-nothing $-18,865) |
| $242.50 | 7d | 6 Nov 2026 | $13.90 | 1/1 | $1,390 | $5,957 | $5,447 | 65%hist 66% | 75%hist 68% | 74% | +$1,082 | -$36,054 | 281.7% | 8.3mo | $-39,620 (vs do-nothing $-19,365) |
| $242.50 | 14d | 13 Nov 2026 | $14.70 | 1/1 | $1,470 | $3,150 | $2,640 | 65%hist 66% | 77%hist 68% | 74% | +$413 | -$35,974 | 281.0% | 8.2mo | $-39,540 (vs do-nothing $-19,285) |
| $240 | 7d | 6 Nov 2026 | $15.20 | 1/1 | $1,520 | $6,514 | $6,004 | 63%hist 66% | 79%hist 68% | 74% | +$1,259 | -$36,174 | 282.6% | 8.3mo | $-39,740 (vs do-nothing $-19,485) |
| $240 | 14d | 13 Nov 2026 | $15.60 | 1/1 | $1,560 | $3,343 | $2,832 | 63%hist 66% | 81%hist 79% | 73% | +$414 | -$36,134 | 282.3% | 8.3mo | $-39,700 (vs do-nothing $-19,445) |
| $240 | 21d | 20 Nov 2026 | $16.90 | 1/1 | $1,690 | $2,414 | $1,904 | 63%hist 66% | 82%hist 79% | 73% | +$296 | -$36,004 | 281.3% | 8.3mo | $-39,570 (vs do-nothing $-19,315) |
| $237.50 | 7d | 6 Nov 2026 | $14.80 | 1/1 | $1,480 | $6,343 | $5,832 | 62%hist 66% | 83%hist 79% | 72% | +$684 | -$36,464 | 284.9% | 8.4mo | $-40,030 (vs do-nothing $-19,775) |
| $237.50 | 14d | 13 Nov 2026 | $16.50 | 1/1 | $1,650 | $3,536 | $3,025 | 62%hist 66% | 85%hist 79% | 73% | +$406 | -$36,294 | 283.5% | 8.3mo | $-39,860 (vs do-nothing $-19,605) |
| $235 | 7d | 6 Nov 2026 | $17.10 | 1/1 | $1,710 | $7,329 | $6,818 | 60%hist 70% | 88%hist 79% | 72% | +$1,242 | -$36,484 | 285.0% | 8.4mo | $-40,050 (vs do-nothing $-19,795) |
| $235 | 21d | 20 Nov 2026 | $19.50 | 1/1 | $1,950 | $2,786 | $2,275 | 60%hist 70% | 89%hist 79% | 72% | +$381 | -$36,244 | 283.2% | 8.3mo | $-39,810 (vs do-nothing $-19,555) |
| $235 | 14d | 13 Nov 2026 | $17.40 | 1/1 | $1,740 | $3,729 | $3,218 | 60%hist 70% | 88%hist 79% | 72% | +$387 | -$36,454 | 284.8% | 8.4mo | $-40,020 (vs do-nothing $-19,765) |
| $232.50 | 14d | 13 Nov 2026 | $18.40 | 1/1 | $1,840 | $3,943 | $3,432 | 58%hist 70% | 92%hist 89% | 71% | +$379 | -$36,604 | 286.0% | 8.4mo | $-40,170 (vs do-nothing $-19,915) |
| $232.50 | 7d | 6 Nov 2026 | $18.10 | 1/1 | $1,810 | $7,757 | $7,247 | 58%hist 70% | 92%hist 89% | 71% | +$1,217 | -$36,634 | 286.2% | 8.4mo | $-40,200 (vs do-nothing $-19,945) |
| $230 | 28d | 27 Nov 2026 | $21.80 | 1/1 | $2,180 | $2,336 | $1,825 | 57%hist 70% | 97%hist 89% | 71% | +$244 | -$36,514 | 285.3% | 8.4mo | $-40,080 (vs do-nothing $-19,825) |
| $230 | 21d | 20 Nov 2026 | $22.70 | 1/1 | $2,270 | $3,243 | $2,732 | 57%hist 70% | 97%hist 89% | 70% | +$525 | -$36,424 | 284.6% | 8.3mo | $-39,990 (vs do-nothing $-19,735) |
| $230 | 14d | 13 Nov 2026 | $19.40 | 1/1 | $1,940 | $4,157 | $3,647 | 56%hist 70% | 96%hist 89% | 70% | +$361 | -$36,754 | 287.1% | 8.4mo | $-40,320 (vs do-nothing $-20,065) |
| $230 | 7d | 6 Nov 2026 | $19.20 | 1/1 | $1,920 | $8,229 | $7,718 | 56%hist 70% | 96%hist 89% | 70% | +$1,211 | -$36,774 | 287.3% | 8.4mo | $-40,340 (vs do-nothing $-20,085) |
| $227.50 | 14d | 13 Nov 2026 | $20.70 | 1/1 | $2,070 | $4,436 | $3,925 | 55%hist 70% | 100%hist 89% | 69% | +$396 | -$36,874 | 288.1% | 8.5mo | $-40,440 (vs do-nothing $-20,185) |
| $227.50 | 7d | 6 Nov 2026 | $20.00 | 1/1 | $2,000 | $8,571 | $8,061 | 54%hist 70% | 100%hist 89% | 69% | +$1,050 | -$36,944 | 288.6% | 8.5mo | $-40,510 (vs do-nothing $-20,255) |
| $225 | 28d | 27 Nov 2026 | $26.00 | 1/1 | $2,600 | $2,786 | $2,275 | 53%hist 70% | 100%hist 89% | 69% | +$439 | -$36,594 | 285.9% | 8.4mo | $-40,160 (vs do-nothing $-19,905) |
| $225 | 21d | 20 Nov 2026 | $22.90 | 1/1 | $2,290 | $3,271 | $2,761 | 53%hist 70% | 100%hist 89% | 68% | +$213 | -$36,904 | 288.3% | 8.5mo | $-40,470 (vs do-nothing $-20,215) |
| $225 | 14d | 13 Nov 2026 | $23.60 | 1/1 | $2,360 | $5,057 | $4,547 | 53%hist 70% | 100%hist 89% | 69% | +$763 | -$36,834 | 287.8% | 8.4mo | $-40,400 (vs do-nothing $-20,145) |
| $225 | 7d | 6 Nov 2026 | $21.40 | 1/1 | $2,140 | $9,171 | $8,661 | 52%hist 70% | 100%hist 89% | 68% | +$1,119 | -$37,054 | 289.5% | 8.5mo | $-40,620 (vs do-nothing $-20,365) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $450 | 21d | 20 Nov 2026 | $0.05 | 1/1 | $5 | $7 | $-503 | 99+%hist 95% | 0%hist 4% | 100% | +$6 | -$16,689 | 130.4% | 3.8mo | $-20,255 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $395 | 7d | 6 Nov 2026 | $0.05 | 1/1 | $5 | $21 | $-489 | 99+%hist 95% | 0%hist 4% | 100% | +$18 | -$22,189 | 173.3% | 5.1mo | $-25,755 (vs do-nothing $-5,500) | 50% income floor unreachable even selling every contract |
| $400 | 14d | 13 Nov 2026 | $0.10 | 1/1 | $10 | $21 | $-489 | 99+%hist 95% | 1%hist 4% | 100% | +$17 | -$21,684 | 169.4% | 5.0mo | $-25,250 (vs do-nothing $-4,995) | 50% income floor unreachable even selling every contract |
| $415 | 28d | 27 Nov 2026 | $0.10 | 1/1 | $10 | $11 | $-500 | 99+%hist 95% | 1%hist 4% | 100% | +$8 | -$20,184 | 157.7% | 4.6mo | $-23,750 (vs do-nothing $-3,495) | 50% income floor unreachable even selling every contract |
| $420 | 21d | 20 Nov 2026 | $0.15 | 1/1 | $15 | $21 | $-489 | 99+%hist 95% | 1%hist 4% | 100% | +$17 | -$19,679 | 153.7% | 4.5mo | $-23,245 (vs do-nothing $-2,990) | 50% income floor unreachable even selling every contract |
| $380 | 7d | 6 Nov 2026 | $0.05 | 1/1 | $5 | $21 | $-489 | 99+%hist 95% | 1%hist 4% | 100% | +$12 | -$23,689 | 185.1% | 5.4mo | $-27,255 (vs do-nothing $-7,000) | 50% income floor unreachable even selling every contract |
| $395 | 14d | 13 Nov 2026 | $0.15 | 1/1 | $15 | $32 | $-478 | 99+%hist 95% | 1%hist 4% | 100% | +$27 | -$22,179 | 173.3% | 5.1mo | $-25,745 (vs do-nothing $-5,490) | 50% income floor unreachable even selling every contract |
| $375 | 7d | 6 Nov 2026 | $0.05 | 1/1 | $5 | $21 | $-489 | 99%hist 95% | 1%hist 4% | 99% | +$9 | -$24,189 | 189.0% | 5.5mo | $-27,755 (vs do-nothing $-7,500) | 50% income floor unreachable even selling every contract |
| $405 | 28d | 27 Nov 2026 | $0.20 | 1/1 | $20 | $21 | $-489 | 99%hist 95% | 1%hist 4% | 99% | +$17 | -$21,174 | 165.4% | 4.9mo | $-24,740 (vs do-nothing $-4,485) | 50% income floor unreachable even selling every contract |
| $370 | 7d | 6 Nov 2026 | $0.05 | 1/1 | $5 | $21 | $-489 | 99%hist 95% | 1%hist 4% | 99% | +$5 | -$24,689 | 192.9% | 5.7mo | $-28,255 (vs do-nothing $-8,000) | 50% income floor unreachable even selling every contract |
| $400 | 21d | 20 Nov 2026 | $0.25 | 1/1 | $25 | $36 | $-475 | 99%hist 95% | 2%hist 4% | 99% | +$26 | -$21,669 | 169.3% | 5.0mo | $-25,235 (vs do-nothing $-4,980) | 50% income floor unreachable even selling every contract |
| $365 | 7d | 6 Nov 2026 | $0.05 | 1/1 | $5 | $21 | $-489 | 99%hist 95% | 2%hist 4% | 99% | $-0 | -$25,189 | 196.8% | 5.8mo | $-28,755 (vs do-nothing $-8,500) | 50% income floor unreachable even selling every contract |
| $362.50 | 7d | 6 Nov 2026 | $0.05 | 1/1 | $5 | $21 | $-489 | 99%hist 95% | 2%hist 4% | 99% | $-3 | -$25,439 | 198.7% | 5.8mo | $-29,005 (vs do-nothing $-8,750) | 50% income floor unreachable even selling every contract |
| $360 | 7d | 6 Nov 2026 | $0.10 | 1/1 | $10 | $43 | $-468 | 99%hist 95% | 2%hist 4% | 99% | +$15 | -$25,684 | 200.7% | 5.9mo | $-29,250 (vs do-nothing $-8,995) | 50% income floor unreachable even selling every contract |
| $390 | 28d | 27 Nov 2026 | $0.20 | 1/1 | $20 | $21 | $-489 | 99%hist 95% | 2%hist 4% | 99% | +$12 | -$22,674 | 177.1% | 5.2mo | $-26,240 (vs do-nothing $-5,985) | 50% income floor unreachable even selling every contract |
| $375 | 14d | 13 Nov 2026 | $0.10 | 1/1 | $10 | $21 | $-489 | 99%hist 95% | 2%hist 4% | 99% | +$4 | -$24,184 | 188.9% | 5.5mo | $-27,750 (vs do-nothing $-7,495) | 50% income floor unreachable even selling every contract |
| $390 | 21d | 20 Nov 2026 | $0.25 | 1/1 | $25 | $36 | $-475 | 99%hist 95% | 2%hist 4% | 99% | +$21 | -$22,669 | 177.1% | 5.2mo | $-26,235 (vs do-nothing $-5,980) | 50% income floor unreachable even selling every contract |
| $355 | 7d | 6 Nov 2026 | $0.25 | 1/1 | $25 | $107 | $-403 | 99%hist 95% | 2%hist 4% | 99% | +$72 | -$26,169 | 204.4% | 6.0mo | $-29,735 (vs do-nothing $-9,480) | 50% income floor unreachable even selling every contract |
| $385 | 28d | 27 Nov 2026 | $0.30 | 1/1 | $30 | $32 | $-478 | 99%hist 95% | 2%hist 4% | 99% | +$20 | -$23,164 | 181.0% | 5.3mo | $-26,730 (vs do-nothing $-6,475) | 50% income floor unreachable even selling every contract |
| $370 | 14d | 13 Nov 2026 | $0.15 | 1/1 | $15 | $32 | $-478 | 99%hist 95% | 3%hist 4% | 99% | +$9 | -$24,679 | 192.8% | 5.7mo | $-28,245 (vs do-nothing $-7,990) | 50% income floor unreachable even selling every contract |
| $350 | 7d | 6 Nov 2026 | $0.20 | 1/1 | $20 | $86 | $-425 | 99%hist 95% | 3%hist 4% | 99% | +$44 | -$26,674 | 208.4% | 6.1mo | $-30,240 (vs do-nothing $-9,985) | 50% income floor unreachable even selling every contract |
| $380 | 28d | 27 Nov 2026 | $0.35 | 1/1 | $35 | $37 | $-473 | 99%hist 95% | 3%hist 4% | 99% | +$22 | -$23,659 | 184.8% | 5.4mo | $-27,225 (vs do-nothing $-6,970) | 50% income floor unreachable even selling every contract |
| $380 | 21d | 20 Nov 2026 | $0.30 | 1/1 | $30 | $43 | $-468 | 99%hist 95% | 3%hist 4% | 99% | +$22 | -$23,664 | 184.9% | 5.4mo | $-27,230 (vs do-nothing $-6,975) | 50% income floor unreachable even selling every contract |
| $347.50 | 7d | 6 Nov 2026 | $0.20 | 1/1 | $20 | $86 | $-425 | 98%hist 95% | 3%hist 4% | 98% | +$32 | -$26,924 | 210.3% | 6.2mo | $-30,490 (vs do-nothing $-10,235) | 50% income floor unreachable even selling every contract |
| $375 | 28d | 27 Nov 2026 | $0.40 | 1/1 | $40 | $43 | $-468 | 98%hist 95% | 3%hist 4% | 98% | +$23 | -$24,154 | 188.7% | 5.5mo | $-27,720 (vs do-nothing $-7,465) | 50% income floor unreachable even selling every contract |
| $345 | 7d | 6 Nov 2026 | $0.25 | 1/1 | $25 | $107 | $-403 | 98%hist 95% | 4%hist 4% | 98% | +$46 | -$27,169 | 212.3% | 6.2mo | $-30,735 (vs do-nothing $-10,480) | 50% income floor unreachable even selling every contract |
| $360 | 14d | 13 Nov 2026 | $0.25 | 1/1 | $25 | $54 | $-457 | 98%hist 95% | 4%hist 4% | 98% | +$17 | -$25,669 | 200.5% | 5.9mo | $-29,235 (vs do-nothing $-8,980) | 50% income floor unreachable even selling every contract |
| $370 | 21d | 20 Nov 2026 | $0.50 | 1/1 | $50 | $71 | $-439 | 98%hist 95% | 4%hist 4% | 98% | +$40 | -$24,644 | 192.5% | 5.6mo | $-28,210 (vs do-nothing $-7,955) | 50% income floor unreachable even selling every contract |
| $342.50 | 7d | 6 Nov 2026 | $0.20 | 1/1 | $20 | $86 | $-425 | 98%hist 95% | 4%hist 4% | 98% | +$16 | -$27,424 | 214.2% | 6.3mo | $-30,990 (vs do-nothing $-10,735) | 50% income floor unreachable even selling every contract |
| $370 | 28d | 27 Nov 2026 | $0.50 | 1/1 | $50 | $54 | $-457 | 98%hist 95% | 4%hist 4% | 98% | +$29 | -$24,644 | 192.5% | 5.6mo | $-28,210 (vs do-nothing $-7,955) | 50% income floor unreachable even selling every contract |
| $350 | 14d | 13 Nov 2026 | $0.45 | 1/1 | $45 | $96 | $-414 | 98%hist 95% | 4%hist 4% | 98% | +$56 | -$26,649 | 208.2% | 6.1mo | $-30,215 (vs do-nothing $-9,960) | 50% income floor unreachable even selling every contract |
| $355 | 14d | 13 Nov 2026 | $0.25 | 1/1 | $25 | $54 | $-457 | 98%hist 95% | 4%hist 4% | 98% | +$9 | -$26,169 | 204.4% | 6.0mo | $-29,735 (vs do-nothing $-9,480) | 50% income floor unreachable even selling every contract |
| $340 | 7d | 6 Nov 2026 | $0.35 | 1/1 | $35 | $150 | $-360 | 98%hist 95% | 4%hist 4% | 98% | +$70 | -$27,659 | 216.1% | 6.3mo | $-31,225 (vs do-nothing $-10,970) | 50% income floor unreachable even selling every contract |
| $365 | 28d | 27 Nov 2026 | $0.50 | 1/1 | $50 | $54 | $-457 | 98%hist 95% | 5%hist 4% | 98% | +$24 | -$25,144 | 196.4% | 5.8mo | $-28,710 (vs do-nothing $-8,455) | 50% income floor unreachable even selling every contract |
| $337.50 | 7d | 6 Nov 2026 | $0.40 | 1/1 | $40 | $171 | $-339 | 98%hist 95% | 5%hist 4% | 98% | +$79 | -$27,904 | 218.0% | 6.4mo | $-31,470 (vs do-nothing $-11,215) | 50% income floor unreachable even selling every contract |
| $360 | 21d | 20 Nov 2026 | $0.70 | 1/1 | $70 | $100 | $-410 | 98%hist 95% | 5%hist 4% | 98% | +$55 | -$25,624 | 200.2% | 5.9mo | $-29,190 (vs do-nothing $-8,935) | 50% income floor unreachable even selling every contract |
| $347.50 | 14d | 13 Nov 2026 | $0.35 | 1/1 | $35 | $75 | $-435 | 98%hist 95% | 5%hist 4% | 98% | +$16 | -$26,909 | 210.2% | 6.2mo | $-30,475 (vs do-nothing $-10,220) | 50% income floor unreachable even selling every contract |
| $352.50 | 14d | 13 Nov 2026 | $0.35 | 1/1 | $35 | $75 | $-435 | 98%hist 95% | 5%hist 4% | 98% | +$12 | -$26,409 | 206.3% | 6.1mo | $-29,975 (vs do-nothing $-9,720) | 50% income floor unreachable even selling every contract |
| $335 | 7d | 6 Nov 2026 | $0.35 | 1/1 | $35 | $150 | $-360 | 98%hist 95% | 5%hist 4% | 98% | +$45 | -$28,159 | 220.0% | 6.5mo | $-31,725 (vs do-nothing $-11,470) | 50% income floor unreachable even selling every contract |
| $360 | 28d | 27 Nov 2026 | $0.90 | 1/1 | $90 | $96 | $-414 | 97%hist 95% | 5%hist 4% | 98% | +$60 | -$25,604 | 200.0% | 5.9mo | $-29,170 (vs do-nothing $-8,915) | 50% income floor unreachable even selling every contract |
| $342.50 | 14d | 13 Nov 2026 | $0.45 | 1/1 | $45 | $96 | $-414 | 97%hist 95% | 6%hist 4% | 97% | +$32 | -$27,399 | 214.1% | 6.3mo | $-30,965 (vs do-nothing $-10,710) | 50% income floor unreachable even selling every contract |
| $332.50 | 7d | 6 Nov 2026 | $0.45 | 1/1 | $45 | $193 | $-318 | 97%hist 95% | 6%hist 4% | 97% | +$73 | -$28,399 | 221.9% | 6.5mo | $-31,965 (vs do-nothing $-11,710) | 50% income floor unreachable even selling every contract |
| $340 | 14d | 13 Nov 2026 | $0.60 | 1/1 | $60 | $129 | $-382 | 97%hist 95% | 6%hist 4% | 97% | +$58 | -$27,634 | 215.9% | 6.3mo | $-31,200 (vs do-nothing $-10,945) | 50% income floor unreachable even selling every contract |
| $345 | 14d | 13 Nov 2026 | $0.50 | 1/1 | $50 | $107 | $-403 | 97%hist 95% | 6%hist 4% | 97% | +$31 | -$27,144 | 212.1% | 6.2mo | $-30,710 (vs do-nothing $-10,455) | 50% income floor unreachable even selling every contract |
| $355 | 28d | 27 Nov 2026 | $0.95 | 1/1 | $95 | $102 | $-409 | 97%hist 95% | 6%hist 4% | 97% | +$57 | -$26,099 | 203.9% | 6.0mo | $-29,665 (vs do-nothing $-9,410) | 50% income floor unreachable even selling every contract |
| $330 | 7d | 6 Nov 2026 | $0.70 | 1/1 | $70 | $300 | $-210 | 97%hist 95% | 6%hist 4% | 97% | +$163 | -$28,624 | 223.6% | 6.6mo | $-32,190 (vs do-nothing $-11,935) | 50% income floor unreachable even selling every contract |
| $337.50 | 14d | 13 Nov 2026 | $0.75 | 1/1 | $75 | $161 | $-350 | 97%hist 95% | 7%hist 4% | 97% | +$80 | -$27,869 | 217.7% | 6.4mo | $-31,435 (vs do-nothing $-11,180) | 50% income floor unreachable even selling every contract |
| $350 | 21d | 20 Nov 2026 | $0.95 | 1/1 | $95 | $136 | $-375 | 97%hist 95% | 7%hist 4% | 97% | +$72 | -$26,599 | 207.8% | 6.1mo | $-30,165 (vs do-nothing $-9,910) | 50% income floor unreachable even selling every contract |
| $327.50 | 7d | 6 Nov 2026 | $0.70 | 1/1 | $70 | $300 | $-210 | 97%hist 95% | 7%hist 4% | 97% | +$144 | -$28,874 | 225.6% | 6.6mo | $-32,440 (vs do-nothing $-12,185) | 50% income floor unreachable even selling every contract |
| $335 | 14d | 13 Nov 2026 | $0.80 | 1/1 | $80 | $171 | $-339 | 97%hist 95% | 7%hist 4% | 97% | +$83 | -$28,114 | 219.6% | 6.4mo | $-31,680 (vs do-nothing $-11,425) | 50% income floor unreachable even selling every contract |
| $350 | 28d | 27 Nov 2026 | $0.85 | 1/1 | $85 | $91 | $-419 | 97%hist 95% | 7%hist 4% | 97% | +$36 | -$26,609 | 207.9% | 6.1mo | $-30,175 (vs do-nothing $-9,920) | 50% income floor unreachable even selling every contract |
| $325 | 7d | 6 Nov 2026 | $0.85 | 1/1 | $85 | $364 | $-146 | 96%hist 95% | 7%hist 4% | 97% | +$187 | -$29,109 | 227.4% | 6.7mo | $-32,675 (vs do-nothing $-12,420) | 50% income floor unreachable even selling every contract |
| $332.50 | 14d | 13 Nov 2026 | $0.90 | 1/1 | $90 | $193 | $-318 | 96%hist 95% | 8%hist 4% | 97% | +$94 | -$28,354 | 221.5% | 6.5mo | $-31,920 (vs do-nothing $-11,665) | 50% income floor unreachable even selling every contract |
| $330 | 14d | 13 Nov 2026 | $1.05 | 1/1 | $105 | $225 | $-285 | 96%hist 95% | 8%hist 4% | 96% | +$124 | -$28,589 | 223.3% | 6.6mo | $-32,155 (vs do-nothing $-11,900) | 50% income floor unreachable even selling every contract |
| $345 | 28d | 27 Nov 2026 | $1.15 | 1/1 | $115 | $123 | $-387 | 96%hist 95% | 8%hist 4% | 96% | +$57 | -$27,079 | 211.6% | 6.2mo | $-30,645 (vs do-nothing $-10,390) | 50% income floor unreachable even selling every contract |
| $322.50 | 7d | 6 Nov 2026 | $0.90 | 1/1 | $90 | $386 | $-125 | 96%hist 95% | 8%hist 4% | 96% | +$184 | -$29,354 | 229.3% | 6.7mo | $-32,920 (vs do-nothing $-12,665) | 50% income floor unreachable even selling every contract |
| $340 | 21d | 20 Nov 2026 | $1.20 | 1/1 | $120 | $171 | $-339 | 96%hist 95% | 9%hist 4% | 96% | +$80 | -$27,574 | 215.4% | 6.3mo | $-31,140 (vs do-nothing $-10,885) | 50% income floor unreachable even selling every contract |
| $327.50 | 14d | 13 Nov 2026 | $1.10 | 1/1 | $110 | $236 | $-275 | 96%hist 95% | 9%hist 4% | 96% | +$112 | -$28,834 | 225.3% | 6.6mo | $-32,400 (vs do-nothing $-12,145) | 50% income floor unreachable even selling every contract |
| $320 | 7d | 6 Nov 2026 | $1.00 | 1/1 | $100 | $429 | $-82 | 96%hist 95% | 9%hist 4% | 96% | +$200 | -$29,594 | 231.2% | 6.8mo | $-33,160 (vs do-nothing $-12,905) | 50% income floor unreachable even selling every contract |
| $340 | 28d | 27 Nov 2026 | $1.50 | 1/1 | $150 | $161 | $-350 | 96%hist 95% | 9%hist 4% | 96% | +$81 | -$27,544 | 215.2% | 6.3mo | $-31,110 (vs do-nothing $-10,855) | 50% income floor unreachable even selling every contract |
| $325 | 14d | 13 Nov 2026 | $1.25 | 1/1 | $125 | $268 | $-243 | 96%hist 95% | 9%hist 4% | 96% | +$135 | -$29,069 | 227.1% | 6.7mo | $-32,635 (vs do-nothing $-12,380) | 50% income floor unreachable even selling every contract |
| $317.50 | 7d | 6 Nov 2026 | $1.15 | 1/1 | $115 | $493 | $-18 | 95%hist 95% | 10%hist 13% | 95% | +$218 | -$29,829 | 233.0% | 6.8mo | $-33,395 (vs do-nothing $-13,140) | 50% income floor unreachable even selling every contract |
| $335 | 28d | 27 Nov 2026 | $1.65 | 1/1 | $165 | $177 | $-334 | 95%hist 95% | 11%hist 13% | 95% | +$81 | -$28,029 | 219.0% | 6.4mo | $-31,595 (vs do-nothing $-11,340) | 50% income floor unreachable even selling every contract |
| $330 | 21d | 20 Nov 2026 | $1.55 | 1/1 | $155 | $221 | $-289 | 95%hist 95% | 11%hist 13% | 95% | +$96 | -$28,539 | 223.0% | 6.5mo | $-32,105 (vs do-nothing $-11,850) | 50% income floor unreachable even selling every contract |
| $315 | 7d | 6 Nov 2026 | $1.30 | 1/1 | $130 | $557 | $47 | 95%hist 95% | 11%hist 13% | 95% | +$247 | -$30,064 | 234.9% | 6.9mo | $-33,630 (vs do-nothing $-13,375) | 50% income floor unreachable even selling every contract |
| $317.50 | 14d | 13 Nov 2026 | $1.70 | 1/1 | $170 | $364 | $-146 | 94%hist 95% | 12%hist 13% | 95% | +$180 | -$29,774 | 232.6% | 6.8mo | $-33,340 (vs do-nothing $-13,085) | 50% income floor unreachable even selling every contract |
| $312.50 | 7d | 6 Nov 2026 | $1.45 | 1/1 | $145 | $621 | $111 | 94%hist 95% | 12%hist 13% | 95% | +$271 | -$30,299 | 236.7% | 6.9mo | $-33,865 (vs do-nothing $-13,610) | 50% income floor unreachable even selling every contract |
| $330 | 28d | 27 Nov 2026 | $1.85 | 1/1 | $185 | $198 | $-312 | 94%hist 95% | 12%hist 13% | 95% | +$84 | -$28,509 | 222.7% | 6.5mo | $-32,075 (vs do-nothing $-11,820) | 50% income floor unreachable even selling every contract |
| $315 | 14d | 13 Nov 2026 | $1.80 | 1/1 | $180 | $386 | $-125 | 94%hist 95% | 13%hist 13% | 94% | +$181 | -$30,014 | 234.5% | 6.9mo | $-33,580 (vs do-nothing $-13,325) | 50% income floor unreachable even selling every contract |
| $310 | 7d | 6 Nov 2026 | $1.60 | 1/1 | $160 | $686 | $175 | 94%hist 95% | 13%hist 13% | 94% | +$292 | -$30,534 | 238.5% | 7.0mo | $-34,100 (vs do-nothing $-13,845) | 50% income floor unreachable even selling every contract |
| $320 | 14d | 13 Nov 2026 | $1.50 | 1/1 | $150 | $321 | $-189 | 94%hist 95% | 14%hist 13% | 94% | +$76 | -$29,544 | 230.8% | 6.8mo | $-33,110 (vs do-nothing $-12,855) | 50% income floor unreachable even selling every contract |
| $325 | 28d | 27 Nov 2026 | $2.15 | 1/1 | $215 | $230 | $-280 | 94%hist 95% | 14%hist 13% | 94% | +$94 | -$28,979 | 226.4% | 6.6mo | $-32,545 (vs do-nothing $-12,290) | 50% income floor unreachable even selling every contract |
| $320 | 21d | 20 Nov 2026 | $2.30 | 1/1 | $230 | $329 | $-182 | 93%hist 95% | 14%hist 13% | 94% | +$150 | -$29,464 | 230.2% | 6.8mo | $-33,030 (vs do-nothing $-12,775) | 50% income floor unreachable even selling every contract |
| $307.50 | 7d | 6 Nov 2026 | $1.75 | 1/1 | $175 | $750 | $240 | 93%hist 95% | 14%hist 13% | 94% | +$307 | -$30,769 | 240.4% | 7.1mo | $-34,335 (vs do-nothing $-14,080) | 50% income floor unreachable even selling every contract |
| $312.50 | 14d | 13 Nov 2026 | $1.90 | 1/1 | $190 | $407 | $-103 | 93%hist 95% | 14%hist 13% | 94% | +$158 | -$30,254 | 236.4% | 6.9mo | $-33,820 (vs do-nothing $-13,565) | 50% income floor unreachable even selling every contract |
| $305 | 7d | 6 Nov 2026 | $2.00 | 1/1 | $200 | $857 | $347 | 93%hist 95% | 15%hist 13% | 93% | +$361 | -$30,994 | 242.1% | 7.1mo | $-34,560 (vs do-nothing $-14,305) | 50% income floor unreachable even selling every contract |
| $310 | 14d | 13 Nov 2026 | $2.30 | 1/1 | $230 | $493 | $-18 | 93%hist 95% | 15%hist 13% | 93% | +$218 | -$30,464 | 238.0% | 7.0mo | $-34,030 (vs do-nothing $-13,775) | 50% income floor unreachable even selling every contract |
| $320 | 28d | 27 Nov 2026 | $2.80 | 1/1 | $280 | $300 | $-210 | 93%hist 95% | 16%hist 13% | 93% | +$138 | -$29,414 | 229.8% | 6.7mo | $-32,980 (vs do-nothing $-12,725) | 50% income floor unreachable even selling every contract |
| $315 | 21d | 20 Nov 2026 | $2.40 | 1/1 | $240 | $343 | $-168 | 92%hist 95% | 16%hist 13% | 93% | +$131 | -$29,954 | 234.0% | 6.9mo | $-33,520 (vs do-nothing $-13,265) | 50% income floor unreachable even selling every contract |
| $302.50 | 7d | 6 Nov 2026 | $2.10 | 1/1 | $210 | $900 | $390 | 92%hist 95% | 17%hist 13% | 93% | +$345 | -$31,234 | 244.0% | 7.2mo | $-34,800 (vs do-nothing $-14,545) | 50% income floor unreachable even selling every contract |
| $307.50 | 14d | 13 Nov 2026 | $2.15 | 1/1 | $215 | $461 | $-50 | 92%hist 95% | 17%hist 13% | 93% | +$158 | -$30,729 | 240.1% | 7.0mo | $-34,295 (vs do-nothing $-14,040) | 50% income floor unreachable even selling every contract |
| $315 | 28d | 27 Nov 2026 | $2.80 | 1/1 | $280 | $300 | $-210 | 92%hist 95% | 18%hist 13% | 92% | +$109 | -$29,914 | 233.7% | 6.9mo | $-33,480 (vs do-nothing $-13,225) | 50% income floor unreachable even selling every contract |
| $305 | 14d | 13 Nov 2026 | $2.50 | 1/1 | $250 | $536 | $25 | 92%hist 95% | 18%hist 13% | 92% | +$202 | -$30,944 | 241.7% | 7.1mo | $-34,510 (vs do-nothing $-14,255) | 50% income floor unreachable even selling every contract |
| $300 | 7d | 6 Nov 2026 | $2.40 | 1/1 | $240 | $1,029 | $518 | 92%hist 95% | 18%hist 13% | 92% | +$410 | -$31,454 | 245.7% | 7.2mo | $-35,020 (vs do-nothing $-14,765) | 50% income floor unreachable even selling every contract |
| $310 | 21d | 20 Nov 2026 | $3.10 | 1/1 | $310 | $443 | $-68 | 91%hist 95% | 18%hist 13% | 92% | +$191 | -$30,384 | 237.4% | 7.0mo | $-33,950 (vs do-nothing $-13,695) | 50% income floor unreachable even selling every contract |
| $302.50 | 14d | 13 Nov 2026 | $2.60 | 1/1 | $260 | $557 | $47 | 91%hist 95% | 19%hist 13% | 92% | +$189 | -$31,184 | 243.6% | 7.1mo | $-34,750 (vs do-nothing $-14,495) | 50% income floor unreachable even selling every contract |
| $297.50 | 7d | 6 Nov 2026 | $2.25 | 1/1 | $225 | $964 | $454 | 91%hist 95% | 19%hist 13% | 92% | +$275 | -$31,719 | 247.8% | 7.3mo | $-35,285 (vs do-nothing $-15,030) | 50% income floor unreachable even selling every contract |
| $310 | 28d | 27 Nov 2026 | $3.30 | 1/1 | $330 | $354 | $-157 | 91%hist 95% | 20%hist 13% | 92% | +$129 | -$30,364 | 237.2% | 7.0mo | $-33,930 (vs do-nothing $-13,675) | 50% income floor unreachable even selling every contract |
| $300 | 14d | 13 Nov 2026 | $2.95 | 1/1 | $295 | $632 | $122 | 90%hist 95% | 20%hist 23% | 91% | +$227 | -$31,399 | 245.3% | 7.2mo | $-34,965 (vs do-nothing $-14,710) | 50% income floor unreachable even selling every contract |
| $305 | 21d | 20 Nov 2026 | $3.10 | 1/1 | $310 | $443 | $-68 | 90%hist 95% | 21%hist 23% | 91% | +$145 | -$30,884 | 241.3% | 7.1mo | $-34,450 (vs do-nothing $-14,195) | 50% income floor unreachable even selling every contract |
| $295 | 7d | 6 Nov 2026 | $2.65 | 1/1 | $265 | $1,136 | $625 | 90%hist 95% | 21%hist 23% | 91% | +$370 | -$31,929 | 249.4% | 7.3mo | $-35,495 (vs do-nothing $-15,240) | 50% income floor unreachable even selling every contract |
| $297.50 | 14d | 13 Nov 2026 | $3.00 | 1/1 | $300 | $643 | $132 | 90%hist 86% | 22%hist 23% | 91% | +$197 | -$31,644 | 247.2% | 7.3mo | $-35,210 (vs do-nothing $-14,955) | 50% income floor unreachable even selling every contract |
| $305 | 28d | 27 Nov 2026 | $3.70 | 1/1 | $370 | $396 | $-114 | 90%hist 86% | 22%hist 23% | 91% | +$133 | -$30,824 | 240.8% | 7.1mo | $-34,390 (vs do-nothing $-14,135) | 50% income floor unreachable even selling every contract |
| $292.50 | 7d | 6 Nov 2026 | $2.80 | 1/1 | $280 | $1,200 | $690 | 89%hist 86% | 22%hist 23% | 90% | +$350 | -$32,164 | 251.3% | 7.4mo | $-35,730 (vs do-nothing $-15,475) | 50% income floor unreachable even selling every contract |
| $300 | 21d | 20 Nov 2026 | $4.30 | 1/1 | $430 | $614 | $104 | 89%hist 86% | 23%hist 23% | 90% | +$262 | -$31,264 | 244.2% | 7.2mo | $-34,830 (vs do-nothing $-14,575) | 50% income floor unreachable even selling every contract |
| $295 | 14d | 13 Nov 2026 | $3.40 | 1/1 | $340 | $729 | $218 | 89%hist 86% | 23%hist 23% | 90% | +$238 | -$31,854 | 248.9% | 7.3mo | $-35,420 (vs do-nothing $-15,165) | 50% income floor unreachable even selling every contract |
| $290 | 7d | 6 Nov 2026 | $3.60 | 1/1 | $360 | $1,543 | $1,032 | 89%hist 86% | 24%hist 23% | 90% | +$603 | -$32,334 | 252.6% | 7.4mo | $-35,900 (vs do-nothing $-15,645) | 50% income floor unreachable even selling every contract |
| $297.50 | 21d | 20 Nov 2026 | $4.00 | 1/1 | $400 | $571 | $61 | 88%hist 86% | 25%hist 23% | 90% | +$189 | -$31,544 | 246.4% | 7.2mo | $-35,110 (vs do-nothing $-14,855) | 50% income floor unreachable even selling every contract |
| $300 | 28d | 27 Nov 2026 | $4.60 | 1/1 | $460 | $493 | $-18 | 88%hist 86% | 25%hist 23% | 90% | +$185 | -$31,234 | 244.0% | 7.2mo | $-34,800 (vs do-nothing $-14,545) | 50% income floor unreachable even selling every contract |
| $292.50 | 14d | 13 Nov 2026 | $3.90 | 1/1 | $390 | $836 | $325 | 88%hist 86% | 25%hist 23% | 89% | +$297 | -$32,054 | 250.4% | 7.3mo | $-35,620 (vs do-nothing $-15,365) | 50% income floor unreachable even selling every contract |
| $287.50 | 7d | 6 Nov 2026 | $3.40 | 1/1 | $340 | $1,457 | $947 | 88%hist 86% | 26%hist 23% | 89% | +$418 | -$32,604 | 254.7% | 7.5mo | $-36,170 (vs do-nothing $-15,915) | 50% income floor unreachable even selling every contract |
| $295 | 21d | 20 Nov 2026 | $4.20 | 1/1 | $420 | $600 | $90 | 88%hist 86% | 26%hist 23% | 89% | +$185 | -$31,774 | 248.2% | 7.3mo | $-35,340 (vs do-nothing $-15,085) | 50% income floor unreachable even selling every contract |
| $290 | 14d | 13 Nov 2026 | $4.20 | 1/1 | $420 | $900 | $390 | 87%hist 86% | 27%hist 23% | 89% | +$309 | -$32,274 | 252.1% | 7.4mo | $-35,840 (vs do-nothing $-15,585) | 50% income floor unreachable even selling every contract |
| $292.50 | 21d | 20 Nov 2026 | $4.80 | 1/1 | $480 | $686 | $175 | 87%hist 86% | 28%hist 23% | 89% | +$235 | -$31,964 | 249.7% | 7.3mo | $-35,530 (vs do-nothing $-15,275) | 50% income floor unreachable even selling every contract |
| $285 | 7d | 6 Nov 2026 | $4.00 | 1/1 | $400 | $1,714 | $1,204 | 87%hist 86% | 27%hist 23% | 88% | +$569 | -$32,794 | 256.2% | 7.5mo | $-36,360 (vs do-nothing $-16,105) | 50% income floor unreachable even selling every contract |
| $295 | 28d | 27 Nov 2026 | $5.20 | 1/1 | $520 | $557 | $47 | 87%hist 86% | 28%hist 23% | 89% | +$198 | -$31,674 | 247.4% | 7.3mo | $-35,240 (vs do-nothing $-14,985) | 50% income floor unreachable even selling every contract |
| $287.50 | 14d | 13 Nov 2026 | $4.30 | 1/1 | $430 | $921 | $411 | 87%hist 86% | 28%hist 23% | 88% | +$273 | -$32,514 | 254.0% | 7.5mo | $-36,080 (vs do-nothing $-15,825) | 50% income floor unreachable even selling every contract |
| $290 | 21d | 20 Nov 2026 | $5.30 | 1/1 | $530 | $757 | $247 | 86%hist 86% | 29%hist 23% | 88% | +$268 | -$32,164 | 251.3% | 7.4mo | $-35,730 (vs do-nothing $-15,475) | 50% income floor unreachable even selling every contract |
| $282.50 | 7d | 6 Nov 2026 | $4.00 | 1/1 | $400 | $1,714 | $1,204 | 86%hist 86% | 29%hist 23% | 88% | +$453 | -$33,044 | 258.2% | 7.6mo | $-36,610 (vs do-nothing $-16,355) | 50% income floor unreachable even selling every contract |
| $285 | 14d | 13 Nov 2026 | $5.00 | 1/1 | $500 | $1,071 | $561 | 86%hist 86% | 30%hist 30% | 88% | +$361 | -$32,694 | 255.4% | 7.5mo | $-36,260 (vs do-nothing $-16,005) | 50% income floor unreachable even selling every contract |
| $290 | 28d | 27 Nov 2026 | $5.90 | 1/1 | $590 | $632 | $122 | 86%hist 86% | 31%hist 30% | 87% | +$215 | -$32,104 | 250.8% | 7.4mo | $-35,670 (vs do-nothing $-15,415) | 50% income floor unreachable even selling every contract |
| $287.50 | 21d | 20 Nov 2026 | $5.20 | 1/1 | $520 | $743 | $232 | 86%hist 86% | 31%hist 30% | 87% | +$213 | -$32,424 | 253.3% | 7.4mo | $-35,990 (vs do-nothing $-15,735) | 50% income floor unreachable even selling every contract |
| $280 | 7d | 6 Nov 2026 | $4.80 | 1/1 | $480 | $2,057 | $1,547 | 85%hist 86% | 31%hist 30% | 87% | +$672 | -$33,214 | 259.5% | 7.6mo | $-36,780 (vs do-nothing $-16,525) | 50% income floor unreachable even selling every contract |
| $282.50 | 14d | 13 Nov 2026 | $5.40 | 1/1 | $540 | $1,157 | $647 | 85%hist 86% | 32%hist 30% | 87% | +$380 | -$32,904 | 257.1% | 7.5mo | $-36,470 (vs do-nothing $-16,215) | 50% income floor unreachable even selling every contract |
| $285 | 21d | 20 Nov 2026 | $6.20 | 1/1 | $620 | $886 | $375 | 85%hist 86% | 33%hist 30% | 87% | +$312 | -$32,574 | 254.5% | 7.5mo | $-36,140 (vs do-nothing $-15,885) | 50% income floor unreachable even selling every contract |
| $277.50 | 7d | 6 Nov 2026 | $4.70 | 1/1 | $470 | $2,014 | $1,504 | 84%hist 86% | 34%hist 30% | 86% | +$494 | -$33,474 | 261.5% | 7.7mo | $-37,040 (vs do-nothing $-16,785) | 50% income floor unreachable even selling every contract |
| $285 | 28d | 27 Nov 2026 | $6.30 | 1/1 | $630 | $675 | $165 | 84%hist 86% | 35%hist 30% | 86% | +$191 | -$32,564 | 254.4% | 7.5mo | $-36,130 (vs do-nothing $-15,875) | 50% income floor unreachable even selling every contract |
| $280 | 14d | 13 Nov 2026 | $5.80 | 1/1 | $580 | $1,243 | $732 | 84%hist 86% | 34%hist 30% | 86% | +$393 | -$33,114 | 258.7% | 7.6mo | $-36,680 (vs do-nothing $-16,425) | 50% income floor unreachable even selling every contract |
| $282.50 | 21d | 20 Nov 2026 | $5.90 | 1/1 | $590 | $843 | $332 | 84%hist 86% | 35%hist 30% | 86% | +$221 | -$32,854 | 256.7% | 7.5mo | $-36,420 (vs do-nothing $-16,165) | 50% income floor unreachable even selling every contract |
| $277.50 | 14d | 13 Nov 2026 | $5.80 | 1/1 | $580 | $1,243 | $732 | 83%hist 86% | 36%hist 30% | 85% | +$315 | -$33,364 | 260.7% | 7.6mo | $-36,930 (vs do-nothing $-16,675) | 50% income floor unreachable even selling every contract |
| $280 | 21d | 20 Nov 2026 | $7.30 | 1/1 | $730 | $1,043 | $532 | 83%hist 86% | 37%hist 30% | 85% | +$371 | -$32,964 | 257.5% | 7.6mo | $-36,530 (vs do-nothing $-16,275) | 50% income floor unreachable even selling every contract |
| $280 | 28d | 27 Nov 2026 | $7.60 | 1/1 | $760 | $814 | $304 | 82%hist 86% | 38%hist 30% | 85% | +$254 | -$32,934 | 257.3% | 7.5mo | $-36,500 (vs do-nothing $-16,245) | 50% income floor unreachable even selling every contract |
| $275 | 14d | 13 Nov 2026 | $6.40 | 1/1 | $640 | $1,371 | $861 | 82%hist 86% | 39%hist 30% | 85% | +$360 | -$33,554 | 262.1% | 7.7mo | $-37,120 (vs do-nothing $-16,865) | 50% income floor unreachable even selling every contract |
| $277.50 | 21d | 20 Nov 2026 | $6.80 | 1/1 | $680 | $971 | $461 | 82%hist 86% | 39%hist 30% | 85% | +$245 | -$33,264 | 259.9% | 7.6mo | $-36,830 (vs do-nothing $-16,575) | 50% income floor unreachable even selling every contract |
| $275 | 21d | 20 Nov 2026 | $7.80 | 1/1 | $780 | $1,114 | $604 | 81%hist 86% | 41%hist 40% | 84% | +$329 | -$33,414 | 261.0% | 7.7mo | $-36,980 (vs do-nothing $-16,725) | 50% income floor unreachable even selling every contract |
| $272.50 | 14d | 13 Nov 2026 | $6.80 | 1/1 | $680 | $1,457 | $947 | 81%hist 86% | 41%hist 40% | 84% | +$357 | -$33,764 | 263.8% | 7.7mo | $-37,330 (vs do-nothing $-17,075) | 50% income floor unreachable even selling every contract |
| $275 | 28d | 27 Nov 2026 | $8.40 | 1/1 | $840 | $900 | $390 | 80%hist 86% | 43%hist 40% | 84% | +$254 | -$33,354 | 260.6% | 7.6mo | $-36,920 (vs do-nothing $-16,665) | 50% income floor unreachable even selling every contract |
| $272.50 | 21d | 20 Nov 2026 | $8.50 | 1/1 | $850 | $1,214 | $704 | 80%hist 83% | 43%hist 40% | 83% | +$367 | -$33,594 | 262.4% | 7.7mo | $-37,160 (vs do-nothing $-16,905) | 50% income floor unreachable even selling every contract |
| $270 | 14d | 13 Nov 2026 | $7.70 | 1/1 | $770 | $1,650 | $1,140 | 80%hist 83% | 43%hist 40% | 83% | +$454 | -$33,924 | 265.0% | 7.8mo | $-37,490 (vs do-nothing $-17,235) | 50% income floor unreachable even selling every contract |
| $270 | 21d | 20 Nov 2026 | $9.30 | 1/1 | $930 | $1,329 | $818 | 79%hist 83% | 46%hist 40% | 83% | +$415 | -$33,764 | 263.8% | 7.7mo | $-37,330 (vs do-nothing $-17,075) | 50% income floor unreachable even selling every contract |
| $267.50 | 14d | 13 Nov 2026 | $7.80 | 1/1 | $780 | $1,671 | $1,161 | 79%hist 83% | 46%hist 40% | 82% | +$373 | -$34,164 | 266.9% | 7.8mo | $-37,730 (vs do-nothing $-17,475) | 50% income floor unreachable even selling every contract |
| $270 | 28d | 27 Nov 2026 | $9.70 | 1/1 | $970 | $1,039 | $529 | 78%hist 83% | 47%hist 40% | 82% | +$295 | -$33,724 | 263.5% | 7.7mo | $-37,290 (vs do-nothing $-17,035) | 50% income floor unreachable even selling every contract |
| $267.50 | 21d | 20 Nov 2026 | $9.00 | 1/1 | $900 | $1,286 | $775 | 78%hist 83% | 48%hist 40% | 82% | +$301 | -$34,044 | 266.0% | 7.8mo | $-37,610 (vs do-nothing $-17,355) | 50% income floor unreachable even selling every contract |
| $265 | 14d | 13 Nov 2026 | $8.70 | 1/1 | $870 | $1,864 | $1,354 | 77%hist 83% | 49%hist 40% | 82% | +$457 | -$34,324 | 268.2% | 7.9mo | $-37,890 (vs do-nothing $-17,635) | 50% income floor unreachable even selling every contract |
| $265 | 21d | 20 Nov 2026 | $10.30 | 1/1 | $1,030 | $1,471 | $961 | 77%hist 83% | 51%hist 44% | 81% | +$411 | -$34,164 | 266.9% | 7.8mo | $-37,730 (vs do-nothing $-17,475) | 50% income floor unreachable even selling every contract |
| $262.50 | 14d | 13 Nov 2026 | $9.20 | 1/1 | $920 | $1,971 | $1,461 | 76%hist 83% | 51%hist 44% | 81% | +$448 | -$34,524 | 269.7% | 7.9mo | $-38,090 (vs do-nothing $-17,835) | 50% income floor unreachable even selling every contract |
| $265 | 28d | 27 Nov 2026 | $10.30 | 1/1 | $1,030 | $1,104 | $593 | 76%hist 83% | 52%hist 44% | 81% | +$248 | -$34,164 | 266.9% | 7.8mo | $-37,730 (vs do-nothing $-17,475) | 50% income floor unreachable even selling every contract |
| $262.50 | 21d | 20 Nov 2026 | $9.90 | 1/1 | $990 | $1,414 | $904 | 75%hist 83% | 53%hist 44% | 80% | +$273 | -$34,454 | 269.2% | 7.9mo | $-38,020 (vs do-nothing $-17,765) | 50% income floor unreachable even selling every contract |
| $260 | 21d | 20 Nov 2026 | $11.70 | 1/1 | $1,170 | $1,671 | $1,161 | 74%hist 83% | 56%hist 44% | 80% | +$444 | -$34,524 | 269.7% | 7.9mo | $-38,090 (vs do-nothing $-17,835) | 50% income floor unreachable even selling every contract |
| $260 | 28d | 27 Nov 2026 | $12.30 | 1/1 | $1,230 | $1,318 | $807 | 74%hist 83% | 57%hist 44% | 80% | +$338 | -$34,464 | 269.2% | 7.9mo | $-38,030 (vs do-nothing $-17,775) | 50% income floor unreachable even selling every contract |
| $257.50 | 21d | 20 Nov 2026 | $12.40 | 1/1 | $1,240 | $1,771 | $1,261 | 73%hist 83% | 59%hist 44% | 79% | +$453 | -$34,704 | 271.1% | 8.0mo | $-38,270 (vs do-nothing $-18,015) | 50% income floor unreachable even selling every contract |
| $255 | 21d | 20 Nov 2026 | $13.10 | 1/1 | $1,310 | $1,871 | $1,361 | 72%hist 83% | 62%hist 54% | 78% | +$457 | -$34,884 | 272.5% | 8.0mo | $-38,450 (vs do-nothing $-18,195) | 50% income floor unreachable even selling every contract |
| $255 | 28d | 27 Nov 2026 | $13.00 | 1/1 | $1,300 | $1,393 | $882 | 71%hist 83% | 63%hist 54% | 78% | +$273 | -$34,894 | 272.6% | 8.0mo | $-38,460 (vs do-nothing $-18,205) | 50% income floor unreachable even selling every contract |
| $252.50 | 21d | 20 Nov 2026 | $13.10 | 1/1 | $1,310 | $1,871 | $1,361 | 70%hist 83% | 65%hist 54% | 77% | +$355 | -$35,134 | 274.5% | 8.1mo | $-38,700 (vs do-nothing $-18,445) | 50% income floor unreachable even selling every contract |
| $250 | 21d | 20 Nov 2026 | $14.70 | 1/1 | $1,470 | $2,100 | $1,590 | 69%hist 66% | 68%hist 54% | 77% | +$475 | -$35,224 | 275.2% | 8.1mo | $-38,790 (vs do-nothing $-18,535) | 50% income floor unreachable even selling every contract |
| $250 | 28d | 27 Nov 2026 | $15.40 | 1/1 | $1,540 | $1,650 | $1,140 | 69%hist 66% | 69%hist 54% | 77% | +$373 | -$35,154 | 274.6% | 8.1mo | $-38,720 (vs do-nothing $-18,465) | 50% income floor unreachable even selling every contract |
| $245 | 28d | 27 Nov 2026 | $17.10 | 1/1 | $1,710 | $1,832 | $1,322 | 66%hist 66% | 75%hist 68% | 75% | +$380 | -$35,484 | 277.2% | 8.1mo | $-39,050 (vs do-nothing $-18,795) | 50% income floor unreachable even selling every contract |
| $240 | 28d | 27 Nov 2026 | $19.10 | 1/1 | $1,910 | $2,046 | $1,536 | 63%hist 66% | 82%hist 79% | 74% | +$401 | -$35,784 | 279.6% | 8.2mo | $-39,350 (vs do-nothing $-19,095) | 50% income floor unreachable even selling every contract |
| $235 | 28d | 27 Nov 2026 | $19.80 | 1/1 | $1,980 | $2,121 | $1,611 | 60%hist 70% | 89%hist 79% | 72% | +$263 | -$36,214 | 282.9% | 8.3mo | $-39,780 (vs do-nothing $-19,525) | 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.