5 contracts (500 sh) | BE SS: $114.00 | CC-SS: $116.87 (banked floor $105.66) | IV: HIGH | Accounts: Neville:0865
| Max Loss | $47,000 | (ND $29.00 + SW $65) x 500 |
| Normal income ref | $3,482/mo | 95% ann ROI on ML |
| Hedge rolling cost | $43/mo | |
| Unrealized P&L | $-29,010 | fortress legs from IBKR |
| Status | Leg | Credit/sh | Credit | Opened | Closed | Close/sh | Banked | Account | Source |
|---|---|---|---|---|---|---|---|---|---|
| CLOSED | 5x $100C 23 Oct 2026 | $0.48 | $240 | 2026-10-21 | 2026-10-22 | $0.04 | $220 | U13190865 | execution |
| CLOSED | 5x $101C 23 Oct 2026 | $0.73 | $365 | 2026-10-20 | 2026-10-21 | $0.15 | $290 | U13190865 | execution |
| EXPIRED | 5x $105C 14 Oct 2026 | $0.55 | $275 | 2026-10-13 | 2026-10-15 | $0.00 | $275 | U13190865 | execution |
| CLOSED | 1x $114C 14 Oct 2026 | $0.95 | $95 | 2026-10-09 | 2026-10-13 | $0.03 | $92 | U13190865 | execution |
| CLOSED | 1x $114C 14 Oct 2026 | $0.95 | $95 | 2026-10-09 | 2026-10-13 | $0.03 | $92 | U13190865 | execution |
| CLOSED | 1x $114C 14 Oct 2026 | $0.95 | $95 | 2026-10-09 | 2026-10-13 | $0.03 | $92 | U13190865 | execution |
| CLOSED | 1x $114C 14 Oct 2026 | $0.95 | $95 | 2026-10-09 | 2026-10-13 | $0.03 | $92 | U13190865 | execution |
| CLOSED | 1x $114C 14 Oct 2026 | $0.95 | $95 | 2026-10-09 | 2026-10-13 | $0.03 | $92 | U13190865 | execution |
| CLOSED | 4x $123C 16 Oct 2026 | $1.38 | $553 | 2026-10-07 | 2026-10-09 | $0.38 | $401 | U13190865 | execution |
| CLOSED | 1x $123C 16 Oct 2026 | $1.38 | $138 | 2026-10-07 | 2026-10-09 | $0.38 | $100 | U13190865 | execution |
| CLOSED | 1x $133C 23 Oct 2026 | $2.34 | $234 | 2026-10-06 | 2026-10-07 | $1.54 | $80 | U13190865 | execution |
| CLOSED | 1x $133C 23 Oct 2026 | $2.34 | $234 | 2026-10-06 | 2026-10-07 | $1.54 | $80 | U13190865 | execution |
| CLOSED | 1x $133C 23 Oct 2026 | $2.34 | $234 | 2026-10-06 | 2026-10-07 | $1.52 | $82 | U13190865 | execution |
| CLOSED | 1x $133C 23 Oct 2026 | $2.34 | $234 | 2026-10-06 | 2026-10-07 | $1.52 | $82 | U13190865 | execution |
| CLOSED | 1x $133C 23 Oct 2026 | $2.34 | $234 | 2026-10-06 | 2026-10-07 | $1.54 | $80 | U13190865 | execution |
| CLOSED | 1x $138C 23 Oct 2026 | $2.81 | $281 | 2026-10-02 | 2026-10-06 | $1.64 | $117 | U13190865 | snapshot |
| CLOSED | 1x $138C 23 Oct 2026 | $2.81 | $281 | 2026-10-02 | 2026-10-06 | $1.64 | $117 | U13190865 | snapshot |
| CLOSED | 1x $138C 23 Oct 2026 | $2.81 | $281 | 2026-10-02 | 2026-10-06 | $1.65 | $116 | U13190865 | snapshot |
| CLOSED | 1x $138C 23 Oct 2026 | $2.81 | $281 | 2026-10-02 | 2026-10-06 | $1.64 | $117 | U13190865 | snapshot |
| CLOSED | 1x $138C 23 Oct 2026 | $2.81 | $281 | 2026-10-02 | 2026-10-06 | $1.64 | $117 | U13190865 | snapshot |
| UNKNOWN | 5x $160C 23 Oct 2026 | $2.09 | $1,044 | 2026-09-23 | 2026-10-02 | $2.09 | $0 | U13190865 | snapshot |
| UNKNOWN | 5x $130C 16 Oct 2026 | $2.73 | $1,367 | 2026-09-18 | 2026-09-23 | $2.73 | $0 | U13190865 | snapshot |
| UNKNOWN | 5x $116C 2 Oct 2026 | $2.98 | $1,492 | 2026-09-09 | 2026-09-18 | $2.98 | $0 | U13190865 | snapshot |
| UNKNOWN | 5x $103C 11 Sep 2026 | $0.74 | $372 | 2026-09-08 | 2026-09-09 | $0.74 | $0 | U13190865 | snapshot |
| ASSIGNED | 5x $96C 4 Sep 2026 | $0.52 | $259 | 2026-09-01 | 2026-09-08 | $0.00 | $259 | U13190865 | snapshot |
| UNKNOWN | 5x $130C 18 Sep 2026 | $2.91 | $1,456 | 2026-08-14 | 2026-09-01 | $2.91 | $0 | U13190865 | snapshot |
| UNKNOWN | 5x $106C 14 Aug 2026 | $0.83 | $415 | 2026-08-11 | 2026-08-14 | $0.83 | $0 | U13190865 | execution |
| EXPIRED | 5x $108C 7 Aug 2026 | $0.71 | $353 | 2026-08-03 | 2026-08-10 | $0.00 | $353 | U13190865 | snapshot |
| EXPIRED | 5x $110C 31 Jul 2026 | $1.30 | $648 | 2026-07-27 | 2026-08-03 | $0.00 | $648 | U13190865 | snapshot |
| CLOSED | 1x $116C 24 Jul 2026 | $1.62 | $162 | 2026-07-18 | 2026-07-23 | $1.89 | $-27 | U13190865 | execution |
| CLOSED | 2x $116C 24 Jul 2026 | $1.62 | $324 | 2026-07-18 | 2026-07-23 | $1.89 | $-54 | U13190865 | execution |
| CLOSED | 1x $116C 24 Jul 2026 | $1.62 | $162 | 2026-07-18 | 2026-07-23 | $1.89 | $-27 | U13190865 | execution |
| CLOSED | 1x $116C 24 Jul 2026 | $1.62 | $162 | 2026-07-18 | 2026-07-23 | $1.89 | $-27 | U13190865 | execution |
| CLOSED | 1x $121C 24 Jul 2026 | $3.00 | $300 | 2026-07-14 | 2026-07-18 | $1.11 | $189 | U13190865 | execution |
| CLOSED | 1x $121C 24 Jul 2026 | $3.00 | $300 | 2026-07-14 | 2026-07-18 | $1.11 | $189 | U13190865 | execution |
| CLOSED | 1x $121C 24 Jul 2026 | $3.00 | $300 | 2026-07-14 | 2026-07-18 | $1.10 | $190 | U13190865 | execution |
| CLOSED | 1x $121C 24 Jul 2026 | $3.00 | $300 | 2026-07-14 | 2026-07-18 | $1.11 | $189 | U13190865 | execution |
| CLOSED | 1x $121C 24 Jul 2026 | $3.00 | $300 | 2026-07-14 | 2026-07-18 | $1.11 | $189 | U13190865 | execution |
| UNKNOWN | 5x $130C 15 Jul 2026 | $0.99 | $496 | 2026-07-10 | 2026-07-14 | $0.99 | $0 | U13190865 | snapshot |
| CLOSED | 5x $140C 10 Jul 2026 | $2.60 | $1,301 | 2026-07-02 | 2026-07-07 | $0.08 | $1,261 | U13190865 | seed |
Each Friday gets its own recommended pick and full income ladder (safest strike per income rung, sized across your 5 contracts). The master ranks the two by E[net]/mo to pick one grand pick; both are shown here so you can choose the tenor that fits your roll cadence.
| Track | Expiry | Sell | Survival | Income/mo | E[net]/mo |
|---|---|---|---|---|---|
| NEXT FRIDAY 🏆 | 6 Nov 2026 · 7d | 5 × $69 | 79% | $1,971 | $578 |
| Rung | Sell | Expiry | DTE | OTM | Survival | Touch odds | FIGHT edge | Per cycle | Income/mo | Δ vs pick | Cap give-up | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ▸ | cover hedge | 5 × $94 | 6 Nov | 7d | 47.6% | 99%hist 95% | 1%hist 4% | +0pp | $15 | $64 | -$1,907 | $11,420 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 ร $94 47.6% OTM over spot $63.67 6 Nov 2026 (7d, $0.04 mid) = $15 credit for the 7d cycle โ $64/mo projected Survival (stays โค $94) 99% Breach risk 1% POP (stays โค $94.05) 99% EV / mo +$50 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +0pp 40% whole by 9mo vs 40% doing nothing FIRE DRILLS ~0.1/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $9/mo median; plan ~$6/mo after 68% keep · $32 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~2.6 mo [1.4-4.4], measured ONLY among the 40% 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) 0% Flat exit net (mid-life) -$1,431 Free roll-up +$0/wk Safest escape (by 20 Nov 2026) $95 @ 70% POP 57% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $4.09/sh now โ $2.89 mid-life โ โ $0 at expiry | you banked $0.03/sh, so a flat mid-life exit nets -$2.86/sh | roll rows are incremental, the banked premium stays yours
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 ⚠ $94 is $23 below CC-SS $116.87: 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 < $0.01/sh (~25% of the $0.03 collected) or spot โฅ $94.05 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $94)); NOT the premium you collected. Momentum override: two daily closes above $118.75 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.15 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $116.87, where you are whole again, by expiry) Starting unrealized P&L: $-29,010 + Fortress recovery (un-capped): +$30,457 โ CC assignment net of premium (5 ร $94): -$11,420 Total Position P&L @ SS: $-9,973 (+$19,037 vs today) Do-nothing baseline at SS: $17 (this trade vs do-nothing: $-9,990, the opportunity cost of earning $64/mo FIGHT income now) BB-reversion stress (โ $102.43 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$4,200, position total $-11,020 (+$17,990 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ก safe yield | 5 × $73 | 6 Nov | 7d | 14.7% | 90%hist 95% | 20%hist 13% | +3pp | $185 | $793 | -$1,179 | $21,750 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 ร $73 14.7% OTM over spot $63.67 6 Nov 2026 (7d, $0.39 mid) = $185 credit for the 7d cycle โ $793/mo projected Survival (stays โค $73) 90% Breach risk 10% POP (stays โค $73.39) 91% EV / mo +$370 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +3pp 36% whole by 9mo vs 32% doing nothing FIRE DRILLS ~1.5/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $477/mo median; plan ~$324/mo after 68% keep · $3,513 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.5 mo [1.8-5.9], measured ONLY among the 36% 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) -$938 Free roll-up +$1/wk Safest escape (by 27 Nov 2026) $79 @ 80% POP 75% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $3.17/sh now โ $2.25 mid-life (likely $2.09โ$3.37) โ โ $0 at expiry | you banked $0.37/sh, so a flat mid-life exit nets -$1.88/sh | roll rows are incremental, the banked premium stays yours ๐ Across 417 simulated challenges: the $73 strike is typically first touched on day 5 of 7, at $75 (overshoots $1.66). 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 ⚠ $73 is $44 below CC-SS $116.87: 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 < $0.09/sh (~25% of the $0.37 collected) or spot โฅ $73.39 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $73)); NOT the premium you collected. Momentum override: two daily closes above $118.75 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.15 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $116.87, where you are whole again, by expiry) Starting unrealized P&L: $-29,010 + Fortress recovery (un-capped): +$30,457 โ CC assignment net of premium (5 ร $73): -$21,750 Total Position P&L @ SS: $-20,303 (+$8,707 vs today) Do-nothing baseline at SS: $17 (this trade vs do-nothing: $-20,320, the opportunity cost of earning $793/mo FIGHT income now) BB-reversion stress (โ $102.43 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$14,530, position total $-21,350 (+$7,660 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 33% normal ← lean | 5 × $71 | 6 Nov | 7d | 11.5% | 86%hist 86% | 29%hist 23% | +6pp | $295 | $1,264 | -$707 | $22,640 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 ร $71 11.5% OTM over spot $63.67 6 Nov 2026 (7d, $0.60 mid) = $295 credit for the 7d cycle โ $1,264/mo projected Survival (stays โค $71) 86% Breach risk 14% POP (stays โค $71.61) 87% EV / mo +$511 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +6pp 40% whole by 9mo vs 34% doing nothing FIRE DRILLS ~2.2/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $661/mo median; plan ~$450/mo after 68% keep · $5,012 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.3 mo [2.1-5.5], measured ONLY among the 40% 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) -$797 Free roll-up +$1/wk Safest escape (by 27 Nov 2026) $77 @ 80% POP 75% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $3.09/sh now โ $2.18 mid-life (likely $2.10โ$3.40) โ โ $0 at expiry | you banked $0.59/sh, so a flat mid-life exit nets -$1.59/sh | roll rows are incremental, the banked premium stays yours ๐ Across 614 simulated challenges: the $71 strike is typically first touched on day 5 of 7, at $73 (overshoots $1.66). 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 ⚠ $71 is $46 below CC-SS $116.87: 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 $0.59 collected) or spot โฅ $71.61 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $71)); NOT the premium you collected. Momentum override: two daily closes above $118.75 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.15 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $116.87, where you are whole again, by expiry) Starting unrealized P&L: $-29,010 + Fortress recovery (un-capped): +$30,457 โ CC assignment net of premium (5 ร $71): -$22,640 Total Position P&L @ SS: $-21,193 (+$7,817 vs today) Do-nothing baseline at SS: $17 (this trade vs do-nothing: $-21,210, the opportunity cost of earning $1,264/mo FIGHT income now) BB-reversion stress (โ $102.43 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$15,420, position total $-22,240 (+$6,770 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | ๐ฏ 50% normal | 5 × $69 | 6 Nov | 7d | 8.4% | 79%hist 83% | 43%hist 40% | +8pp | $460 | $1,971 | — | $23,475 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 ร $69 8.4% OTM over spot $63.67 6 Nov 2026 (7d, $0.94 mid) = $460 credit for the 7d cycle โ $1,971/mo projected Survival (stays โค $69) 79% Breach risk 21% POP (stays โค $69.94) 82% EV / mo +$640 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +8pp 40% whole by 9mo vs 32% doing nothing FIRE DRILLS ~3.5/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $882/mo median; plan ~$600/mo after 68% keep · $6,784 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.7 mo [2.2-5.6], measured ONLY among the 40% 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) -$601 Free roll-up +$1/wk Safest escape (by 20 Nov 2026) $75 @ 80% POP 76% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $3.00/sh now โ $2.12 mid-life (likely $2.11โ$3.41) โ โ $0 at expiry | you banked $0.92/sh, so a flat mid-life exit nets -$1.20/sh | roll rows are incremental, the banked premium stays yours ๐ Across 969 simulated challenges: the $69 strike is typically first touched on day 4 of 7, at $70 (overshoots $1.49). 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 ⚠ $69 is $48 below CC-SS $116.87: 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 < $0.23/sh (~25% of the $0.92 collected) or spot โฅ $69.94 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $69)); NOT the premium you collected. Momentum override: two daily closes above $118.75 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.15 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $116.87, where you are whole again, by expiry) Starting unrealized P&L: $-29,010 + Fortress recovery (un-capped): +$30,457 โ CC assignment net of premium (5 ร $69): -$23,475 Total Position P&L @ SS: $-22,028 (+$6,982 vs today) Do-nothing baseline at SS: $17 (this trade vs do-nothing: $-22,045, the opportunity cost of earning $1,971/mo FIGHT income now) BB-reversion stress (โ $102.43 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$16,255, position total $-23,075 (+$5,935 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ▸ | 100% normal | 5 × $66 | 6 Nov | 7d | 3.7% | 65%hist 66% | 72%hist 68% | +11pp | $865 | $3,707 | +$1,736 | $24,570 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sell 5 ร $66 3.7% OTM over spot $63.67 6 Nov 2026 (7d, $1.77 mid) = $865 credit for the 7d cycle โ $3,707/mo projected Survival (stays โค $66) 65% Breach risk 35% POP (stays โค $67.77) 74% EV / mo +$804 ๐ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion) FIGHT'S EDGE +11pp 44% whole by 9mo vs 34% doing nothing FIRE DRILLS ~6.8/quarter challenges to roll; realized tends lower (calibration) BANKED RATE WHILE FIGHTING $1,235/mo median; plan ~$840/mo after 68% keep · $8,733 banked by campaign end (selling stops once whole) green: with FIGHT · grey: without if it recovers, the typical trip is ~3.5 mo [1.9-5.7], measured ONLY among the 44% 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) 58% Flat exit net (mid-life) -$150 Free roll-up +$1/wk Safest escape (by 13 Nov 2026) $75 @ 90% POP 89% survival Roll menuyour doors if the call gets challenged; each row = buy back the 5 calls + sell the new ones, one order. Prices assume the central case (day 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic Buyback gross: $2.87/sh now โ $2.03 mid-life (likely $2.52โ$3.68) โ โ $0 at expiry | you banked $1.73/sh, so a flat mid-life exit nets -$0.30/sh | roll rows are incremental, the banked premium stays yours ๐ Across 1,735 simulated challenges: the $66 strike is typically first touched on day 3 of 7, at $68 (overshoots $1.60). 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 ⚠ $66 is $51 below CC-SS $116.87: 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 < $0.43/sh (~25% of the $1.73 collected) or spot โฅ $67.77 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โ $66)); NOT the premium you collected. Momentum override: two daily closes above $118.75 (daily upper band) or daily RSI > 70 โ treat "pressing" as "through".
If held to expiryexact, settlement = intrinsic ยท fortress delta 1.15 (IBKR)
V-BOUNCE STRESS (stock โ CC-SS $116.87, where you are whole again, by expiry) Starting unrealized P&L: $-29,010 + Fortress recovery (un-capped): +$30,457 โ CC assignment net of premium (5 ร $66): -$24,570 Total Position P&L @ SS: $-23,123 (+$5,887 vs today) Do-nothing baseline at SS: $17 (this trade vs do-nothing: $-23,140, the opportunity cost of earning $3,707/mo FIGHT income now) BB-reversion stress (โ $102.43 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$17,350, position total $-24,170 (+$4,840 vs today) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 17 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: 1.145 (IBKR) | Recovery@SS: +$30,457 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $17
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $69 | 7d | 6 Nov 2026 | $0.92 | 5/5 | $460 | $1,971 | $1,929 | 79%hist 83% | 43%hist 40% | 82% | +$640 | -$23,475 | 161.9% | 6.7mo | $-22,028 (vs do-nothing $-22,045) |
| $68 | 7d | 6 Nov 2026 | $1.15 | 5/5 | $575 | $2,464 | $2,421 | 75%hist 83% | 52%hist 44% | 80% | +$718 | -$23,860 | 164.5% | 6.9mo | $-22,413 (vs do-nothing $-22,430) |
| $68 | 14d | 13 Nov 2026 | $1.71 | 5/5 | $855 | $1,832 | $1,789 | 71%hist 83% | 60%hist 54% | 78% | +$450 | -$23,580 | 162.6% | 6.8mo | $-22,133 (vs do-nothing $-22,150) |
| $67 | 7d | 6 Nov 2026 | $1.42 | 5/5 | $710 | $3,043 | $3,000 | 70%hist 83% | 62%hist 54% | 77% | +$777 | -$24,225 | 167.1% | 7.0mo | $-22,778 (vs do-nothing $-22,795) |
| $67.50 | 21d | 20 Nov 2026 | $2.45 | 5/5 | $1,225 | $1,750 | $1,707 | 68%hist 66% | 69%hist 54% | 75% | +$418 | -$23,460 | 161.8% | 6.7mo | $-22,013 (vs do-nothing $-22,030) |
| $67 | 14d | 13 Nov 2026 | $2.00 | 5/5 | $1,000 | $2,143 | $2,100 | 67%hist 66% | 68%hist 54% | 75% | +$461 | -$23,935 | 165.1% | 6.9mo | $-22,488 (vs do-nothing $-22,505) |
| $66 | 7d | 6 Nov 2026 | $1.73 | 5/5 | $865 | $3,707 | $3,664 | 65%hist 66% | 72%hist 68% | 74% | +$804 | -$24,570 | 169.4% | 7.1mo | $-23,123 (vs do-nothing $-23,140) |
| $66 | 14d | 13 Nov 2026 | $2.37 | 5/5 | $1,185 | $2,539 | $2,496 | 63%hist 66% | 77%hist 68% | 73% | +$506 | -$24,250 | 167.2% | 7.0mo | $-22,803 (vs do-nothing $-22,820) |
| $65 | 7d | 6 Nov 2026 | $2.12 | 5/5 | $1,060 | $4,543 | $4,500 | 60%hist 70% | 84%hist 79% | 71% | +$868 | -$24,875 | 171.5% | 7.1mo | $-23,428 (vs do-nothing $-23,445) |
| $65 | 14d | 13 Nov 2026 | $2.78 | 5/5 | $1,390 | $2,979 | $2,936 | 59%hist 70% | 87%hist 79% | 71% | +$536 | -$24,545 | 169.3% | 7.0mo | $-23,098 (vs do-nothing $-23,115) |
| $65 | 21d | 20 Nov 2026 | $3.40 | 5/5 | $1,700 | $2,429 | $2,386 | 58%hist 70% | 89%hist 79% | 71% | +$447 | -$24,235 | 167.1% | 7.0mo | $-22,788 (vs do-nothing $-22,805) |
| $65 | 28d | 27 Nov 2026 | $3.70 | 5/5 | $1,850 | $1,982 | $1,939 | 58%hist 70% | 89%hist 79% | 71% | +$358 | -$24,085 | 166.1% | 6.9mo | $-22,638 (vs do-nothing $-22,655) |
| $64 | 14d | 13 Nov 2026 | $3.25 | 5/5 | $1,625 | $3,482 | $3,439 | 54%hist 70% | 97%hist 89% | 69% | +$569 | -$24,810 | 171.1% | 7.1mo | $-23,363 (vs do-nothing $-23,380) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $64 | 7d | 6 Nov 2026 | $2.58 | 5/5 | $1,290 | $5,529 | $5,486 | 54%hist 70% | 96%hist 89% | 68% | +$934 | -$25,145 | 173.4% | 7.2mo | $-23,698 (vs do-nothing $-23,715) |
| $63 | 14d | 13 Nov 2026 | $3.70 | 5/5 | $1,850 | $3,964 | $3,921 | 50% | 100%hist 89% | 66% | +$517 | -$25,085 | 173.0% | 7.2mo | $-23,638 (vs do-nothing $-23,655) |
| $62.50 | 21d | 20 Nov 2026 | $4.60 | 5/5 | $2,300 | $3,286 | $3,243 | 49% | 100%hist 89% | 66% | +$352 | -$24,885 | 171.6% | 7.1mo | $-23,438 (vs do-nothing $-23,455) |
| $63 | 7d | 6 Nov 2026 | $3.05 | 5/5 | $1,525 | $6,536 | $6,493 | 48% | 100%hist 89% | 66% | +$864 | -$25,410 | 175.2% | 7.3mo | $-23,963 (vs do-nothing $-23,980) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $105 | 7d | 6 Nov 2026 | $0.01 | 5/5 | $5 | $21 | $-21 | 99+%hist 95% | 0%hist 4% | 100% | +$21 | -$5,930 | 40.9% | 1.7mo | $-4,483 (vs do-nothing $-4,500) | 50% income floor unreachable even selling every contract |
| $100 | 7d | 6 Nov 2026 | $0.02 | 5/5 | $10 | $43 | $-0 | 99+%hist 95% | 0%hist 4% | 100% | +$43 | -$8,425 | 58.1% | 2.4mo | $-6,978 (vs do-nothing $-6,995) | 50% income floor unreachable even selling every contract |
| $106 | 7d | 6 Nov 2026 | $0.01 | 5/5 | $5 | $21 | $-21 | 99+%hist 95% | 0%hist 4% | 100% | +$18 | -$5,430 | 37.4% | 1.6mo | $-3,983 (vs do-nothing $-4,000) | 50% income floor unreachable even selling every contract |
| $117 | 14d | 13 Nov 2026 | $0.01 | 5/5 | $5 | $11 | $-32 | 99+%hist 95% | 0%hist 4% | 100% | +$8 | -$0 | 0.0% | 0.0mo | $1,452 (vs do-nothing +$1,435) | 50% income floor unreachable even selling every contract |
| $115 | 14d | 13 Nov 2026 | $0.01 | 5/5 | $5 | $11 | $-32 | 99+%hist 95% | 0%hist 4% | 100% | +$8 | -$930 | 6.4% | 0.3mo | $517 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $114 | 14d | 13 Nov 2026 | $0.01 | 5/5 | $5 | $11 | $-32 | 99+%hist 95% | 0%hist 4% | 100% | +$8 | -$1,430 | 9.9% | 0.4mo | $17 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $104 | 7d | 6 Nov 2026 | $0.01 | 5/5 | $5 | $21 | $-21 | 99+%hist 95% | 0%hist 4% | 100% | +$17 | -$6,430 | 44.3% | 1.8mo | $-4,983 (vs do-nothing $-5,000) | 50% income floor unreachable even selling every contract |
| $103 | 7d | 6 Nov 2026 | $0.01 | 5/5 | $5 | $21 | $-21 | 99+%hist 95% | 1%hist 4% | 100% | +$17 | -$6,930 | 47.8% | 2.0mo | $-5,483 (vs do-nothing $-5,500) | 50% income floor unreachable even selling every contract |
| $101 | 7d | 6 Nov 2026 | $0.01 | 5/5 | $5 | $21 | $-21 | 99+%hist 95% | 1%hist 4% | 100% | +$17 | -$7,930 | 54.7% | 2.3mo | $-6,483 (vs do-nothing $-6,500) | 50% income floor unreachable even selling every contract |
| $112 | 14d | 13 Nov 2026 | $0.01 | 5/5 | $5 | $11 | $-32 | 99+%hist 95% | 1%hist 4% | 100% | +$7 | -$2,430 | 16.8% | 0.7mo | $-983 (vs do-nothing $-1,000) | 50% income floor unreachable even selling every contract |
| $111 | 14d | 13 Nov 2026 | $0.02 | 5/5 | $10 | $21 | $-21 | 99+%hist 95% | 1%hist 4% | 100% | +$17 | -$2,925 | 20.2% | 0.8mo | $-1,478 (vs do-nothing $-1,495) | 50% income floor unreachable even selling every contract |
| $110 | 14d | 13 Nov 2026 | $0.02 | 5/5 | $10 | $21 | $-21 | 99+%hist 95% | 1%hist 4% | 100% | +$17 | -$3,425 | 23.6% | 1.0mo | $-1,978 (vs do-nothing $-1,995) | 50% income floor unreachable even selling every contract |
| $102 | 7d | 6 Nov 2026 | $0.01 | 5/5 | $5 | $21 | $-21 | 99+%hist 95% | 1%hist 4% | 100% | +$14 | -$7,430 | 51.2% | 2.1mo | $-5,983 (vs do-nothing $-6,000) | 50% income floor unreachable even selling every contract |
| $109 | 14d | 13 Nov 2026 | $0.01 | 5/5 | $5 | $11 | $-32 | 99+%hist 95% | 1%hist 4% | 100% | +$6 | -$3,930 | 27.1% | 1.1mo | $-2,483 (vs do-nothing $-2,500) | 50% income floor unreachable even selling every contract |
| $108 | 14d | 13 Nov 2026 | $0.02 | 5/5 | $10 | $21 | $-21 | 99+%hist 95% | 1%hist 4% | 100% | +$16 | -$4,425 | 30.5% | 1.3mo | $-2,978 (vs do-nothing $-2,995) | 50% income floor unreachable even selling every contract |
| $107 | 14d | 13 Nov 2026 | $0.01 | 5/5 | $5 | $11 | $-32 | 99+%hist 95% | 1%hist 4% | 100% | +$5 | -$4,930 | 34.0% | 1.4mo | $-3,483 (vs do-nothing $-3,500) | 50% income floor unreachable even selling every contract |
| $99 | 7d | 6 Nov 2026 | $0.02 | 5/5 | $10 | $43 | $-0 | 99+%hist 95% | 1%hist 4% | 100% | +$34 | -$8,925 | 61.5% | 2.6mo | $-7,478 (vs do-nothing $-7,495) | 50% income floor unreachable even selling every contract |
| $106 | 14d | 13 Nov 2026 | $0.01 | 5/5 | $5 | $11 | $-32 | 99+%hist 95% | 1%hist 4% | 100% | +$5 | -$5,430 | 37.4% | 1.6mo | $-3,983 (vs do-nothing $-4,000) | 50% income floor unreachable even selling every contract |
| $98 | 7d | 6 Nov 2026 | $0.02 | 5/5 | $10 | $43 | $-0 | 99+%hist 95% | 1%hist 4% | 100% | +$33 | -$9,425 | 65.0% | 2.7mo | $-7,978 (vs do-nothing $-7,995) | 50% income floor unreachable even selling every contract |
| $105 | 14d | 13 Nov 2026 | $0.02 | 5/5 | $10 | $21 | $-21 | 99+%hist 95% | 1%hist 4% | 100% | +$15 | -$5,925 | 40.9% | 1.7mo | $-4,478 (vs do-nothing $-4,495) | 50% income floor unreachable even selling every contract |
| $115 | 21d | 20 Nov 2026 | $0.03 | 5/5 | $15 | $21 | $-21 | 99+%hist 95% | 1%hist 4% | 100% | +$15 | -$920 | 6.3% | 0.3mo | $527 (vs do-nothing +$510) | 50% income floor unreachable even selling every contract |
| $97 | 7d | 6 Nov 2026 | $0.02 | 5/5 | $10 | $43 | $-0 | 99+%hist 95% | 1%hist 4% | 100% | +$32 | -$9,925 | 68.4% | 2.9mo | $-8,478 (vs do-nothing $-8,495) | 50% income floor unreachable even selling every contract |
| $104 | 14d | 13 Nov 2026 | $0.02 | 5/5 | $10 | $21 | $-21 | 99+%hist 95% | 1%hist 4% | 100% | +$14 | -$6,425 | 44.3% | 1.8mo | $-4,978 (vs do-nothing $-4,995) | 50% income floor unreachable even selling every contract |
| $113 | 28d | 27 Nov 2026 | $0.01 | 5/5 | $5 | $5 | $-38 | 99%hist 95% | 1%hist 4% | 99% | +$0 | -$1,930 | 13.3% | 0.6mo | $-483 (vs do-nothing $-500) | 50% income floor unreachable even selling every contract |
| $96 | 7d | 6 Nov 2026 | $0.02 | 5/5 | $10 | $43 | $-0 | 99%hist 95% | 1%hist 4% | 99% | +$31 | -$10,425 | 71.9% | 3.0mo | $-8,978 (vs do-nothing $-8,995) | 50% income floor unreachable even selling every contract |
| $103 | 14d | 13 Nov 2026 | $0.02 | 5/5 | $10 | $21 | $-21 | 99%hist 95% | 1%hist 4% | 99% | +$13 | -$6,925 | 47.8% | 2.0mo | $-5,478 (vs do-nothing $-5,495) | 50% income floor unreachable even selling every contract |
| $116 | 28d | 27 Nov 2026 | $0.01 | 5/5 | $5 | $5 | $-38 | 99%hist 95% | 1%hist 4% | 99% | $-1 | -$430 | 3.0% | 0.1mo | $1,017 (vs do-nothing +$1,000) | 50% income floor unreachable even selling every contract |
| $95 | 7d | 6 Nov 2026 | $0.02 | 5/5 | $10 | $43 | $-0 | 99%hist 95% | 1%hist 4% | 99% | +$29 | -$10,925 | 75.3% | 3.1mo | $-9,478 (vs do-nothing $-9,495) | 50% income floor unreachable even selling every contract |
| $102 | 14d | 13 Nov 2026 | $0.02 | 5/5 | $10 | $21 | $-21 | 99%hist 95% | 1%hist 4% | 99% | +$13 | -$7,425 | 51.2% | 2.1mo | $-5,978 (vs do-nothing $-5,995) | 50% income floor unreachable even selling every contract |
| $112 | 28d | 27 Nov 2026 | $0.01 | 5/5 | $5 | $5 | $-38 | 99%hist 95% | 1%hist 4% | 99% | $-1 | -$2,430 | 16.8% | 0.7mo | $-983 (vs do-nothing $-1,000) | 50% income floor unreachable even selling every contract |
| $115 | 28d | 27 Nov 2026 | $0.05 | 5/5 | $25 | $27 | $-16 | 99%hist 95% | 1%hist 4% | 99% | +$20 | -$910 | 6.3% | 0.3mo | $537 (vs do-nothing +$520) | 50% income floor unreachable even selling every contract |
| $110 | 21d | 20 Nov 2026 | $0.05 | 5/5 | $25 | $36 | $-7 | 99%hist 95% | 1%hist 4% | 99% | +$27 | -$3,410 | 23.5% | 1.0mo | $-1,963 (vs do-nothing $-1,980) | 50% income floor unreachable even selling every contract |
| $94 | 7d | 6 Nov 2026 | $0.03 | 5/5 | $15 | $64 | $21 | 99%hist 95% | 1%hist 4% | 99% | +$50 | -$11,420 | 78.8% | 3.3mo | $-9,973 (vs do-nothing $-9,990) | 50% income floor unreachable even selling every contract |
| $101 | 14d | 13 Nov 2026 | $0.04 | 5/5 | $20 | $43 | $-0 | 99%hist 95% | 1%hist 4% | 99% | +$33 | -$7,915 | 54.6% | 2.3mo | $-6,468 (vs do-nothing $-6,485) | 50% income floor unreachable even selling every contract |
| $114 | 28d | 27 Nov 2026 | $0.03 | 5/5 | $15 | $16 | $-27 | 99%hist 95% | 1%hist 4% | 99% | +$8 | -$1,420 | 9.8% | 0.4mo | $27 (vs do-nothing +$10) | 50% income floor unreachable even selling every contract |
| $93 | 7d | 6 Nov 2026 | $0.02 | 5/5 | $10 | $43 | $-0 | 99%hist 95% | 1%hist 4% | 99% | +$27 | -$11,925 | 82.2% | 3.4mo | $-10,478 (vs do-nothing $-10,495) | 50% income floor unreachable even selling every contract |
| $100 | 14d | 13 Nov 2026 | $0.04 | 5/5 | $20 | $43 | $-0 | 99%hist 95% | 1%hist 4% | 99% | +$32 | -$8,415 | 58.0% | 2.4mo | $-6,968 (vs do-nothing $-6,985) | 50% income floor unreachable even selling every contract |
| $111 | 28d | 27 Nov 2026 | $0.03 | 5/5 | $15 | $16 | $-27 | 99%hist 95% | 1%hist 4% | 99% | +$8 | -$2,920 | 20.1% | 0.8mo | $-1,473 (vs do-nothing $-1,490) | 50% income floor unreachable even selling every contract |
| $99 | 14d | 13 Nov 2026 | $0.04 | 5/5 | $20 | $43 | $-0 | 99%hist 95% | 1%hist 4% | 99% | +$31 | -$8,915 | 61.5% | 2.6mo | $-7,468 (vs do-nothing $-7,485) | 50% income floor unreachable even selling every contract |
| $92 | 7d | 6 Nov 2026 | $0.03 | 5/5 | $15 | $64 | $21 | 99%hist 95% | 1%hist 4% | 99% | +$47 | -$12,420 | 85.7% | 3.6mo | $-10,973 (vs do-nothing $-10,990) | 50% income floor unreachable even selling every contract |
| $98 | 14d | 13 Nov 2026 | $0.03 | 5/5 | $15 | $32 | $-11 | 99%hist 95% | 2%hist 4% | 99% | +$20 | -$9,420 | 65.0% | 2.7mo | $-7,973 (vs do-nothing $-7,990) | 50% income floor unreachable even selling every contract |
| $91 | 7d | 6 Nov 2026 | $0.03 | 5/5 | $15 | $64 | $21 | 99%hist 95% | 2%hist 4% | 99% | +$45 | -$12,920 | 89.1% | 3.7mo | $-11,473 (vs do-nothing $-11,490) | 50% income floor unreachable even selling every contract |
| $105 | 21d | 20 Nov 2026 | $0.06 | 5/5 | $30 | $43 | $-0 | 99%hist 95% | 2%hist 4% | 99% | +$32 | -$5,905 | 40.7% | 1.7mo | $-4,458 (vs do-nothing $-4,475) | 50% income floor unreachable even selling every contract |
| $97 | 14d | 13 Nov 2026 | $0.02 | 5/5 | $10 | $21 | $-21 | 99%hist 95% | 2%hist 4% | 99% | +$8 | -$9,925 | 68.4% | 2.9mo | $-8,478 (vs do-nothing $-8,495) | 50% income floor unreachable even selling every contract |
| $110 | 28d | 27 Nov 2026 | $0.07 | 5/5 | $35 | $38 | $-5 | 99%hist 95% | 2%hist 4% | 99% | +$27 | -$3,400 | 23.4% | 1.0mo | $-1,953 (vs do-nothing $-1,970) | 50% income floor unreachable even selling every contract |
| $104 | 21d | 20 Nov 2026 | $0.06 | 5/5 | $30 | $43 | $-0 | 99%hist 95% | 2%hist 4% | 99% | +$31 | -$6,405 | 44.2% | 1.8mo | $-4,958 (vs do-nothing $-4,975) | 50% income floor unreachable even selling every contract |
| $90 | 7d | 6 Nov 2026 | $0.03 | 5/5 | $15 | $64 | $21 | 99%hist 95% | 2%hist 4% | 99% | +$44 | -$13,420 | 92.5% | 3.9mo | $-11,973 (vs do-nothing $-11,990) | 50% income floor unreachable even selling every contract |
| $109 | 28d | 27 Nov 2026 | $0.06 | 5/5 | $30 | $32 | $-11 | 99%hist 95% | 2%hist 4% | 99% | +$21 | -$3,905 | 26.9% | 1.1mo | $-2,458 (vs do-nothing $-2,475) | 50% income floor unreachable even selling every contract |
| $96 | 14d | 13 Nov 2026 | $0.05 | 5/5 | $25 | $54 | $11 | 99%hist 95% | 2%hist 4% | 99% | +$39 | -$10,410 | 71.8% | 3.0mo | $-8,963 (vs do-nothing $-8,980) | 50% income floor unreachable even selling every contract |
| $103 | 21d | 20 Nov 2026 | $0.06 | 5/5 | $30 | $43 | $-0 | 99%hist 95% | 2%hist 4% | 99% | +$30 | -$6,905 | 47.6% | 2.0mo | $-5,458 (vs do-nothing $-5,475) | 50% income floor unreachable even selling every contract |
| $108 | 28d | 27 Nov 2026 | $0.06 | 5/5 | $30 | $32 | $-11 | 99%hist 95% | 2%hist 4% | 99% | +$20 | -$4,405 | 30.4% | 1.3mo | $-2,958 (vs do-nothing $-2,975) | 50% income floor unreachable even selling every contract |
| $89 | 7d | 6 Nov 2026 | $0.04 | 5/5 | $20 | $86 | $43 | 99%hist 95% | 2%hist 4% | 99% | +$63 | -$13,915 | 96.0% | 4.0mo | $-12,468 (vs do-nothing $-12,485) | 50% income floor unreachable even selling every contract |
| $102 | 21d | 20 Nov 2026 | $0.06 | 5/5 | $30 | $43 | $-0 | 99%hist 95% | 2%hist 4% | 99% | +$29 | -$7,405 | 51.1% | 2.1mo | $-5,958 (vs do-nothing $-5,975) | 50% income floor unreachable even selling every contract |
| $95 | 14d | 13 Nov 2026 | $0.05 | 5/5 | $25 | $54 | $11 | 99%hist 95% | 2%hist 4% | 99% | +$38 | -$10,910 | 75.2% | 3.1mo | $-9,463 (vs do-nothing $-9,480) | 50% income floor unreachable even selling every contract |
| $107 | 28d | 27 Nov 2026 | $0.08 | 5/5 | $40 | $43 | $-0 | 99%hist 95% | 2%hist 4% | 99% | +$30 | -$4,895 | 33.8% | 1.4mo | $-3,448 (vs do-nothing $-3,465) | 50% income floor unreachable even selling every contract |
| $88 | 7d | 6 Nov 2026 | $0.04 | 5/5 | $20 | $86 | $43 | 99%hist 95% | 2%hist 4% | 99% | +$61 | -$14,415 | 99.4% | 4.1mo | $-12,968 (vs do-nothing $-12,985) | 50% income floor unreachable even selling every contract |
| $101 | 21d | 20 Nov 2026 | $0.05 | 5/5 | $25 | $36 | $-7 | 99%hist 95% | 2%hist 4% | 99% | +$21 | -$7,910 | 54.5% | 2.3mo | $-6,463 (vs do-nothing $-6,480) | 50% income floor unreachable even selling every contract |
| $106 | 28d | 27 Nov 2026 | $0.04 | 5/5 | $20 | $21 | $-21 | 99%hist 95% | 2%hist 4% | 99% | +$8 | -$5,415 | 37.3% | 1.6mo | $-3,968 (vs do-nothing $-3,985) | 50% income floor unreachable even selling every contract |
| $94 | 14d | 13 Nov 2026 | $0.05 | 5/5 | $25 | $54 | $11 | 99%hist 95% | 2%hist 4% | 99% | +$36 | -$11,410 | 78.7% | 3.3mo | $-9,963 (vs do-nothing $-9,980) | 50% income floor unreachable even selling every contract |
| $105 | 28d | 27 Nov 2026 | $0.08 | 5/5 | $40 | $43 | $-0 | 99%hist 95% | 2%hist 4% | 99% | +$29 | -$5,895 | 40.7% | 1.7mo | $-4,448 (vs do-nothing $-4,465) | 50% income floor unreachable even selling every contract |
| $100 | 21d | 20 Nov 2026 | $0.08 | 5/5 | $40 | $57 | $14 | 99%hist 95% | 2%hist 4% | 99% | +$41 | -$8,395 | 57.9% | 2.4mo | $-6,948 (vs do-nothing $-6,965) | 50% income floor unreachable even selling every contract |
| $87 | 7d | 6 Nov 2026 | $0.04 | 5/5 | $20 | $86 | $43 | 99%hist 95% | 2%hist 4% | 99% | +$58 | -$14,915 | 102.9% | 4.3mo | $-13,468 (vs do-nothing $-13,485) | 50% income floor unreachable even selling every contract |
| $93 | 14d | 13 Nov 2026 | $0.05 | 5/5 | $25 | $54 | $11 | 99%hist 95% | 2%hist 4% | 99% | +$34 | -$11,910 | 82.1% | 3.4mo | $-10,463 (vs do-nothing $-10,480) | 50% income floor unreachable even selling every contract |
| $99 | 21d | 20 Nov 2026 | $0.07 | 5/5 | $35 | $50 | $7 | 99%hist 95% | 2%hist 4% | 99% | +$33 | -$8,900 | 61.4% | 2.6mo | $-7,453 (vs do-nothing $-7,470) | 50% income floor unreachable even selling every contract |
| $103 | 28d | 27 Nov 2026 | $0.08 | 5/5 | $40 | $43 | $-0 | 99%hist 95% | 3%hist 4% | 99% | +$27 | -$6,895 | 47.5% | 2.0mo | $-5,448 (vs do-nothing $-5,465) | 50% income floor unreachable even selling every contract |
| $86 | 7d | 6 Nov 2026 | $0.05 | 5/5 | $25 | $107 | $64 | 99%hist 95% | 3%hist 4% | 99% | +$76 | -$15,410 | 106.3% | 4.4mo | $-13,963 (vs do-nothing $-13,980) | 50% income floor unreachable even selling every contract |
| $98 | 21d | 20 Nov 2026 | $0.07 | 5/5 | $35 | $50 | $7 | 99%hist 95% | 3%hist 4% | 99% | +$32 | -$9,400 | 64.8% | 2.7mo | $-7,953 (vs do-nothing $-7,970) | 50% income floor unreachable even selling every contract |
| $92 | 14d | 13 Nov 2026 | $0.04 | 5/5 | $20 | $43 | $-0 | 99%hist 95% | 3%hist 4% | 99% | +$22 | -$12,415 | 85.6% | 3.6mo | $-10,968 (vs do-nothing $-10,985) | 50% income floor unreachable even selling every contract |
| $102 | 28d | 27 Nov 2026 | $0.09 | 5/5 | $45 | $48 | $5 | 99%hist 95% | 3%hist 4% | 99% | +$31 | -$7,390 | 51.0% | 2.1mo | $-5,943 (vs do-nothing $-5,960) | 50% income floor unreachable even selling every contract |
| $97.50 | 21d | 20 Nov 2026 | $0.08 | 5/5 | $40 | $57 | $14 | 99%hist 95% | 3%hist 4% | 99% | +$38 | -$9,645 | 66.5% | 2.8mo | $-8,198 (vs do-nothing $-8,215) | 50% income floor unreachable even selling every contract |
| $97 | 21d | 20 Nov 2026 | $0.08 | 5/5 | $40 | $57 | $14 | 99%hist 95% | 3%hist 4% | 99% | +$37 | -$9,895 | 68.2% | 2.8mo | $-8,448 (vs do-nothing $-8,465) | 50% income floor unreachable even selling every contract |
| $91 | 14d | 13 Nov 2026 | $0.06 | 5/5 | $30 | $64 | $21 | 99%hist 95% | 3%hist 4% | 99% | +$41 | -$12,905 | 89.0% | 3.7mo | $-11,458 (vs do-nothing $-11,475) | 50% income floor unreachable even selling every contract |
| $101 | 28d | 27 Nov 2026 | $0.10 | 5/5 | $50 | $54 | $11 | 99%hist 95% | 3%hist 4% | 99% | +$36 | -$7,885 | 54.4% | 2.3mo | $-6,438 (vs do-nothing $-6,455) | 50% income floor unreachable even selling every contract |
| $85 | 7d | 6 Nov 2026 | $0.05 | 5/5 | $25 | $107 | $64 | 99%hist 95% | 3%hist 4% | 99% | +$72 | -$15,910 | 109.7% | 4.6mo | $-14,463 (vs do-nothing $-14,480) | 50% income floor unreachable even selling every contract |
| $96 | 21d | 20 Nov 2026 | $0.10 | 5/5 | $50 | $71 | $29 | 99%hist 95% | 3%hist 4% | 99% | +$50 | -$10,385 | 71.6% | 3.0mo | $-8,938 (vs do-nothing $-8,955) | 50% income floor unreachable even selling every contract |
| $100 | 28d | 27 Nov 2026 | $0.11 | 5/5 | $55 | $59 | $16 | 99%hist 95% | 3%hist 4% | 99% | +$40 | -$8,380 | 57.8% | 2.4mo | $-6,933 (vs do-nothing $-6,950) | 50% income floor unreachable even selling every contract |
| $90 | 14d | 13 Nov 2026 | $0.08 | 5/5 | $40 | $86 | $43 | 98%hist 95% | 3%hist 4% | 99% | +$59 | -$13,395 | 92.4% | 3.8mo | $-11,948 (vs do-nothing $-11,965) | 50% income floor unreachable even selling every contract |
| $84 | 7d | 6 Nov 2026 | $0.05 | 5/5 | $25 | $107 | $64 | 98%hist 95% | 3%hist 4% | 98% | +$67 | -$16,410 | 113.2% | 4.7mo | $-14,963 (vs do-nothing $-14,980) | 50% income floor unreachable even selling every contract |
| $95 | 21d | 20 Nov 2026 | $0.10 | 5/5 | $50 | $71 | $29 | 98%hist 95% | 3%hist 4% | 98% | +$48 | -$10,885 | 75.1% | 3.1mo | $-9,438 (vs do-nothing $-9,455) | 50% income floor unreachable even selling every contract |
| $99 | 28d | 27 Nov 2026 | $0.10 | 5/5 | $50 | $54 | $11 | 98%hist 95% | 3%hist 4% | 98% | +$33 | -$8,885 | 61.3% | 2.6mo | $-7,438 (vs do-nothing $-7,455) | 50% income floor unreachable even selling every contract |
| $98 | 28d | 27 Nov 2026 | $0.10 | 5/5 | $50 | $54 | $11 | 98%hist 95% | 3%hist 4% | 98% | +$31 | -$9,385 | 64.7% | 2.7mo | $-7,938 (vs do-nothing $-7,955) | 50% income floor unreachable even selling every contract |
| $89 | 14d | 13 Nov 2026 | $0.07 | 5/5 | $35 | $75 | $32 | 98%hist 95% | 3%hist 4% | 98% | +$45 | -$13,900 | 95.9% | 4.0mo | $-12,453 (vs do-nothing $-12,470) | 50% income floor unreachable even selling every contract |
| $94 | 21d | 20 Nov 2026 | $0.09 | 5/5 | $45 | $64 | $21 | 98%hist 95% | 3%hist 4% | 98% | +$39 | -$11,390 | 78.5% | 3.3mo | $-9,943 (vs do-nothing $-9,960) | 50% income floor unreachable even selling every contract |
| $83 | 7d | 6 Nov 2026 | $0.06 | 5/5 | $30 | $129 | $86 | 98%hist 95% | 4%hist 4% | 98% | +$82 | -$16,905 | 116.6% | 4.9mo | $-15,458 (vs do-nothing $-15,475) | 50% income floor unreachable even selling every contract |
| $97 | 28d | 27 Nov 2026 | $0.14 | 5/5 | $70 | $75 | $32 | 98%hist 95% | 4%hist 4% | 98% | +$51 | -$9,865 | 68.0% | 2.8mo | $-8,418 (vs do-nothing $-8,435) | 50% income floor unreachable even selling every contract |
| $93 | 21d | 20 Nov 2026 | $0.12 | 5/5 | $60 | $86 | $43 | 98%hist 95% | 4%hist 4% | 98% | +$58 | -$11,875 | 81.9% | 3.4mo | $-10,428 (vs do-nothing $-10,445) | 50% income floor unreachable even selling every contract |
| $88 | 14d | 13 Nov 2026 | $0.09 | 5/5 | $45 | $96 | $54 | 98%hist 95% | 4%hist 4% | 98% | +$62 | -$14,390 | 99.2% | 4.1mo | $-12,943 (vs do-nothing $-12,960) | 50% income floor unreachable even selling every contract |
| $92.50 | 21d | 20 Nov 2026 | $0.12 | 5/5 | $60 | $86 | $43 | 98%hist 95% | 4%hist 4% | 98% | +$56 | -$12,125 | 83.6% | 3.5mo | $-10,678 (vs do-nothing $-10,695) | 50% income floor unreachable even selling every contract |
| $96 | 28d | 27 Nov 2026 | $0.13 | 5/5 | $65 | $70 | $27 | 98%hist 95% | 4%hist 4% | 98% | +$43 | -$10,370 | 71.5% | 3.0mo | $-8,923 (vs do-nothing $-8,940) | 50% income floor unreachable even selling every contract |
| $92 | 21d | 20 Nov 2026 | $0.12 | 5/5 | $60 | $86 | $43 | 98%hist 95% | 4%hist 4% | 98% | +$55 | -$12,375 | 85.3% | 3.6mo | $-10,928 (vs do-nothing $-10,945) | 50% income floor unreachable even selling every contract |
| $82 | 7d | 6 Nov 2026 | $0.07 | 5/5 | $35 | $150 | $107 | 98%hist 95% | 4%hist 4% | 98% | +$96 | -$17,400 | 120.0% | 5.0mo | $-15,953 (vs do-nothing $-15,970) | 50% income floor unreachable even selling every contract |
| $95 | 28d | 27 Nov 2026 | $0.14 | 5/5 | $70 | $75 | $32 | 98%hist 95% | 4%hist 4% | 98% | +$46 | -$10,865 | 74.9% | 3.1mo | $-9,418 (vs do-nothing $-9,435) | 50% income floor unreachable even selling every contract |
| $87 | 14d | 13 Nov 2026 | $0.10 | 5/5 | $50 | $107 | $64 | 98%hist 95% | 4%hist 4% | 98% | +$68 | -$14,885 | 102.7% | 4.3mo | $-13,438 (vs do-nothing $-13,455) | 50% income floor unreachable even selling every contract |
| $91 | 21d | 20 Nov 2026 | $0.12 | 5/5 | $60 | $86 | $43 | 98%hist 95% | 4%hist 4% | 98% | +$51 | -$12,875 | 88.8% | 3.7mo | $-11,428 (vs do-nothing $-11,445) | 50% income floor unreachable even selling every contract |
| $94 | 28d | 27 Nov 2026 | $0.15 | 5/5 | $75 | $80 | $37 | 98%hist 95% | 5%hist 4% | 98% | +$49 | -$11,360 | 78.3% | 3.3mo | $-9,913 (vs do-nothing $-9,930) | 50% income floor unreachable even selling every contract |
| $81 | 7d | 6 Nov 2026 | $0.08 | 5/5 | $40 | $171 | $129 | 98%hist 95% | 5%hist 4% | 98% | +$108 | -$17,895 | 123.4% | 5.1mo | $-16,448 (vs do-nothing $-16,465) | 50% income floor unreachable even selling every contract |
| $86 | 14d | 13 Nov 2026 | $0.10 | 5/5 | $50 | $107 | $64 | 98%hist 95% | 5%hist 4% | 98% | +$62 | -$15,385 | 106.1% | 4.4mo | $-13,938 (vs do-nothing $-13,955) | 50% income floor unreachable even selling every contract |
| $90 | 21d | 20 Nov 2026 | $0.15 | 5/5 | $75 | $107 | $64 | 98%hist 95% | 5%hist 4% | 98% | +$69 | -$13,360 | 92.1% | 3.8mo | $-11,913 (vs do-nothing $-11,930) | 50% income floor unreachable even selling every contract |
| $93 | 28d | 27 Nov 2026 | $0.17 | 5/5 | $85 | $91 | $48 | 98%hist 95% | 5%hist 4% | 98% | +$57 | -$11,850 | 81.7% | 3.4mo | $-10,403 (vs do-nothing $-10,420) | 50% income floor unreachable even selling every contract |
| $89 | 21d | 20 Nov 2026 | $0.12 | 5/5 | $60 | $86 | $43 | 97%hist 95% | 5%hist 4% | 97% | +$43 | -$13,875 | 95.7% | 4.0mo | $-12,428 (vs do-nothing $-12,445) | 50% income floor unreachable even selling every contract |
| $92 | 28d | 27 Nov 2026 | $0.19 | 5/5 | $95 | $102 | $59 | 97%hist 95% | 5%hist 4% | 97% | +$64 | -$12,340 | 85.1% | 3.5mo | $-10,893 (vs do-nothing $-10,910) | 50% income floor unreachable even selling every contract |
| $85 | 14d | 13 Nov 2026 | $0.11 | 5/5 | $55 | $118 | $75 | 97%hist 95% | 5%hist 4% | 97% | +$65 | -$15,880 | 109.5% | 4.6mo | $-14,433 (vs do-nothing $-14,450) | 50% income floor unreachable even selling every contract |
| $80 | 7d | 6 Nov 2026 | $0.10 | 5/5 | $50 | $214 | $171 | 97%hist 95% | 5%hist 4% | 97% | +$138 | -$18,385 | 126.8% | 5.3mo | $-16,938 (vs do-nothing $-16,955) | 50% income floor unreachable even selling every contract |
| $91 | 28d | 27 Nov 2026 | $0.18 | 5/5 | $90 | $96 | $54 | 97%hist 95% | 6%hist 4% | 97% | +$55 | -$12,845 | 88.6% | 3.7mo | $-11,398 (vs do-nothing $-11,415) | 50% income floor unreachable even selling every contract |
| $88 | 21d | 20 Nov 2026 | $0.18 | 5/5 | $90 | $129 | $86 | 97%hist 95% | 6%hist 4% | 97% | +$81 | -$14,345 | 98.9% | 4.1mo | $-12,898 (vs do-nothing $-12,915) | 50% income floor unreachable even selling every contract |
| $84 | 14d | 13 Nov 2026 | $0.12 | 5/5 | $60 | $129 | $86 | 97%hist 95% | 6%hist 4% | 97% | +$67 | -$16,375 | 112.9% | 4.7mo | $-14,928 (vs do-nothing $-14,945) | 50% income floor unreachable even selling every contract |
| $87.50 | 21d | 20 Nov 2026 | $0.19 | 5/5 | $95 | $136 | $93 | 97%hist 95% | 6%hist 4% | 97% | +$85 | -$14,590 | 100.6% | 4.2mo | $-13,143 (vs do-nothing $-13,160) | 50% income floor unreachable even selling every contract |
| $90 | 28d | 27 Nov 2026 | $0.23 | 5/5 | $115 | $123 | $80 | 97%hist 95% | 6%hist 4% | 97% | +$77 | -$13,320 | 91.9% | 3.8mo | $-11,873 (vs do-nothing $-11,890) | 50% income floor unreachable even selling every contract |
| $79 | 7d | 6 Nov 2026 | $0.11 | 5/5 | $55 | $236 | $193 | 97%hist 95% | 6%hist 4% | 97% | +$142 | -$18,880 | 130.2% | 5.4mo | $-17,433 (vs do-nothing $-17,450) | 50% income floor unreachable even selling every contract |
| $87 | 21d | 20 Nov 2026 | $0.19 | 5/5 | $95 | $136 | $93 | 97%hist 95% | 7%hist 4% | 97% | +$82 | -$14,840 | 102.3% | 4.3mo | $-13,393 (vs do-nothing $-13,410) | 50% income floor unreachable even selling every contract |
| $85 | 21d | 20 Nov 2026 | $0.23 | 5/5 | $115 | $164 | $121 | 97%hist 95% | 7%hist 4% | 97% | +$115 | -$15,820 | 109.1% | 4.5mo | $-14,373 (vs do-nothing $-14,390) | 50% income floor unreachable even selling every contract |
| $89 | 28d | 27 Nov 2026 | $0.22 | 5/5 | $110 | $118 | $75 | 97%hist 95% | 7%hist 4% | 97% | +$67 | -$13,825 | 95.3% | 4.0mo | $-12,378 (vs do-nothing $-12,395) | 50% income floor unreachable even selling every contract |
| $83 | 14d | 13 Nov 2026 | $0.11 | 5/5 | $55 | $118 | $75 | 97%hist 95% | 7%hist 4% | 97% | +$45 | -$16,880 | 116.4% | 4.8mo | $-15,433 (vs do-nothing $-15,450) | 50% income floor unreachable even selling every contract |
| $86 | 21d | 20 Nov 2026 | $0.21 | 5/5 | $105 | $150 | $107 | 97%hist 95% | 7%hist 4% | 97% | +$89 | -$15,330 | 105.7% | 4.4mo | $-13,883 (vs do-nothing $-13,900) | 50% income floor unreachable even selling every contract |
| $78 | 7d | 6 Nov 2026 | $0.14 | 5/5 | $70 | $300 | $257 | 96%hist 95% | 8%hist 4% | 96% | +$184 | -$19,365 | 133.5% | 5.6mo | $-17,918 (vs do-nothing $-17,935) | 50% income floor unreachable even selling every contract |
| $88 | 28d | 27 Nov 2026 | $0.25 | 5/5 | $125 | $134 | $91 | 96%hist 95% | 8%hist 4% | 96% | +$77 | -$14,310 | 98.7% | 4.1mo | $-12,863 (vs do-nothing $-12,880) | 50% income floor unreachable even selling every contract |
| $82 | 14d | 13 Nov 2026 | $0.16 | 5/5 | $80 | $171 | $129 | 96%hist 95% | 8%hist 4% | 96% | +$86 | -$17,355 | 119.7% | 5.0mo | $-15,908 (vs do-nothing $-15,925) | 50% income floor unreachable even selling every contract |
| $87 | 28d | 27 Nov 2026 | $0.26 | 5/5 | $130 | $139 | $96 | 96%hist 95% | 9%hist 4% | 96% | +$75 | -$14,805 | 102.1% | 4.3mo | $-13,358 (vs do-nothing $-13,375) | 50% income floor unreachable even selling every contract |
| $84 | 21d | 20 Nov 2026 | $0.26 | 5/5 | $130 | $186 | $143 | 96%hist 95% | 9%hist 4% | 96% | +$110 | -$16,305 | 112.4% | 4.7mo | $-14,858 (vs do-nothing $-14,875) | 50% income floor unreachable even selling every contract |
| $77 | 7d | 6 Nov 2026 | $0.16 | 5/5 | $80 | $343 | $300 | 96%hist 95% | 9%hist 4% | 96% | +$196 | -$19,855 | 136.9% | 5.7mo | $-18,408 (vs do-nothing $-18,425) | 50% income floor unreachable even selling every contract |
| $81 | 14d | 13 Nov 2026 | $0.20 | 5/5 | $100 | $214 | $171 | 96%hist 95% | 9%hist 4% | 96% | +$112 | -$17,835 | 123.0% | 5.1mo | $-16,388 (vs do-nothing $-16,405) | 50% income floor unreachable even selling every contract |
| $86 | 28d | 27 Nov 2026 | $0.29 | 5/5 | $145 | $155 | $112 | 96%hist 95% | 9%hist 4% | 96% | +$83 | -$15,290 | 105.4% | 4.4mo | $-13,843 (vs do-nothing $-13,860) | 50% income floor unreachable even selling every contract |
| $83 | 21d | 20 Nov 2026 | $0.28 | 5/5 | $140 | $200 | $157 | 95%hist 95% | 10%hist 4% | 95% | +$110 | -$16,795 | 115.8% | 4.8mo | $-15,348 (vs do-nothing $-15,365) | 50% income floor unreachable even selling every contract |
| $82.50 | 21d | 20 Nov 2026 | $0.30 | 5/5 | $150 | $214 | $171 | 95%hist 95% | 10%hist 13% | 95% | +$122 | -$17,035 | 117.5% | 4.9mo | $-15,588 (vs do-nothing $-15,605) | 50% income floor unreachable even selling every contract |
| $85 | 28d | 27 Nov 2026 | $0.35 | 5/5 | $175 | $187 | $145 | 95%hist 95% | 10%hist 13% | 95% | +$105 | -$15,760 | 108.7% | 4.5mo | $-14,313 (vs do-nothing $-14,330) | 50% income floor unreachable even selling every contract |
| $80 | 14d | 13 Nov 2026 | $0.25 | 5/5 | $125 | $268 | $225 | 95%hist 95% | 11%hist 13% | 95% | +$145 | -$18,310 | 126.3% | 5.3mo | $-16,863 (vs do-nothing $-16,880) | 50% income floor unreachable even selling every contract |
| $82 | 21d | 20 Nov 2026 | $0.33 | 5/5 | $165 | $236 | $193 | 95%hist 95% | 11%hist 13% | 95% | +$138 | -$17,270 | 119.1% | 5.0mo | $-15,823 (vs do-nothing $-15,840) | 50% income floor unreachable even selling every contract |
| $76 | 7d | 6 Nov 2026 | $0.20 | 5/5 | $100 | $429 | $386 | 95%hist 95% | 11%hist 13% | 95% | +$241 | -$20,335 | 140.2% | 5.8mo | $-18,888 (vs do-nothing $-18,905) | 50% income floor unreachable even selling every contract |
| $84 | 28d | 27 Nov 2026 | $0.35 | 5/5 | $175 | $187 | $145 | 95%hist 95% | 11%hist 13% | 95% | +$94 | -$16,260 | 112.1% | 4.7mo | $-14,813 (vs do-nothing $-14,830) | 50% income floor unreachable even selling every contract |
| $79 | 14d | 13 Nov 2026 | $0.26 | 5/5 | $130 | $279 | $236 | 94%hist 95% | 12%hist 13% | 94% | +$131 | -$18,805 | 129.7% | 5.4mo | $-17,358 (vs do-nothing $-17,375) | 50% income floor unreachable even selling every contract |
| $81 | 21d | 20 Nov 2026 | $0.36 | 5/5 | $180 | $257 | $214 | 94%hist 95% | 12%hist 13% | 94% | +$137 | -$17,755 | 122.4% | 5.1mo | $-16,308 (vs do-nothing $-16,325) | 50% income floor unreachable even selling every contract |
| $83 | 28d | 27 Nov 2026 | $0.39 | 5/5 | $195 | $209 | $166 | 94%hist 95% | 13%hist 13% | 94% | +$102 | -$16,740 | 115.4% | 4.8mo | $-15,293 (vs do-nothing $-15,310) | 50% income floor unreachable even selling every contract |
| $75 | 7d | 6 Nov 2026 | $0.25 | 5/5 | $125 | $536 | $493 | 94%hist 95% | 13%hist 13% | 94% | +$292 | -$20,810 | 143.5% | 6.0mo | $-19,363 (vs do-nothing $-19,380) | 50% income floor unreachable even selling every contract |
| $80 | 21d | 20 Nov 2026 | $0.43 | 5/5 | $215 | $307 | $264 | 93%hist 95% | 14%hist 13% | 94% | +$168 | -$18,220 | 125.7% | 5.2mo | $-16,773 (vs do-nothing $-16,790) | 50% income floor unreachable even selling every contract |
| $78 | 14d | 13 Nov 2026 | $0.32 | 5/5 | $160 | $343 | $300 | 93%hist 95% | 14%hist 13% | 94% | +$164 | -$19,275 | 132.9% | 5.5mo | $-17,828 (vs do-nothing $-17,845) | 50% income floor unreachable even selling every contract |
| $82 | 28d | 27 Nov 2026 | $0.43 | 5/5 | $215 | $230 | $187 | 93%hist 95% | 14%hist 13% | 94% | +$108 | -$17,220 | 118.8% | 4.9mo | $-15,773 (vs do-nothing $-15,790) | 50% income floor unreachable even selling every contract |
| $81 | 28d | 27 Nov 2026 | $0.51 | 5/5 | $255 | $273 | $230 | 92%hist 95% | 16%hist 13% | 93% | +$132 | -$17,680 | 121.9% | 5.1mo | $-16,233 (vs do-nothing $-16,250) | 50% income floor unreachable even selling every contract |
| $77 | 14d | 13 Nov 2026 | $0.38 | 5/5 | $190 | $407 | $364 | 92%hist 95% | 16%hist 13% | 93% | +$190 | -$19,745 | 136.2% | 5.7mo | $-18,298 (vs do-nothing $-18,315) | 50% income floor unreachable even selling every contract |
| $74 | 7d | 6 Nov 2026 | $0.29 | 5/5 | $145 | $621 | $579 | 92%hist 95% | 16%hist 13% | 93% | +$302 | -$21,290 | 146.8% | 6.1mo | $-19,843 (vs do-nothing $-19,860) | 50% income floor unreachable even selling every contract |
| $79 | 21d | 20 Nov 2026 | $0.48 | 5/5 | $240 | $343 | $300 | 92%hist 95% | 17%hist 13% | 93% | +$161 | -$18,695 | 128.9% | 5.4mo | $-17,248 (vs do-nothing $-17,265) | 50% income floor unreachable even selling every contract |
| $80 | 28d | 27 Nov 2026 | $0.58 | 5/5 | $290 | $311 | $268 | 92%hist 95% | 18%hist 13% | 92% | +$148 | -$18,145 | 125.1% | 5.2mo | $-16,698 (vs do-nothing $-16,715) | 50% income floor unreachable even selling every contract |
| $78 | 21d | 20 Nov 2026 | $0.55 | 5/5 | $275 | $393 | $350 | 91%hist 95% | 19%hist 13% | 92% | +$186 | -$19,160 | 132.1% | 5.5mo | $-17,713 (vs do-nothing $-17,730) | 50% income floor unreachable even selling every contract |
| $76 | 14d | 13 Nov 2026 | $0.44 | 5/5 | $220 | $471 | $429 | 91%hist 95% | 19%hist 13% | 92% | +$206 | -$20,215 | 139.4% | 5.8mo | $-18,768 (vs do-nothing $-18,785) | 50% income floor unreachable even selling every contract |
| $77.50 | 21d | 20 Nov 2026 | $0.59 | 5/5 | $295 | $421 | $379 | 90%hist 95% | 20%hist 13% | 91% | +$196 | -$19,390 | 133.7% | 5.6mo | $-17,943 (vs do-nothing $-17,960) | 50% income floor unreachable even selling every contract |
| $73 | 7d | 6 Nov 2026 | $0.37 | 5/5 | $185 | $793 | $750 | 90%hist 95% | 20%hist 13% | 91% | +$370 | -$21,750 | 150.0% | 6.2mo | $-20,303 (vs do-nothing $-20,320) | 50% income floor unreachable even selling every contract |
| $75 | 14d | 13 Nov 2026 | $0.51 | 5/5 | $255 | $546 | $504 | 89%hist 86% | 22%hist 23% | 90% | +$221 | -$20,680 | 142.6% | 5.9mo | $-19,233 (vs do-nothing $-19,250) | 50% income floor unreachable even selling every contract |
| $72 | 7d | 6 Nov 2026 | $0.47 | 5/5 | $235 | $1,007 | $964 | 88%hist 86% | 24%hist 23% | 89% | +$443 | -$22,200 | 153.1% | 6.4mo | $-20,753 (vs do-nothing $-20,770) | 50% income floor unreachable even selling every contract |
| $74 | 14d | 13 Nov 2026 | $0.62 | 5/5 | $310 | $664 | $621 | 88%hist 86% | 25%hist 23% | 89% | +$264 | -$21,125 | 145.7% | 6.1mo | $-19,678 (vs do-nothing $-19,695) | 50% income floor unreachable even selling every contract |
| $75 | 21d | 20 Nov 2026 | $0.83 | 5/5 | $415 | $593 | $550 | 87%hist 86% | 27%hist 23% | 88% | +$241 | -$20,520 | 141.5% | 5.9mo | $-19,073 (vs do-nothing $-19,090) | 50% income floor unreachable even selling every contract |
| $73 | 14d | 13 Nov 2026 | $0.73 | 5/5 | $365 | $782 | $739 | 86%hist 86% | 29%hist 23% | 87% | +$288 | -$21,570 | 148.8% | 6.2mo | $-20,123 (vs do-nothing $-20,140) | 50% income floor unreachable even selling every contract |
| $71 | 7d | 6 Nov 2026 | $0.59 | 5/5 | $295 | $1,264 | $1,221 | 86%hist 86% | 29%hist 23% | 87% | +$511 | -$22,640 | 156.1% | 6.5mo | $-21,193 (vs do-nothing $-21,210) | 50% income floor unreachable even selling every contract |
| $75 | 28d | 27 Nov 2026 | $1.07 | 5/5 | $535 | $573 | $530 | 85%hist 86% | 31%hist 30% | 87% | +$224 | -$20,400 | 140.7% | 5.9mo | $-18,953 (vs do-nothing $-18,970) | 50% income floor unreachable even selling every contract |
| $72 | 14d | 13 Nov 2026 | $0.87 | 5/5 | $435 | $932 | $889 | 84%hist 86% | 34%hist 30% | 86% | +$324 | -$22,000 | 151.7% | 6.3mo | $-20,553 (vs do-nothing $-20,570) | 50% income floor unreachable even selling every contract |
| $70 | 7d | 6 Nov 2026 | $0.73 | 5/5 | $365 | $1,564 | $1,521 | 83%hist 86% | 36%hist 30% | 85% | +$560 | -$23,070 | 159.1% | 6.6mo | $-21,623 (vs do-nothing $-21,640) | 50% income floor unreachable even selling every contract |
| $72.50 | 21d | 20 Nov 2026 | $1.19 | 5/5 | $595 | $850 | $807 | 82%hist 86% | 38%hist 30% | 85% | +$296 | -$21,590 | 148.9% | 6.2mo | $-20,143 (vs do-nothing $-20,160) | 50% income floor unreachable even selling every contract |
| $71 | 14d | 13 Nov 2026 | $1.04 | 5/5 | $520 | $1,114 | $1,071 | 81%hist 86% | 40%hist 30% | 84% | +$365 | -$22,415 | 154.6% | 6.4mo | $-20,968 (vs do-nothing $-20,985) | 50% income floor unreachable even selling every contract |
| $70 | 14d | 13 Nov 2026 | $1.25 | 5/5 | $625 | $1,339 | $1,296 | 78%hist 83% | 46%hist 40% | 82% | +$417 | -$22,810 | 157.3% | 6.6mo | $-21,363 (vs do-nothing $-21,380) | 50% income floor unreachable even selling every contract |
| $70 | 21d | 20 Nov 2026 | $1.73 | 5/5 | $865 | $1,236 | $1,193 | 75%hist 83% | 52%hist 44% | 80% | +$367 | -$22,570 | 155.7% | 6.5mo | $-21,123 (vs do-nothing $-21,140) | 50% income floor unreachable even selling every contract |
| $69 | 14d | 13 Nov 2026 | $1.45 | 5/5 | $725 | $1,554 | $1,511 | 75%hist 83% | 52%hist 44% | 80% | +$422 | -$23,210 | 160.1% | 6.7mo | $-21,763 (vs do-nothing $-21,780) | 50% income floor unreachable even selling every contract |
| $70 | 28d | 27 Nov 2026 | $2.05 | 5/5 | $1,025 | $1,098 | $1,055 | 74%hist 83% | 54%hist 44% | 80% | +$326 | -$22,410 | 154.5% | 6.4mo | $-20,963 (vs do-nothing $-20,980) | 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.