5 contracts (500 sh) | BE SS: $392.50 | CC-SS: $352.74 (banked floor $334.48) | IV: MEDIUM | Accounts: Joint:1782
| Max Loss | $41,250 | (ND $82.50 + SW $0) x 500 |
| Normal income ref | $11,484/mo | 75% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay โ $0/mo (info only, already in marks) |
| Unrealized P&L | $-10,663 | fortress legs from IBKR |
| Status | Leg | Credit/sh | Credit | Opened | Closed | Close/sh | Banked | Account | Source |
|---|---|---|---|---|---|---|---|---|---|
| CLOSED | 5x $355C 16 Oct 2026 | $4.26 | $2,130 | 2026-09-10 | 2026-10-16 | $0.48 | $1,890 | U6241782 | snapshot |
| UNKNOWN | 5x $365C 16 Oct 2026 | $9.44 | $4,720 | 2026-08-25 | 2026-09-10 | $9.44 | $0 | U6241782 | execution |
| CLOSED | 3x $350C 11 Sep 2026 | $6.04 | $1,812 | 2026-08-24 | 2026-08-25 | $7.69 | $-495 | U6241782 | snapshot |
| CLOSED | 1x $350C 11 Sep 2026 | $6.04 | $604 | 2026-08-24 | 2026-08-25 | $7.69 | $-165 | U6241782 | snapshot |
| CLOSED | 1x $350C 11 Sep 2026 | $6.04 | $604 | 2026-08-24 | 2026-08-25 | $7.69 | $-165 | U6241782 | snapshot |
| UNKNOWN | 5x $400C 20 Nov 2026 | $11.03 | $5,513 | 2026-08-10 | 2026-08-24 | $11.03 | $0 | U6241782 | execution |
| CLOSED | 1x $355C 18 Sep 2026 | $16.32 | $1,632 | 2026-08-03 | 2026-08-10 | $14.40 | $192 | U6241782 | snapshot |
| CLOSED | 1x $355C 18 Sep 2026 | $16.32 | $1,632 | 2026-08-03 | 2026-08-10 | $14.45 | $187 | U6241782 | snapshot |
| CLOSED | 1x $355C 18 Sep 2026 | $16.32 | $1,632 | 2026-08-03 | 2026-08-10 | $14.45 | $187 | U6241782 | snapshot |
| CLOSED | 1x $355C 18 Sep 2026 | $16.32 | $1,632 | 2026-08-03 | 2026-08-10 | $14.45 | $187 | U6241782 | snapshot |
| CLOSED | 1x $355C 18 Sep 2026 | $16.32 | $1,632 | 2026-08-03 | 2026-08-10 | $14.40 | $192 | U6241782 | snapshot |
| UNKNOWN | 5x $350C 7 Aug 2026 | $2.31 | $1,157 | 2026-07-29 | 2026-08-03 | $2.31 | $0 | U6241782 | execution |
| CLOSED | 1x $340C 31 Jul 2026 | $0.91 | $91 | 2026-07-27 | 2026-07-29 | $2.80 | $-189 | U6241782 | snapshot |
| CLOSED | 1x $340C 31 Jul 2026 | $0.91 | $91 | 2026-07-27 | 2026-07-29 | $2.81 | $-190 | U6241782 | snapshot |
| CLOSED | 1x $340C 31 Jul 2026 | $0.91 | $91 | 2026-07-27 | 2026-07-29 | $2.81 | $-190 | U6241782 | snapshot |
| CLOSED | 1x $340C 31 Jul 2026 | $0.91 | $91 | 2026-07-27 | 2026-07-29 | $2.81 | $-190 | U6241782 | snapshot |
| CLOSED | 1x $340C 31 Jul 2026 | $0.91 | $91 | 2026-07-27 | 2026-07-29 | $2.80 | $-189 | U6241782 | snapshot |
| CLOSED | 2x $390C 31 Jul 2026 | $7.40 | $1,480 | 2026-07-17 | 2026-07-18 | $1.78 | $1,124 | U6241782 | snapshot |
| CLOSED | 2x $390C 31 Jul 2026 | $7.40 | $1,480 | 2026-07-17 | 2026-07-18 | $1.78 | $1,124 | U6241782 | snapshot |
| CLOSED | 1x $390C 31 Jul 2026 | $7.40 | $740 | 2026-07-17 | 2026-07-18 | $1.78 | $562 | U6241782 | snapshot |
| UNKNOWN | 5x $370C 17 Jul 2026 | $0.65 | $325 | 2026-07-14 | 2026-07-17 | $0.65 | $0 | U6241782 | execution |
| UNKNOWN | 10x $360C 17 Jul 2026 | $1.80 | $1,800 | 2026-07-14 | 2026-07-17 | $1.80 | $0 | U10001299 | execution |
| CLOSED | 10x $370C 17 Jul 2026 | $0.65 | $650 | 2026-07-14 | 2026-07-14 | $0.49 | $160 | U10001299 | execution |
| CLOSED | 1x $380C 17 Jul 2026 | $2.23 | $223 | 2026-07-07 | 2026-07-10 | $0.59 | $164 | U6241782 | execution |
| CLOSED | 2x $380C 17 Jul 2026 | $2.26 | $451 | 2026-07-07 | 2026-07-10 | $0.51 | $349 | U10001299 | execution |
| CLOSED | 2x $380C 17 Jul 2026 | $2.23 | $445 | 2026-07-07 | 2026-07-10 | $0.59 | $327 | U6241782 | execution |
| CLOSED | 1x $380C 17 Jul 2026 | $2.23 | $223 | 2026-07-07 | 2026-07-10 | $0.59 | $164 | U6241782 | execution |
| CLOSED | 1x $380C 17 Jul 2026 | $2.23 | $223 | 2026-07-07 | 2026-07-10 | $0.59 | $164 | U6241782 | execution |
| CLOSED | 4x $380C 17 Jul 2026 | $2.26 | $903 | 2026-07-07 | 2026-07-10 | $0.51 | $699 | U10001299 | execution |
| CLOSED | 2x $380C 17 Jul 2026 | $2.26 | $451 | 2026-07-07 | 2026-07-10 | $0.51 | $349 | U10001299 | execution |
| CLOSED | 2x $380C 17 Jul 2026 | $2.26 | $451 | 2026-07-07 | 2026-07-10 | $0.51 | $349 | U10001299 | execution |
| Move | New strike โ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$355 | 6 Nov 2026 | 8d left | +$2.76/sh | +$1,381 cycle +$2,016 | 67% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$361 | 6 Nov 2026 | 8d left | +$0.21/sh | +$104 cycle +$739 | 71% surv 60% |
| Max even-money escape in the band | ~$366 | 20 Nov 2026 | 22d left | +$0.64/sh | +$322 cycle +$957 | 73% surv 64% |
| SS $392 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$371 | 20 Nov 2026 | 22d left | -$1.00/sh | -$500 cycle +$135 | 77% surv 70% |
| budget: banked $635 debit $500 (79% used โ 0.2 wk of income) โ whole cycle still +$135 cash ยท rolled 5 ct earn โ $4,957/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike โ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$400 | 6 Nov 2026 | 8d left | +$1.77/sh | +$885 cycle +$915 | 67% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$403 | 6 Nov 2026 | 8d left | +$0.31/sh | +$156 cycle +$186 | 69% surv 56% |
| Max even-money escape in the band | ~$408 | 20 Nov 2026 | 22d left | +$0.05/sh | +$23 cycle +$53 | 72% surv 62% |
| Move | New strike โ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$405 | 6 Nov 2026 | 8d left | +$1.64/sh | +$821 cycle +$841 | 67% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$408 | 6 Nov 2026 | 8d left | +$0.18/sh | +$91 cycle +$111 | 69% surv 56% |
| Max even-money escape in the band | ~$411 | 20 Nov 2026 | 22d left | +$0.89/sh | +$443 cycle +$463 | 71% surv 59% |
Every eligible strike x expiry in the 2-45 DTE band (4 expiries scanned, 46 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: 0.667 (IBKR) | Recovery@SS: +$10,330 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-143
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $360 | 2d | 30 Oct 2026 | $0.88 | 5/5 | $440 | $6,600 | $6,600 | 93%hist 95% | 14%hist 13% | 93% | +$3,437 | -$0 | 0.0% | 0.0mo | $107 (vs do-nothing +$250) |
| $357.50 | 2d | 30 Oct 2026 | $1.05 | 5/5 | $525 | $7,875 | $7,875 | 92%hist 95% | 17%hist 13% | 92% | +$3,855 | -$0 | 0.0% | 0.0mo | $192 (vs do-nothing +$335) |
| $355 | 2d | 30 Oct 2026 | $1.27 | 5/5 | $635 | $9,525 | $9,525 | 90%hist 95% | 20%hist 13% | 91% | +$4,452 | -$0 | 0.0% | 0.0mo | $302 (vs do-nothing +$445) |
| $352.50 | 2d | 30 Oct 2026 | $1.51 | 5/5 | $755 | $11,325 | $11,325 | 89%hist 86% | 23%hist 23% | 90% | +$4,967 | -$0 | 0.0% | 0.0mo | $300 (vs do-nothing +$443) |
| $335 | 2d | 30 Oct 2026 | $4.85 | 5/5 | $2,425 | $36,375 | $36,375 | 88%hist 86% | 23%hist 23% | 95% | +$33,651 | -$6,447 | 15.6% | 0.6mo | $-6,780 (vs do-nothing $-6,637) |
| $350 | 2d | 30 Oct 2026 | $1.83 | 5/5 | $915 | $13,725 | $13,725 | 87%hist 86% | 27%hist 23% | 88% | +$5,803 | -$457 | 1.1% | 0.0mo | $-790 (vs do-nothing $-647) |
| $347.50 | 2d | 30 Oct 2026 | $2.12 | 5/5 | $1,060 | $15,900 | $15,900 | 85%hist 86% | 31%hist 30% | 87% | +$6,075 | -$1,562 | 3.8% | 0.1mo | $-1,895 (vs do-nothing $-1,752) |
| $332.50 | 2d | 30 Oct 2026 | $5.55 | 5/5 | $2,775 | $41,625 | $41,625 | 84%hist 86% | 33%hist 30% | 93% | +$36,976 | -$7,347 | 17.8% | 0.6mo | $-7,680 (vs do-nothing $-7,537) |
| $345 | 2d | 30 Oct 2026 | $2.53 | 5/5 | $1,265 | $18,975 | $18,975 | 83%hist 86% | 35%hist 30% | 85% | +$6,938 | -$2,607 | 6.3% | 0.2mo | $-2,940 (vs do-nothing $-2,797) |
| $342.50 | 2d | 30 Oct 2026 | $3.00 | 5/5 | $1,500 | $22,500 | $22,500 | 80%hist 86% | 40%hist 40% | 83% | +$7,776 | -$3,622 | 8.8% | 0.3mo | $-3,955 (vs do-nothing $-3,812) |
| $345 | 9d | 6 Nov 2026 | $3.65 | 5/5 | $1,825 | $6,083 | $6,083 | 80%hist 83% | 41%hist 40% | 83% | +$2,169 | -$2,047 | 5.0% | 0.2mo | $-2,380 (vs do-nothing $-2,237) |
| $340 | 2d | 30 Oct 2026 | $3.55 | 5/5 | $1,775 | $26,625 | $26,625 | 78%hist 83% | 46%hist 40% | 82% | +$8,845 | -$4,597 | 11.1% | 0.4mo | $-4,930 (vs do-nothing $-4,787) |
| $330 | 2d | 30 Oct 2026 | $6.40 | 5/5 | $3,200 | $48,000 | $48,000 | 77%hist 83% | 46%hist 40% | 91% | +$40,416 | -$8,172 | 19.8% | 0.7mo | $-8,505 (vs do-nothing $-8,362) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $342.50 | 9d | 6 Nov 2026 | $4.15 | 5/5 | $2,075 | $6,917 | $6,917 | 77%hist 83% | 46%hist 40% | 81% | +$2,256 | -$3,047 | 7.4% | 0.3mo | $-3,380 (vs do-nothing $-3,237) |
| $340 | 9d | 6 Nov 2026 | $4.75 | 5/5 | $2,375 | $7,917 | $7,917 | 75%hist 83% | 52%hist 44% | 80% | +$2,395 | -$3,997 | 9.7% | 0.3mo | $-4,330 (vs do-nothing $-4,187) |
| $337.50 | 2d | 30 Oct 2026 | $4.10 | 5/5 | $2,050 | $30,750 | $30,750 | 74%hist 83% | 52%hist 44% | 79% | +$8,800 | -$5,572 | 13.5% | 0.5mo | $-5,905 (vs do-nothing $-5,762) |
| $337.50 | 9d | 6 Nov 2026 | $5.40 | 5/5 | $2,700 | $9,000 | $9,000 | 72%hist 83% | 57%hist 44% | 78% | +$2,491 | -$4,922 | 11.9% | 0.4mo | $-5,255 (vs do-nothing $-5,112) |
| $337.50 | 16d | 13 Nov 2026 | $6.50 | 5/5 | $3,250 | $6,094 | $6,094 | 71%hist 83% | 61%hist 54% | 77% | +$1,661 | -$4,372 | 10.6% | 0.4mo | $-4,705 (vs do-nothing $-4,562) |
| $327.50 | 2d | 30 Oct 2026 | $7.30 | 5/5 | $3,650 | $54,750 | $54,750 | 70%hist 83% | 60%hist 54% | 88% | +$42,914 | -$8,972 | 21.8% | 0.8mo | $-9,305 (vs do-nothing $-9,162) |
| $335 | 9d | 6 Nov 2026 | $6.20 | 5/5 | $3,100 | $10,333 | $10,333 | 69%hist 66% | 63%hist 54% | 76% | +$2,703 | -$5,772 | 14.0% | 0.5mo | $-6,105 (vs do-nothing $-5,962) |
| $335 | 16d | 13 Nov 2026 | $7.30 | 5/5 | $3,650 | $6,844 | $6,844 | 68%hist 66% | 66%hist 54% | 76% | +$1,768 | -$5,222 | 12.7% | 0.5mo | $-5,555 (vs do-nothing $-5,412) |
| $332.50 | 9d | 6 Nov 2026 | $7.00 | 5/5 | $3,500 | $11,667 | $11,667 | 66%hist 66% | 70%hist 54% | 74% | +$2,776 | -$6,622 | 16.1% | 0.6mo | $-6,955 (vs do-nothing $-6,812) |
| $332.50 | 16d | 13 Nov 2026 | $8.15 | 5/5 | $4,075 | $7,641 | $7,641 | 65%hist 66% | 72%hist 68% | 74% | +$1,848 | -$6,047 | 14.7% | 0.5mo | $-6,380 (vs do-nothing $-6,237) |
| $332.50 | 23d | 20 Nov 2026 | $9.30 | 5/5 | $4,650 | $6,065 | $6,065 | 64%hist 66% | 74%hist 68% | 74% | +$1,442 | -$5,472 | 13.3% | 0.5mo | $-5,805 (vs do-nothing $-5,662) |
| $330 | 9d | 6 Nov 2026 | $7.90 | 5/5 | $3,950 | $13,167 | $13,167 | 63%hist 66% | 76%hist 68% | 73% | +$2,871 | -$7,422 | 18.0% | 0.6mo | $-7,755 (vs do-nothing $-7,612) |
| $330 | 16d | 13 Nov 2026 | $9.10 | 5/5 | $4,550 | $8,531 | $8,531 | 62%hist 66% | 78%hist 68% | 73% | +$1,944 | -$6,822 | 16.5% | 0.6mo | $-7,155 (vs do-nothing $-7,012) |
| $325 | 2d | 30 Oct 2026 | $8.35 | 5/5 | $4,175 | $62,625 | $62,625 | 62%hist 66% | 77%hist 68% | 86% | +$44,924 | -$9,697 | 23.5% | 0.8mo | $-10,030 (vs do-nothing $-9,887) |
| $330 | 23d | 20 Nov 2026 | $10.30 | 5/5 | $5,150 | $6,717 | $6,717 | 62%hist 66% | 80%hist 79% | 72% | +$1,511 | -$6,222 | 15.1% | 0.5mo | $-6,555 (vs do-nothing $-6,412) |
| $327.50 | 9d | 6 Nov 2026 | $8.90 | 5/5 | $4,450 | $14,833 | $14,833 | 60%hist 70% | 83%hist 79% | 71% | +$2,982 | -$8,172 | 19.8% | 0.7mo | $-8,505 (vs do-nothing $-8,362) |
| $327.50 | 16d | 13 Nov 2026 | $10.05 | 5/5 | $5,025 | $9,422 | $9,422 | 59%hist 70% | 85%hist 79% | 71% | +$1,959 | -$7,597 | 18.4% | 0.7mo | $-7,930 (vs do-nothing $-7,787) |
| $327.50 | 23d | 20 Nov 2026 | $11.35 | 5/5 | $5,675 | $7,402 | $7,402 | 59%hist 70% | 86%hist 79% | 71% | +$1,560 | -$6,947 | 16.8% | 0.6mo | $-7,280 (vs do-nothing $-7,137) |
| $325 | 9d | 6 Nov 2026 | $10.00 | 5/5 | $5,000 | $16,667 | $16,667 | 56%hist 70% | 91%hist 89% | 69% | +$3,107 | -$8,872 | 21.5% | 0.8mo | $-9,205 (vs do-nothing $-9,062) |
| $325 | 16d | 13 Nov 2026 | $11.05 | 5/5 | $5,525 | $10,359 | $10,359 | 56%hist 70% | 91%hist 89% | 70% | +$1,936 | -$8,347 | 20.2% | 0.7mo | $-8,680 (vs do-nothing $-8,537) |
| $325 | 23d | 20 Nov 2026 | $12.45 | 5/5 | $6,225 | $8,120 | $8,120 | 56%hist 70% | 92%hist 89% | 69% | +$1,587 | -$7,647 | 18.5% | 0.7mo | $-7,980 (vs do-nothing $-7,837) |
| $322.50 | 2d | 30 Oct 2026 | $9.50 | 5/5 | $4,750 | $71,250 | $71,250 | 53%hist 70% | 95%hist 89% | 83% | +$45,839 | -$10,372 | 25.1% | 0.9mo | $-10,705 (vs do-nothing $-10,562) |
| $322.50 | 23d | 20 Nov 2026 | $13.65 | 5/5 | $6,825 | $8,902 | $8,902 | 53%hist 70% | 98%hist 89% | 68% | +$1,627 | -$8,297 | 20.1% | 0.7mo | $-8,630 (vs do-nothing $-8,487) |
| $322.50 | 16d | 13 Nov 2026 | $12.25 | 5/5 | $6,125 | $11,484 | $11,484 | 53%hist 70% | 98%hist 89% | 68% | +$2,014 | -$8,997 | 21.8% | 0.8mo | $-9,330 (vs do-nothing $-9,187) |
| $322.50 | 9d | 6 Nov 2026 | $11.10 | 5/5 | $5,550 | $18,500 | $18,500 | 53%hist 70% | 98%hist 89% | 68% | +$3,074 | -$9,572 | 23.2% | 0.8mo | $-9,905 (vs do-nothing $-9,762) |
| $320 | 23d | 20 Nov 2026 | $14.80 | 5/5 | $7,400 | $9,652 | $9,652 | 50%hist 70% | 100%hist 89% | 67% | +$1,579 | -$8,972 | 21.8% | 0.8mo | $-9,305 (vs do-nothing $-9,162) |
| $320 | 16d | 13 Nov 2026 | $13.50 | 5/5 | $6,750 | $12,656 | $12,656 | 50% | 100%hist 89% | 67% | +$2,044 | -$9,622 | 23.3% | 0.8mo | $-9,955 (vs do-nothing $-9,812) |
| $320 | 9d | 6 Nov 2026 | $12.30 | 5/5 | $6,150 | $20,500 | $20,500 | 49% | 100%hist 89% | 66% | +$3,046 | -$10,222 | 24.8% | 0.9mo | $-10,555 (vs do-nothing $-10,412) |
| $317.50 | 23d | 20 Nov 2026 | $16.15 | 5/5 | $8,075 | $10,533 | $10,533 | 47% | 100%hist 89% | 66% | +$1,607 | -$9,547 | 23.1% | 0.8mo | $-9,880 (vs do-nothing $-9,737) |
| $317.50 | 16d | 13 Nov 2026 | $14.80 | 5/5 | $7,400 | $13,875 | $13,875 | 46% | 100%hist 89% | 65% | +$2,040 | -$10,222 | 24.8% | 0.9mo | $-10,555 (vs do-nothing $-10,412) |
| $317.50 | 9d | 6 Nov 2026 | $13.65 | 5/5 | $6,825 | $22,750 | $22,750 | 46% | 100%hist 89% | 65% | +$3,102 | -$10,797 | 26.2% | 0.9mo | $-11,130 (vs do-nothing $-10,987) |
| $320 | 2d | 30 Oct 2026 | $10.70 | 5/5 | $5,350 | $80,250 | $80,250 | 44% | 100%hist 89% | 80% | +$45,158 | -$11,022 | 26.7% | 1.0mo | $-11,355 (vs do-nothing $-11,212) |
| $317.50 | 2d | 30 Oct 2026 | $12.00 | 5/5 | $6,000 | $90,000 | $90,000 | 35% | 100%hist 89% | 77% | +$43,262 | -$11,622 | 28.2% | 1.0mo | $-11,955 (vs do-nothing $-11,812) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $405 | 2d | 30 Oct 2026 | $0.04 | 5/5 | $20 | $300 | $300 | 99+%hist 95% | 1%hist 4% | 100% | +$217 | -$0 | 0.0% | 0.0mo | $-313 (vs do-nothing $-170) | 50% income floor unreachable even selling every contract |
| $400 | 2d | 30 Oct 2026 | $0.06 | 5/5 | $30 | $450 | $450 | 99%hist 95% | 1%hist 4% | 99% | +$349 | -$0 | 0.0% | 0.0mo | $-303 (vs do-nothing $-160) | 50% income floor unreachable even selling every contract |
| $397.50 | 2d | 30 Oct 2026 | $0.02 | 5/5 | $10 | $150 | $150 | 99%hist 95% | 1%hist 4% | 99% | +$35 | -$0 | 0.0% | 0.0mo | $-323 (vs do-nothing $-180) | 50% income floor unreachable even selling every contract |
| $395 | 2d | 30 Oct 2026 | $0.07 | 5/5 | $35 | $525 | $525 | 99%hist 95% | 1%hist 4% | 99% | +$393 | -$0 | 0.0% | 0.0mo | $-298 (vs do-nothing $-155) | 50% income floor unreachable even selling every contract |
| $392.50 | 2d | 30 Oct 2026 | $0.05 | 5/5 | $25 | $375 | $375 | 99%hist 95% | 2%hist 4% | 99% | +$221 | -$0 | 0.0% | 0.0mo | $-308 (vs do-nothing $-165) | 50% income floor unreachable even selling every contract |
| $390 | 2d | 30 Oct 2026 | $0.10 | 5/5 | $50 | $750 | $750 | 99%hist 95% | 2%hist 4% | 99% | +$565 | -$0 | 0.0% | 0.0mo | $-283 (vs do-nothing $-140) | 50% income floor unreachable even selling every contract |
| $405 | 9d | 6 Nov 2026 | $0.09 | 5/5 | $45 | $150 | $150 | 99%hist 95% | 2%hist 4% | 99% | +$93 | -$0 | 0.0% | 0.0mo | $-288 (vs do-nothing $-145) | 50% income floor unreachable even selling every contract |
| $387.50 | 2d | 30 Oct 2026 | $0.11 | 5/5 | $55 | $825 | $825 | 99%hist 95% | 2%hist 4% | 99% | +$599 | -$0 | 0.0% | 0.0mo | $-278 (vs do-nothing $-135) | 50% income floor unreachable even selling every contract |
| $400 | 9d | 6 Nov 2026 | $0.18 | 5/5 | $90 | $300 | $300 | 99%hist 95% | 3%hist 4% | 99% | +$221 | -$0 | 0.0% | 0.0mo | $-243 (vs do-nothing $-100) | 50% income floor unreachable even selling every contract |
| $385 | 2d | 30 Oct 2026 | $0.12 | 5/5 | $60 | $900 | $900 | 99%hist 95% | 3%hist 4% | 99% | +$618 | -$0 | 0.0% | 0.0mo | $-273 (vs do-nothing $-130) | 50% income floor unreachable even selling every contract |
| $405 | 16d | 13 Nov 2026 | $0.21 | 5/5 | $105 | $197 | $197 | 99%hist 95% | 3%hist 4% | 99% | +$134 | -$0 | 0.0% | 0.0mo | $-228 (vs do-nothing $-85) | 50% income floor unreachable even selling every contract |
| $382.50 | 2d | 30 Oct 2026 | $0.15 | 5/5 | $75 | $1,125 | $1,125 | 99%hist 95% | 3%hist 4% | 99% | +$769 | -$0 | 0.0% | 0.0mo | $-258 (vs do-nothing $-115) | 50% income floor unreachable even selling every contract |
| $395 | 9d | 6 Nov 2026 | $0.20 | 5/5 | $100 | $333 | $333 | 98%hist 95% | 3%hist 4% | 98% | +$225 | -$0 | 0.0% | 0.0mo | $-233 (vs do-nothing $-90) | 50% income floor unreachable even selling every contract |
| $380 | 2d | 30 Oct 2026 | $0.20 | 5/5 | $100 | $1,500 | $1,500 | 98%hist 95% | 4%hist 4% | 98% | +$1,047 | -$0 | 0.0% | 0.0mo | $-233 (vs do-nothing $-90) | 50% income floor unreachable even selling every contract |
| $392.50 | 9d | 6 Nov 2026 | $0.23 | 5/5 | $115 | $383 | $383 | 98%hist 95% | 4%hist 4% | 98% | +$257 | -$0 | 0.0% | 0.0mo | $-218 (vs do-nothing $-75) | 50% income floor unreachable even selling every contract |
| $400 | 16d | 13 Nov 2026 | $0.31 | 5/5 | $155 | $291 | $291 | 98%hist 95% | 4%hist 4% | 98% | +$205 | -$0 | 0.0% | 0.0mo | $-178 (vs do-nothing $-35) | 50% income floor unreachable even selling every contract |
| $390 | 9d | 6 Nov 2026 | $0.28 | 5/5 | $140 | $467 | $467 | 98%hist 95% | 4%hist 4% | 98% | +$318 | -$0 | 0.0% | 0.0mo | $-193 (vs do-nothing $-50) | 50% income floor unreachable even selling every contract |
| $377.50 | 2d | 30 Oct 2026 | $0.24 | 5/5 | $120 | $1,800 | $1,800 | 98%hist 95% | 4%hist 4% | 98% | +$1,224 | -$0 | 0.0% | 0.0mo | $-213 (vs do-nothing $-70) | 50% income floor unreachable even selling every contract |
| $387.50 | 9d | 6 Nov 2026 | $0.29 | 5/5 | $145 | $483 | $483 | 98%hist 95% | 5%hist 4% | 98% | +$309 | -$0 | 0.0% | 0.0mo | $-188 (vs do-nothing $-45) | 50% income floor unreachable even selling every contract |
| $375 | 2d | 30 Oct 2026 | $0.26 | 5/5 | $130 | $1,950 | $1,950 | 97%hist 95% | 5%hist 4% | 98% | +$1,219 | -$0 | 0.0% | 0.0mo | $-203 (vs do-nothing $-60) | 50% income floor unreachable even selling every contract |
| $405 | 23d | 20 Nov 2026 | $0.46 | 5/5 | $230 | $300 | $300 | 97%hist 95% | 5%hist 4% | 98% | +$189 | -$0 | 0.0% | 0.0mo | $-103 (vs do-nothing +$40) | 50% income floor unreachable even selling every contract |
| $385 | 9d | 6 Nov 2026 | $0.35 | 5/5 | $175 | $583 | $583 | 97%hist 95% | 5%hist 4% | 97% | +$377 | -$0 | 0.0% | 0.0mo | $-158 (vs do-nothing $-15) | 50% income floor unreachable even selling every contract |
| $392.50 | 16d | 13 Nov 2026 | $0.38 | 5/5 | $190 | $356 | $356 | 97%hist 95% | 5%hist 4% | 97% | +$217 | -$0 | 0.0% | 0.0mo | $-143 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $382.50 | 9d | 6 Nov 2026 | $0.35 | 5/5 | $175 | $583 | $583 | 97%hist 95% | 6%hist 4% | 97% | +$338 | -$0 | 0.0% | 0.0mo | $-158 (vs do-nothing $-15) | 50% income floor unreachable even selling every contract |
| $400 | 23d | 20 Nov 2026 | $0.61 | 5/5 | $305 | $398 | $398 | 97%hist 95% | 6%hist 4% | 97% | +$267 | -$0 | 0.0% | 0.0mo | $-28 (vs do-nothing +$115) | 50% income floor unreachable even selling every contract |
| $372.50 | 2d | 30 Oct 2026 | $0.32 | 5/5 | $160 | $2,400 | $2,400 | 97%hist 95% | 6%hist 4% | 97% | +$1,472 | -$0 | 0.0% | 0.0mo | $-173 (vs do-nothing $-30) | 50% income floor unreachable even selling every contract |
| $390 | 16d | 13 Nov 2026 | $0.47 | 5/5 | $235 | $441 | $441 | 97%hist 95% | 6%hist 4% | 97% | +$277 | -$0 | 0.0% | 0.0mo | $-98 (vs do-nothing +$45) | 50% income floor unreachable even selling every contract |
| $380 | 9d | 6 Nov 2026 | $0.45 | 5/5 | $225 | $750 | $750 | 97%hist 95% | 7%hist 4% | 97% | +$456 | -$0 | 0.0% | 0.0mo | $-108 (vs do-nothing +$35) | 50% income floor unreachable even selling every contract |
| $387.50 | 16d | 13 Nov 2026 | $0.47 | 5/5 | $235 | $441 | $441 | 97%hist 95% | 7%hist 4% | 97% | +$248 | -$0 | 0.0% | 0.0mo | $-98 (vs do-nothing +$45) | 50% income floor unreachable even selling every contract |
| $395 | 23d | 20 Nov 2026 | $0.65 | 5/5 | $325 | $424 | $424 | 97%hist 95% | 7%hist 4% | 97% | +$262 | -$0 | 0.0% | 0.0mo | $-8 (vs do-nothing +$135) | 50% income floor unreachable even selling every contract |
| $370 | 2d | 30 Oct 2026 | $0.42 | 5/5 | $210 | $3,150 | $3,150 | 96%hist 95% | 7%hist 4% | 97% | +$1,970 | -$0 | 0.0% | 0.0mo | $-123 (vs do-nothing +$20) | 50% income floor unreachable even selling every contract |
| $385 | 16d | 13 Nov 2026 | $0.56 | 5/5 | $280 | $525 | $525 | 96%hist 95% | 8%hist 4% | 96% | +$298 | -$0 | 0.0% | 0.0mo | $-53 (vs do-nothing +$90) | 50% income floor unreachable even selling every contract |
| $377.50 | 9d | 6 Nov 2026 | $0.51 | 5/5 | $255 | $850 | $850 | 96%hist 95% | 8%hist 4% | 96% | +$498 | -$0 | 0.0% | 0.0mo | $-78 (vs do-nothing +$65) | 50% income floor unreachable even selling every contract |
| $367.50 | 2d | 30 Oct 2026 | $0.49 | 5/5 | $245 | $3,675 | $3,675 | 96%hist 95% | 9%hist 4% | 96% | +$2,168 | -$0 | 0.0% | 0.0mo | $-88 (vs do-nothing +$55) | 50% income floor unreachable even selling every contract |
| $390 | 23d | 20 Nov 2026 | $0.79 | 5/5 | $395 | $515 | $515 | 96%hist 95% | 9%hist 4% | 96% | +$301 | -$0 | 0.0% | 0.0mo | $62 (vs do-nothing +$205) | 50% income floor unreachable even selling every contract |
| $382.50 | 16d | 13 Nov 2026 | $0.64 | 5/5 | $320 | $600 | $600 | 96%hist 95% | 9%hist 4% | 96% | +$332 | -$0 | 0.0% | 0.0mo | $-13 (vs do-nothing +$130) | 50% income floor unreachable even selling every contract |
| $375 | 9d | 6 Nov 2026 | $0.61 | 5/5 | $305 | $1,017 | $1,017 | 96%hist 95% | 9%hist 4% | 96% | +$594 | -$0 | 0.0% | 0.0mo | $-28 (vs do-nothing +$115) | 50% income floor unreachable even selling every contract |
| $380 | 16d | 13 Nov 2026 | $0.72 | 5/5 | $360 | $675 | $675 | 95%hist 95% | 10%hist 4% | 95% | +$360 | -$0 | 0.0% | 0.0mo | $27 (vs do-nothing +$170) | 50% income floor unreachable even selling every contract |
| $372.50 | 9d | 6 Nov 2026 | $0.68 | 5/5 | $340 | $1,133 | $1,133 | 95%hist 95% | 10%hist 13% | 95% | +$625 | -$0 | 0.0% | 0.0mo | $7 (vs do-nothing +$150) | 50% income floor unreachable even selling every contract |
| $365 | 2d | 30 Oct 2026 | $0.60 | 5/5 | $300 | $4,500 | $4,500 | 95%hist 95% | 10%hist 13% | 95% | +$2,569 | -$0 | 0.0% | 0.0mo | $-33 (vs do-nothing +$110) | 50% income floor unreachable even selling every contract |
| $385 | 23d | 20 Nov 2026 | $0.95 | 5/5 | $475 | $620 | $620 | 95%hist 95% | 10%hist 13% | 95% | +$354 | -$0 | 0.0% | 0.0mo | $142 (vs do-nothing +$285) | 50% income floor unreachable even selling every contract |
| $377.50 | 16d | 13 Nov 2026 | $0.84 | 5/5 | $420 | $788 | $788 | 95%hist 95% | 11%hist 13% | 95% | +$416 | -$0 | 0.0% | 0.0mo | $87 (vs do-nothing +$230) | 50% income floor unreachable even selling every contract |
| $370 | 9d | 6 Nov 2026 | $0.81 | 5/5 | $405 | $1,350 | $1,350 | 94%hist 95% | 11%hist 13% | 95% | +$739 | -$0 | 0.0% | 0.0mo | $72 (vs do-nothing +$215) | 50% income floor unreachable even selling every contract |
| $362.50 | 2d | 30 Oct 2026 | $0.72 | 5/5 | $360 | $5,400 | $5,400 | 94%hist 95% | 12%hist 13% | 94% | +$2,925 | -$0 | 0.0% | 0.0mo | $27 (vs do-nothing +$170) | 50% income floor unreachable even selling every contract |
| $375 | 16d | 13 Nov 2026 | $0.95 | 5/5 | $475 | $891 | $891 | 94%hist 95% | 12%hist 13% | 94% | +$453 | -$0 | 0.0% | 0.0mo | $142 (vs do-nothing +$285) | 50% income floor unreachable even selling every contract |
| $380 | 23d | 20 Nov 2026 | $1.21 | 5/5 | $605 | $789 | $789 | 94%hist 95% | 13%hist 13% | 94% | +$425 | -$0 | 0.0% | 0.0mo | $272 (vs do-nothing +$415) | 50% income floor unreachable even selling every contract |
| $367.50 | 9d | 6 Nov 2026 | $0.94 | 5/5 | $470 | $1,567 | $1,567 | 94%hist 95% | 13%hist 13% | 94% | +$831 | -$0 | 0.0% | 0.0mo | $137 (vs do-nothing +$280) | 50% income floor unreachable even selling every contract |
| $372.50 | 16d | 13 Nov 2026 | $1.07 | 5/5 | $535 | $1,003 | $1,003 | 93%hist 95% | 14%hist 13% | 94% | +$488 | -$0 | 0.0% | 0.0mo | $202 (vs do-nothing +$345) | 50% income floor unreachable even selling every contract |
| $365 | 9d | 6 Nov 2026 | $1.09 | 5/5 | $545 | $1,817 | $1,817 | 93%hist 95% | 15%hist 13% | 93% | +$931 | -$0 | 0.0% | 0.0mo | $212 (vs do-nothing +$355) | 50% income floor unreachable even selling every contract |
| $375 | 23d | 20 Nov 2026 | $1.48 | 5/5 | $740 | $965 | $965 | 92%hist 95% | 15%hist 13% | 93% | +$499 | -$0 | 0.0% | 0.0mo | $407 (vs do-nothing +$550) | 50% income floor unreachable even selling every contract |
| $370 | 16d | 13 Nov 2026 | $1.23 | 5/5 | $615 | $1,153 | $1,153 | 92%hist 95% | 16%hist 13% | 93% | +$547 | -$0 | 0.0% | 0.0mo | $282 (vs do-nothing +$425) | 50% income floor unreachable even selling every contract |
| $362.50 | 9d | 6 Nov 2026 | $1.27 | 5/5 | $635 | $2,117 | $2,117 | 92%hist 95% | 17%hist 13% | 92% | +$1,048 | -$0 | 0.0% | 0.0mo | $302 (vs do-nothing +$445) | 50% income floor unreachable even selling every contract |
| $367.50 | 16d | 13 Nov 2026 | $1.40 | 5/5 | $700 | $1,312 | $1,312 | 91%hist 95% | 17%hist 13% | 92% | +$600 | -$0 | 0.0% | 0.0mo | $367 (vs do-nothing +$510) | 50% income floor unreachable even selling every contract |
| $370 | 23d | 20 Nov 2026 | $1.82 | 5/5 | $910 | $1,187 | $1,187 | 91%hist 95% | 19%hist 13% | 92% | +$588 | -$0 | 0.0% | 0.0mo | $577 (vs do-nothing +$720) | 50% income floor unreachable even selling every contract |
| $360 | 9d | 6 Nov 2026 | $1.49 | 5/5 | $745 | $2,483 | $2,483 | 90%hist 95% | 19%hist 13% | 91% | +$1,193 | -$0 | 0.0% | 0.0mo | $412 (vs do-nothing +$555) | 50% income floor unreachable even selling every contract |
| $365 | 16d | 13 Nov 2026 | $1.66 | 5/5 | $830 | $1,556 | $1,556 | 90%hist 95% | 20%hist 13% | 91% | +$720 | -$0 | 0.0% | 0.0mo | $497 (vs do-nothing +$640) | 50% income floor unreachable even selling every contract |
| $362.50 | 16d | 13 Nov 2026 | $1.85 | 5/5 | $925 | $1,734 | $1,734 | 89%hist 86% | 22%hist 23% | 90% | +$753 | -$0 | 0.0% | 0.0mo | $592 (vs do-nothing +$735) | 50% income floor unreachable even selling every contract |
| $357.50 | 9d | 6 Nov 2026 | $1.73 | 5/5 | $865 | $2,883 | $2,883 | 89%hist 86% | 22%hist 23% | 90% | +$1,326 | -$0 | 0.0% | 0.0mo | $532 (vs do-nothing +$675) | 50% income floor unreachable even selling every contract |
| $365 | 23d | 20 Nov 2026 | $2.27 | 5/5 | $1,135 | $1,480 | $1,480 | 89%hist 86% | 23%hist 23% | 90% | +$668 | -$0 | 0.0% | 0.0mo | $802 (vs do-nothing +$945) | 50% income floor unreachable even selling every contract |
| $360 | 16d | 13 Nov 2026 | $2.19 | 5/5 | $1,095 | $2,053 | $2,053 | 88%hist 86% | 24%hist 23% | 89% | +$897 | -$0 | 0.0% | 0.0mo | $762 (vs do-nothing +$905) | 50% income floor unreachable even selling every contract |
| $355 | 9d | 6 Nov 2026 | $2.02 | 5/5 | $1,010 | $3,367 | $3,367 | 88%hist 86% | 25%hist 23% | 89% | +$1,486 | -$0 | 0.0% | 0.0mo | $677 (vs do-nothing +$820) | 50% income floor unreachable even selling every contract |
| $362.50 | 23d | 20 Nov 2026 | $2.53 | 5/5 | $1,265 | $1,650 | $1,650 | 88%hist 86% | 25%hist 23% | 89% | +$717 | -$0 | 0.0% | 0.0mo | $932 (vs do-nothing +$1,075) | 50% income floor unreachable even selling every contract |
| $357.50 | 16d | 13 Nov 2026 | $2.39 | 5/5 | $1,195 | $2,241 | $2,241 | 87%hist 86% | 27%hist 23% | 88% | +$887 | -$0 | 0.0% | 0.0mo | $862 (vs do-nothing +$1,005) | 50% income floor unreachable even selling every contract |
| $360 | 23d | 20 Nov 2026 | $2.85 | 5/5 | $1,425 | $1,859 | $1,859 | 86%hist 86% | 28%hist 23% | 88% | +$788 | -$0 | 0.0% | 0.0mo | $1,092 (vs do-nothing +$1,235) | 50% income floor unreachable even selling every contract |
| $352.50 | 9d | 6 Nov 2026 | $2.36 | 5/5 | $1,180 | $3,933 | $3,933 | 86%hist 86% | 29%hist 23% | 88% | +$1,666 | -$0 | 0.0% | 0.0mo | $725 (vs do-nothing +$868) | 50% income floor unreachable even selling every contract |
| $355 | 16d | 13 Nov 2026 | $2.73 | 5/5 | $1,365 | $2,559 | $2,559 | 85%hist 86% | 30%hist 30% | 87% | +$977 | -$0 | 0.0% | 0.0mo | $1,032 (vs do-nothing +$1,175) | 50% income floor unreachable even selling every contract |
| $357.50 | 23d | 20 Nov 2026 | $3.15 | 5/5 | $1,575 | $2,054 | $2,054 | 85%hist 86% | 31%hist 30% | 87% | +$825 | -$0 | 0.0% | 0.0mo | $1,242 (vs do-nothing +$1,385) | 50% income floor unreachable even selling every contract |
| $350 | 9d | 6 Nov 2026 | $2.72 | 5/5 | $1,360 | $4,533 | $4,533 | 84%hist 86% | 32%hist 30% | 86% | +$1,805 | -$12 | 0.0% | 0.0mo | $-345 (vs do-nothing $-202) | 50% income floor unreachable even selling every contract |
| $352.50 | 16d | 13 Nov 2026 | $3.05 | 5/5 | $1,525 | $2,859 | $2,859 | 84%hist 86% | 34%hist 30% | 86% | +$1,013 | -$0 | 0.0% | 0.0mo | $1,070 (vs do-nothing +$1,213) | 50% income floor unreachable even selling every contract |
| $355 | 23d | 20 Nov 2026 | $3.55 | 5/5 | $1,775 | $2,315 | $2,315 | 84%hist 86% | 34%hist 30% | 86% | +$903 | -$0 | 0.0% | 0.0mo | $1,442 (vs do-nothing +$1,585) | 50% income floor unreachable even selling every contract |
| $347.50 | 9d | 6 Nov 2026 | $3.10 | 5/5 | $1,550 | $5,167 | $5,167 | 82%hist 86% | 37%hist 30% | 85% | +$1,893 | -$1,072 | 2.6% | 0.1mo | $-1,405 (vs do-nothing $-1,262) | 50% income floor unreachable even selling every contract |
| $352.50 | 23d | 20 Nov 2026 | $3.95 | 5/5 | $1,975 | $2,576 | $2,576 | 82%hist 86% | 37%hist 30% | 85% | +$955 | -$0 | 0.0% | 0.0mo | $1,520 (vs do-nothing +$1,663) | 50% income floor unreachable even selling every contract |
| $350 | 16d | 13 Nov 2026 | $3.60 | 5/5 | $1,800 | $3,375 | $3,375 | 82%hist 86% | 38%hist 30% | 84% | +$1,225 | -$0 | 0.0% | 0.0mo | $95 (vs do-nothing +$238) | 50% income floor unreachable even selling every contract |
| $350 | 23d | 20 Nov 2026 | $4.45 | 5/5 | $2,225 | $2,902 | $2,902 | 80%hist 86% | 41%hist 40% | 83% | +$1,043 | -$0 | 0.0% | 0.0mo | $520 (vs do-nothing +$663) | 50% income floor unreachable even selling every contract |
| $347.50 | 16d | 13 Nov 2026 | $3.95 | 5/5 | $1,975 | $3,703 | $3,703 | 80%hist 83% | 42%hist 40% | 83% | +$1,204 | -$647 | 1.6% | 0.1mo | $-980 (vs do-nothing $-837) | 50% income floor unreachable even selling every contract |
| $347.50 | 23d | 20 Nov 2026 | $5.00 | 5/5 | $2,500 | $3,261 | $3,261 | 78%hist 83% | 45%hist 40% | 82% | +$1,130 | -$122 | 0.3% | 0.0mo | $-455 (vs do-nothing $-312) | 50% income floor unreachable even selling every contract |
| $345 | 16d | 13 Nov 2026 | $4.50 | 5/5 | $2,250 | $4,219 | $4,219 | 78%hist 83% | 46%hist 40% | 82% | +$1,323 | -$1,622 | 3.9% | 0.1mo | $-1,955 (vs do-nothing $-1,812) | 50% income floor unreachable even selling every contract |
| $345 | 23d | 20 Nov 2026 | $5.55 | 5/5 | $2,775 | $3,620 | $3,620 | 76%hist 83% | 49%hist 40% | 81% | +$1,181 | -$1,097 | 2.7% | 0.1mo | $-1,430 (vs do-nothing $-1,287) | 50% income floor unreachable even selling every contract |
| $342.50 | 16d | 13 Nov 2026 | $5.10 | 5/5 | $2,550 | $4,781 | $4,781 | 75%hist 83% | 50%hist 44% | 80% | +$1,434 | -$2,572 | 6.2% | 0.2mo | $-2,905 (vs do-nothing $-2,762) | 50% income floor unreachable even selling every contract |
| $342.50 | 23d | 20 Nov 2026 | $6.10 | 5/5 | $3,050 | $3,978 | $3,978 | 74%hist 83% | 54%hist 44% | 79% | +$1,192 | -$2,072 | 5.0% | 0.2mo | $-2,405 (vs do-nothing $-2,262) | 50% income floor unreachable even selling every contract |
| $340 | 16d | 13 Nov 2026 | $5.80 | 5/5 | $2,900 | $5,438 | $5,438 | 73%hist 83% | 55%hist 44% | 79% | +$1,580 | -$3,472 | 8.4% | 0.3mo | $-3,805 (vs do-nothing $-3,662) | 50% income floor unreachable even selling every contract |
| $340 | 23d | 20 Nov 2026 | $6.90 | 5/5 | $3,450 | $4,500 | $4,500 | 72%hist 83% | 58%hist 44% | 78% | +$1,325 | -$2,922 | 7.1% | 0.3mo | $-3,255 (vs do-nothing $-3,112) | 50% income floor unreachable even selling every contract |
| $337.50 | 23d | 20 Nov 2026 | $7.65 | 5/5 | $3,825 | $4,989 | $4,989 | 69%hist 66% | 63%hist 54% | 77% | +$1,380 | -$3,797 | 9.2% | 0.3mo | $-4,130 (vs do-nothing $-3,987) | 50% income floor unreachable even selling every contract |
| $335 | 23d | 20 Nov 2026 | $8.40 | 5/5 | $4,200 | $5,478 | $5,478 | 67%hist 66% | 69%hist 54% | 75% | +$1,387 | -$4,672 | 11.3% | 0.4mo | $-5,005 (vs do-nothing $-4,862) | 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 5 contracts at the conservative CC.