1 contracts (100 sh) | BE SS: $588.00 | CC-SS: $612.20 (banked floor $575.85) | IV: HIGH | Accounts: RetireInc:7291
| Max Loss | $48,300 | (ND $128.00 + SW $355) x 100 |
| Normal income ref | $3,862/mo | 95% ann ROI on ML |
| Hedge rolling cost | $197/mo | |
| Unrealized P&L | $-37,575 | 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 |
|---|---|---|---|---|---|
| THIS FRIDAY 🏆 | 30 Oct 2026 · 2d | 1 × $267.50 | 76% | $2,325 | $1,628 |
| NEXT FRIDAY ⚡ | 6 Nov 2026 · 9d | 1 × $300 | 81% | $2,100 | $-152 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 1 × $280 | 30 Oct | 2d | 8.1% | 95%hist 95% | 10%hist 13% | +1pp | $25 | $375 | -$1,950 | $33,195 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $280 8.1% OTM over spot $258.90 30 Oct 2026 (2d, $0.30 mid) = $25 credit for the 2d cycle โ $375/mo projected Survival (stays โค $280) 95% Breach risk 5% POP (stays โค $280.30) 95% EV / mo +$189 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +1pp 13% whole by 9mo vs 12% doing nothing FIRE DRILLS ~2.5/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $127/mo median; plan ~$86/mo after 68% keep · $1,092 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~6.1 mo, measured ONLY among the 13% 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) 4% Flat exit net (mid-life) -$387 Free roll-up +$51/wk Safest escape (by 20 Nov 2026) $351 @ 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 1 of 2); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.82/sh now โ $4.12 mid-life (likely $4.28โ$8.37) โ โ $0 at expiry | you banked $0.25/sh, so a flat mid-life exit nets -$3.87/sh | roll rows are incremental, the banked premium stays yours ๐ Across 123 simulated challenges: the $280 strike is typically first touched on day 2 of 2, at $285 (overshoots $4.61). 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 ⚠ $280 is $332 below CC-SS $612.20: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.06/sh (~25% of the $0.25 collected) or spot โฅ $280.30 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $280)); NOT the premium you collected. Momentum override: two daily closes above $285.08 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.05 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $612.20, where you are whole again, by expiry) Starting unrealized P&L: $-37,575 + Fortress recovery (un-capped): +$37,026 โ CC assignment net of premium (1 ร $280): -$33,195 Total Position P&L @ SS: $-33,744 (+$3,831 vs today) Do-nothing baseline at SS: $-20,249 (this trade vs do-nothing: $-13,495, the opportunity cost of earning $375/mo FIGHT income now) BB-reversion stress (โ $353.66 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$7,341, position total $-34,985 (+$2,590 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ก safe yield | 1 × $275 | 30 Oct | 2d | 6.2% | 90%hist 95% | 20%hist 23% | +4pp | $55 | $825 | -$1,500 | $33,665 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $275 6.2% OTM over spot $258.90 30 Oct 2026 (2d, $0.70 mid) = $55 credit for the 2d cycle โ $825/mo projected Survival (stays โค $275) 90% Breach risk 10% POP (stays โค $275.70) 91% EV / mo +$332 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +4pp 11% whole by 9mo vs 7% doing nothing FIRE DRILLS ~5.0/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $413/mo median; plan ~$281/mo after 68% keep · $3,453 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~5.8 mo, measured ONLY among the 11% 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) 11% Flat exit net (mid-life) -$349 Free roll-up +$51/wk Safest escape (by 20 Nov 2026) $346 @ 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 1 of 2); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.72/sh now โ $4.04 mid-life (likely $4.25โ$7.77) โ โ $0 at expiry | you banked $0.55/sh, so a flat mid-life exit nets -$3.49/sh | roll rows are incremental, the banked premium stays yours ๐ Across 334 simulated challenges: the $275 strike is typically first touched on day 2 of 2, at $279 (overshoots $4.35). 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 $337 below CC-SS $612.20: 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 < $0.14/sh (~25% of the $0.55 collected) or spot โฅ $275.70 (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 $285.08 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.05 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $612.20, where you are whole again, by expiry) Starting unrealized P&L: $-37,575 + Fortress recovery (un-capped): +$37,026 โ CC assignment net of premium (1 ร $275): -$33,665 Total Position P&L @ SS: $-34,214 (+$3,361 vs today) Do-nothing baseline at SS: $-20,249 (this trade vs do-nothing: $-13,965, the opportunity cost of earning $825/mo FIGHT income now) BB-reversion stress (โ $353.66 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$7,811, position total $-35,455 (+$2,120 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 1 × $270 | 30 Oct | 2d | 4.3% | 82%hist 86% | 37%hist 30% | +4pp | $115 | $1,725 | -$600 | $34,105 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $270 4.3% OTM over spot $258.90 30 Oct 2026 (2d, $1.35 mid) = $115 credit for the 2d cycle โ $1,725/mo projected Survival (stays โค $270) 82% Breach risk 18% POP (stays โค $271.35) 85% EV / mo +$520 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +4pp 12% whole by 9mo vs 8% doing nothing FIRE DRILLS ~9.4/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $829/mo median; plan ~$564/mo after 68% keep · $7,242 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~5.9 mo, measured ONLY among the 12% 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) 21% Flat exit net (mid-life) -$282 Free roll-up +$51/wk Safest escape (by 20 Nov 2026) $341 @ 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 1 of 2); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.62/sh now โ $3.97 mid-life (likely $4.48โ$8.82) โ โ $0 at expiry | you banked $1.15/sh, so a flat mid-life exit nets -$2.82/sh | roll rows are incremental, the banked premium stays yours ๐ Across 617 simulated challenges: the $270 strike is typically first touched on day 2 of 2, at $275 (overshoots $4.94). 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 ⚠ $270 is $342 below CC-SS $612.20: 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 < $0.29/sh (~25% of the $1.15 collected) or spot โฅ $271.35 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $270)); NOT the premium you collected. Momentum override: two daily closes above $285.08 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.05 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $612.20, where you are whole again, by expiry) Starting unrealized P&L: $-37,575 + Fortress recovery (un-capped): +$37,026 โ CC assignment net of premium (1 ร $270): -$34,105 Total Position P&L @ SS: $-34,654 (+$2,921 vs today) Do-nothing baseline at SS: $-20,249 (this trade vs do-nothing: $-14,405, the opportunity cost of earning $1,725/mo FIGHT income now) BB-reversion stress (โ $353.66 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$8,251, position total $-35,895 (+$1,680 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ฏ 50% normal | 1 × $267.50 | 30 Oct | 2d | 3.3% | 76%hist 83% | 48%hist 40% | +7pp | $155 | $2,325 | — | $34,315 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $267.50 3.3% OTM over spot $258.90 30 Oct 2026 (2d, $1.80 mid) = $155 credit for the 2d cycle โ $2,325/mo projected Survival (stays โค $267.50) 76% Breach risk 24% POP (stays โค $269.30) 81% EV / mo +$500 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +7pp 14% whole by 9mo vs 6% doing nothing FIRE DRILLS ~12.6/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $1,033/mo median; plan ~$702/mo after 68% keep · $8,782 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~6.5 mo, measured ONLY among the 14% 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) 30% Flat exit net (mid-life) -$238 Free roll-up +$49/wk Safest escape (by 20 Nov 2026) $339 @ 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 1 of 2); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.56/sh now โ $3.93 mid-life (likely $4.60โ$8.88) โ โ $0 at expiry | you banked $1.55/sh, so a flat mid-life exit nets -$2.38/sh | roll rows are incremental, the banked premium stays yours ๐ Across 899 simulated challenges: the $268 strike is typically first touched on day 1 of 2, at $272 (overshoots $4.98). 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 ⚠ $267.50 is $345 below CC-SS $612.20: 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 < $0.39/sh (~25% of the $1.55 collected) or spot โฅ $269.30 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $268)); NOT the premium you collected. Momentum override: two daily closes above $285.08 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.05 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $612.20, where you are whole again, by expiry) Starting unrealized P&L: $-37,575 + Fortress recovery (un-capped): +$37,026 โ CC assignment net of premium (1 ร $267.50): -$34,315 Total Position P&L @ SS: $-34,864 (+$2,711 vs today) Do-nothing baseline at SS: $-20,249 (this trade vs do-nothing: $-14,615, the opportunity cost of earning $2,325/mo FIGHT income now) BB-reversion stress (โ $353.66 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$8,461, position total $-36,105 (+$1,470 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 1 × $262.50 | 30 Oct | 2d | 1.4% | 63%hist 66% | 76%hist 68% | +10pp | $285 | $4,275 | +$1,950 | $34,685 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $262.50 1.4% OTM over spot $258.90 30 Oct 2026 (2d, $3.28 mid) = $285 credit for the 2d cycle โ $4,275/mo projected Survival (stays โค $262.50) 63% Breach risk 37% POP (stays โค $265.77) 72% EV / mo +$415 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +10pp 16% whole by 9mo vs 6% doing nothing FIRE DRILLS ~20.8/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $1,434/mo median; plan ~$975/mo after 68% keep · $12,370 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~6.0 mo [4.2-7.7], measured ONLY among the 16% 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) 48% Flat exit net (mid-life) -$101 Free roll-up +$49/wk Safest escape (by 20 Nov 2026) $334 @ 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 1 of 2); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $5.46/sh now โ $3.86 mid-life (likely $4.81โ$10.31) โ โ $0 at expiry | you banked $2.85/sh, so a flat mid-life exit nets -$1.01/sh | roll rows are incremental, the banked premium stays yours ๐ Across 1,427 simulated challenges: the $262 strike is typically first touched on day 1 of 2, at $268 (overshoots $5.78). 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 ⚠ $262.50 is $350 below CC-SS $612.20: 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 < $0.71/sh (~25% of the $2.85 collected) or spot โฅ $265.77 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $262)); NOT the premium you collected. Momentum override: two daily closes above $285.08 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.05 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $612.20, where you are whole again, by expiry) Starting unrealized P&L: $-37,575 + Fortress recovery (un-capped): +$37,026 โ CC assignment net of premium (1 ร $262.50): -$34,685 Total Position P&L @ SS: $-35,234 (+$2,341 vs today) Do-nothing baseline at SS: $-20,249 (this trade vs do-nothing: $-14,985, the opportunity cost of earning $4,275/mo FIGHT income now) BB-reversion stress (โ $353.66 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$8,831, position total $-36,475 (+$1,100 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 1 × $360 | 6 Nov | 9d | 39.0% | 97%hist 95% | 6%hist 4% | +1pp | $60 | $200 | -$1,900 | $25,160 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $360 39.0% OTM over spot $258.90 6 Nov 2026 (9d, $0.80 mid) = $60 credit for the 9d cycle โ $200/mo projected Survival (stays โค $360) 97% Breach risk 3% POP (stays โค $360.80) 97% EV / mo +$101 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +1pp 28% whole by 9mo vs 27% doing nothing FIRE DRILLS ~0.4/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $-46/mo median; plan ~$-31/mo after 68% keep · $-366 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.4 mo [2.2-5.2], 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) 5% Flat exit net (mid-life) -$1,989 Free roll-up none Safest escape (by 20 Nov 2026) $371 @ 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 4 of 9); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $28.96/sh now โ $20.49 mid-life (likely $15.13โ$24.84) โ โ $0 at expiry | you banked $0.60/sh, so a flat mid-life exit nets -$19.89/sh | roll rows are incremental, the banked premium stays yours ๐ Across 150 simulated challenges: the $360 strike is typically first touched on day 7 of 9, at $372 (overshoots $12.37). 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 ⚠ $360 is $252 below CC-SS $612.20: assignment on a recovery to whole locks the cap give-up below.
Tripwiresprice and time left decide together; the matrix is the playbook The one rule: roll when the short call's remaining TIME VALUE < $0.15/sh (~25% of the $0.60 collected) or spot โฅ $360.80 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $360)); NOT the premium you collected. Momentum override: two daily closes above $285.08 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.05 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $612.20, where you are whole again, by expiry) Starting unrealized P&L: $-37,575 + Fortress recovery (un-capped): +$37,026 โ CC assignment net of premium (1 ร $360): -$25,160 Total Position P&L @ SS: $-25,709 (+$11,866 vs today) Do-nothing baseline at SS: $-20,249 (this trade vs do-nothing: $-5,460, the opportunity cost of earning $200/mo FIGHT income now) BB-reversion stress (โ $353.66 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$0, position total $-27,644 (+$9,931 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ก safe yield | 1 × $325 | 6 Nov | 9d | 25.5% | 90%hist 95% | 20%hist 13% | +4pp | $265 | $883 | -$1,217 | $28,455 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $325 25.5% OTM over spot $258.90 6 Nov 2026 (9d, $2.92 mid) = $265 credit for the 9d cycle โ $883/mo projected Survival (stays โค $325) 90% Breach risk 10% POP (stays โค $327.93) 91% EV / mo +$360 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +4pp 32% whole by 9mo vs 28% doing nothing FIRE DRILLS ~1.2/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $326/mo median; plan ~$221/mo after 68% keep · $2,284 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~4.3 mo [2.6-5.5], measured ONLY among the 32% 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) -$1,585 Free roll-up +$4/wk Safest escape (by 20 Nov 2026) $339 @ 73% POP 63% 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 9); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $26.14/sh now โ $18.50 mid-life (likely $16.18โ$27.03) โ โ $0 at expiry | you banked $2.65/sh, so a flat mid-life exit nets -$15.85/sh | roll rows are incremental, the banked premium stays yours ๐ Across 435 simulated challenges: the $325 strike is typically first touched on day 6 of 9, at $337 (overshoots $11.60). 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 ⚠ $325 is $287 below CC-SS $612.20: 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 $327.93 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $325)); NOT the premium you collected. Momentum override: two daily closes above $285.08 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.05 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $612.20, where you are whole again, by expiry) Starting unrealized P&L: $-37,575 + Fortress recovery (un-capped): +$37,026 โ CC assignment net of premium (1 ร $325): -$28,455 Total Position P&L @ SS: $-29,004 (+$8,571 vs today) Do-nothing baseline at SS: $-20,249 (this trade vs do-nothing: $-8,755, the opportunity cost of earning $883/mo FIGHT income now) BB-reversion stress (โ $353.66 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$2,601, position total $-30,245 (+$7,330 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal | 1 × $312.50 | 6 Nov | 9d | 20.7% | 86%hist 86% | 29%hist 23% | +5pp | $400 | $1,333 | -$767 | $29,570 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $312.50 20.7% OTM over spot $258.90 6 Nov 2026 (9d, $4.40 mid) = $400 credit for the 9d cycle โ $1,333/mo projected Survival (stays โค $312.50) 86% Breach risk 14% POP (stays โค $316.90) 88% EV / mo +$426 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +5pp 29% whole by 9mo vs 24% doing nothing FIRE DRILLS ~1.9/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $475/mo median; plan ~$323/mo after 68% keep · $3,546 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~4.4 mo [2.7-6.4], measured ONLY among the 29% 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) 20% Flat exit net (mid-life) -$1,379 Free roll-up +$4/wk Safest escape (by 20 Nov 2026) $331 @ 75% POP 66% 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 9); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $25.14/sh now โ $17.79 mid-life (likely $17.03โ$27.28) โ โ $0 at expiry | you banked $4.00/sh, so a flat mid-life exit nets -$13.79/sh | roll rows are incremental, the banked premium stays yours ๐ Across 607 simulated challenges: the $312 strike is typically first touched on day 6 of 9, at $325 (overshoots $12.01). 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 ⚠ $312.50 is $300 below CC-SS $612.20: 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 < $1.00/sh (~25% of the $4.00 collected) or spot โฅ $316.90 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $312)); NOT the premium you collected. Momentum override: two daily closes above $285.08 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.05 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $612.20, where you are whole again, by expiry) Starting unrealized P&L: $-37,575 + Fortress recovery (un-capped): +$37,026 โ CC assignment net of premium (1 ร $312.50): -$29,570 Total Position P&L @ SS: $-30,119 (+$7,456 vs today) Do-nothing baseline at SS: $-20,249 (this trade vs do-nothing: $-9,870, the opportunity cost of earning $1,333/mo FIGHT income now) BB-reversion stress (โ $353.66 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$3,716, position total $-31,360 (+$6,215 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ฏ 50% normal | 1 × $300 | 6 Nov | 9d | 15.9% | 81%hist 86% | 41%hist 40% | +5pp | $630 | $2,100 | — | $30,590 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $300 15.9% OTM over spot $258.90 6 Nov 2026 (9d, $6.65 mid) = $630 credit for the 9d cycle โ $2,100/mo projected Survival (stays โค $300) 81% Breach risk 19% POP (stays โค $306.65) 84% EV / mo +$604 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +5pp 24% whole by 9mo vs 19% doing nothing FIRE DRILLS ~2.8/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $686/mo median; plan ~$466/mo after 68% keep · $5,139 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.9 mo [2.5-5.7], 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) 32% Flat exit net (mid-life) -$1,078 Free roll-up +$4/wk Safest escape (by 20 Nov 2026) $329 @ 78% 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 9); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $24.13/sh now โ $17.08 mid-life (likely $17.32โ$26.96) โ โ $0 at expiry | you banked $6.30/sh, so a flat mid-life exit nets -$10.78/sh | roll rows are incremental, the banked premium stays yours ๐ Across 953 simulated challenges: the $300 strike is typically first touched on day 5 of 9, at $311 (overshoots $11.02). 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 ⚠ $300 is $312 below CC-SS $612.20: 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 < $1.57/sh (~25% of the $6.30 collected) or spot โฅ $306.65 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $300)); NOT the premium you collected. Momentum override: two daily closes above $285.08 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.05 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $612.20, where you are whole again, by expiry) Starting unrealized P&L: $-37,575 + Fortress recovery (un-capped): +$37,026 โ CC assignment net of premium (1 ร $300): -$30,590 Total Position P&L @ SS: $-31,139 (+$6,436 vs today) Do-nothing baseline at SS: $-20,249 (this trade vs do-nothing: $-10,890, the opportunity cost of earning $2,100/mo FIGHT income now) BB-reversion stress (โ $353.66 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$4,736, position total $-32,380 (+$5,195 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 1 × $277.50 | 6 Nov | 9d | 7.2% | 68%hist 66% | 69%hist 54% | +8pp | $1,190 | $3,967 | +$1,867 | $32,280 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 1 ร $277.50 7.2% OTM over spot $258.90 6 Nov 2026 (9d, $12.55 mid) = $1,190 credit for the 9d cycle โ $3,967/mo projected Survival (stays โค $277.50) 68% Breach risk 32% POP (stays โค $290.05) 75% EV / mo +$701 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +8pp 37% whole by 9mo vs 29% doing nothing FIRE DRILLS ~5.7/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $1,077/mo median; plan ~$733/mo after 68% keep · $7,783 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~4.0 mo [2.5-5.7], measured ONLY among the 37% 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) 56% Flat exit net (mid-life) -$390 Free roll-up +$6/wk Safest escape (by 20 Nov 2026) $339 @ 89% POP 88% 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 9); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $22.32/sh now โ $15.80 mid-life (likely $19.38โ$27.75) โ โ $0 at expiry | you banked $11.90/sh, so a flat mid-life exit nets -$3.90/sh | roll rows are incremental, the banked premium stays yours ๐ Across 1,669 simulated challenges: the $278 strike is typically first touched on day 4 of 9, at $288 (overshoots $10.55). 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 ⚠ $277.50 is $335 below CC-SS $612.20: 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 < $2.98/sh (~25% of the $11.90 collected) or spot โฅ $290.05 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $278)); NOT the premium you collected. Momentum override: two daily closes above $285.08 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.05 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $612.20, where you are whole again, by expiry) Starting unrealized P&L: $-37,575 + Fortress recovery (un-capped): +$37,026 โ CC assignment net of premium (1 ร $277.50): -$32,280 Total Position P&L @ SS: $-32,829 (+$4,746 vs today) Do-nothing baseline at SS: $-20,249 (this trade vs do-nothing: $-12,580, the opportunity cost of earning $3,967/mo FIGHT income now) BB-reversion stress (โ $353.66 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$6,426, position total $-34,070 (+$3,505 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 2-45 DTE band (4 expiries scanned, 49 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: 1.048 (IBKR) | Recovery@SS: +$37,026 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-20,249
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $300 | 9d | 6 Nov 2026 | $6.30 | 1/1 | $630 | $2,100 | $1,903 | 81%hist 86% | 41%hist 40% | 84% | +$604 | -$30,590 | 239.0% | 7.9mo | $-31,139 (vs do-nothing $-10,890) |
| $297.50 | 9d | 6 Nov 2026 | $6.70 | 1/1 | $670 | $2,233 | $2,036 | 79%hist 83% | 44%hist 40% | 83% | +$589 | -$30,800 | 240.6% | 8.0mo | $-31,349 (vs do-nothing $-11,100) |
| $295 | 9d | 6 Nov 2026 | $7.10 | 1/1 | $710 | $2,367 | $2,169 | 78%hist 83% | 46%hist 40% | 82% | +$564 | -$31,010 | 242.3% | 8.0mo | $-31,559 (vs do-nothing $-11,310) |
| $292.50 | 9d | 6 Nov 2026 | $7.70 | 1/1 | $770 | $2,567 | $2,369 | 77%hist 83% | 49%hist 40% | 81% | +$594 | -$31,200 | 243.8% | 8.1mo | $-31,749 (vs do-nothing $-11,500) |
| $267.50 | 2d | 30 Oct 2026 | $1.55 | 1/1 | $155 | $2,325 | $2,128 | 76%hist 83% | 48%hist 40% | 81% | +$500 | -$34,315 | 268.1% | 8.9mo | $-34,864 (vs do-nothing $-14,615) |
| $290 | 9d | 6 Nov 2026 | $8.50 | 1/1 | $850 | $2,833 | $2,636 | 75%hist 83% | 52%hist 44% | 80% | +$678 | -$31,370 | 245.1% | 8.1mo | $-31,919 (vs do-nothing $-11,670) |
| $287.50 | 9d | 6 Nov 2026 | $9.20 | 1/1 | $920 | $3,067 | $2,869 | 74%hist 83% | 56%hist 44% | 79% | +$717 | -$31,550 | 246.5% | 8.2mo | $-32,099 (vs do-nothing $-11,850) |
| $287.50 | 16d | 13 Nov 2026 | $10.50 | 1/1 | $1,050 | $1,969 | $1,771 | 73%hist 83% | 58%hist 44% | 79% | +$466 | -$31,420 | 245.5% | 8.1mo | $-31,969 (vs do-nothing $-11,720) |
| $285 | 9d | 6 Nov 2026 | $9.80 | 1/1 | $980 | $3,267 | $3,069 | 72%hist 83% | 59%hist 44% | 78% | +$709 | -$31,740 | 248.0% | 8.2mo | $-32,289 (vs do-nothing $-12,040) |
| $285 | 16d | 13 Nov 2026 | $11.20 | 1/1 | $1,120 | $2,100 | $1,903 | 72%hist 83% | 61%hist 54% | 78% | +$476 | -$31,600 | 246.9% | 8.2mo | $-32,149 (vs do-nothing $-11,900) |
| $282.50 | 9d | 6 Nov 2026 | $10.60 | 1/1 | $1,060 | $3,533 | $3,336 | 71%hist 83% | 62%hist 54% | 77% | +$754 | -$31,910 | 249.3% | 8.3mo | $-32,459 (vs do-nothing $-12,210) |
| $282.50 | 16d | 13 Nov 2026 | $11.90 | 1/1 | $1,190 | $2,231 | $2,034 | 70%hist 83% | 64%hist 54% | 77% | +$479 | -$31,780 | 248.3% | 8.2mo | $-32,329 (vs do-nothing $-12,080) |
| $265 | 2d | 30 Oct 2026 | $2.30 | 1/1 | $230 | $3,450 | $3,253 | 70%hist 66% | 61%hist 54% | 77% | +$758 | -$34,490 | 269.5% | 8.9mo | $-35,039 (vs do-nothing $-14,790) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $280 | 9d | 6 Nov 2026 | $11.50 | 1/1 | $1,150 | $3,833 | $3,636 | 69%hist 66% | 66%hist 54% | 76% | +$818 | -$32,070 | 250.6% | 8.3mo | $-32,619 (vs do-nothing $-12,370) |
| $280 | 16d | 13 Nov 2026 | $12.70 | 1/1 | $1,270 | $2,381 | $2,184 | 69%hist 66% | 68%hist 54% | 76% | +$493 | -$31,950 | 249.6% | 8.3mo | $-32,499 (vs do-nothing $-12,250) |
| $277.50 | 9d | 6 Nov 2026 | $11.90 | 1/1 | $1,190 | $3,967 | $3,769 | 68%hist 66% | 69%hist 54% | 75% | +$701 | -$32,280 | 252.2% | 8.4mo | $-32,829 (vs do-nothing $-12,580) |
| $277.50 | 16d | 13 Nov 2026 | $13.60 | 1/1 | $1,360 | $2,550 | $2,353 | 67%hist 66% | 71%hist 68% | 75% | +$518 | -$32,110 | 250.9% | 8.3mo | $-32,659 (vs do-nothing $-12,410) |
| $277.50 | 23d | 20 Nov 2026 | $14.90 | 1/1 | $1,490 | $1,943 | $1,746 | 67%hist 66% | 72%hist 68% | 75% | +$385 | -$31,980 | 249.8% | 8.3mo | $-32,529 (vs do-nothing $-12,280) |
| $275 | 9d | 6 Nov 2026 | $12.90 | 1/1 | $1,290 | $4,300 | $4,103 | 66%hist 66% | 73%hist 68% | 74% | +$769 | -$32,430 | 253.4% | 8.4mo | $-32,979 (vs do-nothing $-12,730) |
| $275 | 16d | 13 Nov 2026 | $14.10 | 1/1 | $1,410 | $2,644 | $2,446 | 65%hist 66% | 75%hist 68% | 74% | +$459 | -$32,310 | 252.4% | 8.4mo | $-32,859 (vs do-nothing $-12,610) |
| $275 | 23d | 20 Nov 2026 | $15.70 | 1/1 | $1,570 | $2,048 | $1,850 | 65%hist 66% | 76%hist 68% | 74% | +$380 | -$32,150 | 251.2% | 8.3mo | $-32,699 (vs do-nothing $-12,450) |
| $272.50 | 9d | 6 Nov 2026 | $13.80 | 1/1 | $1,380 | $4,600 | $4,403 | 64%hist 66% | 77%hist 68% | 73% | +$788 | -$32,590 | 254.6% | 8.4mo | $-33,139 (vs do-nothing $-12,890) |
| $272.50 | 16d | 13 Nov 2026 | $15.40 | 1/1 | $1,540 | $2,888 | $2,690 | 64%hist 66% | 78%hist 68% | 74% | +$541 | -$32,430 | 253.4% | 8.4mo | $-32,979 (vs do-nothing $-12,730) |
| $272.50 | 23d | 20 Nov 2026 | $16.90 | 1/1 | $1,690 | $2,204 | $2,007 | 63%hist 66% | 79%hist 68% | 73% | +$421 | -$32,280 | 252.2% | 8.4mo | $-32,829 (vs do-nothing $-12,580) |
| $262.50 | 2d | 30 Oct 2026 | $2.85 | 1/1 | $285 | $4,275 | $4,078 | 63%hist 66% | 76%hist 68% | 72% | +$415 | -$34,685 | 271.0% | 9.0mo | $-35,234 (vs do-nothing $-14,985) |
| $270 | 9d | 6 Nov 2026 | $14.80 | 1/1 | $1,480 | $4,933 | $4,736 | 62%hist 66% | 81%hist 79% | 73% | +$823 | -$32,740 | 255.8% | 8.5mo | $-33,289 (vs do-nothing $-13,040) |
| $270 | 16d | 13 Nov 2026 | $16.20 | 1/1 | $1,620 | $3,038 | $2,840 | 62%hist 66% | 82%hist 79% | 73% | +$520 | -$32,600 | 254.7% | 8.4mo | $-33,149 (vs do-nothing $-12,900) |
| $270 | 23d | 20 Nov 2026 | $18.00 | 1/1 | $1,800 | $2,348 | $2,150 | 62%hist 66% | 83%hist 79% | 73% | +$443 | -$32,420 | 253.3% | 8.4mo | $-32,969 (vs do-nothing $-12,720) |
| $267.50 | 9d | 6 Nov 2026 | $15.60 | 1/1 | $1,560 | $5,200 | $5,003 | 60%hist 66% | 85%hist 79% | 72% | +$774 | -$32,910 | 257.1% | 8.5mo | $-33,459 (vs do-nothing $-13,210) |
| $267.50 | 16d | 13 Nov 2026 | $17.40 | 1/1 | $1,740 | $3,262 | $3,065 | 60%hist 66% | 86%hist 79% | 72% | +$566 | -$32,730 | 255.7% | 8.5mo | $-33,279 (vs do-nothing $-13,030) |
| $267.50 | 23d | 20 Nov 2026 | $18.90 | 1/1 | $1,890 | $2,465 | $2,268 | 60%hist 66% | 87%hist 79% | 72% | +$433 | -$32,580 | 254.5% | 8.4mo | $-33,129 (vs do-nothing $-12,880) |
| $265 | 9d | 6 Nov 2026 | $16.80 | 1/1 | $1,680 | $5,600 | $5,403 | 59%hist 70% | 89%hist 79% | 71% | +$842 | -$33,040 | 258.1% | 8.6mo | $-33,589 (vs do-nothing $-13,340) |
| $265 | 16d | 13 Nov 2026 | $18.40 | 1/1 | $1,840 | $3,450 | $3,253 | 59%hist 70% | 90%hist 79% | 71% | +$564 | -$32,880 | 256.9% | 8.5mo | $-33,429 (vs do-nothing $-13,180) |
| $265 | 23d | 20 Nov 2026 | $19.90 | 1/1 | $1,990 | $2,596 | $2,398 | 59%hist 70% | 90%hist 89% | 71% | +$430 | -$32,730 | 255.7% | 8.5mo | $-33,279 (vs do-nothing $-13,030) |
| $262.50 | 23d | 20 Nov 2026 | $20.60 | 1/1 | $2,060 | $2,687 | $2,489 | 57%hist 70% | 94%hist 89% | 70% | +$382 | -$32,910 | 257.1% | 8.5mo | $-33,459 (vs do-nothing $-13,210) |
| $262.50 | 16d | 13 Nov 2026 | $19.50 | 1/1 | $1,950 | $3,656 | $3,459 | 57%hist 70% | 94%hist 89% | 70% | +$571 | -$33,020 | 258.0% | 8.5mo | $-33,569 (vs do-nothing $-13,320) |
| $262.50 | 9d | 6 Nov 2026 | $17.80 | 1/1 | $1,780 | $5,933 | $5,736 | 57%hist 70% | 94%hist 89% | 70% | +$824 | -$33,190 | 259.3% | 8.6mo | $-33,739 (vs do-nothing $-13,490) |
| $260 | 23d | 20 Nov 2026 | $21.90 | 1/1 | $2,190 | $2,857 | $2,659 | 55%hist 70% | 98%hist 89% | 69% | +$404 | -$33,030 | 258.1% | 8.6mo | $-33,579 (vs do-nothing $-13,330) |
| $260 | 16d | 13 Nov 2026 | $20.60 | 1/1 | $2,060 | $3,862 | $3,665 | 55%hist 70% | 98%hist 89% | 69% | +$569 | -$33,160 | 259.1% | 8.6mo | $-33,709 (vs do-nothing $-13,460) |
| $260 | 9d | 6 Nov 2026 | $19.30 | 1/1 | $1,930 | $6,433 | $6,236 | 55%hist 70% | 98%hist 89% | 69% | +$955 | -$33,290 | 260.1% | 8.6mo | $-33,839 (vs do-nothing $-13,590) |
| $260 | 2d | 30 Oct 2026 | $4.00 | 1/1 | $400 | $6,000 | $5,803 | 55%hist 70% | 93%hist 89% | 68% | +$630 | -$34,820 | 272.0% | 9.0mo | $-35,369 (vs do-nothing $-15,120) |
| $257.50 | 23d | 20 Nov 2026 | $22.90 | 1/1 | $2,290 | $2,987 | $2,789 | 53%hist 70% | 100%hist 89% | 69% | +$381 | -$33,180 | 259.2% | 8.6mo | $-33,729 (vs do-nothing $-13,480) |
| $257.50 | 16d | 13 Nov 2026 | $21.20 | 1/1 | $2,120 | $3,975 | $3,778 | 53%hist 70% | 100%hist 89% | 68% | +$462 | -$33,350 | 260.6% | 8.6mo | $-33,899 (vs do-nothing $-13,650) |
| $257.50 | 9d | 6 Nov 2026 | $20.30 | 1/1 | $2,030 | $6,767 | $6,569 | 53%hist 70% | 100%hist 89% | 68% | +$899 | -$33,440 | 261.3% | 8.7mo | $-33,989 (vs do-nothing $-13,740) |
| $255 | 23d | 20 Nov 2026 | $24.20 | 1/1 | $2,420 | $3,157 | $2,959 | 52%hist 70% | 100%hist 89% | 68% | +$391 | -$33,300 | 260.2% | 8.6mo | $-33,849 (vs do-nothing $-13,600) |
| $255 | 16d | 13 Nov 2026 | $23.00 | 1/1 | $2,300 | $4,312 | $4,115 | 51%hist 70% | 100%hist 89% | 68% | +$570 | -$33,420 | 261.1% | 8.7mo | $-33,969 (vs do-nothing $-13,720) |
| $255 | 9d | 6 Nov 2026 | $21.30 | 1/1 | $2,130 | $7,100 | $6,903 | 51%hist 70% | 100%hist 89% | 68% | +$824 | -$33,590 | 262.4% | 8.7mo | $-34,139 (vs do-nothing $-13,890) |
| $257.50 | 2d | 30 Oct 2026 | $5.10 | 1/1 | $510 | $7,650 | $7,453 | 46% | 100%hist 89% | 64% | +$404 | -$34,960 | 273.1% | 9.1mo | $-35,509 (vs do-nothing $-15,260) |
| $255 | 2d | 30 Oct 2026 | $6.50 | 1/1 | $650 | $9,750 | $9,553 | 38% | 100%hist 89% | 62% | +$262 | -$35,070 | 274.0% | 9.1mo | $-35,619 (vs do-nothing $-15,370) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $500 | 23d | 20 Nov 2026 | $0.05 | 1/1 | $5 | $7 | $-191 | 99+%hist 95% | 0%hist 4% | 100% | +$6 | -$11,215 | 87.6% | 2.9mo | $-11,764 (vs do-nothing +$8,485) | 50% income floor unreachable even selling every contract |
| $395 | 9d | 6 Nov 2026 | $0.05 | 1/1 | $5 | $17 | $-181 | 99+%hist 95% | 0%hist 4% | 100% | +$15 | -$21,715 | 169.7% | 5.6mo | $-22,264 (vs do-nothing $-2,015) | 50% income floor unreachable even selling every contract |
| $375 | 9d | 6 Nov 2026 | $0.05 | 1/1 | $5 | $17 | $-181 | 99+%hist 95% | 1%hist 4% | 100% | +$11 | -$23,715 | 185.3% | 6.1mo | $-24,264 (vs do-nothing $-4,015) | 50% income floor unreachable even selling every contract |
| $370 | 9d | 6 Nov 2026 | $0.15 | 1/1 | $15 | $50 | $-147 | 99%hist 95% | 1%hist 4% | 99% | +$42 | -$24,205 | 189.1% | 6.3mo | $-24,754 (vs do-nothing $-4,505) | 50% income floor unreachable even selling every contract |
| $415 | 16d | 13 Nov 2026 | $0.20 | 1/1 | $20 | $38 | $-160 | 99%hist 95% | 1%hist 4% | 99% | +$29 | -$19,700 | 153.9% | 5.1mo | $-20,249 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $440 | 23d | 20 Nov 2026 | $0.20 | 1/1 | $20 | $26 | $-171 | 99%hist 95% | 2%hist 4% | 99% | +$18 | -$17,200 | 134.4% | 4.5mo | $-17,749 (vs do-nothing +$2,500) | 50% income floor unreachable even selling every contract |
| $430 | 23d | 20 Nov 2026 | $0.20 | 1/1 | $20 | $26 | $-171 | 99%hist 95% | 2%hist 4% | 99% | +$15 | -$18,200 | 142.2% | 4.7mo | $-18,749 (vs do-nothing +$1,500) | 50% income floor unreachable even selling every contract |
| $400 | 16d | 13 Nov 2026 | $0.25 | 1/1 | $25 | $47 | $-151 | 99%hist 95% | 2%hist 4% | 99% | +$33 | -$21,195 | 165.6% | 5.5mo | $-21,744 (vs do-nothing $-1,495) | 50% income floor unreachable even selling every contract |
| $290 | 2d | 30 Oct 2026 | $0.05 | 1/1 | $5 | $75 | $-122 | 99%hist 95% | 2%hist 4% | 99% | +$57 | -$32,215 | 251.7% | 8.3mo | $-32,764 (vs do-nothing $-12,515) | 50% income floor unreachable even selling every contract |
| $420 | 23d | 20 Nov 2026 | $0.25 | 1/1 | $25 | $33 | $-165 | 99%hist 95% | 3%hist 4% | 99% | +$17 | -$19,195 | 150.0% | 5.0mo | $-19,744 (vs do-nothing +$505) | 50% income floor unreachable even selling every contract |
| $410 | 23d | 20 Nov 2026 | $0.30 | 1/1 | $30 | $39 | $-158 | 98%hist 95% | 3%hist 4% | 98% | +$17 | -$20,190 | 157.7% | 5.2mo | $-20,739 (vs do-nothing $-490) | 50% income floor unreachable even selling every contract |
| $287.50 | 2d | 30 Oct 2026 | $0.05 | 1/1 | $5 | $75 | $-122 | 98%hist 95% | 3%hist 4% | 98% | +$40 | -$32,465 | 253.6% | 8.4mo | $-33,014 (vs do-nothing $-12,765) | 50% income floor unreachable even selling every contract |
| $400 | 23d | 20 Nov 2026 | $0.50 | 1/1 | $50 | $65 | $-132 | 98%hist 95% | 4%hist 4% | 98% | +$35 | -$21,170 | 165.4% | 5.5mo | $-21,719 (vs do-nothing $-1,470) | 50% income floor unreachable even selling every contract |
| $365 | 9d | 6 Nov 2026 | $0.10 | 1/1 | $10 | $33 | $-164 | 98%hist 95% | 4%hist 4% | 98% | $-23 | -$24,710 | 193.1% | 6.4mo | $-25,259 (vs do-nothing $-5,010) | 50% income floor unreachable even selling every contract |
| $285 | 2d | 30 Oct 2026 | $0.10 | 1/1 | $10 | $150 | $-47 | 98%hist 95% | 5%hist 4% | 98% | +$87 | -$32,710 | 255.6% | 8.5mo | $-33,259 (vs do-nothing $-13,010) | 50% income floor unreachable even selling every contract |
| $390 | 23d | 20 Nov 2026 | $0.70 | 1/1 | $70 | $91 | $-106 | 97%hist 95% | 5%hist 4% | 98% | +$50 | -$22,150 | 173.1% | 5.7mo | $-22,699 (vs do-nothing $-2,450) | 50% income floor unreachable even selling every contract |
| $362.50 | 9d | 6 Nov 2026 | $0.50 | 1/1 | $50 | $167 | $-31 | 97%hist 95% | 5%hist 4% | 97% | +$85 | -$24,920 | 194.7% | 6.5mo | $-25,469 (vs do-nothing $-5,220) | 50% income floor unreachable even selling every contract |
| $375 | 16d | 13 Nov 2026 | $0.70 | 1/1 | $70 | $131 | $-66 | 97%hist 95% | 6%hist 4% | 97% | +$72 | -$23,650 | 184.8% | 6.1mo | $-24,199 (vs do-nothing $-3,950) | 50% income floor unreachable even selling every contract |
| $360 | 9d | 6 Nov 2026 | $0.60 | 1/1 | $60 | $200 | $3 | 97%hist 95% | 6%hist 4% | 97% | +$101 | -$25,160 | 196.6% | 6.5mo | $-25,709 (vs do-nothing $-5,460) | 50% income floor unreachable even selling every contract |
| $357.50 | 9d | 6 Nov 2026 | $0.70 | 1/1 | $70 | $233 | $36 | 97%hist 95% | 6%hist 4% | 97% | +$131 | -$25,400 | 198.4% | 6.6mo | $-25,949 (vs do-nothing $-5,700) | 50% income floor unreachable even selling every contract |
| $355 | 9d | 6 Nov 2026 | $0.85 | 1/1 | $85 | $283 | $86 | 97%hist 95% | 7%hist 4% | 97% | +$162 | -$25,635 | 200.3% | 6.6mo | $-26,184 (vs do-nothing $-5,935) | 50% income floor unreachable even selling every contract |
| $282.50 | 2d | 30 Oct 2026 | $0.10 | 1/1 | $10 | $150 | $-47 | 96%hist 95% | 7%hist 4% | 97% | +$39 | -$32,960 | 257.5% | 8.5mo | $-33,509 (vs do-nothing $-13,260) | 50% income floor unreachable even selling every contract |
| $365 | 16d | 13 Nov 2026 | $0.90 | 1/1 | $90 | $169 | $-29 | 96%hist 95% | 8%hist 4% | 96% | +$80 | -$24,630 | 192.4% | 6.4mo | $-25,179 (vs do-nothing $-4,930) | 50% income floor unreachable even selling every contract |
| $352.50 | 9d | 6 Nov 2026 | $0.95 | 1/1 | $95 | $317 | $119 | 96%hist 95% | 8%hist 4% | 96% | +$178 | -$25,875 | 202.2% | 6.7mo | $-26,424 (vs do-nothing $-6,175) | 50% income floor unreachable even selling every contract |
| $380 | 23d | 20 Nov 2026 | $0.95 | 1/1 | $95 | $124 | $-74 | 96%hist 95% | 8%hist 4% | 96% | +$41 | -$23,125 | 180.7% | 6.0mo | $-23,674 (vs do-nothing $-3,425) | 50% income floor unreachable even selling every contract |
| $362.50 | 16d | 13 Nov 2026 | $1.00 | 1/1 | $100 | $188 | $-10 | 96%hist 95% | 8%hist 4% | 96% | +$89 | -$24,870 | 194.3% | 6.4mo | $-25,419 (vs do-nothing $-5,170) | 50% income floor unreachable even selling every contract |
| $370 | 23d | 20 Nov 2026 | $1.20 | 1/1 | $120 | $157 | $-41 | 96%hist 95% | 9%hist 4% | 96% | +$76 | -$24,100 | 188.3% | 6.2mo | $-24,649 (vs do-nothing $-4,400) | 50% income floor unreachable even selling every contract |
| $350 | 9d | 6 Nov 2026 | $1.00 | 1/1 | $100 | $333 | $136 | 96%hist 95% | 9%hist 4% | 96% | +$173 | -$26,120 | 204.1% | 6.8mo | $-26,669 (vs do-nothing $-6,420) | 50% income floor unreachable even selling every contract |
| $360 | 16d | 13 Nov 2026 | $1.15 | 1/1 | $115 | $216 | $18 | 96%hist 95% | 9%hist 4% | 96% | +$107 | -$25,105 | 196.1% | 6.5mo | $-25,654 (vs do-nothing $-5,405) | 50% income floor unreachable even selling every contract |
| $347.50 | 9d | 6 Nov 2026 | $1.15 | 1/1 | $115 | $383 | $186 | 96%hist 95% | 9%hist 4% | 96% | +$210 | -$26,355 | 205.9% | 6.8mo | $-26,904 (vs do-nothing $-6,655) | 50% income floor unreachable even selling every contract |
| $357.50 | 16d | 13 Nov 2026 | $1.20 | 1/1 | $120 | $225 | $28 | 95%hist 95% | 10%hist 4% | 96% | +$105 | -$25,350 | 198.1% | 6.6mo | $-25,899 (vs do-nothing $-5,650) | 50% income floor unreachable even selling every contract |
| $345 | 9d | 6 Nov 2026 | $1.30 | 1/1 | $130 | $433 | $236 | 95%hist 95% | 10%hist 13% | 95% | +$235 | -$26,590 | 207.7% | 6.9mo | $-27,139 (vs do-nothing $-6,890) | 50% income floor unreachable even selling every contract |
| $355 | 16d | 13 Nov 2026 | $1.20 | 1/1 | $120 | $225 | $28 | 95%hist 95% | 10%hist 13% | 95% | +$93 | -$25,600 | 200.0% | 6.6mo | $-26,149 (vs do-nothing $-5,900) | 50% income floor unreachable even selling every contract |
| $280 | 2d | 30 Oct 2026 | $0.25 | 1/1 | $25 | $375 | $178 | 95%hist 95% | 10%hist 13% | 95% | +$189 | -$33,195 | 259.3% | 8.6mo | $-33,744 (vs do-nothing $-13,495) | 50% income floor unreachable even selling every contract |
| $352.50 | 16d | 13 Nov 2026 | $1.45 | 1/1 | $145 | $272 | $74 | 95%hist 95% | 11%hist 13% | 95% | +$126 | -$25,825 | 201.8% | 6.7mo | $-26,374 (vs do-nothing $-6,125) | 50% income floor unreachable even selling every contract |
| $342.50 | 9d | 6 Nov 2026 | $1.35 | 1/1 | $135 | $450 | $253 | 95%hist 95% | 11%hist 13% | 95% | +$225 | -$26,835 | 209.7% | 6.9mo | $-27,384 (vs do-nothing $-7,135) | 50% income floor unreachable even selling every contract |
| $350 | 16d | 13 Nov 2026 | $1.60 | 1/1 | $160 | $300 | $103 | 94%hist 95% | 12%hist 13% | 95% | +$139 | -$26,060 | 203.6% | 6.7mo | $-26,609 (vs do-nothing $-6,360) | 50% income floor unreachable even selling every contract |
| $340 | 9d | 6 Nov 2026 | $1.55 | 1/1 | $155 | $517 | $319 | 94%hist 95% | 12%hist 13% | 95% | +$261 | -$27,065 | 211.4% | 7.0mo | $-27,614 (vs do-nothing $-7,365) | 50% income floor unreachable even selling every contract |
| $347.50 | 16d | 13 Nov 2026 | $1.65 | 1/1 | $165 | $309 | $112 | 94%hist 95% | 13%hist 13% | 94% | +$132 | -$26,305 | 205.5% | 6.8mo | $-26,854 (vs do-nothing $-6,605) | 50% income floor unreachable even selling every contract |
| $337.50 | 9d | 6 Nov 2026 | $1.65 | 1/1 | $165 | $550 | $353 | 94%hist 95% | 13%hist 13% | 94% | +$261 | -$27,305 | 213.3% | 7.1mo | $-27,854 (vs do-nothing $-7,605) | 50% income floor unreachable even selling every contract |
| $360 | 23d | 20 Nov 2026 | $1.80 | 1/1 | $180 | $235 | $37 | 94%hist 95% | 13%hist 13% | 94% | +$76 | -$25,040 | 195.6% | 6.5mo | $-25,589 (vs do-nothing $-5,340) | 50% income floor unreachable even selling every contract |
| $345 | 16d | 13 Nov 2026 | $1.75 | 1/1 | $175 | $328 | $131 | 93%hist 95% | 14%hist 13% | 94% | +$133 | -$26,545 | 207.4% | 6.9mo | $-27,094 (vs do-nothing $-6,845) | 50% income floor unreachable even selling every contract |
| $335 | 9d | 6 Nov 2026 | $1.75 | 1/1 | $175 | $583 | $386 | 93%hist 95% | 14%hist 13% | 94% | +$256 | -$27,545 | 215.2% | 7.1mo | $-28,094 (vs do-nothing $-7,845) | 50% income floor unreachable even selling every contract |
| $342.50 | 16d | 13 Nov 2026 | $2.00 | 1/1 | $200 | $375 | $178 | 93%hist 95% | 15%hist 13% | 93% | +$160 | -$26,770 | 209.1% | 6.9mo | $-27,319 (vs do-nothing $-7,070) | 50% income floor unreachable even selling every contract |
| $277.50 | 2d | 30 Oct 2026 | $0.35 | 1/1 | $35 | $525 | $328 | 93%hist 95% | 14%hist 13% | 93% | +$219 | -$33,435 | 261.2% | 8.7mo | $-33,984 (vs do-nothing $-13,735) | 50% income floor unreachable even selling every contract |
| $332.50 | 9d | 6 Nov 2026 | $1.90 | 1/1 | $190 | $633 | $436 | 93%hist 95% | 16%hist 13% | 93% | +$265 | -$27,780 | 217.0% | 7.2mo | $-28,329 (vs do-nothing $-8,080) | 50% income floor unreachable even selling every contract |
| $340 | 16d | 13 Nov 2026 | $2.15 | 1/1 | $215 | $403 | $206 | 93%hist 95% | 16%hist 13% | 93% | +$167 | -$27,005 | 211.0% | 7.0mo | $-27,554 (vs do-nothing $-7,305) | 50% income floor unreachable even selling every contract |
| $350 | 23d | 20 Nov 2026 | $2.25 | 1/1 | $225 | $293 | $96 | 92%hist 95% | 17%hist 13% | 92% | +$75 | -$25,995 | 203.1% | 6.7mo | $-26,544 (vs do-nothing $-6,295) | 50% income floor unreachable even selling every contract |
| $337.50 | 16d | 13 Nov 2026 | $2.25 | 1/1 | $225 | $422 | $224 | 92%hist 95% | 17%hist 13% | 93% | +$162 | -$27,245 | 212.9% | 7.1mo | $-27,794 (vs do-nothing $-7,545) | 50% income floor unreachable even selling every contract |
| $330 | 9d | 6 Nov 2026 | $2.25 | 1/1 | $225 | $750 | $553 | 92%hist 95% | 17%hist 13% | 92% | +$335 | -$27,995 | 218.7% | 7.2mo | $-28,544 (vs do-nothing $-8,295) | 50% income floor unreachable even selling every contract |
| $335 | 16d | 13 Nov 2026 | $2.55 | 1/1 | $255 | $478 | $281 | 91%hist 95% | 18%hist 13% | 92% | +$193 | -$27,465 | 214.6% | 7.1mo | $-28,014 (vs do-nothing $-7,765) | 50% income floor unreachable even selling every contract |
| $327.50 | 9d | 6 Nov 2026 | $2.45 | 1/1 | $245 | $817 | $619 | 91%hist 95% | 18%hist 13% | 92% | +$350 | -$28,225 | 220.5% | 7.3mo | $-28,774 (vs do-nothing $-8,525) | 50% income floor unreachable even selling every contract |
| $332.50 | 16d | 13 Nov 2026 | $2.70 | 1/1 | $270 | $506 | $309 | 91%hist 95% | 19%hist 13% | 92% | +$193 | -$27,700 | 216.4% | 7.2mo | $-28,249 (vs do-nothing $-8,000) | 50% income floor unreachable even selling every contract |
| $325 | 9d | 6 Nov 2026 | $2.65 | 1/1 | $265 | $883 | $686 | 90%hist 95% | 20%hist 13% | 91% | +$360 | -$28,455 | 222.3% | 7.4mo | $-29,004 (vs do-nothing $-8,755) | 50% income floor unreachable even selling every contract |
| $330 | 16d | 13 Nov 2026 | $3.00 | 1/1 | $300 | $562 | $365 | 90%hist 95% | 21%hist 23% | 91% | +$218 | -$27,920 | 218.1% | 7.2mo | $-28,469 (vs do-nothing $-8,220) | 50% income floor unreachable even selling every contract |
| $275 | 2d | 30 Oct 2026 | $0.55 | 1/1 | $55 | $825 | $628 | 90%hist 95% | 20%hist 23% | 91% | +$332 | -$33,665 | 263.0% | 8.7mo | $-34,214 (vs do-nothing $-13,965) | 50% income floor unreachable even selling every contract |
| $340 | 23d | 20 Nov 2026 | $2.90 | 1/1 | $290 | $378 | $181 | 90%hist 95% | 21%hist 23% | 91% | +$79 | -$26,930 | 210.4% | 7.0mo | $-27,479 (vs do-nothing $-7,230) | 50% income floor unreachable even selling every contract |
| $322.50 | 9d | 6 Nov 2026 | $2.80 | 1/1 | $280 | $933 | $736 | 90%hist 86% | 22%hist 23% | 91% | +$347 | -$28,690 | 224.1% | 7.4mo | $-29,239 (vs do-nothing $-8,990) | 50% income floor unreachable even selling every contract |
| $327.50 | 16d | 13 Nov 2026 | $3.30 | 1/1 | $330 | $619 | $421 | 90%hist 86% | 22%hist 23% | 91% | +$241 | -$28,140 | 219.8% | 7.3mo | $-28,689 (vs do-nothing $-8,440) | 50% income floor unreachable even selling every contract |
| $330 | 23d | 20 Nov 2026 | $4.00 | 1/1 | $400 | $522 | $324 | 89%hist 86% | 23%hist 23% | 90% | +$214 | -$27,820 | 217.3% | 7.2mo | $-28,369 (vs do-nothing $-8,120) | 50% income floor unreachable even selling every contract |
| $320 | 9d | 6 Nov 2026 | $3.10 | 1/1 | $310 | $1,033 | $836 | 89%hist 86% | 23%hist 23% | 90% | +$378 | -$28,910 | 225.9% | 7.5mo | $-29,459 (vs do-nothing $-9,210) | 50% income floor unreachable even selling every contract |
| $325 | 16d | 13 Nov 2026 | $3.50 | 1/1 | $350 | $656 | $459 | 89%hist 86% | 23%hist 23% | 90% | +$242 | -$28,370 | 221.6% | 7.3mo | $-28,919 (vs do-nothing $-8,670) | 50% income floor unreachable even selling every contract |
| $322.50 | 16d | 13 Nov 2026 | $3.70 | 1/1 | $370 | $694 | $496 | 88%hist 86% | 25%hist 23% | 89% | +$239 | -$28,600 | 223.4% | 7.4mo | $-29,149 (vs do-nothing $-8,900) | 50% income floor unreachable even selling every contract |
| $317.50 | 9d | 6 Nov 2026 | $3.50 | 1/1 | $350 | $1,167 | $969 | 88%hist 86% | 25%hist 23% | 89% | +$435 | -$29,120 | 227.5% | 7.5mo | $-29,669 (vs do-nothing $-9,420) | 50% income floor unreachable even selling every contract |
| $320 | 16d | 13 Nov 2026 | $4.00 | 1/1 | $400 | $750 | $553 | 87%hist 86% | 27%hist 23% | 89% | +$252 | -$28,820 | 225.2% | 7.5mo | $-29,369 (vs do-nothing $-9,120) | 50% income floor unreachable even selling every contract |
| $315 | 9d | 6 Nov 2026 | $3.80 | 1/1 | $380 | $1,267 | $1,069 | 87%hist 86% | 27%hist 23% | 89% | +$451 | -$29,340 | 229.2% | 7.6mo | $-29,889 (vs do-nothing $-9,640) | 50% income floor unreachable even selling every contract |
| $272.50 | 2d | 30 Oct 2026 | $0.75 | 1/1 | $75 | $1,125 | $928 | 87%hist 86% | 27%hist 23% | 88% | +$346 | -$33,895 | 264.8% | 8.8mo | $-34,444 (vs do-nothing $-14,195) | 50% income floor unreachable even selling every contract |
| $317.50 | 16d | 13 Nov 2026 | $4.40 | 1/1 | $440 | $825 | $628 | 87%hist 86% | 29%hist 23% | 88% | +$280 | -$29,030 | 226.8% | 7.5mo | $-29,579 (vs do-nothing $-9,330) | 50% income floor unreachable even selling every contract |
| $312.50 | 9d | 6 Nov 2026 | $4.00 | 1/1 | $400 | $1,333 | $1,136 | 86%hist 86% | 29%hist 23% | 88% | +$426 | -$29,570 | 231.0% | 7.7mo | $-30,119 (vs do-nothing $-9,870) | 50% income floor unreachable even selling every contract |
| $320 | 23d | 20 Nov 2026 | $5.20 | 1/1 | $520 | $678 | $481 | 86%hist 86% | 29%hist 23% | 88% | +$249 | -$28,700 | 224.2% | 7.4mo | $-29,249 (vs do-nothing $-9,000) | 50% income floor unreachable even selling every contract |
| $315 | 16d | 13 Nov 2026 | $4.80 | 1/1 | $480 | $900 | $703 | 86%hist 86% | 30%hist 30% | 87% | +$303 | -$29,240 | 228.4% | 7.6mo | $-29,789 (vs do-nothing $-9,540) | 50% income floor unreachable even selling every contract |
| $310 | 9d | 6 Nov 2026 | $4.40 | 1/1 | $440 | $1,467 | $1,269 | 85%hist 86% | 31%hist 30% | 87% | +$460 | -$29,780 | 232.7% | 7.7mo | $-30,329 (vs do-nothing $-10,080) | 50% income floor unreachable even selling every contract |
| $312.50 | 16d | 13 Nov 2026 | $5.20 | 1/1 | $520 | $975 | $778 | 85%hist 86% | 32%hist 30% | 87% | +$323 | -$29,450 | 230.1% | 7.6mo | $-29,999 (vs do-nothing $-9,750) | 50% income floor unreachable even selling every contract |
| $315 | 23d | 20 Nov 2026 | $5.90 | 1/1 | $590 | $770 | $572 | 84%hist 86% | 33%hist 30% | 86% | +$265 | -$29,130 | 227.6% | 7.5mo | $-29,679 (vs do-nothing $-9,430) | 50% income floor unreachable even selling every contract |
| $307.50 | 9d | 6 Nov 2026 | $4.90 | 1/1 | $490 | $1,633 | $1,436 | 84%hist 86% | 33%hist 30% | 86% | +$518 | -$29,980 | 234.2% | 7.8mo | $-30,529 (vs do-nothing $-10,280) | 50% income floor unreachable even selling every contract |
| $310 | 16d | 13 Nov 2026 | $5.50 | 1/1 | $550 | $1,031 | $834 | 84%hist 86% | 34%hist 30% | 86% | +$319 | -$29,670 | 231.8% | 7.7mo | $-30,219 (vs do-nothing $-9,970) | 50% income floor unreachable even selling every contract |
| $305 | 9d | 6 Nov 2026 | $5.30 | 1/1 | $530 | $1,767 | $1,569 | 83%hist 86% | 36%hist 30% | 85% | +$534 | -$30,190 | 235.9% | 7.8mo | $-30,739 (vs do-nothing $-10,490) | 50% income floor unreachable even selling every contract |
| $307.50 | 16d | 13 Nov 2026 | $6.00 | 1/1 | $600 | $1,125 | $928 | 83%hist 86% | 37%hist 30% | 85% | +$348 | -$29,870 | 233.4% | 7.7mo | $-30,419 (vs do-nothing $-10,170) | 50% income floor unreachable even selling every contract |
| $310 | 23d | 20 Nov 2026 | $6.70 | 1/1 | $670 | $874 | $676 | 83%hist 86% | 37%hist 30% | 85% | +$281 | -$29,550 | 230.9% | 7.7mo | $-30,099 (vs do-nothing $-9,850) | 50% income floor unreachable even selling every contract |
| $270 | 2d | 30 Oct 2026 | $1.15 | 1/1 | $115 | $1,725 | $1,528 | 82%hist 86% | 37%hist 30% | 85% | +$520 | -$34,105 | 266.4% | 8.8mo | $-34,654 (vs do-nothing $-14,405) | 50% income floor unreachable even selling every contract |
| $302.50 | 9d | 6 Nov 2026 | $5.70 | 1/1 | $570 | $1,900 | $1,703 | 82%hist 86% | 38%hist 30% | 85% | +$541 | -$30,400 | 237.5% | 7.9mo | $-30,949 (vs do-nothing $-10,700) | 50% income floor unreachable even selling every contract |
| $305 | 16d | 13 Nov 2026 | $6.40 | 1/1 | $640 | $1,200 | $1,003 | 82%hist 86% | 39%hist 30% | 84% | +$353 | -$30,080 | 235.0% | 7.8mo | $-30,629 (vs do-nothing $-10,380) | 50% income floor unreachable even selling every contract |
| $302.50 | 16d | 13 Nov 2026 | $6.90 | 1/1 | $690 | $1,294 | $1,096 | 81%hist 86% | 41%hist 40% | 84% | +$371 | -$30,280 | 236.6% | 7.8mo | $-30,829 (vs do-nothing $-10,580) | 50% income floor unreachable even selling every contract |
| $305 | 23d | 20 Nov 2026 | $7.60 | 1/1 | $760 | $991 | $794 | 81%hist 86% | 41%hist 40% | 84% | +$297 | -$29,960 | 234.1% | 7.8mo | $-30,509 (vs do-nothing $-10,260) | 50% income floor unreachable even selling every contract |
| $300 | 16d | 13 Nov 2026 | $7.40 | 1/1 | $740 | $1,388 | $1,190 | 79%hist 83% | 44%hist 40% | 83% | +$384 | -$30,480 | 238.1% | 7.9mo | $-31,029 (vs do-nothing $-10,780) | 50% income floor unreachable even selling every contract |
| $300 | 23d | 20 Nov 2026 | $8.70 | 1/1 | $870 | $1,135 | $937 | 78%hist 83% | 46%hist 40% | 82% | +$324 | -$30,350 | 237.1% | 7.9mo | $-30,899 (vs do-nothing $-10,650) | 50% income floor unreachable even selling every contract |
| $297.50 | 16d | 13 Nov 2026 | $8.00 | 1/1 | $800 | $1,500 | $1,303 | 78%hist 83% | 46%hist 40% | 82% | +$410 | -$30,670 | 239.6% | 7.9mo | $-31,219 (vs do-nothing $-10,970) | 50% income floor unreachable even selling every contract |
| $297.50 | 23d | 20 Nov 2026 | $9.00 | 1/1 | $900 | $1,174 | $976 | 77%hist 83% | 49%hist 40% | 81% | +$299 | -$30,570 | 238.8% | 7.9mo | $-31,119 (vs do-nothing $-10,870) | 50% income floor unreachable even selling every contract |
| $295 | 16d | 13 Nov 2026 | $8.50 | 1/1 | $850 | $1,594 | $1,396 | 77%hist 83% | 49%hist 40% | 81% | +$410 | -$30,870 | 241.2% | 8.0mo | $-31,419 (vs do-nothing $-11,170) | 50% income floor unreachable even selling every contract |
| $295 | 23d | 20 Nov 2026 | $9.80 | 1/1 | $980 | $1,278 | $1,081 | 76%hist 83% | 51%hist 44% | 81% | +$335 | -$30,740 | 240.2% | 8.0mo | $-31,289 (vs do-nothing $-11,040) | 50% income floor unreachable even selling every contract |
| $292.50 | 16d | 13 Nov 2026 | $9.10 | 1/1 | $910 | $1,706 | $1,509 | 76%hist 83% | 52%hist 44% | 80% | +$423 | -$31,060 | 242.7% | 8.0mo | $-31,609 (vs do-nothing $-11,360) | 50% income floor unreachable even selling every contract |
| $292.50 | 23d | 20 Nov 2026 | $10.40 | 1/1 | $1,040 | $1,357 | $1,159 | 75%hist 83% | 54%hist 44% | 80% | +$340 | -$30,930 | 241.6% | 8.0mo | $-31,479 (vs do-nothing $-11,230) | 50% income floor unreachable even selling every contract |
| $290 | 16d | 13 Nov 2026 | $9.80 | 1/1 | $980 | $1,838 | $1,640 | 74%hist 83% | 55%hist 44% | 80% | +$448 | -$31,240 | 244.1% | 8.1mo | $-31,789 (vs do-nothing $-11,540) | 50% income floor unreachable even selling every contract |
| $290 | 23d | 20 Nov 2026 | $11.30 | 1/1 | $1,130 | $1,474 | $1,276 | 74%hist 83% | 57%hist 44% | 79% | +$380 | -$31,090 | 242.9% | 8.0mo | $-31,639 (vs do-nothing $-11,390) | 50% income floor unreachable even selling every contract |
| $287.50 | 23d | 20 Nov 2026 | $11.80 | 1/1 | $1,180 | $1,539 | $1,342 | 72%hist 83% | 60%hist 44% | 78% | +$362 | -$31,290 | 244.5% | 8.1mo | $-31,839 (vs do-nothing $-11,590) | 50% income floor unreachable even selling every contract |
| $285 | 23d | 20 Nov 2026 | $12.60 | 1/1 | $1,260 | $1,643 | $1,446 | 71%hist 83% | 63%hist 54% | 77% | +$379 | -$31,460 | 245.8% | 8.1mo | $-32,009 (vs do-nothing $-11,760) | 50% income floor unreachable even selling every contract |
| $282.50 | 23d | 20 Nov 2026 | $13.30 | 1/1 | $1,330 | $1,735 | $1,537 | 69%hist 66% | 66%hist 54% | 77% | +$378 | -$31,640 | 247.2% | 8.2mo | $-32,189 (vs do-nothing $-11,940) | 50% income floor unreachable even selling every contract |
| $280 | 23d | 20 Nov 2026 | $14.20 | 1/1 | $1,420 | $1,852 | $1,655 | 68%hist 66% | 69%hist 54% | 76% | +$397 | -$31,800 | 248.4% | 8.2mo | $-32,349 (vs do-nothing $-12,100) | 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.