50 contracts (5,000 sh) | BE SS: $58.78 | CC-SS: $24.32 | IV: HIGH | Accounts: Neville:0865
| Max Loss | $43,900 | (ND $8.78 + SW $0) x 5000 |
| Normal income ref | $26,338/mo | 95% ann ROI on ML |
| Hedge (static, never rolled) | $0/mo | HP expiry = SP LEAPS; decay ≈ $0/mo (info only, already in marks) |
| Unrealized P&L | $-150 | fortress legs from IBKR |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (50 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$26 | 13 Nov 2026 | 8d left | +$1.03/sh | +$5,167 cycle +$11,667 [+$4,157…+$6,399] · 100% credit | 70% surv 55% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$29 | 20 Nov 2026 | 16d left | +$0.46/sh | +$2,294 cycle +$8,794 [-$208…+$2,967] · 72% credit | 76% surv 68% |
| Max even-money escape in the band | ~$31 | 27 Nov 2026 | 22d left | +$0.13/sh | +$656 cycle +$7,156 [-$2,731…+$1,026] · 33% credit | 80% surv 75% |
| SS $59 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Up-and-out for even (raise the cap, free) | ~$29 | 13 Nov 2026 | 8d left | +$0.09/sh | +$450 cycle +$6,950 [-$2,157…+$769] · 33% credit | 76% surv 68% |
| Safety roll (pay small debit, max POP) | ~$38 | 27 Nov 2026 | 22d left | -$1.04/sh | -$5,213 cycle +$1,287 [-$11,847…-$6,486] | 91% surv 90% |
| budget: banked $6,500 debit $5,213 (80% used ≈ 0.3 wk of income) → whole cycle still +$1,287 cash · rolled 50 ct earn ≈ $5,144/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (50 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$28 | 13 Nov 2026 | 8d left | +$1.15/sh | +$5,760 cycle +$9,660 [+$4,734…+$7,151] · 100% credit | 70% surv 55% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$32 | 20 Nov 2026 | 16d left | +$0.46/sh | +$2,282 cycle +$6,182 [+$228…+$3,522] · 79% credit | 77% surv 69% |
| Max even-money escape in the band | ~$34 | 27 Nov 2026 | 22d left | +$0.06/sh | +$288 cycle +$4,188 [-$2,522…+$1,328] · 40% credit | 81% surv 76% |
| SS $59 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Up-and-out for even (raise the cap, free) | ~$31 | 13 Nov 2026 | 8d left | +$0.01/sh | +$70 cycle +$3,970 [-$2,166…+$910] · 38% credit | 77% surv 69% |
| Safety roll (pay small debit, max POP) | ~$38 | 27 Nov 2026 | 22d left | -$0.72/sh | -$3,599 cycle +$301 [-$7,861…-$3,180] · 0% credit | 87% surv 85% |
| budget: banked $3,900 debit $3,599 (92% used ≈ 0.4 wk of income) → whole cycle still +$301 cash · rolled 50 ct earn ≈ $8,481/mo while parked; 0 ct free to re-sell | ||||||
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (50 ct) | POP / surv of new CC |
|---|
Every eligible strike x expiry in the 3-45 DTE band (4 expiries scanned, 41 clear the income floor), each sized to the minimum contracts that clear it. Sorted by survival (safest first): the primary 🎯 is the safest; rows below trade safety for income.
Fortress delta: 0.593 (IBKR) | Recovery@SS: +$457 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $407
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $32 | 3d | 6 Nov 2026 | $0.30 | 50/50 | $1,500 | $15,000 | $15,000 | 91%hist 96% | 18%hist 13% | 92% | +$6,860 | -$0 | 0.0% | 0.0mo | $1,807 (vs do-nothing +$1,400) |
| $31.50 | 3d | 6 Nov 2026 | $0.35 | 50/50 | $1,750 | $17,500 | $17,500 | 90%hist 96% | 21%hist 22% | 91% | +$7,801 | -$0 | 0.0% | 0.0mo | $2,057 (vs do-nothing +$1,650) |
| $31 | 3d | 6 Nov 2026 | $0.40 | 50/50 | $2,000 | $20,000 | $20,000 | 89%hist 86% | 23%hist 22% | 90% | +$8,476 | -$0 | 0.0% | 0.0mo | $2,307 (vs do-nothing +$1,900) |
| $30.50 | 3d | 6 Nov 2026 | $0.45 | 50/50 | $2,250 | $22,500 | $22,500 | 88%hist 86% | 26%hist 22% | 89% | +$8,833 | -$0 | 0.0% | 0.0mo | $2,557 (vs do-nothing +$2,150) |
| $30 | 3d | 6 Nov 2026 | $0.53 | 50/50 | $2,650 | $26,500 | $26,500 | 86%hist 86% | 30%hist 22% | 88% | +$10,303 | -$0 | 0.0% | 0.0mo | $2,957 (vs do-nothing +$2,550) |
| $29.50 | 3d | 6 Nov 2026 | $0.60 | 50/50 | $3,000 | $30,000 | $30,000 | 84%hist 86% | 34%hist 31% | 86% | +$10,810 | -$0 | 0.0% | 0.0mo | $3,307 (vs do-nothing +$2,900) |
| $29 | 3d | 6 Nov 2026 | $0.69 | 50/50 | $3,450 | $34,500 | $34,500 | 82%hist 86% | 38%hist 31% | 85% | +$11,781 | -$0 | 0.0% | 0.0mo | $3,757 (vs do-nothing +$3,350) |
| $30 | 10d | 13 Nov 2026 | $0.91 | 50/50 | $4,550 | $13,650 | $13,650 | 82%hist 86% | 39%hist 31% | 85% | +$4,595 | -$0 | 0.0% | 0.0mo | $4,857 (vs do-nothing +$4,450) |
| $29.50 | 10d | 13 Nov 2026 | $1.00 | 50/50 | $5,000 | $15,000 | $15,000 | 81%hist 86% | 42%hist 40% | 84% | +$4,760 | -$0 | 0.0% | 0.0mo | $5,307 (vs do-nothing +$4,900) |
| $28.50 | 3d | 6 Nov 2026 | $0.78 | 50/50 | $3,900 | $39,000 | $39,000 | 80%hist 86% | 43%hist 40% | 83% | +$12,159 | -$0 | 0.0% | 0.0mo | $4,207 (vs do-nothing +$3,800) |
| $29 | 10d | 13 Nov 2026 | $1.11 | 50/50 | $5,550 | $16,650 | $16,650 | 79%hist 83% | 46%hist 40% | 83% | +$5,080 | -$0 | 0.0% | 0.0mo | $5,857 (vs do-nothing +$5,450) |
| $28 | 3d | 6 Nov 2026 | $0.89 | 50/50 | $4,450 | $44,500 | $44,500 | 78%hist 83% | 48%hist 40% | 82% | +$12,906 | -$0 | 0.0% | 0.0mo | $4,757 (vs do-nothing +$4,350) |
| $28.50 | 10d | 13 Nov 2026 | $1.22 | 50/50 | $6,100 | $18,300 | $18,300 | 77%hist 83% | 50%hist 45% | 81% | +$5,240 | -$0 | 0.0% | 0.0mo | $6,407 (vs do-nothing +$6,000) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $27.50 | 3d | 6 Nov 2026 | $1.02 | 50/50 | $5,100 | $51,000 | $51,000 | 75%hist 83% | 53%hist 45% | 80% | +$13,999 | -$0 | 0.0% | 0.0mo | $5,407 (vs do-nothing +$5,000) |
| $28.50 | 17d | 20 Nov 2026 | $1.58 | 50/50 | $7,900 | $13,941 | $13,941 | 75%hist 83% | 55%hist 45% | 80% | +$3,782 | -$0 | 0.0% | 0.0mo | $8,207 (vs do-nothing +$7,800) |
| $28 | 10d | 13 Nov 2026 | $1.35 | 50/50 | $6,750 | $20,250 | $20,250 | 75%hist 83% | 55%hist 45% | 80% | +$5,526 | -$0 | 0.0% | 0.0mo | $7,057 (vs do-nothing +$6,650) |
| $28 | 17d | 20 Nov 2026 | $1.72 | 50/50 | $8,600 | $15,176 | $15,176 | 73%hist 83% | 59%hist 45% | 79% | +$3,950 | -$0 | 0.0% | 0.0mo | $8,907 (vs do-nothing +$8,500) |
| $27.50 | 10d | 13 Nov 2026 | $1.48 | 50/50 | $7,400 | $22,200 | $22,200 | 73%hist 83% | 60%hist 45% | 79% | +$5,624 | -$0 | 0.0% | 0.0mo | $7,707 (vs do-nothing +$7,300) |
| $27 | 3d | 6 Nov 2026 | $1.14 | 50/50 | $5,700 | $57,000 | $57,000 | 73%hist 83% | 59%hist 45% | 78% | +$13,909 | -$0 | 0.0% | 0.0mo | $6,007 (vs do-nothing +$5,600) |
| $27.50 | 17d | 20 Nov 2026 | $1.86 | 50/50 | $9,300 | $16,412 | $16,412 | 71%hist 83% | 64%hist 55% | 78% | +$4,017 | -$0 | 0.0% | 0.0mo | $9,607 (vs do-nothing +$9,200) |
| $27 | 10d | 13 Nov 2026 | $1.62 | 50/50 | $8,100 | $24,300 | $24,300 | 70%hist 83% | 65%hist 55% | 77% | +$5,671 | -$0 | 0.0% | 0.0mo | $8,407 (vs do-nothing +$8,000) |
| $26.50 | 3d | 6 Nov 2026 | $1.30 | 50/50 | $6,500 | $65,000 | $65,000 | 70%hist 66% | 65%hist 55% | 77% | +$15,090 | -$0 | 0.0% | 0.0mo | $6,807 (vs do-nothing +$6,400) |
| $27 | 17d | 20 Nov 2026 | $2.02 | 50/50 | $10,100 | $17,824 | $17,824 | 69%hist 66% | 68%hist 55% | 77% | +$4,154 | -$0 | 0.0% | 0.0mo | $10,407 (vs do-nothing +$10,000) |
| $27 | 24d | 27 Nov 2026 | $2.21 | 50/50 | $11,050 | $13,812 | $13,812 | 69%hist 66% | 70%hist 55% | 77% | +$3,170 | -$0 | 0.0% | 0.0mo | $11,357 (vs do-nothing +$10,950) |
| $26.50 | 10d | 13 Nov 2026 | $1.79 | 50/50 | $8,950 | $26,850 | $26,850 | 68%hist 66% | 71%hist 67% | 76% | +$5,954 | -$0 | 0.0% | 0.0mo | $9,257 (vs do-nothing +$8,850) |
| $26 | 3d | 6 Nov 2026 | $1.47 | 50/50 | $7,350 | $73,500 | $73,500 | 67%hist 66% | 72%hist 67% | 75% | +$15,972 | -$0 | 0.0% | 0.0mo | $7,657 (vs do-nothing +$7,250) |
| $26 | 10d | 13 Nov 2026 | $1.96 | 50/50 | $9,800 | $29,400 | $29,400 | 66%hist 66% | 76%hist 67% | 75% | +$6,011 | -$0 | 0.0% | 0.0mo | $10,107 (vs do-nothing +$9,700) |
| $26 | 17d | 20 Nov 2026 | $2.36 | 50/50 | $11,800 | $20,824 | $20,824 | 65%hist 66% | 79%hist 67% | 75% | +$4,259 | -$0 | 0.0% | 0.0mo | $12,107 (vs do-nothing +$11,700) |
| $26 | 24d | 27 Nov 2026 | $2.55 | 50/50 | $12,750 | $15,938 | $15,938 | 65%hist 66% | 80%hist 67% | 75% | +$3,208 | -$0 | 0.0% | 0.0mo | $13,057 (vs do-nothing +$12,650) |
| $25.50 | 3d | 6 Nov 2026 | $1.65 | 50/50 | $8,250 | $82,500 | $82,500 | 64%hist 66% | 79%hist 67% | 74% | +$16,470 | -$0 | 0.0% | 0.0mo | $8,557 (vs do-nothing +$8,150) |
| $25.50 | 10d | 13 Nov 2026 | $2.16 | 50/50 | $10,800 | $32,400 | $32,400 | 63%hist 66% | 82%hist 79% | 73% | +$6,279 | -$0 | 0.0% | 0.0mo | $11,107 (vs do-nothing +$10,700) |
| $25 | 24d | 27 Nov 2026 | $2.95 | 50/50 | $14,750 | $18,438 | $18,438 | 61%hist 66% | 90%hist 89% | 73% | +$3,287 | -$0 | 0.0% | 0.0mo | $15,057 (vs do-nothing +$14,650) |
| $25 | 17d | 20 Nov 2026 | $2.75 | 50/50 | $13,750 | $24,265 | $24,265 | 60%hist 66% | 90%hist 79% | 72% | +$4,307 | -$0 | 0.0% | 0.0mo | $14,057 (vs do-nothing +$13,650) |
| $25 | 3d | 6 Nov 2026 | $1.85 | 50/50 | $9,250 | $92,500 | $92,500 | 60%hist 66% | 87%hist 79% | 72% | +$17,002 | -$0 | 0.0% | 0.0mo | $9,557 (vs do-nothing +$9,150) |
| $25 | 10d | 13 Nov 2026 | $2.36 | 50/50 | $11,800 | $35,400 | $35,400 | 60%hist 66% | 89%hist 79% | 72% | +$6,299 | -$0 | 0.0% | 0.0mo | $12,107 (vs do-nothing +$11,700) |
| $24.50 | 10d | 13 Nov 2026 | $2.56 | 50/50 | $12,800 | $38,400 | $38,400 | 58%hist 69% | 95%hist 89% | 71% | +$6,064 | -$0 | 0.0% | 0.0mo | $13,107 (vs do-nothing +$12,700) |
| $24.50 | 3d | 6 Nov 2026 | $2.07 | 50/50 | $10,350 | $103,500 | $103,500 | 57%hist 69% | 95%hist 89% | 70% | +$17,493 | -$0 | 0.0% | 0.0mo | $10,657 (vs do-nothing +$10,250) |
| $24 | 24d | 27 Nov 2026 | $3.35 | 50/50 | $16,750 | $20,938 | $20,938 | 56%hist 69% | 100%hist 89% | 71% | +$3,011 | -$0 | 0.0% | 0.0mo | $15,461 (vs do-nothing +$15,054) |
| $24 | 17d | 20 Nov 2026 | $3.15 | 50/50 | $15,750 | $27,794 | $27,794 | 56%hist 69% | 100%hist 89% | 70% | +$3,908 | -$0 | 0.0% | 0.0mo | $14,461 (vs do-nothing +$14,054) |
| $24 | 10d | 13 Nov 2026 | $2.80 | 50/50 | $14,000 | $42,000 | $42,000 | 55%hist 69% | 100%hist 89% | 70% | +$6,450 | -$0 | 0.0% | 0.0mo | $12,711 (vs do-nothing +$12,304) |
| $24 | 3d | 6 Nov 2026 | $2.30 | 50/50 | $11,500 | $115,000 | $115,000 | 53%hist 69% | 100%hist 89% | 69% | +$17,388 | -$0 | 0.0% | 0.0mo | $10,211 (vs do-nothing +$9,804) |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $58 | 3d | 6 Nov 2026 | $0.01 | 50/50 | $50 | $500 | $500 | 99+%hist 96% | 0%hist 3% | 100% | +$500 | -$0 | 0.0% | 0.0mo | $357 (vs do-nothing $-50) | 50% income floor unreachable even selling every contract |
| $57 | 3d | 6 Nov 2026 | $0.01 | 50/50 | $50 | $500 | $500 | 99+%hist 96% | 0%hist 3% | 100% | +$500 | -$0 | 0.0% | 0.0mo | $357 (vs do-nothing $-50) | 50% income floor unreachable even selling every contract |
| $56 | 3d | 6 Nov 2026 | $0.01 | 50/50 | $50 | $500 | $500 | 99+%hist 96% | 0%hist 3% | 100% | +$500 | -$0 | 0.0% | 0.0mo | $357 (vs do-nothing $-50) | 50% income floor unreachable even selling every contract |
| $55 | 3d | 6 Nov 2026 | $0.01 | 50/50 | $50 | $500 | $500 | 99+%hist 96% | 0%hist 3% | 100% | +$500 | -$0 | 0.0% | 0.0mo | $357 (vs do-nothing $-50) | 50% income floor unreachable even selling every contract |
| $54 | 3d | 6 Nov 2026 | $0.01 | 50/50 | $50 | $500 | $500 | 99+%hist 96% | 0%hist 3% | 100% | +$500 | -$0 | 0.0% | 0.0mo | $357 (vs do-nothing $-50) | 50% income floor unreachable even selling every contract |
| $53 | 3d | 6 Nov 2026 | $0.01 | 50/50 | $50 | $500 | $500 | 99+%hist 96% | 0%hist 3% | 100% | +$500 | -$0 | 0.0% | 0.0mo | $357 (vs do-nothing $-50) | 50% income floor unreachable even selling every contract |
| $52 | 3d | 6 Nov 2026 | $0.01 | 50/50 | $50 | $500 | $500 | 99+%hist 96% | 0%hist 3% | 100% | +$500 | -$0 | 0.0% | 0.0mo | $357 (vs do-nothing $-50) | 50% income floor unreachable even selling every contract |
| $51 | 3d | 6 Nov 2026 | $0.01 | 50/50 | $50 | $500 | $500 | 99+%hist 96% | 0%hist 3% | 100% | +$500 | -$0 | 0.0% | 0.0mo | $357 (vs do-nothing $-50) | 50% income floor unreachable even selling every contract |
| $50 | 3d | 6 Nov 2026 | $0.01 | 50/50 | $50 | $500 | $500 | 99+%hist 96% | 0%hist 3% | 100% | +$500 | -$0 | 0.0% | 0.0mo | $357 (vs do-nothing $-50) | 50% income floor unreachable even selling every contract |
| $49 | 3d | 6 Nov 2026 | $0.01 | 50/50 | $50 | $500 | $500 | 99+%hist 96% | 0%hist 3% | 100% | +$500 | -$0 | 0.0% | 0.0mo | $357 (vs do-nothing $-50) | 50% income floor unreachable even selling every contract |
| $48 | 3d | 6 Nov 2026 | $0.01 | 50/50 | $50 | $500 | $500 | 99+%hist 96% | 0%hist 3% | 100% | +$500 | -$0 | 0.0% | 0.0mo | $357 (vs do-nothing $-50) | 50% income floor unreachable even selling every contract |
| $47 | 3d | 6 Nov 2026 | $0.01 | 50/50 | $50 | $500 | $500 | 99+%hist 96% | 0%hist 3% | 100% | +$500 | -$0 | 0.0% | 0.0mo | $357 (vs do-nothing $-50) | 50% income floor unreachable even selling every contract |
| $46 | 3d | 6 Nov 2026 | $0.01 | 50/50 | $50 | $500 | $500 | 99+%hist 96% | 0%hist 3% | 100% | +$500 | -$0 | 0.0% | 0.0mo | $357 (vs do-nothing $-50) | 50% income floor unreachable even selling every contract |
| $45 | 3d | 6 Nov 2026 | $0.01 | 50/50 | $50 | $500 | $500 | 99+%hist 96% | 0%hist 3% | 100% | +$500 | -$0 | 0.0% | 0.0mo | $357 (vs do-nothing $-50) | 50% income floor unreachable even selling every contract |
| $44 | 3d | 6 Nov 2026 | $0.01 | 50/50 | $50 | $500 | $500 | 99+%hist 96% | 0%hist 3% | 100% | +$500 | -$0 | 0.0% | 0.0mo | $357 (vs do-nothing $-50) | 50% income floor unreachable even selling every contract |
| $43 | 3d | 6 Nov 2026 | $0.01 | 50/50 | $50 | $500 | $500 | 99+%hist 96% | 0%hist 3% | 100% | +$500 | -$0 | 0.0% | 0.0mo | $357 (vs do-nothing $-50) | 50% income floor unreachable even selling every contract |
| $42 | 3d | 6 Nov 2026 | $0.02 | 50/50 | $100 | $1,000 | $1,000 | 99+%hist 96% | 0%hist 3% | 100% | +$999 | -$0 | 0.0% | 0.0mo | $407 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $41 | 3d | 6 Nov 2026 | $0.02 | 50/50 | $100 | $1,000 | $1,000 | 99+%hist 96% | 0%hist 3% | 100% | +$999 | -$0 | 0.0% | 0.0mo | $407 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $40 | 3d | 6 Nov 2026 | $0.04 | 50/50 | $200 | $2,000 | $2,000 | 99+%hist 96% | 0%hist 3% | 100% | +$1,997 | -$0 | 0.0% | 0.0mo | $507 (vs do-nothing +$100) | 50% income floor unreachable even selling every contract |
| $39 | 3d | 6 Nov 2026 | $0.04 | 50/50 | $200 | $2,000 | $2,000 | 99+%hist 96% | 0%hist 3% | 100% | +$1,994 | -$0 | 0.0% | 0.0mo | $507 (vs do-nothing +$100) | 50% income floor unreachable even selling every contract |
| $38 | 3d | 6 Nov 2026 | $0.05 | 50/50 | $250 | $2,500 | $2,500 | 99+%hist 96% | 0%hist 3% | 100% | +$2,486 | -$0 | 0.0% | 0.0mo | $557 (vs do-nothing +$150) | 50% income floor unreachable even selling every contract |
| $37 | 3d | 6 Nov 2026 | $0.07 | 50/50 | $350 | $3,500 | $3,500 | 99+%hist 96% | 0%hist 3% | 100% | +$3,470 | -$0 | 0.0% | 0.0mo | $657 (vs do-nothing +$250) | 50% income floor unreachable even selling every contract |
| $36.50 | 3d | 6 Nov 2026 | $0.07 | 50/50 | $350 | $3,500 | $3,500 | 99+%hist 96% | 1%hist 3% | 100% | +$3,456 | -$0 | 0.0% | 0.0mo | $657 (vs do-nothing +$250) | 50% income floor unreachable even selling every contract |
| $36 | 3d | 6 Nov 2026 | $0.08 | 50/50 | $400 | $4,000 | $4,000 | 99+%hist 96% | 1%hist 3% | 100% | +$3,936 | -$0 | 0.0% | 0.0mo | $707 (vs do-nothing +$300) | 50% income floor unreachable even selling every contract |
| $60 | 10d | 13 Nov 2026 | $0.02 | 50/50 | $100 | $300 | $300 | 99%hist 96% | 1%hist 3% | 100% | +$162 | -$0 | 0.0% | 0.0mo | $407 (vs do-nothing +$0) | 50% income floor unreachable even selling every contract |
| $35.50 | 3d | 6 Nov 2026 | $0.10 | 50/50 | $500 | $5,000 | $5,000 | 99%hist 96% | 1%hist 3% | 100% | +$4,908 | -$0 | 0.0% | 0.0mo | $807 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $60 | 17d | 20 Nov 2026 | $0.05 | 50/50 | $250 | $441 | $441 | 99%hist 96% | 1%hist 3% | 99% | +$319 | -$0 | 0.0% | 0.0mo | $557 (vs do-nothing +$150) | 50% income floor unreachable even selling every contract |
| $55 | 10d | 13 Nov 2026 | $0.04 | 50/50 | $200 | $600 | $600 | 99%hist 96% | 1%hist 3% | 99% | +$418 | -$0 | 0.0% | 0.0mo | $507 (vs do-nothing +$100) | 50% income floor unreachable even selling every contract |
| $60 | 24d | 27 Nov 2026 | $0.07 | 50/50 | $350 | $438 | $438 | 99%hist 96% | 2%hist 3% | 99% | +$317 | -$0 | 0.0% | 0.0mo | $657 (vs do-nothing +$250) | 50% income floor unreachable even selling every contract |
| $52 | 10d | 13 Nov 2026 | $0.04 | 50/50 | $200 | $600 | $600 | 99%hist 96% | 2%hist 3% | 99% | +$378 | -$0 | 0.0% | 0.0mo | $507 (vs do-nothing +$100) | 50% income floor unreachable even selling every contract |
| $51 | 10d | 13 Nov 2026 | $0.05 | 50/50 | $250 | $750 | $750 | 99%hist 96% | 2%hist 3% | 99% | +$510 | -$0 | 0.0% | 0.0mo | $557 (vs do-nothing +$150) | 50% income floor unreachable even selling every contract |
| $55 | 17d | 20 Nov 2026 | $0.06 | 50/50 | $300 | $529 | $529 | 99%hist 96% | 2%hist 3% | 99% | +$348 | -$0 | 0.0% | 0.0mo | $607 (vs do-nothing +$200) | 50% income floor unreachable even selling every contract |
| $50 | 10d | 13 Nov 2026 | $0.04 | 50/50 | $200 | $600 | $600 | 99%hist 96% | 2%hist 3% | 99% | +$340 | -$0 | 0.0% | 0.0mo | $507 (vs do-nothing +$100) | 50% income floor unreachable even selling every contract |
| $49 | 10d | 13 Nov 2026 | $0.05 | 50/50 | $250 | $750 | $750 | 99%hist 96% | 2%hist 3% | 99% | +$466 | -$0 | 0.0% | 0.0mo | $557 (vs do-nothing +$150) | 50% income floor unreachable even selling every contract |
| $55 | 24d | 27 Nov 2026 | $0.09 | 50/50 | $450 | $562 | $562 | 99%hist 96% | 2%hist 3% | 99% | +$391 | -$0 | 0.0% | 0.0mo | $757 (vs do-nothing +$350) | 50% income floor unreachable even selling every contract |
| $48 | 10d | 13 Nov 2026 | $0.05 | 50/50 | $250 | $750 | $750 | 99%hist 96% | 3%hist 3% | 99% | +$438 | -$0 | 0.0% | 0.0mo | $557 (vs do-nothing +$150) | 50% income floor unreachable even selling every contract |
| $47 | 10d | 13 Nov 2026 | $0.05 | 50/50 | $250 | $750 | $750 | 99%hist 96% | 3%hist 3% | 99% | +$404 | -$0 | 0.0% | 0.0mo | $557 (vs do-nothing +$150) | 50% income floor unreachable even selling every contract |
| $46 | 10d | 13 Nov 2026 | $0.07 | 50/50 | $350 | $1,050 | $1,050 | 99%hist 96% | 3%hist 3% | 99% | +$663 | -$0 | 0.0% | 0.0mo | $657 (vs do-nothing +$250) | 50% income floor unreachable even selling every contract |
| $50 | 17d | 20 Nov 2026 | $0.10 | 50/50 | $500 | $882 | $882 | 99%hist 96% | 3%hist 3% | 99% | +$589 | -$0 | 0.0% | 0.0mo | $807 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $49 | 17d | 20 Nov 2026 | $0.11 | 50/50 | $550 | $971 | $971 | 98%hist 96% | 3%hist 3% | 98% | +$643 | -$0 | 0.0% | 0.0mo | $857 (vs do-nothing +$450) | 50% income floor unreachable even selling every contract |
| $45 | 10d | 13 Nov 2026 | $0.08 | 50/50 | $400 | $1,200 | $1,200 | 98%hist 96% | 3%hist 3% | 98% | +$762 | -$0 | 0.0% | 0.0mo | $707 (vs do-nothing +$300) | 50% income floor unreachable even selling every contract |
| $50 | 24d | 27 Nov 2026 | $0.13 | 50/50 | $650 | $812 | $812 | 98%hist 96% | 4%hist 3% | 98% | +$542 | -$0 | 0.0% | 0.0mo | $957 (vs do-nothing +$550) | 50% income floor unreachable even selling every contract |
| $44 | 10d | 13 Nov 2026 | $0.09 | 50/50 | $450 | $1,350 | $1,350 | 98%hist 96% | 4%hist 3% | 98% | +$851 | -$0 | 0.0% | 0.0mo | $757 (vs do-nothing +$350) | 50% income floor unreachable even selling every contract |
| $49 | 24d | 27 Nov 2026 | $0.12 | 50/50 | $600 | $750 | $750 | 98%hist 96% | 4%hist 3% | 98% | +$450 | -$0 | 0.0% | 0.0mo | $907 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $48 | 17d | 20 Nov 2026 | $0.12 | 50/50 | $600 | $1,059 | $1,059 | 98%hist 96% | 4%hist 3% | 98% | +$617 | -$0 | 0.0% | 0.0mo | $907 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $48 | 24d | 27 Nov 2026 | $0.16 | 50/50 | $800 | $1,000 | $1,000 | 98%hist 96% | 4%hist 3% | 98% | +$665 | -$0 | 0.0% | 0.0mo | $1,107 (vs do-nothing +$700) | 50% income floor unreachable even selling every contract |
| $43 | 10d | 13 Nov 2026 | $0.09 | 50/50 | $450 | $1,350 | $1,350 | 98%hist 96% | 4%hist 3% | 98% | +$774 | -$0 | 0.0% | 0.0mo | $757 (vs do-nothing +$350) | 50% income floor unreachable even selling every contract |
| $47 | 17d | 20 Nov 2026 | $0.13 | 50/50 | $650 | $1,147 | $1,147 | 98%hist 96% | 5%hist 3% | 98% | +$617 | -$0 | 0.0% | 0.0mo | $957 (vs do-nothing +$550) | 50% income floor unreachable even selling every contract |
| $47 | 24d | 27 Nov 2026 | $0.17 | 50/50 | $850 | $1,063 | $1,063 | 98%hist 96% | 5%hist 3% | 98% | +$686 | -$0 | 0.0% | 0.0mo | $1,157 (vs do-nothing +$750) | 50% income floor unreachable even selling every contract |
| $42 | 10d | 13 Nov 2026 | $0.10 | 50/50 | $500 | $1,500 | $1,500 | 98%hist 96% | 5%hist 3% | 98% | +$828 | -$0 | 0.0% | 0.0mo | $807 (vs do-nothing +$400) | 50% income floor unreachable even selling every contract |
| $46 | 24d | 27 Nov 2026 | $0.18 | 50/50 | $900 | $1,125 | $1,125 | 97%hist 96% | 5%hist 3% | 98% | +$700 | -$0 | 0.0% | 0.0mo | $1,207 (vs do-nothing +$800) | 50% income floor unreachable even selling every contract |
| $46 | 17d | 20 Nov 2026 | $0.14 | 50/50 | $700 | $1,235 | $1,235 | 97%hist 96% | 6%hist 3% | 97% | +$600 | -$0 | 0.0% | 0.0mo | $1,007 (vs do-nothing +$600) | 50% income floor unreachable even selling every contract |
| $41 | 10d | 13 Nov 2026 | $0.12 | 50/50 | $600 | $1,800 | $1,800 | 97%hist 96% | 6%hist 3% | 97% | +$1,007 | -$0 | 0.0% | 0.0mo | $907 (vs do-nothing +$500) | 50% income floor unreachable even selling every contract |
| $45 | 24d | 27 Nov 2026 | $0.20 | 50/50 | $1,000 | $1,250 | $1,250 | 97%hist 96% | 6%hist 3% | 97% | +$767 | -$0 | 0.0% | 0.0mo | $1,307 (vs do-nothing +$900) | 50% income floor unreachable even selling every contract |
| $45 | 17d | 20 Nov 2026 | $0.16 | 50/50 | $800 | $1,412 | $1,412 | 97%hist 96% | 6%hist 3% | 97% | +$651 | -$0 | 0.0% | 0.0mo | $1,107 (vs do-nothing +$700) | 50% income floor unreachable even selling every contract |
| $40 | 10d | 13 Nov 2026 | $0.15 | 50/50 | $750 | $2,250 | $2,250 | 97%hist 96% | 7%hist 3% | 97% | +$1,304 | -$0 | 0.0% | 0.0mo | $1,057 (vs do-nothing +$650) | 50% income floor unreachable even selling every contract |
| $44 | 24d | 27 Nov 2026 | $0.22 | 50/50 | $1,100 | $1,375 | $1,375 | 97%hist 96% | 7%hist 3% | 97% | +$823 | -$0 | 0.0% | 0.0mo | $1,407 (vs do-nothing +$1,000) | 50% income floor unreachable even selling every contract |
| $44 | 17d | 20 Nov 2026 | $0.17 | 50/50 | $850 | $1,500 | $1,500 | 97%hist 96% | 7%hist 3% | 97% | +$589 | -$0 | 0.0% | 0.0mo | $1,157 (vs do-nothing +$750) | 50% income floor unreachable even selling every contract |
| $43 | 24d | 27 Nov 2026 | $0.24 | 50/50 | $1,200 | $1,500 | $1,500 | 96%hist 96% | 8%hist 3% | 97% | +$865 | -$0 | 0.0% | 0.0mo | $1,507 (vs do-nothing +$1,100) | 50% income floor unreachable even selling every contract |
| $39 | 10d | 13 Nov 2026 | $0.17 | 50/50 | $850 | $2,550 | $2,550 | 96%hist 96% | 8%hist 3% | 96% | +$1,408 | -$0 | 0.0% | 0.0mo | $1,157 (vs do-nothing +$750) | 50% income floor unreachable even selling every contract |
| $35 | 3d | 6 Nov 2026 | $0.13 | 50/50 | $650 | $6,500 | $6,500 | 96%hist 96% | 8%hist 3% | 96% | +$3,817 | -$0 | 0.0% | 0.0mo | $957 (vs do-nothing +$550) | 50% income floor unreachable even selling every contract |
| $43 | 17d | 20 Nov 2026 | $0.19 | 50/50 | $950 | $1,676 | $1,676 | 96%hist 96% | 9%hist 3% | 96% | +$586 | -$0 | 0.0% | 0.0mo | $1,257 (vs do-nothing +$850) | 50% income floor unreachable even selling every contract |
| $42 | 24d | 27 Nov 2026 | $0.27 | 50/50 | $1,350 | $1,688 | $1,688 | 96%hist 96% | 9%hist 3% | 96% | +$953 | -$0 | 0.0% | 0.0mo | $1,657 (vs do-nothing +$1,250) | 50% income floor unreachable even selling every contract |
| $38 | 10d | 13 Nov 2026 | $0.19 | 50/50 | $950 | $2,850 | $2,850 | 96%hist 96% | 9%hist 3% | 96% | +$1,457 | -$0 | 0.0% | 0.0mo | $1,257 (vs do-nothing +$850) | 50% income floor unreachable even selling every contract |
| $34.50 | 3d | 6 Nov 2026 | $0.13 | 50/50 | $650 | $6,500 | $6,500 | 96%hist 96% | 9%hist 3% | 96% | +$3,260 | -$0 | 0.0% | 0.0mo | $957 (vs do-nothing +$550) | 50% income floor unreachable even selling every contract |
| $42 | 17d | 20 Nov 2026 | $0.22 | 50/50 | $1,100 | $1,941 | $1,941 | 95%hist 96% | 10%hist 3% | 96% | +$636 | -$0 | 0.0% | 0.0mo | $1,407 (vs do-nothing +$1,000) | 50% income floor unreachable even selling every contract |
| $41 | 24d | 27 Nov 2026 | $0.31 | 50/50 | $1,550 | $1,938 | $1,938 | 95%hist 96% | 10%hist 3% | 96% | +$1,082 | -$0 | 0.0% | 0.0mo | $1,857 (vs do-nothing +$1,450) | 50% income floor unreachable even selling every contract |
| $34 | 3d | 6 Nov 2026 | $0.16 | 50/50 | $800 | $8,000 | $8,000 | 95%hist 96% | 11%hist 13% | 95% | +$4,089 | -$0 | 0.0% | 0.0mo | $1,107 (vs do-nothing +$700) | 50% income floor unreachable even selling every contract |
| $37 | 10d | 13 Nov 2026 | $0.23 | 50/50 | $1,150 | $3,450 | $3,450 | 95%hist 96% | 11%hist 13% | 95% | +$1,732 | -$0 | 0.0% | 0.0mo | $1,457 (vs do-nothing +$1,050) | 50% income floor unreachable even selling every contract |
| $40 | 24d | 27 Nov 2026 | $0.35 | 50/50 | $1,750 | $2,188 | $2,188 | 95%hist 96% | 11%hist 13% | 95% | +$1,186 | -$0 | 0.0% | 0.0mo | $2,057 (vs do-nothing +$1,650) | 50% income floor unreachable even selling every contract |
| $41 | 17d | 20 Nov 2026 | $0.25 | 50/50 | $1,250 | $2,206 | $2,206 | 95%hist 96% | 11%hist 13% | 95% | +$644 | -$0 | 0.0% | 0.0mo | $1,557 (vs do-nothing +$1,150) | 50% income floor unreachable even selling every contract |
| $36.50 | 10d | 13 Nov 2026 | $0.24 | 50/50 | $1,200 | $3,600 | $3,600 | 94%hist 96% | 12%hist 13% | 95% | +$1,685 | -$0 | 0.0% | 0.0mo | $1,507 (vs do-nothing +$1,100) | 50% income floor unreachable even selling every contract |
| $33.50 | 3d | 6 Nov 2026 | $0.19 | 50/50 | $950 | $9,500 | $9,500 | 94%hist 96% | 12%hist 13% | 95% | +$4,784 | -$0 | 0.0% | 0.0mo | $1,257 (vs do-nothing +$850) | 50% income floor unreachable even selling every contract |
| $39 | 24d | 27 Nov 2026 | $0.39 | 50/50 | $1,950 | $2,438 | $2,438 | 94%hist 96% | 13%hist 13% | 94% | +$1,259 | -$0 | 0.0% | 0.0mo | $2,257 (vs do-nothing +$1,850) | 50% income floor unreachable even selling every contract |
| $40 | 17d | 20 Nov 2026 | $0.28 | 50/50 | $1,400 | $2,471 | $2,471 | 94%hist 96% | 13%hist 13% | 94% | +$602 | -$0 | 0.0% | 0.0mo | $1,707 (vs do-nothing +$1,300) | 50% income floor unreachable even selling every contract |
| $36 | 10d | 13 Nov 2026 | $0.29 | 50/50 | $1,450 | $4,350 | $4,350 | 94%hist 96% | 13%hist 13% | 94% | +$2,210 | -$0 | 0.0% | 0.0mo | $1,757 (vs do-nothing +$1,350) | 50% income floor unreachable even selling every contract |
| $35.50 | 10d | 13 Nov 2026 | $0.31 | 50/50 | $1,550 | $4,650 | $4,650 | 93%hist 96% | 14%hist 13% | 94% | +$2,254 | -$0 | 0.0% | 0.0mo | $1,857 (vs do-nothing +$1,450) | 50% income floor unreachable even selling every contract |
| $33 | 3d | 6 Nov 2026 | $0.23 | 50/50 | $1,150 | $11,500 | $11,500 | 93%hist 96% | 14%hist 13% | 94% | +$5,825 | -$0 | 0.0% | 0.0mo | $1,457 (vs do-nothing +$1,050) | 50% income floor unreachable even selling every contract |
| $38 | 24d | 27 Nov 2026 | $0.44 | 50/50 | $2,200 | $2,750 | $2,750 | 93%hist 96% | 15%hist 13% | 94% | +$1,355 | -$0 | 0.0% | 0.0mo | $2,507 (vs do-nothing +$2,100) | 50% income floor unreachable even selling every contract |
| $39 | 17d | 20 Nov 2026 | $0.32 | 50/50 | $1,600 | $2,824 | $2,824 | 93%hist 96% | 15%hist 13% | 94% | +$591 | -$0 | 0.0% | 0.0mo | $1,907 (vs do-nothing +$1,500) | 50% income floor unreachable even selling every contract |
| $35 | 10d | 13 Nov 2026 | $0.34 | 50/50 | $1,700 | $5,100 | $5,100 | 93%hist 96% | 15%hist 13% | 93% | +$2,413 | -$0 | 0.0% | 0.0mo | $2,007 (vs do-nothing +$1,600) | 50% income floor unreachable even selling every contract |
| $32.50 | 3d | 6 Nov 2026 | $0.26 | 50/50 | $1,300 | $13,000 | $13,000 | 92%hist 96% | 16%hist 13% | 93% | +$6,192 | -$0 | 0.0% | 0.0mo | $1,607 (vs do-nothing +$1,200) | 50% income floor unreachable even selling every contract |
| $37 | 24d | 27 Nov 2026 | $0.51 | 50/50 | $2,550 | $3,187 | $3,187 | 92%hist 96% | 17%hist 13% | 93% | +$1,529 | -$0 | 0.0% | 0.0mo | $2,857 (vs do-nothing +$2,450) | 50% income floor unreachable even selling every contract |
| $38 | 17d | 20 Nov 2026 | $0.36 | 50/50 | $1,800 | $3,176 | $3,176 | 92%hist 96% | 17%hist 13% | 93% | +$510 | -$0 | 0.0% | 0.0mo | $2,107 (vs do-nothing +$1,700) | 50% income floor unreachable even selling every contract |
| $34.50 | 10d | 13 Nov 2026 | $0.35 | 50/50 | $1,750 | $5,250 | $5,250 | 92%hist 96% | 17%hist 13% | 93% | +$2,230 | -$0 | 0.0% | 0.0mo | $2,057 (vs do-nothing +$1,650) | 50% income floor unreachable even selling every contract |
| $36 | 17d | 20 Nov 2026 | $0.48 | 50/50 | $2,400 | $4,235 | $4,235 | 92%hist 96% | 17%hist 13% | 93% | +$2,002 | -$0 | 0.0% | 0.0mo | $2,707 (vs do-nothing +$2,300) | 50% income floor unreachable even selling every contract |
| $34 | 10d | 13 Nov 2026 | $0.41 | 50/50 | $2,050 | $6,150 | $6,150 | 91%hist 96% | 19%hist 13% | 92% | +$2,750 | -$0 | 0.0% | 0.0mo | $2,357 (vs do-nothing +$1,950) | 50% income floor unreachable even selling every contract |
| $36 | 24d | 27 Nov 2026 | $0.58 | 50/50 | $2,900 | $3,625 | $3,625 | 91%hist 96% | 19%hist 13% | 92% | +$1,643 | -$0 | 0.0% | 0.0mo | $3,207 (vs do-nothing +$2,800) | 50% income floor unreachable even selling every contract |
| $37 | 17d | 20 Nov 2026 | $0.42 | 50/50 | $2,100 | $3,706 | $3,706 | 91%hist 96% | 20%hist 13% | 92% | +$524 | -$0 | 0.0% | 0.0mo | $2,407 (vs do-nothing +$2,000) | 50% income floor unreachable even selling every contract |
| $35 | 17d | 20 Nov 2026 | $0.56 | 50/50 | $2,800 | $4,941 | $4,941 | 91%hist 96% | 20%hist 22% | 92% | +$2,236 | -$0 | 0.0% | 0.0mo | $3,107 (vs do-nothing +$2,700) | 50% income floor unreachable even selling every contract |
| $33.50 | 10d | 13 Nov 2026 | $0.44 | 50/50 | $2,200 | $6,600 | $6,600 | 91%hist 96% | 20%hist 22% | 91% | +$2,767 | -$0 | 0.0% | 0.0mo | $2,507 (vs do-nothing +$2,100) | 50% income floor unreachable even selling every contract |
| $35 | 24d | 27 Nov 2026 | $0.67 | 50/50 | $3,350 | $4,188 | $4,188 | 90%hist 86% | 22%hist 22% | 91% | +$1,811 | -$0 | 0.0% | 0.0mo | $3,657 (vs do-nothing +$3,250) | 50% income floor unreachable even selling every contract |
| $33 | 10d | 13 Nov 2026 | $0.51 | 50/50 | $2,550 | $7,650 | $7,650 | 90%hist 86% | 22%hist 22% | 91% | +$3,324 | -$0 | 0.0% | 0.0mo | $2,857 (vs do-nothing +$2,450) | 50% income floor unreachable even selling every contract |
| $34 | 17d | 20 Nov 2026 | $0.65 | 50/50 | $3,250 | $5,735 | $5,735 | 89%hist 86% | 24%hist 22% | 90% | +$2,350 | -$0 | 0.0% | 0.0mo | $3,557 (vs do-nothing +$3,150) | 50% income floor unreachable even selling every contract |
| $32.50 | 10d | 13 Nov 2026 | $0.55 | 50/50 | $2,750 | $8,250 | $8,250 | 89%hist 86% | 24%hist 22% | 90% | +$3,362 | -$0 | 0.0% | 0.0mo | $3,057 (vs do-nothing +$2,650) | 50% income floor unreachable even selling every contract |
| $33.50 | 17d | 20 Nov 2026 | $0.71 | 50/50 | $3,550 | $6,265 | $6,265 | 88%hist 86% | 26%hist 22% | 90% | +$2,585 | -$0 | 0.0% | 0.0mo | $3,857 (vs do-nothing +$3,450) | 50% income floor unreachable even selling every contract |
| $34 | 24d | 27 Nov 2026 | $0.77 | 50/50 | $3,850 | $4,812 | $4,812 | 88%hist 86% | 26%hist 22% | 90% | +$1,953 | -$0 | 0.0% | 0.0mo | $4,157 (vs do-nothing +$3,750) | 50% income floor unreachable even selling every contract |
| $32 | 10d | 13 Nov 2026 | $0.62 | 50/50 | $3,100 | $9,300 | $9,300 | 88%hist 86% | 27%hist 22% | 89% | +$3,774 | -$0 | 0.0% | 0.0mo | $3,407 (vs do-nothing +$3,000) | 50% income floor unreachable even selling every contract |
| $33 | 17d | 20 Nov 2026 | $0.76 | 50/50 | $3,800 | $6,706 | $6,706 | 87%hist 86% | 28%hist 22% | 89% | +$2,630 | -$0 | 0.0% | 0.0mo | $4,107 (vs do-nothing +$3,700) | 50% income floor unreachable even selling every contract |
| $33 | 24d | 27 Nov 2026 | $0.90 | 50/50 | $4,500 | $5,625 | $5,625 | 86%hist 86% | 30%hist 22% | 88% | +$2,176 | -$0 | 0.0% | 0.0mo | $4,807 (vs do-nothing +$4,400) | 50% income floor unreachable even selling every contract |
| $31.50 | 10d | 13 Nov 2026 | $0.66 | 50/50 | $3,300 | $9,900 | $9,900 | 86%hist 86% | 29%hist 22% | 88% | +$3,649 | -$0 | 0.0% | 0.0mo | $3,607 (vs do-nothing +$3,200) | 50% income floor unreachable even selling every contract |
| $32.50 | 17d | 20 Nov 2026 | $0.83 | 50/50 | $4,150 | $7,324 | $7,324 | 86%hist 86% | 30%hist 22% | 88% | +$2,815 | -$0 | 0.0% | 0.0mo | $4,457 (vs do-nothing +$4,050) | 50% income floor unreachable even selling every contract |
| $32 | 17d | 20 Nov 2026 | $0.90 | 50/50 | $4,500 | $7,941 | $7,941 | 85%hist 86% | 32%hist 31% | 87% | +$2,952 | -$0 | 0.0% | 0.0mo | $4,807 (vs do-nothing +$4,400) | 50% income floor unreachable even selling every contract |
| $31 | 10d | 13 Nov 2026 | $0.74 | 50/50 | $3,700 | $11,100 | $11,100 | 85%hist 86% | 32%hist 31% | 87% | +$4,026 | -$0 | 0.0% | 0.0mo | $4,007 (vs do-nothing +$3,600) | 50% income floor unreachable even selling every contract |
| $32 | 24d | 27 Nov 2026 | $1.04 | 50/50 | $5,200 | $6,500 | $6,500 | 84%hist 86% | 35%hist 31% | 87% | +$2,333 | -$0 | 0.0% | 0.0mo | $5,507 (vs do-nothing +$5,100) | 50% income floor unreachable even selling every contract |
| $31.50 | 17d | 20 Nov 2026 | $0.97 | 50/50 | $4,850 | $8,559 | $8,559 | 84%hist 86% | 35%hist 31% | 86% | +$3,035 | -$0 | 0.0% | 0.0mo | $5,157 (vs do-nothing +$4,750) | 50% income floor unreachable even selling every contract |
| $30.50 | 10d | 13 Nov 2026 | $0.81 | 50/50 | $4,050 | $12,150 | $12,150 | 84%hist 86% | 35%hist 31% | 86% | +$4,146 | -$0 | 0.0% | 0.0mo | $4,357 (vs do-nothing +$3,950) | 50% income floor unreachable even selling every contract |
| $31 | 17d | 20 Nov 2026 | $1.05 | 50/50 | $5,250 | $9,265 | $9,265 | 83%hist 86% | 38%hist 31% | 85% | +$3,148 | -$0 | 0.0% | 0.0mo | $5,557 (vs do-nothing +$5,150) | 50% income floor unreachable even selling every contract |
| $31 | 24d | 27 Nov 2026 | $1.21 | 50/50 | $6,050 | $7,562 | $7,562 | 82%hist 86% | 40%hist 31% | 85% | +$2,524 | -$0 | 0.0% | 0.0mo | $6,357 (vs do-nothing +$5,950) | 50% income floor unreachable even selling every contract |
| $30.50 | 17d | 20 Nov 2026 | $1.14 | 50/50 | $5,700 | $10,059 | $10,059 | 82%hist 86% | 41%hist 40% | 84% | +$3,286 | -$0 | 0.0% | 0.0mo | $6,007 (vs do-nothing +$5,600) | 50% income floor unreachable even selling every contract |
| $30 | 17d | 20 Nov 2026 | $1.26 | 50/50 | $6,300 | $11,118 | $11,118 | 80%hist 86% | 44%hist 40% | 84% | +$3,618 | -$0 | 0.0% | 0.0mo | $6,607 (vs do-nothing +$6,200) | 50% income floor unreachable even selling every contract |
| $30 | 24d | 27 Nov 2026 | $1.41 | 50/50 | $7,050 | $8,812 | $8,812 | 79%hist 83% | 46%hist 40% | 83% | +$2,722 | -$0 | 0.0% | 0.0mo | $7,357 (vs do-nothing +$6,950) | 50% income floor unreachable even selling every contract |
| $29.50 | 17d | 20 Nov 2026 | $1.34 | 50/50 | $6,700 | $11,824 | $11,824 | 79%hist 83% | 47%hist 40% | 82% | +$3,521 | -$0 | 0.0% | 0.0mo | $7,007 (vs do-nothing +$6,600) | 50% income floor unreachable even selling every contract |
| $29 | 17d | 20 Nov 2026 | $1.46 | 50/50 | $7,300 | $12,882 | $12,882 | 77%hist 83% | 51%hist 45% | 81% | +$3,695 | -$0 | 0.0% | 0.0mo | $7,607 (vs do-nothing +$7,200) | 50% income floor unreachable even selling every contract |
| $29 | 24d | 27 Nov 2026 | $1.64 | 50/50 | $8,200 | $10,250 | $10,250 | 76%hist 83% | 53%hist 45% | 81% | +$2,896 | -$0 | 0.0% | 0.0mo | $8,507 (vs do-nothing +$8,100) | 50% income floor unreachable even selling every contract |
| $28 | 24d | 27 Nov 2026 | $1.90 | 50/50 | $9,500 | $11,875 | $11,875 | 73%hist 83% | 61%hist 55% | 79% | +$3,014 | -$0 | 0.0% | 0.0mo | $9,807 (vs do-nothing +$9,400) | 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 50 contracts at the conservative CC.