FORTRESS FIGHT: MU-LC880 @ $859.25

BE SS: $1028.60  |  CC-SS: $1047.55  |  5 contracts (500 sh) |  ⌂ PORTFOLIO

GENERATED2026-10-23 03:21

MU-LC880 @ $859.25   UNDERWATER $169.35 (16.5% below BE SS)

5 contracts (500 sh)  |  BE SS: $1028.60  |  CC-SS: $1047.55 (banked floor $954.14)  |  IV: HIGH  |  Accounts: Main:1299

LC: $880 exp 2028-01-21 (entry $530.281/sh)
SP: $1010 exp 2028-01-21 (entry $385.075/sh)
HP: $340 exp 2027-01-15 (entry $0.991/sh)

Economics

Max Loss$409,300(ND $148.60 + SW $670) x 500
Normal income ref$43,385/mo95% ann ROI on ML
Hedge rolling cost$219/mo
Unrealized P&L$-101,360fortress legs from IBKR
INCOME GOALPOSTS & VELOCITY
50% INCOME FLOOR
$21,692/mo
HEDGE COVER
$219/mo
NORMAL INCOME
$43,385/mo (ATM CC, chain)
IC VELOCITY
1.7 mo to earn back $74,300
ML VELOCITY
9.4 mo to earn back $409,300
Deep drawdown confirmed: a CC at CC-SS $1047.55 (probe: $1050C 13d) brings only $2,031/mo (<20% of normal), so FIGHT below it is warranted.
๐Ÿฆ CAMPAIGN LEDGER , realized CC income since 2026-07-02; banked cash shrinks the hole (shown as an info-only banked floor, the recommended CC-SS stays the pure recovery strike; seeded from open positions, reconciled from IBKR executions nightly)
Banked since 2026-07-02
$50,463
Hole (after banked)
$50,897
was $101,360 ยท 50% earned back
Cycles closed
39
Credit in flight
$0
CC-SS · banked floor (info)
$1,047.55 → $954.14
? 9 leg(s) closed as UNKNOWN (vanished with no fill in window): banked $0, conservative. Fix campaign.json by hand if wrong.
Full leg history (39) and event log · CLOSED 27 · UNKNOWN 9 · EXPIRED 3 · updated 2026-10-23 03:12
StatusLegCredit/shCreditOpenedClosedClose/shBankedAccountSource
CLOSED1x $950C 23 Oct 2026$5.33$5332026-10-212026-10-22$1.53$380U10001299execution
CLOSED1x $950C 23 Oct 2026$5.33$5332026-10-212026-10-22$1.53$380U10001299execution
CLOSED1x $950C 23 Oct 2026$5.33$5332026-10-212026-10-22$1.52$381U10001299execution
CLOSED1x $950C 23 Oct 2026$5.33$5332026-10-212026-10-22$1.52$381U10001299execution
CLOSED1x $950C 23 Oct 2026$5.33$5332026-10-212026-10-22$1.55$378U10001299execution
CLOSED1x $1000C 23 Oct 2026$2.35$2352026-10-202026-10-21$0.86$149U10001299execution
CLOSED1x $1000C 23 Oct 2026$2.35$2352026-10-202026-10-21$0.84$151U10001299execution
CLOSED1x $1000C 23 Oct 2026$2.35$2352026-10-202026-10-21$0.84$151U10001299execution
CLOSED1x $1000C 23 Oct 2026$2.35$2352026-10-202026-10-21$0.85$150U10001299execution
CLOSED1x $1000C 23 Oct 2026$2.35$2352026-10-202026-10-21$0.85$150U10001299execution
CLOSED5x $975C 16 Oct 2026$3.80$1,9012026-10-152026-10-16$0.15$1,826U10001299execution
CLOSED5x $1075C 14 Oct 2026$5.45$2,7252026-10-122026-10-13$0.70$2,375U10001299execution
CLOSED5x $1150C 12 Oct 2026$3.80$1,9002026-10-082026-10-09$0.99$1,405U10001299execution
CLOSED5x $1125C 9 Oct 2026$5.50$2,7502026-10-062026-10-08$0.80$2,350U10001299execution
CLOSED5x $1125C 5 Oct 2026$4.00$2,0022026-10-022026-10-06$0.10$1,952U10001299execution
UNKNOWN5x $1350C 20 Nov 2026$26.43$13,2132026-09-222026-10-02$26.43$0U10001299snapshot
UNKNOWN5x $1210C 23 Oct 2026$42.67$21,3372026-09-092026-09-22$42.67$0U10001299snapshot
UNKNOWN5x $1120C 2 Oct 2026$31.29$15,6452026-09-082026-09-09$31.29$0U10001299snapshot
UNKNOWN5x $1030C 18 Sep 2026$13.97$6,9862026-09-022026-09-08$13.97$0U10001299execution
CLOSED2x $1050C 18 Sep 2026$18.47$3,6952026-08-282026-09-02$10.80$1,535U10001299snapshot
CLOSED1x $1050C 18 Sep 2026$18.47$1,8472026-08-282026-09-02$10.66$781U10001299snapshot
CLOSED1x $1050C 18 Sep 2026$18.47$1,8472026-08-282026-09-02$10.80$767U10001299snapshot
CLOSED1x $1050C 18 Sep 2026$18.47$1,8472026-08-282026-09-02$10.80$767U10001299snapshot
UNKNOWN5x $1080C 18 Sep 2026$15.00$7,5002026-08-252026-08-28$15.00$0U10001299execution
UNKNOWN5x $1065C 11 Sep 2026$20.33$10,1642026-08-202026-08-25$20.33$0U10001299snapshot
UNKNOWN5x $1200C 18 Sep 2026$32.30$16,1522026-08-182026-08-20$32.30$0U10001299snapshot
EXPIRED5x $1000C 17 Aug 2026$6.50$3,2482026-08-132026-08-18$0.00$3,248U10001299snapshot
CLOSED5x $950C 14 Aug 2026$6.37$3,1862026-08-102026-08-12$2.00$2,186U10001299execution
CLOSED1x $1000C 14 Aug 2026$26.04$2,6042026-08-052026-08-10$2.27$2,377U10001299snapshot
CLOSED1x $1000C 14 Aug 2026$26.04$2,6042026-08-052026-08-10$2.27$2,377U10001299snapshot
CLOSED1x $1000C 14 Aug 2026$26.04$2,6042026-08-052026-08-10$2.26$2,378U10001299snapshot
CLOSED1x $1000C 14 Aug 2026$26.04$2,6042026-08-052026-08-10$2.26$2,378U10001299snapshot
CLOSED1x $1000C 14 Aug 2026$26.04$2,6042026-08-052026-08-10$2.30$2,374U10001299snapshot
UNKNOWN5x $930C 7 Aug 2026$8.00$3,9982026-08-042026-08-05$8.00$0U10001299snapshot
EXPIRED5x $1000C 31 Jul 2026$7.92$3,9582026-07-282026-08-03$0.00$3,958U10001299snapshot
UNKNOWN5x $1050C 31 Jul 2026$20.00$9,9982026-07-182026-07-28$20.00$0U10001299snapshot
EXPIRED5x $1075C 17 Jul 2026$6.00$3,0002026-07-142026-07-18$0.00$3,000U10001299execution
CLOSED5x $1100C 13 Jul 2026$11.99$5,9962026-07-102026-07-10$2.00$4,996U10001299snapshot
CLOSED5x $1150C 10 Jul 2026$11.00$5,5002026-07-062026-07-07$1.44$4,780U10001299execution
Event log
2026-10-22 BOT 5x $930C 20261023 @ $1.27 with no tracked leg (ignored)
2026-10-22 CLOSED 1x $950C 20261023: banked $380
2026-10-22 PARTIAL CLOSE 1x $950C: banked $378 (1 remain)
2026-10-22 PARTIAL CLOSE 1x $950C: banked $381 (2 remain)
2026-10-22 PARTIAL CLOSE 1x $950C: banked $381 (3 remain)
2026-10-22 PARTIAL CLOSE 1x $950C: banked $380 (4 remain)
2026-10-22 SLD 1x $930C 20261023 @ $4.25 has no matching short position (long-close or round-trip; ignored)
2026-10-22 SLD 1x $930C 20261023 @ $4.27 has no matching short position (long-close or round-trip; ignored)
2026-10-22 SLD 1x $930C 20261023 @ $4.24 has no matching short position (long-close or round-trip; ignored)
2026-10-22 SLD 1x $930C 20261023 @ $4.24 has no matching short position (long-close or round-trip; ignored)
2026-10-22 SLD 1x $930C 20261023 @ $4.25 has no matching short position (long-close or round-trip; ignored)
2026-10-21 CLOSED 1x $1000C 20261023: banked $149
2026-10-21 PARTIAL CLOSE 1x $1000C: banked $150 (1 remain)
2026-10-21 PARTIAL CLOSE 1x $1000C: banked $150 (2 remain)
2026-10-21 PARTIAL CLOSE 1x $1000C: banked $151 (3 remain)
2026-10-21 PARTIAL CLOSE 1x $1000C: banked $151 (4 remain)
2026-10-21 SOLD 1x $950C 20261023 @ $5.34 (extends leg to 5)
2026-10-21 SOLD 1x $950C 20261023 @ $5.33 (extends leg to 4)
2026-10-21 SOLD 1x $950C 20261023 @ $5.33 (extends leg to 3)
2026-10-21 SOLD 1x $950C 20261023 @ $5.32 (extends leg to 2)
2026-10-21 SOLD 1x $950C 20261023 @ $5.32 (new leg)
2026-10-20 SOLD 5x $1000C 20261023 @ $2.35 (new leg)
2026-10-16 CLOSED 5x $975C 20261016: banked $1,826
2026-10-15 BOT 1x $1055C 20261021 @ $1.59 with no tracked leg (ignored)
2026-10-15 BOT 1x $1055C 20261021 @ $1.66 with no tracked leg (ignored)
2026-10-15 BOT 1x $1055C 20261021 @ $1.59 with no tracked leg (ignored)
2026-10-15 BOT 1x $1055C 20261021 @ $1.61 with no tracked leg (ignored)
2026-10-15 BOT 1x $1055C 20261021 @ $1.61 with no tracked leg (ignored)
2026-10-15 SOLD 1x $975C 20261016 @ $3.78 (extends leg to 5)
2026-10-15 SOLD 1x $975C 20261016 @ $3.85 (extends leg to 4)
2026-10-15 SOLD 1x $975C 20261016 @ $3.78 (extends leg to 3)
2026-10-15 SOLD 1x $975C 20261016 @ $3.80 (extends leg to 2)
2026-10-15 SOLD 1x $975C 20261016 @ $3.80 (new leg)
2026-10-15 SLD 5x $1055C 20261021 @ $2.07 has no matching short position (long-close or round-trip; ignored)
2026-10-13 CLOSED 5x $1075C 20261014: banked $2,375
2026-10-12 SOLD 5x $1075C 20261014 @ $5.45 (new leg)
2026-10-09 CLOSED 5x $1150C 20261012: banked $1,405
2026-10-08 SOLD 5x $1150C 20261012 @ $3.80 (new leg)
2026-10-08 CLOSED 5x $1125C 20261009: banked $2,350
2026-10-06 SOLD 5x $1125C 20261009 @ $5.50 (new leg)
TECHNICALS (cc_timing weekly gate + daily trigger)
WEEKLYNEUTRAL ยท %B 17 (live) ยท RSI 50 ยท MACD bearish, hist falling
DAILYFALLING (provisional) ยท RSI 34 ยท %B 9 ยท hist rising (nightly)
LEVELSUpper BB (CC ceiling) $1,149.00 (+34%) ยท daily UBB $1,159.90 ยท 1-wk expected move ยฑ$68 (chain IV)
SETUPNo tilt: engine default. (advisory; floors and picks are chain-only)
โš  Next earnings 2026-12-23: candidates whose expiry crosses it are flagged in the spectrum; EV is unreliable across earnings.
INTERPRETATION
Primary: 5 contracts at $912.50 / 8d. This is the safest strike (survival 76%, breach 24%) that still earns 50% of normal income ($21,692/mo); it brings $22,312/mo. The engine maximizes the odds the pullback never reaches your strike, rather than chasing the fattest near-ATM premium.
More income, less safety: the ladder tops out at 5 ร— $875/8d for $46,406/mo, but breach risk rises to 40% (+17pp vs the primary). The lower strike is hit by a smaller bounce.
More safety, less income: for just the hedge you can sit at 5 ร— $1260/8d (99+% survival, $225/mo).
Downside anchor: the primary mortgages $61,577 (83% of IC) ONLY on a full V-bounce all the way to SS $1029, recoverable in 1.4 months of normal income. That is the rare tail; the frequent case is the strike holding. Surgical close on the 5 contracts realizes $-101,435 and cuts bleed by $219/mo.

📅 Two weekly tracks, this Friday & next Friday

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.

🏆 Grand pick: NEXT FRIDAY · 30 Oct 2026 (8d) · sell 5 × $912.50, 76% survival, $22,312/mo (E[net] $4,999/mo).
This week's Friday is inside the pin/gamma window, so only the next weekly is shown.
TrackExpirySellSurvivalIncome/moE[net]/mo
NEXT FRIDAY 🏆30 Oct 2026 · 8d5 × $912.5076%$22,312$4,999
E[net] arithmetic on the grand pick: keep $5,950 with probability 62%; on the 38% touch you roll, paying $12,306 to close and taking $5,955 back from the best priced door (net cash $6,351) and parking about one cycle of income. Charging the FULL buyback with no door credit (the pre-2026-07-25 model) contradicted the campaign simulation, which prices the same event as a cash-neutral even roll.

📅 NEXT FRIDAY · 30 Oct 2026 · 8d · E[net] $4,999/mo 🏆 GRAND PICK

๐ŸŽฏ Engine pick: sell 5 ร— $912.50 (50% normal), 76% survival, breach 24%, $22,312/mo.
โš–๏ธ Worth a safer step: the $932.50 rung (33% normal) lifts survival to 83% (breach 24% โ†’ 17%) for $7,875/mo less (35% income), and it still covers your hedge. The pick sits below the ~80% (โ‰ˆ1ฯƒ) comfort line; on a drawdown you are nursing back, dodging the frequent breach usually beats the extra premium. Lean: the safer $932.50 rung, unless you need the income to cover the hedge bleed, or you expect MU to stay flat-to-down near term.
MU  spot $859.25 · click a rung to expand its decision panel
RungSellExpiryDTEOTMSurvivalTouch oddsFIGHT edgePer cycleIncome/moΔ vs pickCap give-up
▸cover hedge5 × $126030 Oct8d46.6%99+%hist 95%0%hist 4%-1pp$60$225-$22,088$0
Sell 5 ร— $1260 46.6% OTM over spot $859.25 30 Oct 2026 (8d, $0.13 mid)
= $60 credit for the 8d cycle โ†’ $225/mo projected
Survival (stays โ‰ค $1260)
99+%
Breach risk
0%
POP (stays โ‰ค $1260.13)
99+%
EV / mo
+$189
๐Ÿ“ˆ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
-1pp
82% whole by 9mo vs 82% doing nothing
FIRE DRILLS
~0.0/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$-75/mo
median; plan ~$-51/mo after 68% keep · $-37 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~0.4 mo [0.1-1.2], measured ONLY among the 82% of futures that got whole
๐Ÿ›ก 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)
-$16,932
Free roll-up
none
Safest escape (by 13 Nov 2026)
$1,276 @ 70% POP
58% 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 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic
Buyback gross: $48.05/sh now โ†’ $33.98 mid-life โ†’ โ‰ˆ $0 at expiry  |  you banked $0.12/sh, so a flat mid-life exit nets -$33.86/sh  |  roll rows are incremental, the banked premium stays yours
MoveNew strike โ‰ˆNew expiryTenorEst netTotal (5 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$1,2602 Nov 20267d left-$6.98/sh-$3,491
cycle -$3,431
67%
surv 51%
+$118,026 SAFE
cap gain +$219,386
Max even-money escape in the band~$1,27613 Nov 202618d left+$0.72/sh+$359
cycle +$419
70%
surv 58%
+$130,633 SAFE
cap gain +$231,993
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 โ‰ฅ 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 โ‰ค strike + premium collected, the call is profitable); surv = P(stays โ‰ค 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 stress
Income coverage
Gross FIGHT income$225/mo
vs 50% target ($21,692/mo)-99%
vs normal income ($43,385/mo)1% covered
Net income (after hedge)$6/mo
Downside budget
✓ $1260 is at/above CC-SS $1047.55: assignment is break-even or better.
Cap give-up @ CC-SS (V-bounce)-$0
โ€ฆ as % of IC ($74,300)0.0%
โ€ฆ as % of ML ($409,300)0.0%
Recovery months (at normal income)0.0 mo
Surgical close (5 ct)$-101,365
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $0.03/sh (~25% of the $0.12 collected) or spot โ‰ฅ $1,260.13 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โˆ’ $1,260)); NOT the premium you collected. Momentum override: two daily closes above $1,159.90 (daily upper band) or daily RSI > 70 โ†’ treat "pressing" as "through".
Spot \ Timeโ‰ฅ 5d left3-4d leftโ‰ค 2d (expiry)
Below $1,247.40Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$1,247-1,260.13
Hold, alert at breakeven. Rolling into a spike pays top dollar; let theta bleed the buyback first.โ˜… Roll on strength NOW: cheap buyback, fat credits.Close or roll same day; pin risk at the strike.
Through breakeven
โ‰ฅ $1,260.13
Act now: intrinsic compounds daily. Up-and-out or safety roll.Roll or close immediately; time value is gone.Close today, or be assigned.
If held to expiryexact, settlement = intrinsic  ยท  fortress delta 1.11 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$1,260.00 (5.5ฯƒ)$60$121,517+$222,877+$114,300
+2.5%$1,291.50 (5.9ฯƒ)$-15,690$123,281+$224,641+$114,300
+5%$1,323.00 (6.3ฯƒ)$-31,440$125,045+$226,405+$114,300
V-BOUNCE STRESS (stock โ†’ CC-SS $1047.55, where you are whole again, by expiry)
Starting unrealized P&L: $-101,360
+ Fortress recovery (un-capped): +$104,697
โˆ’ CC assignment net of premium (5 ร— $1260): -$0
Total Position P&L @ SS: $3,337 (+$104,697 vs today)
Do-nothing baseline at SS: $-4,680 (this trade vs do-nothing: +$8,017, the opportunity cost of earning $225/mo FIGHT income now)
▸๐Ÿ›ก safe yield5 × $96030 Oct8d11.7%90%hist 95%20%hist 24%+1pp$2,100$7,875-$14,438$41,677
Sell 5 ร— $960 11.7% OTM over spot $859.25 30 Oct 2026 (8d, $4.28 mid)
= $2,100 credit for the 8d cycle โ†’ $7,875/mo projected
Survival (stays โ‰ค $960)
90%
Breach risk
10%
POP (stays โ‰ค $964.27)
91%
EV / mo
+$3,677
๐Ÿ“ˆ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+1pp
80% whole by 9mo vs 80% doing nothing
FIRE DRILLS
~0.5/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$6,081/mo
median; plan ~$4,135/mo after 68% keep · $6,279 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~0.7 mo [0.3-1.8], measured ONLY among the 80% of futures that got whole
๐Ÿ›ก 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)
15%
Flat exit net (mid-life)
-$10,847
Free roll-up
+$2/wk
Safest escape (by 13 Nov 2026)
$1,011 @ 76% POP
70% 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 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic
Buyback gross: $36.61/sh now โ†’ $25.89 mid-life (likely $23.43โ€“$37.40) โ†’ โ‰ˆ $0 at expiry  |  you banked $4.20/sh, so a flat mid-life exit nets -$21.69/sh  |  roll rows are incremental, the banked premium stays yours
๐Ÿ“Š Across 459 simulated challenges: the $960 strike is typically first touched on day 5 of 8, at $978 (overshoots $17.51). The [P25โ€“P75] 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.
MoveNew strike โ‰ˆNew expiryTenorEst netTotal (5 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Reliable up-and-out (highest cap still free โ‰ฅ60%)~$97613 Nov 202618d left+$10.97/sh+$5,486
cycle +$7,586
[+$4,325โ€ฆ+$7,678] ยท 100% credit
70%
surv 58%
-$29,000 NOT
cap gain +$72,360
Roll out (same strike, buy time)~$9602 Nov 20267d left+$2.21/sh+$1,104
cycle +$3,204
[+$850โ€ฆ+$2,684] ยท 96% credit
67%
surv 51%
-$42,139 NOT
cap gain +$59,221
Up-and-out for even (raise the cap, free)~$9612 Nov 20267d left+$1.84/sh+$921
cycle +$3,021
[+$608โ€ฆ+$2,494] ยท 93% credit
67%
surv 52%
-$41,905 NOT
cap gain +$59,455
Max even-money escape in the band~$1,00113 Nov 202618d left+$0.40/sh+$199
cycle +$2,299
[-$1,883โ€ฆ+$1,963] ยท 46% credit
75%
surv 67%
-$20,387 NOT
cap gain +$80,973
SS $1,029 not reachable for even money within 45d; this is the ceiling of the free ladder
Safety roll (pay small debit, max POP)~$1,01113 Nov 202618d left-$3.02/sh-$1,509
cycle +$591
[-$3,984โ€ฆ+$118] ยท 26% credit
76%
surv 70%
-$16,535 NOT
cap gain +$84,825
budget: banked $2,100 debit $1,509 (72% used โ‰ˆ 0.8 wk of income) โ†’ whole cycle still +$591 cash ยท rolled 5 ct earn โ‰ˆ $19,062/mo while parked; 0 ct free to re-sell
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 โ‰ฅ 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 โ‰ค strike + premium collected, the call is profitable); surv = P(stays โ‰ค 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 stress
Income coverage
Gross FIGHT income$7,875/mo
vs 50% target ($21,692/mo)-64%
vs normal income ($43,385/mo)18% covered
Net income (after hedge)$7,656/mo
Downside budget
⚠ $960 is $88 below CC-SS $1047.55: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$41,677
โ€ฆ as % of IC ($74,300)56.1%
โ€ฆ as % of ML ($409,300)10.2%
Recovery months (at normal income)1.0 mo
Surgical close (5 ct)$-101,397
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $1.05/sh (~25% of the $4.20 collected) or spot โ‰ฅ $964.27 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โˆ’ $960)); NOT the premium you collected. Momentum override: two daily closes above $1,159.90 (daily upper band) or daily RSI > 70 โ†’ treat "pressing" as "through".
Spot \ Timeโ‰ฅ 5d left3-4d leftโ‰ค 2d (expiry)
Below $950.40Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$950-964.27
Hold, alert at breakeven. Rolling into a spike pays top dollar; let theta bleed the buyback first.โ˜… Roll on strength NOW: cheap buyback, fat credits.Close or roll same day; pin risk at the strike.
Through breakeven
โ‰ฅ $964.27
Act now: intrinsic compounds daily. Up-and-out or safety roll.Roll or close immediately; time value is gone.Close today, or be assigned.
If held to expiryexact, settlement = intrinsic  ยท  fortress delta 1.11 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$960.00 (1.4ฯƒ)$2,100$-43,243+$58,117+$1,340
+2.5%$984.00 (1.7ฯƒ)$-9,900$-41,899+$59,461-$10,660
+5%$1,008.00 (2.0ฯƒ)$-21,900$-40,555+$60,805-$22,660
SS (= V-bounce)$1,028.60 (2.3ฯƒ)$-32,200$-39,401+$61,959-$32,960
V-BOUNCE STRESS (stock โ†’ CC-SS $1047.55, where you are whole again, by expiry)
Starting unrealized P&L: $-101,360
+ Fortress recovery (un-capped): +$104,697
โˆ’ CC assignment net of premium (5 ร— $960): -$41,677
Total Position P&L @ SS: $-38,340 (+$63,020 vs today)
Do-nothing baseline at SS: $-4,680 (this trade vs do-nothing: $-33,660, the opportunity cost of earning $7,875/mo FIGHT income now)
▸33% normal ← lean5 × $932.5030 Oct8d8.5%83%hist 86%34%hist 31%+5pp$3,850$14,438-$7,875$53,677
Sell 5 ร— $932.50 8.5% OTM over spot $859.25 30 Oct 2026 (8d, $7.80 mid)
= $3,850 credit for the 8d cycle โ†’ $14,438/mo projected
Survival (stays โ‰ค $932.50)
83%
Breach risk
17%
POP (stays โ‰ค $940.30)
86%
EV / mo
+$5,468
๐Ÿ“ˆ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+5pp
84% whole by 9mo vs 79% doing nothing
FIRE DRILLS
~0.9/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$11,749/mo
median; plan ~$7,990/mo after 68% keep · $11,169 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~0.6 mo [0.3-1.6], measured ONLY among the 84% of futures that got whole
๐Ÿ›ก 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)
27%
Flat exit net (mid-life)
-$8,726
Free roll-up
+$2/wk
Safest escape (by 13 Nov 2026)
$998 @ 79% POP
74% 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 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic
Buyback gross: $35.56/sh now โ†’ $25.15 mid-life (likely $24.92โ€“$38.87) โ†’ โ‰ˆ $0 at expiry  |  you banked $7.70/sh, so a flat mid-life exit nets -$17.45/sh  |  roll rows are incremental, the banked premium stays yours
๐Ÿ“Š Across 803 simulated challenges: the $932 strike is typically first touched on day 5 of 8, at $951 (overshoots $18.04). The [P25โ€“P75] 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.
MoveNew strike โ‰ˆNew expiryTenorEst netTotal (5 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Reliable up-and-out (highest cap still free โ‰ฅ60%)~$94813 Nov 202618d left+$11.54/sh+$5,769
cycle +$9,619
[+$3,885โ€ฆ+$7,262] ยท 98% credit
70%
surv 58%
-$42,257 NOT
cap gain +$59,103
Roll out (same strike, buy time)~$9322 Nov 20267d left+$2.81/sh+$1,407
cycle +$5,257
[+$679โ€ฆ+$2,726] ยท 95% credit
67%
surv 51%
-$55,376 NOT
cap gain +$45,984
Up-and-out for even (raise the cap, free)~$9332 Nov 20267d left+$2.45/sh+$1,225
cycle +$5,075
[+$461โ€ฆ+$2,494] ยท 89% credit
67%
surv 52%
-$55,141 NOT
cap gain +$46,219
Max even-money escape in the band~$97313 Nov 202618d left+$1.01/sh+$503
cycle +$4,353
[-$2,298โ€ฆ+$1,436] ยท 42% credit
75%
surv 67%
-$33,623 NOT
cap gain +$67,737
SS $1,029 not reachable for even money within 45d; this is the ceiling of the free ladder
Safety roll (pay small debit, max POP)~$99813 Nov 202618d left-$6.77/sh-$3,384
cycle +$466
[-$7,006โ€ฆ-$2,786] ยท 10% credit
79%
surv 74%
-$23,610 NOT
cap gain +$77,750
budget: banked $3,850 debit $3,384 (88% used โ‰ˆ 1.0 wk of income) โ†’ whole cycle still +$466 cash ยท rolled 5 ct earn โ‰ˆ $15,320/mo while parked; 0 ct free to re-sell
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 โ‰ฅ 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 โ‰ค strike + premium collected, the call is profitable); surv = P(stays โ‰ค 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 stress
Income coverage
Gross FIGHT income$14,438/mo
vs 50% target ($21,692/mo)-33%
vs normal income ($43,385/mo)33% covered
Net income (after hedge)$14,219/mo
Downside budget
⚠ $932.50 is $115 below CC-SS $1047.55: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$53,677
โ€ฆ as % of IC ($74,300)72.2%
โ€ฆ as % of ML ($409,300)13.1%
Recovery months (at normal income)1.2 mo
Surgical close (5 ct)$-101,410
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $1.93/sh (~25% of the $7.70 collected) or spot โ‰ฅ $940.30 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โˆ’ $932)); NOT the premium you collected. Momentum override: two daily closes above $1,159.90 (daily upper band) or daily RSI > 70 โ†’ treat "pressing" as "through".
Spot \ Timeโ‰ฅ 5d left3-4d leftโ‰ค 2d (expiry)
Below $923.17Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$923-940.30
Hold, alert at breakeven. Rolling into a spike pays top dollar; let theta bleed the buyback first.โ˜… Roll on strength NOW: cheap buyback, fat credits.Close or roll same day; pin risk at the strike.
Through breakeven
โ‰ฅ $940.30
Act now: intrinsic compounds daily. Up-and-out or safety roll.Roll or close immediately; time value is gone.Close today, or be assigned.
If held to expiryexact, settlement = intrinsic  ยท  fortress delta 1.11 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$932.50 (1.0ฯƒ)$3,850$-56,783+$44,577+$3,090
+2.5%$955.81 (1.3ฯƒ)$-7,806$-55,477+$45,882-$8,566
+5%$979.12 (1.6ฯƒ)$-19,462$-54,172+$47,188-$20,222
SS (= V-bounce)$1,028.60 (2.3ฯƒ)$-44,200$-51,401+$49,959-$44,960
V-BOUNCE STRESS (stock โ†’ CC-SS $1047.55, where you are whole again, by expiry)
Starting unrealized P&L: $-101,360
+ Fortress recovery (un-capped): +$104,697
โˆ’ CC assignment net of premium (5 ร— $932.50): -$53,677
Total Position P&L @ SS: $-50,340 (+$51,020 vs today)
Do-nothing baseline at SS: $-4,680 (this trade vs do-nothing: $-45,660, the opportunity cost of earning $14,438/mo FIGHT income now)
▸๐ŸŽฏ 50% normal5 × $912.5030 Oct8d6.2%76%hist 82%49%hist 41%+4pp$5,950$22,312—$61,577
Sell 5 ร— $912.50 6.2% OTM over spot $859.25 30 Oct 2026 (8d, $12.05 mid)
= $5,950 credit for the 8d cycle โ†’ $22,312/mo projected
Survival (stays โ‰ค $912.50)
76%
Breach risk
24%
POP (stays โ‰ค $924.55)
81%
EV / mo
+$6,954
๐Ÿ“ˆ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+4pp
83% whole by 9mo vs 79% doing nothing
FIRE DRILLS
~1.3/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$15,109/mo
median; plan ~$10,274/mo after 68% keep · $17,203 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~0.7 mo [0.3-1.9], measured ONLY among the 83% of futures that got whole
๐Ÿ›ก 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)
38%
Flat exit net (mid-life)
-$6,356
Free roll-up
+$13/wk
Safest escape (by 13 Nov 2026)
$998 @ 83% POP
80% 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 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic
Buyback gross: $34.80/sh now โ†’ $24.61 mid-life (likely $27.21โ€“$40.57) โ†’ โ‰ˆ $0 at expiry  |  you banked $11.90/sh, so a flat mid-life exit nets -$12.71/sh  |  roll rows are incremental, the banked premium stays yours
๐Ÿ“Š Across 1,126 simulated challenges: the $912 strike is typically first touched on day 4 of 8, at $930 (overshoots $17.01). The [P25โ€“P75] 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.
MoveNew strike โ‰ˆNew expiryTenorEst netTotal (5 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Reliable up-and-out (highest cap still free โ‰ฅ60%)~$92813 Nov 202618d left+$11.91/sh+$5,955
cycle +$11,905
[+$3,637โ€ฆ+$6,576] ยท 100% credit
70%
surv 58%
-$51,091 NOT
cap gain +$50,269
Roll out (same strike, buy time)~$9122 Nov 20267d left+$3.23/sh+$1,616
cycle +$7,566
[+$588โ€ฆ+$2,185] ยท 97% credit
67%
surv 52%
-$64,187 NOT
cap gain +$37,173
Up-and-out for even (raise the cap, free)~$9182 Nov 20267d left+$0.34/sh+$171
cycle +$6,121
[-$1,147โ€ฆ+$525] ยท 37% credit
68%
surv 55%
-$62,435 NOT
cap gain +$38,925
Max even-money escape in the band~$95313 Nov 202618d left+$1.41/sh+$705
cycle +$6,655
[-$2,544โ€ฆ+$610] ยท 32% credit
75%
surv 67%
-$42,441 NOT
cap gain +$58,919
SS $1,029 not reachable for even money within 45d; this is the ceiling of the free ladder
Safety roll (pay small debit, max POP)~$99813 Nov 202618d left-$11.02/sh-$5,508
cycle +$442
[-$10,398โ€ฆ-$6,178] ยท 1% credit
83%
surv 80%
-$23,634 NOT
cap gain +$77,726
budget: banked $5,950 debit $5,508 (93% used โ‰ˆ 1.1 wk of income) โ†’ whole cycle still +$442 cash ยท rolled 5 ct earn โ‰ˆ $11,331/mo while parked; 0 ct free to re-sell
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 โ‰ฅ 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 โ‰ค strike + premium collected, the call is profitable); surv = P(stays โ‰ค 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 stress
Income coverage
Gross FIGHT income$22,312/mo
vs 50% target ($21,692/mo)+3%
vs normal income ($43,385/mo)51% covered
Net income (after hedge)$22,094/mo
Downside budget
⚠ $912.50 is $135 below CC-SS $1047.55: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$61,577
โ€ฆ as % of IC ($74,300)82.9%
โ€ฆ as % of ML ($409,300)15.0%
Recovery months (at normal income)1.4 mo
Surgical close (5 ct)$-101,435
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $2.98/sh (~25% of the $11.90 collected) or spot โ‰ฅ $924.55 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โˆ’ $912)); NOT the premium you collected. Momentum override: two daily closes above $1,159.90 (daily upper band) or daily RSI > 70 โ†’ treat "pressing" as "through".
Spot \ Timeโ‰ฅ 5d left3-4d leftโ‰ค 2d (expiry)
Below $903.38Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$903-924.55
Hold, alert at breakeven. Rolling into a spike pays top dollar; let theta bleed the buyback first.โ˜… Roll on strength NOW: cheap buyback, fat credits.Close or roll same day; pin risk at the strike.
Through breakeven
โ‰ฅ $924.55
Act now: intrinsic compounds daily. Up-and-out or safety roll.Roll or close immediately; time value is gone.Close today, or be assigned.
If held to expiryexact, settlement = intrinsic  ยท  fortress delta 1.11 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$912.50 (โ‰ค1ฯƒ, normal week)$5,950$-65,803+$35,557+$5,190
+2.5%$935.31 (1.0ฯƒ)$-5,456$-64,525+$36,834-$6,216
+5%$958.12 (1.4ฯƒ)$-16,862$-63,248+$38,112-$17,622
SS (= V-bounce)$1,028.60 (2.3ฯƒ)$-52,100$-59,301+$42,059-$52,860
V-BOUNCE STRESS (stock โ†’ CC-SS $1047.55, where you are whole again, by expiry)
Starting unrealized P&L: $-101,360
+ Fortress recovery (un-capped): +$104,697
โˆ’ CC assignment net of premium (5 ร— $912.50): -$61,577
Total Position P&L @ SS: $-58,240 (+$43,120 vs today)
Do-nothing baseline at SS: $-4,680 (this trade vs do-nothing: $-53,560, the opportunity cost of earning $22,312/mo FIGHT income now)
▸100% normal5 × $87530 Oct8d1.8%60%hist 68%84%hist 78%+10pp$12,375$46,406+$24,094$73,902
Sell 5 ร— $875 1.8% OTM over spot $859.25 30 Oct 2026 (8d, $24.98 mid)
= $12,375 credit for the 8d cycle โ†’ $46,406/mo projected
Survival (stays โ‰ค $875)
60%
Breach risk
40%
POP (stays โ‰ค $899.98)
71%
EV / mo
+$9,284
๐Ÿ“ˆ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+10pp
90% whole by 9mo vs 80% doing nothing
FIRE DRILLS
~2.4/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$32,280/mo
median; plan ~$21,951/mo after 68% keep · $22,888 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~0.5 mo [0.2-1.2], measured ONLY among the 90% of futures that got whole
๐Ÿ›ก 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)
67%
Flat exit net (mid-life)
+$575
Free roll-up
+$13/wk
Safest escape (by 13 Nov 2026)
$1,006 @ 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 4 of 8); earlier = worse credits, later = better, through the strike = add intrinsic
Buyback gross: $33.37/sh now โ†’ $23.60 mid-life (likely $31.52โ€“$44.66) โ†’ โ‰ˆ $0 at expiry  |  you banked $24.75/sh, so a flat mid-life exit nets +$1.15/sh  |  roll rows are incremental, the banked premium stays yours
๐Ÿ“Š Across 2,013 simulated challenges: the $875 strike is typically first touched on day 3 of 8, at $893 (overshoots $18.11). The [P25โ€“P75] 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.
MoveNew strike โ‰ˆNew expiryTenorEst netTotal (5 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Reliable up-and-out (highest cap still free โ‰ฅ60%)~$89113 Nov 202618d left+$12.52/sh+$6,259
cycle +$18,634
[+$3,139โ€ฆ+$4,855] ยท 99% credit
70%
surv 58%
-$65,212 NOT
cap gain +$36,148
Roll out (same strike, buy time)~$8752 Nov 20267d left+$3.96/sh+$1,978
cycle +$14,353
[+$593โ€ฆ+$1,439] ยท 98% credit
67%
surv 52%
-$78,250 NOT
cap gain +$23,110
Up-and-out for even (raise the cap, free)~$8812 Nov 20267d left+$1.08/sh+$538
cycle +$12,913
[-$1,186โ€ฆ-$277] ยท 20% credit
68%
surv 55%
-$76,493 NOT
cap gain +$24,867
Max even-money escape in the band~$92113 Nov 202618d left+$0.35/sh+$177
cycle +$12,552
[-$4,402โ€ฆ-$1,739] ยท 11% credit
76%
surv 69%
-$54,614 NOT
cap gain +$46,746
SS $1,029 not reachable for even money within 45d; this is the ceiling of the free ladder
Safety roll (pay small debit, max POP)~$1,00613 Nov 202618d left-$17.01/sh-$8,506
cycle +$3,869
[-$16,475โ€ฆ-$11,532]
90%
surv 89%
-$16,037 NOT
cap gain +$85,323
budget: banked $12,375 debit $8,506 (69% used โ‰ˆ 0.8 wk of income) โ†’ whole cycle still +$3,869 cash ยท rolled 5 ct earn โ‰ˆ $5,490/mo while parked; 0 ct free to re-sell
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 โ‰ฅ 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 โ‰ค strike + premium collected, the call is profitable); surv = P(stays โ‰ค 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 stress
Income coverage
Gross FIGHT income$46,406/mo
vs 50% target ($21,692/mo)+114%
vs normal income ($43,385/mo)107% covered
Net income (after hedge)$46,187/mo
Downside budget
⚠ $875 is $173 below CC-SS $1047.55: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$73,902
โ€ฆ as % of IC ($74,300)99.5%
โ€ฆ as % of ML ($409,300)18.1%
Recovery months (at normal income)1.7 mo
Surgical close (5 ct)$-101,472
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $6.19/sh (~25% of the $24.75 collected) or spot โ‰ฅ $899.98 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โˆ’ $875)); NOT the premium you collected. Momentum override: two daily closes above $1,159.90 (daily upper band) or daily RSI > 70 โ†’ treat "pressing" as "through".
Spot \ Timeโ‰ฅ 5d left3-4d leftโ‰ค 2d (expiry)
Below $866.25Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$866-899.98
Hold, alert at breakeven. Rolling into a spike pays top dollar; let theta bleed the buyback first.โ˜… Roll on strength NOW: cheap buyback, fat credits.Close or roll same day; pin risk at the strike.
Through breakeven
โ‰ฅ $899.98
Act now: intrinsic compounds daily. Up-and-out or safety roll.Roll or close immediately; time value is gone.Close today, or be assigned.
If held to expiryexact, settlement = intrinsic  ยท  fortress delta 1.11 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$875.00 (โ‰ค1ฯƒ, normal week)$12,375$-80,228+$21,132+$11,615
+2.5%$896.87 (โ‰ค1ฯƒ, normal week)$1,438$-79,003+$22,357+$678
+5%$918.75 (โ‰ค1ฯƒ, normal week)$-9,500$-77,778+$23,582-$10,260
SS (= V-bounce)$1,028.60 (2.3ฯƒ)$-64,425$-71,626+$29,734-$65,185
V-BOUNCE STRESS (stock โ†’ CC-SS $1047.55, where you are whole again, by expiry)
Starting unrealized P&L: $-101,360
+ Fortress recovery (un-capped): +$104,697
โˆ’ CC assignment net of premium (5 ร— $875): -$73,902
Total Position P&L @ SS: $-70,565 (+$30,795 vs today)
Do-nothing baseline at SS: $-4,680 (this trade vs do-nothing: $-65,885, the opportunity cost of earning $46,406/mo FIGHT income now)
A nudge, not a rule: the engine maximizes income at acceptable safety; this weighs the income you would give up against the breach risk you would shed. Your hedge bleed and your read on MU are the tiebreakers.
⚔ FIGHT CC options · full candidate scan (88 clear the floor), click to expand

Every eligible strike x expiry in the 4-45 DTE band (7 expiries scanned, 88 clear the income floor), each sized to the minimum contracts that clear it. Sorted by survival (safest first): the primary ๐ŸŽฏ is the safest; rows below trade safety for income.

Fortress delta: 1.112 (IBKR)  |  Recovery@SS: +$104,697 (un-capped fortress gain if stock rallies to SS)  |  Do-nothing @ SS: $-4,680

StrikeDTEExpiryBidSellPer cycleIncome/moNet/moSurvivalTouchPOP (mid)EV/moCap Give-up @ CC-SS%ICRecoverTotal P&L @ SS
$8954d26 Oct 2026$6.755/5$3,375$25,312$25,09477%hist 82%46%hist 41%81%+$8,239-$72,90298.1%1.7mo$-69,565 (vs do-nothing $-64,885)
$9056d28 Oct 2026$9.655/5$4,825$24,125$23,90677%hist 82%48%hist 41%81%+$7,721-$66,45289.4%1.5mo$-63,115 (vs do-nothing $-58,435)
$912.508d30 Oct 2026$11.905/5$5,950$22,312$22,09476%hist 82%49%hist 41%81%+$6,954-$61,57782.9%1.4mo$-58,240 (vs do-nothing $-53,560)
$9108d30 Oct 2026$12.555/5$6,275$23,531$23,31276%hist 82%49%hist 41%81%+$8,979-$62,50284.1%1.4mo$-59,165 (vs do-nothing $-54,485)
$9006d28 Oct 2026$10.954/5$4,380$21,900$22,09674%hist 82%52%hist 44%79%+$6,589-$54,64273.5%1.3mo$-52,908 (vs do-nothing $-48,228)
$8904d26 Oct 2026$7.954/5$3,180$23,850$24,04674%hist 82%52%hist 44%79%+$7,096-$59,84280.5%1.4mo$-58,108 (vs do-nothing $-53,428)
$907.508d30 Oct 2026$13.255/5$6,625$24,844$24,62574%hist 82%53%hist 44%79%+$7,377-$63,40285.3%1.5mo$-60,065 (vs do-nothing $-55,385)
$9058d30 Oct 2026$13.955/5$6,975$26,156$25,93773%hist 82%55%hist 44%79%+$7,549-$64,30286.5%1.5mo$-60,965 (vs do-nothing $-56,285)
$8956d28 Oct 2026$12.404/5$4,960$24,800$24,99672%hist 82%58%hist 44%78%+$7,000-$56,06275.5%1.3mo$-54,328 (vs do-nothing $-49,648)
$9008d30 Oct 2026$15.454/5$6,180$23,175$23,37171%hist 82%59%hist 44%77%+$6,324-$52,84271.1%1.2mo$-51,108 (vs do-nothing $-46,428)
$8854d26 Oct 2026$9.404/5$3,760$28,200$28,39671%hist 82%59%hist 44%77%+$7,900-$61,26282.5%1.4mo$-59,528 (vs do-nothing $-54,848)
$90513d4 Nov 2026$19.055/5$9,525$21,981$21,76271%hist 82%61%hist 56%77%+$5,913-$61,75283.1%1.4mo$-58,415 (vs do-nothing $-53,735)
$90011d2 Nov 2026$17.405/5$8,700$23,727$23,50870%hist 82%61%hist 56%77%+$6,520-$65,07787.6%1.5mo$-61,740 (vs do-nothing $-57,060)
Show 75 more candidates (lower strikes: more income, lower survival)

Showing the 60 next-safest rows of 75.

StrikeDTEExpiryBidSellPer cycleIncome/moNet/moSurvivalTouchPOP (mid)EV/moCap Give-up @ CC-SS%ICRecoverTotal P&L @ SS
$8958d30 Oct 2026$17.104/5$6,840$25,650$25,84670%hist 64%62%hist 56%77%+$8,661-$54,18272.9%1.2mo$-52,448 (vs do-nothing $-47,768)
$8906d28 Oct 2026$14.004/5$5,600$28,000$28,19669%hist 64%63%hist 56%76%+$7,446-$57,42277.3%1.3mo$-55,688 (vs do-nothing $-51,008)
$90013d4 Nov 2026$20.705/5$10,350$23,885$23,66669%hist 64%65%hist 56%76%+$6,139-$63,42785.4%1.5mo$-60,090 (vs do-nothing $-55,410)
$89511d2 Nov 2026$19.005/5$9,500$25,909$25,69068%hist 64%66%hist 56%76%+$6,672-$66,77789.9%1.5mo$-63,440 (vs do-nothing $-58,760)
$90015d6 Nov 2026$23.005/5$11,500$23,000$22,78168%hist 64%67%hist 56%75%+$4,978-$62,27783.8%1.4mo$-58,940 (vs do-nothing $-54,260)
$8804d26 Oct 2026$11.053/5$3,315$24,862$25,47367%hist 64%67%hist 56%75%+$5,951-$46,95163.2%1.1mo$-46,821 (vs do-nothing $-42,141)
$89513d4 Nov 2026$22.455/5$11,225$25,904$25,68567%hist 64%69%hist 56%75%+$6,347-$65,05287.6%1.5mo$-61,715 (vs do-nothing $-57,035)
$8908d30 Oct 2026$18.804/5$7,520$28,200$28,39667%hist 64%69%hist 56%75%+$6,840-$55,50274.7%1.3mo$-53,768 (vs do-nothing $-49,088)
$8856d28 Oct 2026$15.753/5$4,725$23,625$24,23566%hist 64%69%hist 56%74%+$5,670-$44,04159.3%1.0mo$-43,911 (vs do-nothing $-39,231)
$89011d2 Nov 2026$20.804/5$8,320$22,691$22,88766%hist 64%70%hist 68%74%+$5,533-$54,70273.6%1.3mo$-52,968 (vs do-nothing $-48,288)
$89515d6 Nov 2026$24.755/5$12,375$24,750$24,53166%hist 64%71%hist 68%74%+$5,061-$63,90286.0%1.5mo$-60,565 (vs do-nothing $-55,885)
$89013d4 Nov 2026$23.504/5$9,400$21,692$21,88865%hist 64%73%hist 68%74%+$4,488-$53,62272.2%1.2mo$-51,888 (vs do-nothing $-47,208)
$8858d30 Oct 2026$20.653/5$6,195$23,231$23,84264%hist 64%73%hist 68%73%+$5,294-$42,57157.3%1.0mo$-42,441 (vs do-nothing $-37,761)
$89522d13 Nov 2026$32.155/5$16,075$21,920$21,70264%hist 64%75%hist 68%74%+$5,029-$60,20281.0%1.4mo$-56,865 (vs do-nothing $-52,185)
$89015d6 Nov 2026$26.505/5$13,250$26,500$26,28164%hist 64%75%hist 68%73%+$5,037-$65,52788.2%1.5mo$-62,190 (vs do-nothing $-57,510)
$88511d2 Nov 2026$22.604/5$9,040$24,655$24,85064%hist 64%75%hist 68%73%+$5,580-$55,98275.3%1.3mo$-54,248 (vs do-nothing $-49,568)
$8806d28 Oct 2026$17.653/5$5,295$26,475$27,08564%hist 64%75%hist 68%73%+$5,989-$44,97160.5%1.0mo$-44,841 (vs do-nothing $-40,161)
$8754d26 Oct 2026$12.853/5$3,855$28,912$29,52364%hist 64%74%hist 68%73%+$6,320-$47,91164.5%1.1mo$-47,781 (vs do-nothing $-43,101)
$88513d4 Nov 2026$26.104/5$10,440$24,092$24,28863%hist 64%77%hist 68%73%+$5,218-$54,58273.5%1.3mo$-52,848 (vs do-nothing $-48,168)
$89022d13 Nov 2026$33.905/5$16,950$23,114$22,89563%hist 64%78%hist 68%73%+$4,969-$61,82783.2%1.4mo$-58,490 (vs do-nothing $-53,810)
$88515d6 Nov 2026$28.454/5$11,380$22,760$22,95662%hist 64%79%hist 68%72%+$4,084-$53,64272.2%1.2mo$-51,908 (vs do-nothing $-47,228)
$8808d30 Oct 2026$22.653/5$6,795$25,481$26,09262%hist 64%78%hist 68%72%+$5,464-$43,47158.5%1.0mo$-43,341 (vs do-nothing $-38,661)
$88011d2 Nov 2026$24.754/5$9,900$27,000$27,19662%hist 64%80%hist 68%72%+$5,859-$57,12276.9%1.3mo$-55,388 (vs do-nothing $-50,708)
$88522d13 Nov 2026$36.205/5$18,100$24,682$24,46361%hist 64%82%hist 78%72%+$5,217-$63,17785.0%1.5mo$-59,840 (vs do-nothing $-55,160)
$88013d4 Nov 2026$28.304/5$11,320$26,123$26,31961%hist 64%81%hist 78%72%+$5,465-$55,70275.0%1.3mo$-53,968 (vs do-nothing $-49,288)
$8756d28 Oct 2026$19.603/5$5,880$29,400$30,01061%hist 64%81%hist 78%71%+$6,054-$45,88661.8%1.1mo$-45,756 (vs do-nothing $-41,076)
$88015d6 Nov 2026$30.654/5$12,260$24,520$24,71660%hist 64%83%hist 78%71%+$4,250-$54,76273.7%1.3mo$-53,028 (vs do-nothing $-48,348)
$8704d26 Oct 2026$14.902/5$2,980$22,350$23,37560%hist 68%82%hist 78%71%+$4,455-$32,53143.8%0.7mo$-34,004 (vs do-nothing $-29,324)
$8758d30 Oct 2026$24.753/5$7,425$27,844$28,45460%hist 68%84%hist 78%71%+$5,570-$44,34159.7%1.0mo$-44,211 (vs do-nothing $-39,531)
$88022d13 Nov 2026$38.405/5$19,200$26,182$25,96360%hist 68%85%hist 78%71%+$5,328-$64,57786.9%1.5mo$-61,240 (vs do-nothing $-56,560)
$87511d2 Nov 2026$26.853/5$8,055$21,968$22,57859%hist 68%84%hist 78%71%+$4,447-$43,71158.8%1.0mo$-43,581 (vs do-nothing $-38,901)
$87513d4 Nov 2026$30.504/5$12,200$28,154$28,35059%hist 68%86%hist 78%71%+$5,596-$56,82276.5%1.3mo$-55,088 (vs do-nothing $-50,408)
$87515d6 Nov 2026$32.754/5$13,100$26,200$26,39658%hist 68%87%hist 78%70%+$4,246-$55,92275.3%1.3mo$-54,188 (vs do-nothing $-49,508)
$87522d13 Nov 2026$40.454/5$16,180$22,064$22,25958%hist 68%89%hist 78%71%+$4,216-$52,84271.1%1.2mo$-51,108 (vs do-nothing $-46,428)
$8706d28 Oct 2026$21.802/5$4,360$21,800$22,82558%hist 68%87%hist 78%70%+$4,157-$31,15141.9%0.7mo$-32,624 (vs do-nothing $-27,944)
$8708d30 Oct 2026$27.003/5$8,100$30,375$30,98557%hist 68%89%hist 78%70%+$5,666-$45,16660.8%1.0mo$-45,036 (vs do-nothing $-40,356)
$87011d2 Nov 2026$29.103/5$8,730$23,809$24,41957%hist 68%89%hist 78%70%+$4,508-$44,53659.9%1.0mo$-44,406 (vs do-nothing $-39,726)
$87013d4 Nov 2026$32.753/5$9,825$22,673$23,28357%hist 68%90%hist 90%70%+$4,242-$43,44158.5%1.0mo$-43,311 (vs do-nothing $-38,631)
$87015d6 Nov 2026$35.304/5$14,120$28,240$28,43657%hist 68%91%hist 90%69%+$4,512-$56,90276.6%1.3mo$-55,168 (vs do-nothing $-50,488)
$87022d13 Nov 2026$42.404/5$16,960$23,127$23,32356%hist 68%92%hist 90%70%+$4,060-$54,06272.8%1.2mo$-52,328 (vs do-nothing $-47,648)
$8654d26 Oct 2026$17.102/5$3,420$25,650$26,67556%hist 68%90%hist 90%69%+$4,417-$33,09144.5%0.8mo$-34,564 (vs do-nothing $-29,884)
$8656d28 Oct 2026$24.202/5$4,840$24,200$25,22555%hist 68%93%hist 90%68%+$4,307-$31,67142.6%0.7mo$-33,144 (vs do-nothing $-28,464)
$8658d30 Oct 2026$29.402/5$5,880$22,050$23,07555%hist 68%94%hist 90%69%+$3,834-$30,63141.2%0.7mo$-32,104 (vs do-nothing $-27,424)
$86522d13 Nov 2026$45.004/5$18,000$24,545$24,74155%hist 68%96%hist 90%69%+$4,203-$55,02274.1%1.3mo$-53,288 (vs do-nothing $-48,608)
$86511d2 Nov 2026$31.453/5$9,435$25,732$26,34255%hist 68%94%hist 90%69%+$4,535-$45,33161.0%1.0mo$-45,201 (vs do-nothing $-40,521)
$86513d4 Nov 2026$35.153/5$10,545$24,335$24,94555%hist 68%95%hist 90%69%+$4,304-$44,22159.5%1.0mo$-44,091 (vs do-nothing $-39,411)
$86515d6 Nov 2026$37.403/5$11,220$22,440$23,05055%hist 68%95%hist 90%69%+$3,245-$43,54658.6%1.0mo$-43,416 (vs do-nothing $-38,736)
$86022d13 Nov 2026$46.554/5$18,620$25,391$25,58753%hist 68%99%hist 90%68%+$3,718-$56,40275.9%1.3mo$-54,668 (vs do-nothing $-49,988)
$86015d6 Nov 2026$40.003/5$12,000$24,000$24,61053%hist 68%99%hist 90%68%+$3,338-$44,26659.6%1.0mo$-44,136 (vs do-nothing $-39,456)
$86013d4 Nov 2026$37.603/5$11,280$26,031$26,64152%hist 68%99%hist 90%68%+$4,311-$44,98660.5%1.0mo$-44,856 (vs do-nothing $-40,176)
$86011d2 Nov 2026$34.003/5$10,200$27,818$28,42852%hist 68%99%hist 90%68%+$4,609-$46,06662.0%1.1mo$-45,936 (vs do-nothing $-41,256)
$8608d30 Oct 2026$31.902/5$6,380$23,925$24,95052%hist 68%99%hist 90%67%+$3,857-$31,13141.9%0.7mo$-32,604 (vs do-nothing $-27,924)
$8606d28 Oct 2026$26.702/5$5,340$26,700$27,72552%hist 68%99%hist 90%67%+$4,279-$32,17143.3%0.7mo$-33,644 (vs do-nothing $-28,964)
$8604d26 Oct 2026$19.552/5$3,910$29,325$30,35052%hist 68%99%hist 90%66%+$3,597-$33,60145.2%0.8mo$-35,074 (vs do-nothing $-30,394)
$85522d13 Nov 2026$49.404/5$19,760$26,945$27,14151%hist 68%100%hist 90%67%+$3,888-$57,26277.1%1.3mo$-55,528 (vs do-nothing $-50,848)
$85515d6 Nov 2026$42.653/5$12,795$25,590$26,20051%hist 68%100%hist 90%67%+$3,392-$44,97160.5%1.0mo$-44,841 (vs do-nothing $-40,161)
$85513d4 Nov 2026$40.203/5$12,060$27,831$28,44150%hist 68%100%hist 90%67%+$4,334-$45,70661.5%1.1mo$-45,576 (vs do-nothing $-40,896)
$85511d2 Nov 2026$36.403/5$10,920$29,782$30,39250%100%hist 90%66%+$4,447-$46,84663.1%1.1mo$-46,716 (vs do-nothing $-42,036)
$8558d30 Oct 2026$34.552/5$6,910$25,912$26,93750%100%hist 90%66%+$3,894-$31,60142.5%0.7mo$-33,074 (vs do-nothing $-28,394)
$85022d13 Nov 2026$52.104/5$20,840$28,418$28,61450%100%hist 90%67%+$3,920-$58,18278.3%1.3mo$-56,448 (vs do-nothing $-51,768)
468 more priced, not eligible (safety, income floor or quote screens): shown for reference
StrikeDTEExpiryBidSellPer cycleIncome/moNet/moSurvivalTouchPOP (mid)EV/moCap Give-up @ CC-SS%ICRecoverTotal P&L @ SSWhy not eligible
$12004d26 Oct 2026$0.015/5$5$38$-18199+%hist 95%0%hist 4%100%+$37-$00.0%0.0mo$3,342 (vs do-nothing +$8,022)50% income floor unreachable even selling every contract
$11904d26 Oct 2026$0.015/5$5$38$-18199+%hist 95%0%hist 4%100%+$37-$00.0%0.0mo$3,342 (vs do-nothing +$8,022)50% income floor unreachable even selling every contract
$11854d26 Oct 2026$0.015/5$5$38$-18199+%hist 95%0%hist 4%100%+$37-$00.0%0.0mo$3,342 (vs do-nothing +$8,022)50% income floor unreachable even selling every contract
$11804d26 Oct 2026$0.015/5$5$38$-18199+%hist 95%0%hist 4%100%+$37-$00.0%0.0mo$3,342 (vs do-nothing +$8,022)50% income floor unreachable even selling every contract
$11754d26 Oct 2026$0.015/5$5$38$-18199+%hist 95%0%hist 4%100%+$37-$00.0%0.0mo$3,342 (vs do-nothing +$8,022)50% income floor unreachable even selling every contract
$11704d26 Oct 2026$0.015/5$5$38$-18199+%hist 95%0%hist 4%100%+$37-$00.0%0.0mo$3,342 (vs do-nothing +$8,022)50% income floor unreachable even selling every contract
$11654d26 Oct 2026$0.015/5$5$38$-18199+%hist 95%0%hist 4%100%+$37-$00.0%0.0mo$3,342 (vs do-nothing +$8,022)50% income floor unreachable even selling every contract
$11604d26 Oct 2026$0.015/5$5$38$-18199+%hist 95%0%hist 4%100%+$37-$00.0%0.0mo$3,342 (vs do-nothing +$8,022)50% income floor unreachable even selling every contract
$11554d26 Oct 2026$0.015/5$5$38$-18199+%hist 95%0%hist 4%100%+$37-$00.0%0.0mo$3,342 (vs do-nothing +$8,022)50% income floor unreachable even selling every contract
$11504d26 Oct 2026$0.015/5$5$38$-18199+%hist 95%0%hist 4%100%+$37-$00.0%0.0mo$3,342 (vs do-nothing +$8,022)50% income floor unreachable even selling every contract
$11454d26 Oct 2026$0.015/5$5$38$-18199+%hist 95%0%hist 4%100%+$37-$00.0%0.0mo$3,342 (vs do-nothing +$8,022)50% income floor unreachable even selling every contract
$12206d28 Oct 2026$0.035/5$15$75$-14499+%hist 95%0%hist 4%100%+$75-$00.0%0.0mo$3,352 (vs do-nothing +$8,032)50% income floor unreachable even selling every contract
$12156d28 Oct 2026$0.035/5$15$75$-14499+%hist 95%0%hist 4%100%+$75-$00.0%0.0mo$3,352 (vs do-nothing +$8,032)50% income floor unreachable even selling every contract
$11404d26 Oct 2026$0.015/5$5$38$-18199+%hist 95%0%hist 4%100%+$37-$00.0%0.0mo$3,342 (vs do-nothing +$8,022)50% income floor unreachable even selling every contract
$12106d28 Oct 2026$0.045/5$20$100$-11999+%hist 95%0%hist 4%100%+$100-$00.0%0.0mo$3,357 (vs do-nothing +$8,037)50% income floor unreachable even selling every contract
$11354d26 Oct 2026$0.025/5$10$75$-14499+%hist 95%0%hist 4%100%+$75-$00.0%0.0mo$3,347 (vs do-nothing +$8,027)50% income floor unreachable even selling every contract
$12056d28 Oct 2026$0.045/5$20$100$-11999+%hist 95%0%hist 4%100%+$100-$00.0%0.0mo$3,357 (vs do-nothing +$8,037)50% income floor unreachable even selling every contract
$11304d26 Oct 2026$0.025/5$10$75$-14499+%hist 95%0%hist 4%100%+$75-$00.0%0.0mo$3,347 (vs do-nothing +$8,027)50% income floor unreachable even selling every contract
$12006d28 Oct 2026$0.045/5$20$100$-11999+%hist 95%0%hist 4%100%+$100-$00.0%0.0mo$3,357 (vs do-nothing +$8,037)50% income floor unreachable even selling every contract
$11956d28 Oct 2026$0.045/5$20$100$-11999+%hist 95%0%hist 4%100%+$100-$00.0%0.0mo$3,357 (vs do-nothing +$8,037)50% income floor unreachable even selling every contract
$11254d26 Oct 2026$0.025/5$10$75$-14499+%hist 95%0%hist 4%100%+$75-$00.0%0.0mo$3,347 (vs do-nothing +$8,027)50% income floor unreachable even selling every contract
$11204d26 Oct 2026$0.025/5$10$75$-14499+%hist 95%0%hist 4%100%+$75-$00.0%0.0mo$3,347 (vs do-nothing +$8,027)50% income floor unreachable even selling every contract
$11154d26 Oct 2026$0.035/5$15$112$-10699+%hist 95%0%hist 4%100%+$112-$00.0%0.0mo$3,352 (vs do-nothing +$8,032)50% income floor unreachable even selling every contract
$11104d26 Oct 2026$0.035/5$15$112$-10699+%hist 95%0%hist 4%100%+$112-$00.0%0.0mo$3,352 (vs do-nothing +$8,032)50% income floor unreachable even selling every contract
$11054d26 Oct 2026$0.035/5$15$112$-10699+%hist 95%0%hist 4%100%+$112-$00.0%0.0mo$3,352 (vs do-nothing +$8,032)50% income floor unreachable even selling every contract
$11004d26 Oct 2026$0.045/5$20$150$-6999+%hist 95%0%hist 4%100%+$150-$00.0%0.0mo$3,357 (vs do-nothing +$8,037)50% income floor unreachable even selling every contract
$10954d26 Oct 2026$0.045/5$20$150$-6999+%hist 95%0%hist 4%100%+$150-$00.0%0.0mo$3,357 (vs do-nothing +$8,037)50% income floor unreachable even selling every contract
$10904d26 Oct 2026$0.045/5$20$150$-6999+%hist 95%0%hist 4%100%+$150-$00.0%0.0mo$3,357 (vs do-nothing +$8,037)50% income floor unreachable even selling every contract
$10854d26 Oct 2026$0.055/5$25$188$-3199+%hist 95%0%hist 4%100%+$187-$00.0%0.0mo$3,362 (vs do-nothing +$8,042)50% income floor unreachable even selling every contract
$10804d26 Oct 2026$0.055/5$25$188$-3199+%hist 95%0%hist 4%100%+$187-$00.0%0.0mo$3,362 (vs do-nothing +$8,042)50% income floor unreachable even selling every contract
$10754d26 Oct 2026$0.065/5$30$225$699+%hist 95%0%hist 4%100%+$225-$00.0%0.0mo$3,367 (vs do-nothing +$8,047)50% income floor unreachable even selling every contract
$10704d26 Oct 2026$0.065/5$30$225$699+%hist 95%0%hist 4%100%+$225-$00.0%0.0mo$3,367 (vs do-nothing +$8,047)50% income floor unreachable even selling every contract
$12606d28 Oct 2026$0.015/5$5$25$-19499+%hist 95%0%hist 4%100%+$9-$00.0%0.0mo$3,342 (vs do-nothing +$8,022)50% income floor unreachable even selling every contract
$10304d26 Oct 2026$0.135/5$65$488$26999+%hist 95%0%hist 4%100%+$479-$8,71211.7%0.2mo$-5,375 (vs do-nothing $-695)50% income floor unreachable even selling every contract
$12556d28 Oct 2026$0.015/5$5$25$-19499+%hist 95%0%hist 4%100%+$8-$00.0%0.0mo$3,342 (vs do-nothing +$8,022)50% income floor unreachable even selling every contract
$12506d28 Oct 2026$0.025/5$10$50$-16999+%hist 95%0%hist 4%100%+$33-$00.0%0.0mo$3,347 (vs do-nothing +$8,027)50% income floor unreachable even selling every contract
$12456d28 Oct 2026$0.025/5$10$50$-16999+%hist 95%0%hist 4%100%+$32-$00.0%0.0mo$3,347 (vs do-nothing +$8,027)50% income floor unreachable even selling every contract
$12406d28 Oct 2026$0.025/5$10$50$-16999+%hist 95%0%hist 4%100%+$31-$00.0%0.0mo$3,347 (vs do-nothing +$8,027)50% income floor unreachable even selling every contract
$12356d28 Oct 2026$0.025/5$10$50$-16999+%hist 95%0%hist 4%100%+$30-$00.0%0.0mo$3,347 (vs do-nothing +$8,027)50% income floor unreachable even selling every contract
$12306d28 Oct 2026$0.025/5$10$50$-16999+%hist 95%0%hist 4%100%+$29-$00.0%0.0mo$3,347 (vs do-nothing +$8,027)50% income floor unreachable even selling every contract
$115011d2 Nov 2026$0.425/5$210$573$35499+%hist 95%0%hist 4%100%+$564-$00.0%0.0mo$3,547 (vs do-nothing +$8,227)50% income floor unreachable even selling every contract
$12256d28 Oct 2026$0.035/5$15$75$-14499+%hist 95%0%hist 4%100%+$53-$00.0%0.0mo$3,352 (vs do-nothing +$8,032)50% income floor unreachable even selling every contract
$10254d26 Oct 2026$0.145/5$70$525$30699+%hist 95%0%hist 4%100%+$512-$11,20715.1%0.3mo$-7,870 (vs do-nothing $-3,190)50% income floor unreachable even selling every contract
$11906d28 Oct 2026$0.055/5$25$125$-9499+%hist 95%0%hist 4%100%+$102-$00.0%0.0mo$3,362 (vs do-nothing +$8,042)50% income floor unreachable even selling every contract
$114011d2 Nov 2026$0.435/5$215$586$36899+%hist 95%0%hist 4%100%+$574-$00.0%0.0mo$3,552 (vs do-nothing +$8,232)50% income floor unreachable even selling every contract
$10204d26 Oct 2026$0.175/5$85$638$41999+%hist 95%0%hist 4%100%+$619-$13,69218.4%0.3mo$-10,355 (vs do-nothing $-5,675)50% income floor unreachable even selling every contract
$11856d28 Oct 2026$0.055/5$25$125$-9499+%hist 95%0%hist 4%100%+$93-$00.0%0.0mo$3,362 (vs do-nothing +$8,042)50% income floor unreachable even selling every contract
$11806d28 Oct 2026$0.055/5$25$125$-9499+%hist 95%0%hist 4%100%+$91-$00.0%0.0mo$3,362 (vs do-nothing +$8,042)50% income floor unreachable even selling every contract
$12608d30 Oct 2026$0.125/5$60$225$699+%hist 95%0%hist 4%100%+$189-$00.0%0.0mo$3,397 (vs do-nothing +$8,077)50% income floor unreachable even selling every contract
$11756d28 Oct 2026$0.065/5$30$150$-6999+%hist 95%0%hist 4%100%+$115-$00.0%0.0mo$3,367 (vs do-nothing +$8,047)50% income floor unreachable even selling every contract
$11706d28 Oct 2026$0.065/5$30$150$-6999+%hist 95%1%hist 4%100%+$112-$00.0%0.0mo$3,367 (vs do-nothing +$8,047)50% income floor unreachable even selling every contract
$12508d30 Oct 2026$0.135/5$65$244$2599+%hist 95%1%hist 4%100%+$204-$00.0%0.0mo$3,402 (vs do-nothing +$8,082)50% income floor unreachable even selling every contract
$11656d28 Oct 2026$0.075/5$35$175$-4499+%hist 95%1%hist 4%100%+$135-$00.0%0.0mo$3,372 (vs do-nothing +$8,052)50% income floor unreachable even selling every contract
$11606d28 Oct 2026$0.075/5$35$175$-4499+%hist 95%1%hist 4%100%+$132-$00.0%0.0mo$3,372 (vs do-nothing +$8,052)50% income floor unreachable even selling every contract
$12408d30 Oct 2026$0.145/5$70$262$4499+%hist 95%1%hist 4%100%+$219-$00.0%0.0mo$3,407 (vs do-nothing +$8,087)50% income floor unreachable even selling every contract
$11556d28 Oct 2026$0.085/5$40$200$-1999+%hist 95%1%hist 4%100%+$154-$00.0%0.0mo$3,377 (vs do-nothing +$8,057)50% income floor unreachable even selling every contract
$112511d2 Nov 2026$0.535/5$265$723$50499+%hist 95%1%hist 4%100%+$700-$00.0%0.0mo$3,602 (vs do-nothing +$8,282)50% income floor unreachable even selling every contract
$12308d30 Oct 2026$0.155/5$75$281$6299+%hist 95%1%hist 4%100%+$232-$00.0%0.0mo$3,412 (vs do-nothing +$8,092)50% income floor unreachable even selling every contract
$11506d28 Oct 2026$0.085/5$40$200$-1999+%hist 95%1%hist 4%100%+$151-$00.0%0.0mo$3,377 (vs do-nothing +$8,057)50% income floor unreachable even selling every contract
$10654d26 Oct 2026$0.075/5$35$262$4499+%hist 95%1%hist 4%100%+$210-$00.0%0.0mo$3,372 (vs do-nothing +$8,052)50% income floor unreachable even selling every contract
$11456d28 Oct 2026$0.095/5$45$225$699+%hist 95%1%hist 4%100%+$173-$00.0%0.0mo$3,382 (vs do-nothing +$8,062)50% income floor unreachable even selling every contract
$12208d30 Oct 2026$0.155/5$75$281$6299+%hist 95%1%hist 4%100%+$227-$00.0%0.0mo$3,412 (vs do-nothing +$8,092)50% income floor unreachable even selling every contract
$112011d2 Nov 2026$0.535/5$265$723$50499+%hist 95%1%hist 4%100%+$695-$00.0%0.0mo$3,602 (vs do-nothing +$8,282)50% income floor unreachable even selling every contract
$11406d28 Oct 2026$0.105/5$50$250$3199+%hist 95%1%hist 4%100%+$194-$00.0%0.0mo$3,387 (vs do-nothing +$8,067)50% income floor unreachable even selling every contract
$10604d26 Oct 2026$0.075/5$35$262$4499+%hist 95%1%hist 4%100%+$204-$00.0%0.0mo$3,372 (vs do-nothing +$8,052)50% income floor unreachable even selling every contract
$12108d30 Oct 2026$0.175/5$85$319$10099+%hist 95%1%hist 4%100%+$258-$00.0%0.0mo$3,422 (vs do-nothing +$8,102)50% income floor unreachable even selling every contract
$11356d28 Oct 2026$0.105/5$50$250$3199+%hist 95%1%hist 4%100%+$189-$00.0%0.0mo$3,387 (vs do-nothing +$8,067)50% income floor unreachable even selling every contract
$126011d2 Nov 2026$0.165/5$80$218$-199+%hist 95%1%hist 4%100%+$163-$00.0%0.0mo$3,417 (vs do-nothing +$8,097)50% income floor unreachable even selling every contract
$10554d26 Oct 2026$0.085/5$40$300$8199+%hist 95%1%hist 4%100%+$236-$00.0%0.0mo$3,377 (vs do-nothing +$8,057)50% income floor unreachable even selling every contract
$111511d2 Nov 2026$0.455/5$225$614$39599+%hist 95%1%hist 4%100%+$580-$00.0%0.0mo$3,562 (vs do-nothing +$8,242)50% income floor unreachable even selling every contract
$125511d2 Nov 2026$0.195/5$95$259$4099+%hist 95%1%hist 4%100%+$202-$00.0%0.0mo$3,432 (vs do-nothing +$8,112)50% income floor unreachable even selling every contract
$11306d28 Oct 2026$0.115/5$55$275$5699+%hist 95%1%hist 4%100%+$209-$00.0%0.0mo$3,392 (vs do-nothing +$8,072)50% income floor unreachable even selling every contract
$12008d30 Oct 2026$0.195/5$95$356$13799+%hist 95%1%hist 4%100%+$288-$00.0%0.0mo$3,432 (vs do-nothing +$8,112)50% income floor unreachable even selling every contract
$125011d2 Nov 2026$0.205/5$100$273$5499+%hist 95%1%hist 4%100%+$213-$00.0%0.0mo$3,437 (vs do-nothing +$8,117)50% income floor unreachable even selling every contract
$10504d26 Oct 2026$0.095/5$45$338$11999+%hist 95%1%hist 4%100%+$266-$00.0%0.0mo$3,382 (vs do-nothing +$8,062)50% income floor unreachable even selling every contract
$11256d28 Oct 2026$0.125/5$60$300$8199+%hist 95%1%hist 4%100%+$229-$00.0%0.0mo$3,397 (vs do-nothing +$8,077)50% income floor unreachable even selling every contract
$124511d2 Nov 2026$0.215/5$105$286$6899+%hist 95%1%hist 4%100%+$224-$00.0%0.0mo$3,442 (vs do-nothing +$8,122)50% income floor unreachable even selling every contract
$124011d2 Nov 2026$0.225/5$110$300$8199+%hist 95%1%hist 4%100%+$235-$00.0%0.0mo$3,447 (vs do-nothing +$8,127)50% income floor unreachable even selling every contract
$11908d30 Oct 2026$0.195/5$95$356$13799+%hist 95%1%hist 4%100%+$279-$00.0%0.0mo$3,432 (vs do-nothing +$8,112)50% income floor unreachable even selling every contract
$11206d28 Oct 2026$0.135/5$65$325$10699+%hist 95%1%hist 4%100%+$248-$00.0%0.0mo$3,402 (vs do-nothing +$8,082)50% income floor unreachable even selling every contract
$10454d26 Oct 2026$0.105/5$50$375$15699+%hist 95%1%hist 4%100%+$296-$1,2271.7%0.0mo$2,110 (vs do-nothing +$6,790)50% income floor unreachable even selling every contract
$123511d2 Nov 2026$0.215/5$105$286$6899+%hist 95%1%hist 4%100%+$219-$00.0%0.0mo$3,442 (vs do-nothing +$8,122)50% income floor unreachable even selling every contract
$123011d2 Nov 2026$0.245/5$120$327$10899+%hist 95%1%hist 4%100%+$257-$00.0%0.0mo$3,457 (vs do-nothing +$8,137)50% income floor unreachable even selling every contract
$11156d28 Oct 2026$0.145/5$70$350$13199+%hist 95%1%hist 4%100%+$266-$00.0%0.0mo$3,407 (vs do-nothing +$8,087)50% income floor unreachable even selling every contract
$122511d2 Nov 2026$0.245/5$120$327$10899+%hist 95%1%hist 4%100%+$254-$00.0%0.0mo$3,457 (vs do-nothing +$8,137)50% income floor unreachable even selling every contract
$11808d30 Oct 2026$0.235/5$115$431$21299+%hist 95%1%hist 4%100%+$345-$00.0%0.0mo$3,452 (vs do-nothing +$8,132)50% income floor unreachable even selling every contract
$10404d26 Oct 2026$0.115/5$55$412$19499+%hist 95%1%hist 4%100%+$325-$3,7225.0%0.1mo$-385 (vs do-nothing +$4,295)50% income floor unreachable even selling every contract
$110511d2 Nov 2026$0.655/5$325$886$66899%hist 95%1%hist 4%100%+$838-$00.0%0.0mo$3,662 (vs do-nothing +$8,342)50% income floor unreachable even selling every contract
$11106d28 Oct 2026$0.155/5$75$375$15699%hist 95%1%hist 4%99%+$284-$00.0%0.0mo$3,412 (vs do-nothing +$8,092)50% income floor unreachable even selling every contract
$121511d2 Nov 2026$0.275/5$135$368$14999%hist 95%1%hist 4%99%+$289-$00.0%0.0mo$3,472 (vs do-nothing +$8,152)50% income floor unreachable even selling every contract
$10354d26 Oct 2026$0.125/5$60$450$23199%hist 95%1%hist 4%99%+$352-$6,2178.4%0.1mo$-2,880 (vs do-nothing +$1,800)50% income floor unreachable even selling every contract
$126013d4 Nov 2026$0.305/5$150$346$12799%hist 95%1%hist 4%99%+$264-$00.0%0.0mo$3,487 (vs do-nothing +$8,167)50% income floor unreachable even selling every contract
$121011d2 Nov 2026$0.275/5$135$368$14999%hist 95%1%hist 4%99%+$285-$00.0%0.0mo$3,472 (vs do-nothing +$8,152)50% income floor unreachable even selling every contract
$11708d30 Oct 2026$0.255/5$125$469$25099%hist 95%1%hist 4%99%+$371-$00.0%0.0mo$3,462 (vs do-nothing +$8,142)50% income floor unreachable even selling every contract
$11056d28 Oct 2026$0.165/5$80$400$18199%hist 95%1%hist 4%99%+$301-$00.0%0.0mo$3,417 (vs do-nothing +$8,097)50% income floor unreachable even selling every contract
$125513d4 Nov 2026$0.325/5$160$369$15099%hist 95%1%hist 4%99%+$284-$00.0%0.0mo$3,497 (vs do-nothing +$8,177)50% income floor unreachable even selling every contract
$120511d2 Nov 2026$0.295/5$145$395$17799%hist 95%1%hist 4%99%+$309-$00.0%0.0mo$3,482 (vs do-nothing +$8,162)50% income floor unreachable even selling every contract
$125013d4 Nov 2026$0.335/5$165$381$16299%hist 95%1%hist 4%99%+$292-$00.0%0.0mo$3,502 (vs do-nothing +$8,182)50% income floor unreachable even selling every contract
$110011d2 Nov 2026$0.685/5$340$927$70899%hist 95%1%hist 4%99%+$869-$00.0%0.0mo$3,677 (vs do-nothing +$8,357)50% income floor unreachable even selling every contract
$120011d2 Nov 2026$0.305/5$150$409$19099%hist 95%1%hist 4%99%+$319-$00.0%0.0mo$3,487 (vs do-nothing +$8,167)50% income floor unreachable even selling every contract
$11006d28 Oct 2026$0.215/5$105$525$30699%hist 95%1%hist 4%99%+$417-$00.0%0.0mo$3,442 (vs do-nothing +$8,122)50% income floor unreachable even selling every contract
$124513d4 Nov 2026$0.335/5$165$381$16299%hist 95%1%hist 4%99%+$288-$00.0%0.0mo$3,502 (vs do-nothing +$8,182)50% income floor unreachable even selling every contract
$11608d30 Oct 2026$0.275/5$135$506$28799%hist 95%1%hist 4%99%+$395-$00.0%0.0mo$3,472 (vs do-nothing +$8,152)50% income floor unreachable even selling every contract
$119511d2 Nov 2026$0.275/5$135$368$14999%hist 95%1%hist 4%99%+$274-$00.0%0.0mo$3,472 (vs do-nothing +$8,152)50% income floor unreachable even selling every contract
$124013d4 Nov 2026$0.345/5$170$392$17399%hist 95%1%hist 4%99%+$296-$00.0%0.0mo$3,507 (vs do-nothing +$8,187)50% income floor unreachable even selling every contract
$10956d28 Oct 2026$0.195/5$95$475$25699%hist 95%1%hist 4%99%+$357-$00.0%0.0mo$3,432 (vs do-nothing +$8,112)50% income floor unreachable even selling every contract
$119011d2 Nov 2026$0.265/5$130$355$13699%hist 95%1%hist 4%99%+$257-$00.0%0.0mo$3,467 (vs do-nothing +$8,147)50% income floor unreachable even selling every contract
$11558d30 Oct 2026$0.295/5$145$544$32599%hist 95%1%hist 4%99%+$425-$00.0%0.0mo$3,482 (vs do-nothing +$8,162)50% income floor unreachable even selling every contract
$123513d4 Nov 2026$0.355/5$175$404$18599%hist 95%1%hist 4%99%+$304-$00.0%0.0mo$3,512 (vs do-nothing +$8,192)50% income floor unreachable even selling every contract
$118511d2 Nov 2026$0.335/5$165$450$23199%hist 95%1%hist 4%99%+$348-$00.0%0.0mo$3,502 (vs do-nothing +$8,182)50% income floor unreachable even selling every contract
$109511d2 Nov 2026$0.695/5$345$941$72299%hist 95%1%hist 4%99%+$872-$00.0%0.0mo$3,682 (vs do-nothing +$8,362)50% income floor unreachable even selling every contract
$123013d4 Nov 2026$0.385/5$190$438$22099%hist 95%1%hist 4%99%+$334-$00.0%0.0mo$3,527 (vs do-nothing +$8,207)50% income floor unreachable even selling every contract
$11508d30 Oct 2026$0.305/5$150$562$34499%hist 95%1%hist 4%99%+$436-$00.0%0.0mo$3,487 (vs do-nothing +$8,167)50% income floor unreachable even selling every contract
$126015d6 Nov 2026$0.445/5$220$440$22199%hist 95%1%hist 4%99%+$339-$00.0%0.0mo$3,557 (vs do-nothing +$8,237)50% income floor unreachable even selling every contract
$10906d28 Oct 2026$0.215/5$105$525$30699%hist 95%1%hist 4%99%+$397-$00.0%0.0mo$3,442 (vs do-nothing +$8,122)50% income floor unreachable even selling every contract
$118011d2 Nov 2026$0.335/5$165$450$23199%hist 95%1%hist 4%99%+$343-$00.0%0.0mo$3,502 (vs do-nothing +$8,182)50% income floor unreachable even selling every contract
$122513d4 Nov 2026$0.395/5$195$450$23199%hist 95%1%hist 4%99%+$341-$00.0%0.0mo$3,532 (vs do-nothing +$8,212)50% income floor unreachable even selling every contract
$11458d30 Oct 2026$0.315/5$155$581$36299%hist 95%1%hist 4%99%+$446-$00.0%0.0mo$3,492 (vs do-nothing +$8,172)50% income floor unreachable even selling every contract
$117511d2 Nov 2026$0.355/5$175$477$25899%hist 95%1%hist 4%99%+$365-$00.0%0.0mo$3,512 (vs do-nothing +$8,192)50% income floor unreachable even selling every contract
$122013d4 Nov 2026$0.395/5$195$450$23199%hist 95%1%hist 4%99%+$337-$00.0%0.0mo$3,532 (vs do-nothing +$8,212)50% income floor unreachable even selling every contract
$125015d6 Nov 2026$0.365/5$180$360$14199%hist 95%1%hist 4%99%+$250-$00.0%0.0mo$3,517 (vs do-nothing +$8,197)50% income floor unreachable even selling every contract
$10856d28 Oct 2026$0.235/5$115$575$35699%hist 95%1%hist 4%99%+$435-$00.0%0.0mo$3,452 (vs do-nothing +$8,132)50% income floor unreachable even selling every contract
$117011d2 Nov 2026$0.365/5$180$491$27299%hist 95%2%hist 4%99%+$373-$00.0%0.0mo$3,517 (vs do-nothing +$8,197)50% income floor unreachable even selling every contract
$121513d4 Nov 2026$0.425/5$210$485$26699%hist 95%2%hist 4%99%+$366-$00.0%0.0mo$3,547 (vs do-nothing +$8,227)50% income floor unreachable even selling every contract
$11408d30 Oct 2026$0.335/5$165$619$40099%hist 95%2%hist 4%99%+$475-$00.0%0.0mo$3,502 (vs do-nothing +$8,182)50% income floor unreachable even selling every contract
$121013d4 Nov 2026$0.425/5$210$485$26699%hist 95%2%hist 4%99%+$361-$00.0%0.0mo$3,547 (vs do-nothing +$8,227)50% income floor unreachable even selling every contract
$116511d2 Nov 2026$0.395/5$195$532$31399%hist 95%2%hist 4%99%+$409-$00.0%0.0mo$3,532 (vs do-nothing +$8,212)50% income floor unreachable even selling every contract
$124015d6 Nov 2026$0.505/5$250$500$28199%hist 95%2%hist 4%99%+$381-$00.0%0.0mo$3,587 (vs do-nothing +$8,267)50% income floor unreachable even selling every contract
$10806d28 Oct 2026$0.255/5$125$625$40699%hist 95%2%hist 4%99%+$472-$00.0%0.0mo$3,462 (vs do-nothing +$8,142)50% income floor unreachable even selling every contract
$11358d30 Oct 2026$0.335/5$165$619$40099%hist 95%2%hist 4%99%+$465-$00.0%0.0mo$3,502 (vs do-nothing +$8,182)50% income floor unreachable even selling every contract
$10154d26 Oct 2026$0.185/5$90$675$45699%hist 95%2%hist 4%99%+$517-$16,18721.8%0.4mo$-12,850 (vs do-nothing $-8,170)50% income floor unreachable even selling every contract
$120513d4 Nov 2026$0.445/5$220$508$28999%hist 95%2%hist 4%99%+$379-$00.0%0.0mo$3,557 (vs do-nothing +$8,237)50% income floor unreachable even selling every contract
$116011d2 Nov 2026$0.395/5$195$532$31399%hist 95%2%hist 4%99%+$403-$00.0%0.0mo$3,532 (vs do-nothing +$8,212)50% income floor unreachable even selling every contract
$123015d6 Nov 2026$0.505/5$250$500$28199%hist 95%2%hist 4%99%+$370-$00.0%0.0mo$3,587 (vs do-nothing +$8,267)50% income floor unreachable even selling every contract
$120013d4 Nov 2026$0.335/5$165$381$16299%hist 95%2%hist 4%99%+$246-$00.0%0.0mo$3,502 (vs do-nothing +$8,182)50% income floor unreachable even selling every contract
$11308d30 Oct 2026$0.375/5$185$694$47599%hist 95%2%hist 4%99%+$529-$00.0%0.0mo$3,522 (vs do-nothing +$8,202)50% income floor unreachable even selling every contract
$10756d28 Oct 2026$0.275/5$135$675$45699%hist 95%2%hist 4%99%+$508-$00.0%0.0mo$3,472 (vs do-nothing +$8,152)50% income floor unreachable even selling every contract
$115511d2 Nov 2026$0.395/5$195$532$31399%hist 95%2%hist 4%99%+$396-$00.0%0.0mo$3,532 (vs do-nothing +$8,212)50% income floor unreachable even selling every contract
$108511d2 Nov 2026$0.725/5$360$982$76399%hist 95%2%hist 4%99%+$882-$00.0%0.0mo$3,697 (vs do-nothing +$8,377)50% income floor unreachable even selling every contract
$119513d4 Nov 2026$0.315/5$155$358$13999%hist 95%2%hist 4%99%+$217-$00.0%0.0mo$3,492 (vs do-nothing +$8,172)50% income floor unreachable even selling every contract
$10104d26 Oct 2026$0.205/5$100$750$53199%hist 95%2%hist 4%99%+$569-$18,67725.1%0.4mo$-15,340 (vs do-nothing $-10,660)50% income floor unreachable even selling every contract
$11258d30 Oct 2026$0.395/5$195$731$51299%hist 95%2%hist 4%99%+$555-$00.0%0.0mo$3,532 (vs do-nothing +$8,212)50% income floor unreachable even selling every contract
$122015d6 Nov 2026$0.555/5$275$550$33199%hist 95%2%hist 4%99%+$409-$00.0%0.0mo$3,612 (vs do-nothing +$8,292)50% income floor unreachable even selling every contract
$10706d28 Oct 2026$0.295/5$145$725$50699%hist 95%2%hist 4%99%+$541-$00.0%0.0mo$3,482 (vs do-nothing +$8,162)50% income floor unreachable even selling every contract
$119013d4 Nov 2026$0.535/5$265$612$39399%hist 95%2%hist 4%99%+$465-$00.0%0.0mo$3,602 (vs do-nothing +$8,282)50% income floor unreachable even selling every contract
$11208d30 Oct 2026$0.415/5$205$769$55099%hist 95%2%hist 4%99%+$579-$00.0%0.0mo$3,542 (vs do-nothing +$8,222)50% income floor unreachable even selling every contract
$118513d4 Nov 2026$0.535/5$265$612$39399%hist 95%2%hist 4%99%+$458-$00.0%0.0mo$3,602 (vs do-nothing +$8,282)50% income floor unreachable even selling every contract
$114511d2 Nov 2026$0.445/5$220$600$38199%hist 95%2%hist 4%99%+$441-$00.0%0.0mo$3,557 (vs do-nothing +$8,237)50% income floor unreachable even selling every contract
$121015d6 Nov 2026$0.535/5$265$530$31199%hist 95%2%hist 4%99%+$376-$00.0%0.0mo$3,602 (vs do-nothing +$8,282)50% income floor unreachable even selling every contract
$108011d2 Nov 2026$0.815/5$405$1,105$88699%hist 95%2%hist 4%99%+$986-$00.0%0.0mo$3,742 (vs do-nothing +$8,422)50% income floor unreachable even selling every contract
$10656d28 Oct 2026$0.315/5$155$775$55699%hist 95%2%hist 4%99%+$573-$00.0%0.0mo$3,492 (vs do-nothing +$8,172)50% income floor unreachable even selling every contract
$118013d4 Nov 2026$0.555/5$275$635$41699%hist 95%2%hist 4%99%+$474-$00.0%0.0mo$3,612 (vs do-nothing +$8,292)50% income floor unreachable even selling every contract
$10054d26 Oct 2026$0.225/5$110$825$60699%hist 95%2%hist 4%99%+$617-$21,16728.5%0.5mo$-17,830 (vs do-nothing $-13,150)50% income floor unreachable even selling every contract
$11158d30 Oct 2026$0.435/5$215$806$58799%hist 95%2%hist 4%99%+$603-$00.0%0.0mo$3,552 (vs do-nothing +$8,232)50% income floor unreachable even selling every contract
$113011d2 Nov 2026$0.425/5$210$573$35499%hist 95%2%hist 4%99%+$411-$00.0%0.0mo$3,547 (vs do-nothing +$8,227)50% income floor unreachable even selling every contract
$117513d4 Nov 2026$0.575/5$285$658$43999%hist 95%2%hist 4%99%+$489-$00.0%0.0mo$3,622 (vs do-nothing +$8,302)50% income floor unreachable even selling every contract
$120015d6 Nov 2026$0.655/5$325$650$43199%hist 95%2%hist 4%99%+$482-$00.0%0.0mo$3,662 (vs do-nothing +$8,342)50% income floor unreachable even selling every contract
$10606d28 Oct 2026$0.345/5$170$850$63199%hist 95%2%hist 4%99%+$627-$00.0%0.0mo$3,507 (vs do-nothing +$8,187)50% income floor unreachable even selling every contract
$11108d30 Oct 2026$0.465/5$230$862$64499%hist 95%2%hist 4%99%+$644-$00.0%0.0mo$3,567 (vs do-nothing +$8,247)50% income floor unreachable even selling every contract
$113511d2 Nov 2026$0.485/5$240$655$43699%hist 95%2%hist 4%99%+$475-$00.0%0.0mo$3,577 (vs do-nothing +$8,257)50% income floor unreachable even selling every contract
$117013d4 Nov 2026$0.595/5$295$681$46299%hist 95%2%hist 4%99%+$504-$00.0%0.0mo$3,632 (vs do-nothing +$8,312)50% income floor unreachable even selling every contract
$9854d26 Oct 2026$0.355/5$175$1,312$1,09499%hist 95%2%hist 4%99%+$1,108-$31,10241.9%0.7mo$-27,765 (vs do-nothing $-23,085)50% income floor unreachable even selling every contract
$126022d13 Nov 2026$0.845/5$420$573$35499%hist 95%2%hist 4%99%+$420-$00.0%0.0mo$3,757 (vs do-nothing +$8,437)50% income floor unreachable even selling every contract
$116513d4 Nov 2026$0.615/5$305$704$48599%hist 95%2%hist 4%99%+$518-$00.0%0.0mo$3,642 (vs do-nothing +$8,322)50% income floor unreachable even selling every contract
$10004d26 Oct 2026$0.255/5$125$938$71999%hist 95%2%hist 4%99%+$697-$23,65231.8%0.5mo$-20,315 (vs do-nothing $-15,635)50% income floor unreachable even selling every contract
$119015d6 Nov 2026$0.695/5$345$690$47199%hist 95%2%hist 4%99%+$506-$00.0%0.0mo$3,682 (vs do-nothing +$8,362)50% income floor unreachable even selling every contract
$11058d30 Oct 2026$0.485/5$240$900$68199%hist 95%2%hist 4%99%+$661-$00.0%0.0mo$3,577 (vs do-nothing +$8,257)50% income floor unreachable even selling every contract
$10556d28 Oct 2026$0.375/5$185$925$70699%hist 95%2%hist 4%99%+$679-$00.0%0.0mo$3,522 (vs do-nothing +$8,202)50% income floor unreachable even selling every contract
$116013d4 Nov 2026$0.645/5$320$738$52099%hist 95%2%hist 4%99%+$544-$00.0%0.0mo$3,657 (vs do-nothing +$8,337)50% income floor unreachable even selling every contract
$125022d13 Nov 2026$0.895/5$445$607$38899%hist 95%2%hist 4%99%+$443-$00.0%0.0mo$3,782 (vs do-nothing +$8,462)50% income floor unreachable even selling every contract
$11008d30 Oct 2026$0.515/5$255$956$73799%hist 95%2%hist 4%99%+$706-$00.0%0.0mo$3,592 (vs do-nothing +$8,272)50% income floor unreachable even selling every contract
$115513d4 Nov 2026$0.665/5$330$762$54399%hist 95%2%hist 4%99%+$557-$00.0%0.0mo$3,667 (vs do-nothing +$8,347)50% income floor unreachable even selling every contract
$118015d6 Nov 2026$0.745/5$370$740$52199%hist 95%2%hist 4%99%+$539-$00.0%0.0mo$3,707 (vs do-nothing +$8,387)50% income floor unreachable even selling every contract
$10958d30 Oct 2026$0.535/5$265$994$77599%hist 95%2%hist 4%99%+$731-$00.0%0.0mo$3,602 (vs do-nothing +$8,282)50% income floor unreachable even selling every contract
$10506d28 Oct 2026$0.405/5$200$1,000$78199%hist 95%2%hist 4%99%+$727-$00.0%0.0mo$3,537 (vs do-nothing +$8,217)50% income floor unreachable even selling every contract
$124022d13 Nov 2026$0.935/5$465$634$41599%hist 95%3%hist 4%99%+$459-$00.0%0.0mo$3,802 (vs do-nothing +$8,482)50% income floor unreachable even selling every contract
$9954d26 Oct 2026$0.285/5$140$1,050$83199%hist 95%2%hist 4%99%+$770-$26,13735.2%0.6mo$-22,800 (vs do-nothing $-18,120)50% income floor unreachable even selling every contract
$115013d4 Nov 2026$0.695/5$345$796$57799%hist 95%3%hist 4%99%+$581-$00.0%0.0mo$3,682 (vs do-nothing +$8,362)50% income floor unreachable even selling every contract
$114513d4 Nov 2026$0.725/5$360$831$61299%hist 95%3%hist 4%99%+$604-$00.0%0.0mo$3,697 (vs do-nothing +$8,377)50% income floor unreachable even selling every contract
$123022d13 Nov 2026$0.985/5$490$668$44999%hist 95%3%hist 4%99%+$480-$00.0%0.0mo$3,827 (vs do-nothing +$8,507)50% income floor unreachable even selling every contract
$117015d6 Nov 2026$0.715/5$355$710$49199%hist 95%3%hist 4%99%+$488-$00.0%0.0mo$3,692 (vs do-nothing +$8,372)50% income floor unreachable even selling every contract
$10908d30 Oct 2026$0.575/5$285$1,069$85099%hist 95%3%hist 4%99%+$775-$00.0%0.0mo$3,622 (vs do-nothing +$8,302)50% income floor unreachable even selling every contract
$111011d2 Nov 2026$0.585/5$290$791$57299%hist 95%3%hist 4%99%+$554-$00.0%0.0mo$3,627 (vs do-nothing +$8,307)50% income floor unreachable even selling every contract
$10456d28 Oct 2026$0.445/5$220$1,100$88199%hist 95%3%hist 4%99%+$797-$1,0571.4%0.0mo$2,280 (vs do-nothing +$6,960)50% income floor unreachable even selling every contract
$114013d4 Nov 2026$0.755/5$375$865$64799%hist 95%3%hist 4%99%+$627-$00.0%0.0mo$3,712 (vs do-nothing +$8,392)50% income floor unreachable even selling every contract
$9904d26 Oct 2026$0.315/5$155$1,163$94499%hist 95%3%hist 4%99%+$835-$28,62238.5%0.7mo$-25,285 (vs do-nothing $-20,605)50% income floor unreachable even selling every contract
$122022d13 Nov 2026$1.065/5$530$723$50499%hist 95%3%hist 4%99%+$520-$00.0%0.0mo$3,867 (vs do-nothing +$8,547)50% income floor unreachable even selling every contract
$10858d30 Oct 2026$0.605/5$300$1,125$90699%hist 95%3%hist 4%99%+$805-$00.0%0.0mo$3,637 (vs do-nothing +$8,317)50% income floor unreachable even selling every contract
$113513d4 Nov 2026$0.785/5$390$900$68199%hist 95%3%hist 4%99%+$649-$00.0%0.0mo$3,727 (vs do-nothing +$8,407)50% income floor unreachable even selling every contract
$116015d6 Nov 2026$0.855/5$425$850$63199%hist 95%3%hist 4%99%+$606-$00.0%0.0mo$3,762 (vs do-nothing +$8,442)50% income floor unreachable even selling every contract
$10406d28 Oct 2026$0.485/5$240$1,200$98199%hist 95%3%hist 4%99%+$862-$3,5374.8%0.1mo$-200 (vs do-nothing +$4,480)50% income floor unreachable even selling every contract
$10808d30 Oct 2026$0.635/5$315$1,181$96299%hist 95%3%hist 4%99%+$845-$00.0%0.0mo$3,652 (vs do-nothing +$8,332)50% income floor unreachable even selling every contract
$113013d4 Nov 2026$0.795/5$395$912$69399%hist 95%3%hist 4%99%+$646-$00.0%0.0mo$3,732 (vs do-nothing +$8,412)50% income floor unreachable even selling every contract
$115515d6 Nov 2026$0.775/5$385$770$55199%hist 95%3%hist 4%99%+$513-$00.0%0.0mo$3,722 (vs do-nothing +$8,402)50% income floor unreachable even selling every contract
$121022d13 Nov 2026$1.105/5$550$750$53199%hist 95%3%hist 4%99%+$531-$00.0%0.0mo$3,887 (vs do-nothing +$8,567)50% income floor unreachable even selling every contract
$115015d6 Nov 2026$0.935/5$465$930$71198%hist 95%3%hist 4%98%+$660-$00.0%0.0mo$3,802 (vs do-nothing +$8,482)50% income floor unreachable even selling every contract
$112513d4 Nov 2026$0.855/5$425$981$76298%hist 95%3%hist 4%98%+$700-$00.0%0.0mo$3,762 (vs do-nothing +$8,442)50% income floor unreachable even selling every contract
$10356d28 Oct 2026$0.525/5$260$1,300$1,08198%hist 95%3%hist 4%98%+$923-$6,0178.1%0.1mo$-2,680 (vs do-nothing +$2,000)50% income floor unreachable even selling every contract
$10758d30 Oct 2026$0.665/5$330$1,238$1,01998%hist 95%3%hist 4%98%+$868-$00.0%0.0mo$3,667 (vs do-nothing +$8,347)50% income floor unreachable even selling every contract
$120022d13 Nov 2026$1.205/5$600$818$59998%hist 95%3%hist 4%98%+$581-$00.0%0.0mo$3,937 (vs do-nothing +$8,617)50% income floor unreachable even selling every contract
$114515d6 Nov 2026$0.985/5$490$980$76198%hist 95%3%hist 4%98%+$695-$00.0%0.0mo$3,827 (vs do-nothing +$8,507)50% income floor unreachable even selling every contract
$112013d4 Nov 2026$0.885/5$440$1,015$79798%hist 95%3%hist 4%98%+$718-$00.0%0.0mo$3,777 (vs do-nothing +$8,457)50% income floor unreachable even selling every contract
$109011d2 Nov 2026$0.725/5$360$982$76398%hist 95%3%hist 4%98%+$675-$00.0%0.0mo$3,697 (vs do-nothing +$8,377)50% income floor unreachable even selling every contract
$10708d30 Oct 2026$0.715/5$355$1,331$1,11298%hist 95%3%hist 4%98%+$945-$00.0%0.0mo$3,692 (vs do-nothing +$8,372)50% income floor unreachable even selling every contract
$114015d6 Nov 2026$1.005/5$500$1,000$78198%hist 95%3%hist 4%98%+$700-$00.0%0.0mo$3,837 (vs do-nothing +$8,517)50% income floor unreachable even selling every contract
$107513d4 Nov 2026$1.345/5$670$1,546$1,32798%hist 95%3%hist 4%98%+$1,294-$00.0%0.0mo$4,007 (vs do-nothing +$8,687)50% income floor unreachable even selling every contract
$111513d4 Nov 2026$0.895/5$445$1,027$80898%hist 95%4%hist 4%98%+$712-$00.0%0.0mo$3,782 (vs do-nothing +$8,462)50% income floor unreachable even selling every contract
$10306d28 Oct 2026$0.575/5$285$1,425$1,20698%hist 95%3%hist 4%98%+$1,003-$8,49211.4%0.2mo$-5,155 (vs do-nothing $-475)50% income floor unreachable even selling every contract
$119022d13 Nov 2026$1.275/5$635$866$64798%hist 95%4%hist 4%98%+$608-$00.0%0.0mo$3,972 (vs do-nothing +$8,652)50% income floor unreachable even selling every contract
$113515d6 Nov 2026$1.045/5$520$1,040$82198%hist 95%4%hist 4%98%+$723-$00.0%0.0mo$3,857 (vs do-nothing +$8,537)50% income floor unreachable even selling every contract
$9804d26 Oct 2026$0.405/5$200$1,500$1,28198%hist 95%4%hist 4%98%+$1,042-$33,57745.2%0.8mo$-30,240 (vs do-nothing $-25,560)50% income floor unreachable even selling every contract
$111013d4 Nov 2026$0.935/5$465$1,073$85498%hist 95%4%hist 4%98%+$739-$00.0%0.0mo$3,802 (vs do-nothing +$8,482)50% income floor unreachable even selling every contract
$10658d30 Oct 2026$0.755/5$375$1,406$1,18798%hist 95%4%hist 4%98%+$972-$00.0%0.0mo$3,712 (vs do-nothing +$8,392)50% income floor unreachable even selling every contract
$118022d13 Nov 2026$1.305/5$650$886$66898%hist 95%4%hist 4%98%+$604-$00.0%0.0mo$3,987 (vs do-nothing +$8,667)50% income floor unreachable even selling every contract
$113015d6 Nov 2026$1.035/5$515$1,030$81198%hist 95%4%hist 4%98%+$695-$00.0%0.0mo$3,852 (vs do-nothing +$8,532)50% income floor unreachable even selling every contract
$10256d28 Oct 2026$0.625/5$310$1,550$1,33198%hist 95%4%hist 4%98%+$1,077-$10,96714.8%0.3mo$-7,630 (vs do-nothing $-2,950)50% income floor unreachable even selling every contract
$107013d4 Nov 2026$1.415/5$705$1,627$1,40898%hist 95%4%hist 4%98%+$1,333-$00.0%0.0mo$4,042 (vs do-nothing +$8,722)50% income floor unreachable even selling every contract
$110513d4 Nov 2026$0.975/5$485$1,119$90098%hist 95%4%hist 4%98%+$764-$00.0%0.0mo$3,822 (vs do-nothing +$8,502)50% income floor unreachable even selling every contract
$107511d2 Nov 2026$0.875/5$435$1,186$96898%hist 95%4%hist 4%98%+$824-$00.0%0.0mo$3,772 (vs do-nothing +$8,452)50% income floor unreachable even selling every contract
$10608d30 Oct 2026$0.805/5$400$1,500$1,28198%hist 95%4%hist 4%98%+$1,029-$00.0%0.0mo$3,737 (vs do-nothing +$8,417)50% income floor unreachable even selling every contract
$112515d6 Nov 2026$1.115/5$555$1,110$89198%hist 95%4%hist 4%98%+$756-$00.0%0.0mo$3,892 (vs do-nothing +$8,572)50% income floor unreachable even selling every contract
$110013d4 Nov 2026$0.995/5$495$1,142$92398%hist 95%4%hist 4%98%+$764-$00.0%0.0mo$3,832 (vs do-nothing +$8,512)50% income floor unreachable even selling every contract
$117022d13 Nov 2026$1.455/5$725$989$77098%hist 95%4%hist 4%98%+$679-$00.0%0.0mo$4,062 (vs do-nothing +$8,742)50% income floor unreachable even selling every contract
$107011d2 Nov 2026$0.935/5$465$1,268$1,04998%hist 95%4%hist 4%98%+$878-$00.0%0.0mo$3,802 (vs do-nothing +$8,482)50% income floor unreachable even selling every contract
$112015d6 Nov 2026$1.155/5$575$1,150$93198%hist 95%4%hist 4%98%+$775-$00.0%0.0mo$3,912 (vs do-nothing +$8,592)50% income floor unreachable even selling every contract
$9754d26 Oct 2026$0.465/5$230$1,725$1,50698%hist 95%4%hist 4%98%+$1,178-$36,04748.5%0.8mo$-32,710 (vs do-nothing $-28,030)50% income floor unreachable even selling every contract
$10206d28 Oct 2026$0.665/5$330$1,650$1,43198%hist 95%4%hist 4%98%+$1,119-$13,44718.1%0.3mo$-10,110 (vs do-nothing $-5,430)50% income floor unreachable even selling every contract
$10558d30 Oct 2026$0.845/5$420$1,575$1,35698%hist 95%4%hist 4%98%+$1,062-$00.0%0.0mo$3,757 (vs do-nothing +$8,437)50% income floor unreachable even selling every contract
$109513d4 Nov 2026$1.075/5$535$1,235$1,01698%hist 95%4%hist 4%98%+$830-$00.0%0.0mo$3,872 (vs do-nothing +$8,552)50% income floor unreachable even selling every contract
$111515d6 Nov 2026$1.235/5$615$1,230$1,01198%hist 95%4%hist 4%98%+$832-$00.0%0.0mo$3,952 (vs do-nothing +$8,632)50% income floor unreachable even selling every contract
$106511d2 Nov 2026$0.995/5$495$1,350$1,13198%hist 95%4%hist 4%98%+$928-$00.0%0.0mo$3,832 (vs do-nothing +$8,512)50% income floor unreachable even selling every contract
$116022d13 Nov 2026$1.535/5$765$1,043$82498%hist 95%4%hist 4%98%+$703-$00.0%0.0mo$4,102 (vs do-nothing +$8,782)50% income floor unreachable even selling every contract
$109013d4 Nov 2026$1.155/5$575$1,327$1,10898%hist 95%5%hist 4%98%+$895-$00.0%0.0mo$3,912 (vs do-nothing +$8,592)50% income floor unreachable even selling every contract
$10508d30 Oct 2026$0.905/5$450$1,688$1,46998%hist 95%5%hist 4%98%+$1,128-$00.0%0.0mo$3,787 (vs do-nothing +$8,467)50% income floor unreachable even selling every contract
$10156d28 Oct 2026$0.725/5$360$1,800$1,58198%hist 95%5%hist 4%98%+$1,202-$15,91721.4%0.4mo$-12,580 (vs do-nothing $-7,900)50% income floor unreachable even selling every contract
$111015d6 Nov 2026$1.255/5$625$1,250$1,03198%hist 95%5%hist 4%98%+$828-$00.0%0.0mo$3,962 (vs do-nothing +$8,642)50% income floor unreachable even selling every contract
$115522d13 Nov 2026$1.595/5$795$1,084$86598%hist 95%5%hist 4%98%+$726-$00.0%0.0mo$4,132 (vs do-nothing +$8,812)50% income floor unreachable even selling every contract
$106011d2 Nov 2026$1.055/5$525$1,432$1,21398%hist 95%5%hist 4%98%+$974-$00.0%0.0mo$3,862 (vs do-nothing +$8,542)50% income floor unreachable even selling every contract
$108513d4 Nov 2026$1.185/5$590$1,362$1,14398%hist 95%5%hist 4%98%+$899-$00.0%0.0mo$3,927 (vs do-nothing +$8,607)50% income floor unreachable even selling every contract
$9704d26 Oct 2026$0.535/5$265$1,988$1,76998%hist 95%5%hist 4%98%+$1,329-$38,51251.8%0.9mo$-35,175 (vs do-nothing $-30,495)50% income floor unreachable even selling every contract
$115022d13 Nov 2026$1.675/5$835$1,139$92098%hist 95%5%hist 4%98%+$762-$00.0%0.0mo$4,172 (vs do-nothing +$8,852)50% income floor unreachable even selling every contract
$110515d6 Nov 2026$1.345/5$670$1,340$1,12198%hist 95%5%hist 4%98%+$891-$00.0%0.0mo$4,007 (vs do-nothing +$8,687)50% income floor unreachable even selling every contract
$10458d30 Oct 2026$0.975/5$485$1,819$1,60098%hist 95%5%hist 4%98%+$1,208-$7921.1%0.0mo$2,545 (vs do-nothing +$7,225)50% income floor unreachable even selling every contract
$105511d2 Nov 2026$1.105/5$550$1,500$1,28198%hist 95%5%hist 4%98%+$1,002-$00.0%0.0mo$3,887 (vs do-nothing +$8,567)50% income floor unreachable even selling every contract
$114522d13 Nov 2026$1.725/5$860$1,173$95498%hist 95%5%hist 4%98%+$775-$00.0%0.0mo$4,197 (vs do-nothing +$8,877)50% income floor unreachable even selling every contract
$10106d28 Oct 2026$0.795/5$395$1,975$1,75698%hist 95%5%hist 4%98%+$1,299-$18,38224.7%0.4mo$-15,045 (vs do-nothing $-10,365)50% income floor unreachable even selling every contract
$110015d6 Nov 2026$1.375/5$685$1,370$1,15198%hist 95%5%hist 4%98%+$892-$00.0%0.0mo$4,022 (vs do-nothing +$8,702)50% income floor unreachable even selling every contract
$108013d4 Nov 2026$1.275/5$635$1,465$1,24798%hist 95%5%hist 4%98%+$968-$00.0%0.0mo$3,972 (vs do-nothing +$8,652)50% income floor unreachable even selling every contract
$10408d30 Oct 2026$1.045/5$520$1,950$1,73197%hist 95%5%hist 4%98%+$1,281-$3,2574.4%0.1mo$80 (vs do-nothing +$4,760)50% income floor unreachable even selling every contract
$114022d13 Nov 2026$1.825/5$910$1,241$1,02297%hist 95%5%hist 4%97%+$822-$00.0%0.0mo$4,247 (vs do-nothing +$8,927)50% income floor unreachable even selling every contract
$109515d6 Nov 2026$1.445/5$720$1,440$1,22197%hist 95%5%hist 4%97%+$930-$00.0%0.0mo$4,057 (vs do-nothing +$8,737)50% income floor unreachable even selling every contract
$105011d2 Nov 2026$1.195/5$595$1,623$1,40497%hist 95%5%hist 4%97%+$1,080-$00.0%0.0mo$3,932 (vs do-nothing +$8,612)50% income floor unreachable even selling every contract
$113522d13 Nov 2026$1.885/5$940$1,282$1,06397%hist 95%6%hist 4%97%+$839-$00.0%0.0mo$4,277 (vs do-nothing +$8,957)50% income floor unreachable even selling every contract
$9654d26 Oct 2026$0.615/5$305$2,288$2,06997%hist 95%5%hist 4%97%+$1,490-$40,97255.1%0.9mo$-37,635 (vs do-nothing $-32,955)50% income floor unreachable even selling every contract
$10056d28 Oct 2026$0.875/5$435$2,175$1,95697%hist 95%6%hist 4%97%+$1,410-$20,84228.1%0.5mo$-17,505 (vs do-nothing $-12,825)50% income floor unreachable even selling every contract
$10358d30 Oct 2026$1.115/5$555$2,081$1,86297%hist 95%6%hist 4%97%+$1,347-$5,7227.7%0.1mo$-2,385 (vs do-nothing +$2,295)50% income floor unreachable even selling every contract
$109015d6 Nov 2026$1.565/5$780$1,560$1,34197%hist 95%6%hist 4%97%+$1,016-$00.0%0.0mo$4,117 (vs do-nothing +$8,797)50% income floor unreachable even selling every contract
$113022d13 Nov 2026$1.935/5$965$1,316$1,09797%hist 95%6%hist 4%97%+$847-$00.0%0.0mo$4,302 (vs do-nothing +$8,982)50% income floor unreachable even selling every contract
$104511d2 Nov 2026$1.275/5$635$1,732$1,51397%hist 95%6%hist 4%97%+$1,139-$6420.9%0.0mo$2,695 (vs do-nothing +$7,375)50% income floor unreachable even selling every contract
$108515d6 Nov 2026$1.605/5$800$1,600$1,38197%hist 95%6%hist 4%97%+$1,018-$00.0%0.0mo$4,137 (vs do-nothing +$8,817)50% income floor unreachable even selling every contract
$112522d13 Nov 2026$2.015/5$1,005$1,370$1,15297%hist 95%6%hist 4%97%+$874-$00.0%0.0mo$4,342 (vs do-nothing +$9,022)50% income floor unreachable even selling every contract
$10308d30 Oct 2026$1.195/5$595$2,231$2,01297%hist 95%6%hist 4%97%+$1,424-$8,18211.0%0.2mo$-4,845 (vs do-nothing $-165)50% income floor unreachable even selling every contract
$10006d28 Oct 2026$0.955/5$475$2,375$2,15697%hist 95%6%hist 4%97%+$1,506-$23,30231.4%0.5mo$-19,965 (vs do-nothing $-15,285)50% income floor unreachable even selling every contract
$104011d2 Nov 2026$1.365/5$680$1,855$1,63697%hist 95%6%hist 4%97%+$1,205-$3,0974.2%0.1mo$240 (vs do-nothing +$4,920)50% income floor unreachable even selling every contract
$106513d4 Nov 2026$1.455/5$725$1,673$1,45497%hist 95%6%hist 4%97%+$1,031-$00.0%0.0mo$4,062 (vs do-nothing +$8,742)50% income floor unreachable even selling every contract
$108015d6 Nov 2026$1.725/5$860$1,720$1,50197%hist 95%6%hist 4%97%+$1,097-$00.0%0.0mo$4,197 (vs do-nothing +$8,877)50% income floor unreachable even selling every contract
$112022d13 Nov 2026$2.105/5$1,050$1,432$1,21397%hist 95%6%hist 4%97%+$906-$00.0%0.0mo$4,387 (vs do-nothing +$9,067)50% income floor unreachable even selling every contract
$9604d26 Oct 2026$0.715/5$355$2,662$2,44497%hist 95%6%hist 4%97%+$1,692-$43,42258.4%1.0mo$-40,085 (vs do-nothing $-35,405)50% income floor unreachable even selling every contract
$106013d4 Nov 2026$1.555/5$775$1,788$1,57097%hist 95%7%hist 4%97%+$1,110-$00.0%0.0mo$4,112 (vs do-nothing +$8,792)50% income floor unreachable even selling every contract
$10258d30 Oct 2026$1.275/5$635$2,381$2,16297%hist 95%7%hist 4%97%+$1,491-$10,64214.3%0.2mo$-7,305 (vs do-nothing $-2,625)50% income floor unreachable even selling every contract
$111522d13 Nov 2026$2.225/5$1,110$1,514$1,29597%hist 95%7%hist 4%97%+$955-$00.0%0.0mo$4,447 (vs do-nothing +$9,127)50% income floor unreachable even selling every contract
$107515d6 Nov 2026$1.825/5$910$1,820$1,60197%hist 95%7%hist 4%97%+$1,151-$00.0%0.0mo$4,247 (vs do-nothing +$8,927)50% income floor unreachable even selling every contract
$103511d2 Nov 2026$1.395/5$695$1,895$1,67797%hist 95%7%hist 4%97%+$1,182-$5,5827.5%0.1mo$-2,245 (vs do-nothing +$2,435)50% income floor unreachable even selling every contract
$9956d28 Oct 2026$1.075/5$535$2,675$2,45697%hist 95%7%hist 4%97%+$1,685-$25,74234.6%0.6mo$-22,405 (vs do-nothing $-17,725)50% income floor unreachable even selling every contract
$111022d13 Nov 2026$2.305/5$1,150$1,568$1,34997%hist 95%7%hist 4%97%+$975-$00.0%0.0mo$4,487 (vs do-nothing +$9,167)50% income floor unreachable even selling every contract
$105513d4 Nov 2026$1.645/5$820$1,892$1,67397%hist 95%7%hist 4%97%+$1,149-$00.0%0.0mo$4,157 (vs do-nothing +$8,837)50% income floor unreachable even selling every contract
$107015d6 Nov 2026$1.915/5$955$1,910$1,69197%hist 95%7%hist 4%97%+$1,191-$00.0%0.0mo$4,292 (vs do-nothing +$8,972)50% income floor unreachable even selling every contract
$10208d30 Oct 2026$1.385/5$690$2,588$2,36997%hist 95%7%hist 4%97%+$1,602-$13,08717.6%0.3mo$-9,750 (vs do-nothing $-5,070)50% income floor unreachable even selling every contract
$103011d2 Nov 2026$1.525/5$760$2,073$1,85496%hist 95%7%hist 4%97%+$1,286-$8,01710.8%0.2mo$-4,680 (vs do-nothing +$0)50% income floor unreachable even selling every contract
$105013d4 Nov 2026$1.765/5$880$2,031$1,81296%hist 95%7%hist 4%97%+$1,268-$00.0%0.0mo$4,217 (vs do-nothing +$8,897)50% income floor unreachable even selling every contract
$110522d13 Nov 2026$2.395/5$1,195$1,630$1,41196%hist 95%7%hist 4%97%+$998-$00.0%0.0mo$4,532 (vs do-nothing +$9,212)50% income floor unreachable even selling every contract
$9554d26 Oct 2026$0.795/5$395$2,963$2,74496%hist 95%7%hist 4%96%+$1,776-$45,88261.8%1.1mo$-42,545 (vs do-nothing $-37,865)50% income floor unreachable even selling every contract
$9906d28 Oct 2026$1.155/5$575$2,875$2,65696%hist 95%7%hist 4%96%+$1,743-$28,20238.0%0.7mo$-24,865 (vs do-nothing $-20,185)50% income floor unreachable even selling every contract
$106515d6 Nov 2026$2.005/5$1,000$2,000$1,78196%hist 95%7%hist 4%96%+$1,226-$00.0%0.0mo$4,337 (vs do-nothing +$9,017)50% income floor unreachable even selling every contract
$10158d30 Oct 2026$1.495/5$745$2,794$2,57596%hist 95%8%hist 4%96%+$1,701-$15,53220.9%0.4mo$-12,195 (vs do-nothing $-7,515)50% income floor unreachable even selling every contract
$110022d13 Nov 2026$2.525/5$1,260$1,718$1,49996%hist 95%8%hist 4%96%+$1,045-$00.0%0.0mo$4,597 (vs do-nothing +$9,277)50% income floor unreachable even selling every contract
$104513d4 Nov 2026$1.845/5$920$2,123$1,90496%hist 95%8%hist 4%96%+$1,289-$3570.5%0.0mo$2,980 (vs do-nothing +$7,660)50% income floor unreachable even selling every contract
$102511d2 Nov 2026$1.655/5$825$2,250$2,03196%hist 95%8%hist 4%96%+$1,381-$10,45214.1%0.2mo$-7,115 (vs do-nothing $-2,435)50% income floor unreachable even selling every contract
$106015d6 Nov 2026$2.115/5$1,055$2,110$1,89196%hist 95%8%hist 4%96%+$1,275-$00.0%0.0mo$4,392 (vs do-nothing +$9,072)50% income floor unreachable even selling every contract
$109522d13 Nov 2026$2.635/5$1,315$1,793$1,57496%hist 95%8%hist 4%96%+$1,075-$00.0%0.0mo$4,652 (vs do-nothing +$9,332)50% income floor unreachable even selling every contract
$9856d28 Oct 2026$1.285/5$640$3,200$2,98196%hist 95%8%hist 4%96%+$1,901-$30,63741.2%0.7mo$-27,300 (vs do-nothing $-22,620)50% income floor unreachable even selling every contract
$10108d30 Oct 2026$1.625/5$810$3,038$2,81996%hist 95%8%hist 4%96%+$1,821-$17,96724.2%0.4mo$-14,630 (vs do-nothing $-9,950)50% income floor unreachable even selling every contract
$104013d4 Nov 2026$1.865/5$930$2,146$1,92796%hist 95%8%hist 4%96%+$1,218-$2,8473.8%0.1mo$490 (vs do-nothing +$5,170)50% income floor unreachable even selling every contract
$102011d2 Nov 2026$1.765/5$880$2,400$2,18196%hist 95%8%hist 4%96%+$1,438-$12,89717.4%0.3mo$-9,560 (vs do-nothing $-4,880)50% income floor unreachable even selling every contract
$103513d4 Nov 2026$1.865/5$930$2,146$1,92796%hist 95%8%hist 4%96%+$1,236-$5,3477.2%0.1mo$-2,010 (vs do-nothing +$2,670)50% income floor unreachable even selling every contract
$105515d6 Nov 2026$2.245/5$1,120$2,240$2,02196%hist 95%8%hist 4%96%+$1,337-$00.0%0.0mo$4,457 (vs do-nothing +$9,137)50% income floor unreachable even selling every contract
$109022d13 Nov 2026$2.755/5$1,375$1,875$1,65696%hist 95%9%hist 4%96%+$1,108-$00.0%0.0mo$4,712 (vs do-nothing +$9,392)50% income floor unreachable even selling every contract
$9504d26 Oct 2026$0.975/5$485$3,638$3,41996%hist 95%9%hist 4%96%+$2,184-$48,29265.0%1.1mo$-44,955 (vs do-nothing $-40,275)50% income floor unreachable even selling every contract
$105015d6 Nov 2026$2.385/5$1,190$2,380$2,16196%hist 95%9%hist 4%96%+$1,402-$00.0%0.0mo$4,527 (vs do-nothing +$9,207)50% income floor unreachable even selling every contract
$108522d13 Nov 2026$2.905/5$1,450$1,977$1,75896%hist 95%9%hist 4%96%+$1,157-$00.0%0.0mo$4,787 (vs do-nothing +$9,467)50% income floor unreachable even selling every contract
$10058d30 Oct 2026$1.765/5$880$3,300$3,08196%hist 95%9%hist 4%96%+$1,941-$20,39727.5%0.5mo$-17,060 (vs do-nothing $-12,380)50% income floor unreachable even selling every contract
$101511d2 Nov 2026$1.925/5$960$2,618$2,39996%hist 95%9%hist 4%96%+$1,550-$15,31720.6%0.4mo$-11,980 (vs do-nothing $-7,300)50% income floor unreachable even selling every contract
$9806d28 Oct 2026$1.485/5$740$3,700$3,48196%hist 95%9%hist 4%96%+$2,205-$33,03744.5%0.8mo$-29,700 (vs do-nothing $-25,020)50% income floor unreachable even selling every contract
$108022d13 Nov 2026$3.055/5$1,525$2,080$1,86195%hist 95%9%hist 4%96%+$1,201-$00.0%0.0mo$4,862 (vs do-nothing +$9,542)50% income floor unreachable even selling every contract
$104515d6 Nov 2026$2.555/5$1,275$2,550$2,33195%hist 95%10%hist 4%96%+$1,489-$20.0%0.0mo$3,335 (vs do-nothing +$8,015)50% income floor unreachable even selling every contract
$101011d2 Nov 2026$2.055/5$1,025$2,795$2,57795%hist 95%10%hist 4%95%+$1,606-$17,75223.9%0.4mo$-14,415 (vs do-nothing $-9,735)50% income floor unreachable even selling every contract
$103013d4 Nov 2026$2.255/5$1,125$2,596$2,37795%hist 95%10%hist 4%95%+$1,424-$7,65210.3%0.2mo$-4,315 (vs do-nothing +$365)50% income floor unreachable even selling every contract
$10008d30 Oct 2026$1.935/5$965$3,619$3,40095%hist 95%10%hist 4%95%+$2,097-$22,81230.7%0.5mo$-19,475 (vs do-nothing $-14,795)50% income floor unreachable even selling every contract
$107522d13 Nov 2026$3.205/5$1,600$2,182$1,96395%hist 95%10%hist 14%95%+$1,241-$00.0%0.0mo$4,937 (vs do-nothing +$9,617)50% income floor unreachable even selling every contract
$9454d26 Oct 2026$1.155/5$575$4,312$4,09495%hist 95%10%hist 4%95%+$2,517-$50,70268.2%1.2mo$-47,365 (vs do-nothing $-42,685)50% income floor unreachable even selling every contract
$104015d6 Nov 2026$2.695/5$1,345$2,690$2,47195%hist 95%10%hist 14%95%+$1,537-$2,4323.3%0.1mo$905 (vs do-nothing +$5,585)50% income floor unreachable even selling every contract
$9756d28 Oct 2026$1.655/5$825$4,125$3,90695%hist 95%10%hist 14%95%+$2,394-$35,45247.7%0.8mo$-32,115 (vs do-nothing $-27,435)50% income floor unreachable even selling every contract
$102013d4 Nov 2026$2.595/5$1,295$2,988$2,77095%hist 95%10%hist 14%95%+$1,795-$12,48216.8%0.3mo$-9,145 (vs do-nothing $-4,465)50% income floor unreachable even selling every contract
$107022d13 Nov 2026$3.405/5$1,700$2,318$2,09995%hist 95%11%hist 14%95%+$1,308-$00.0%0.0mo$5,037 (vs do-nothing +$9,717)50% income floor unreachable even selling every contract
$102513d4 Nov 2026$2.415/5$1,205$2,781$2,56295%hist 95%11%hist 14%95%+$1,501-$10,07213.6%0.2mo$-6,735 (vs do-nothing $-2,055)50% income floor unreachable even selling every contract
$100511d2 Nov 2026$2.265/5$1,130$3,082$2,86395%hist 95%11%hist 14%95%+$1,754-$20,14727.1%0.5mo$-16,810 (vs do-nothing $-12,130)50% income floor unreachable even selling every contract
$103515d6 Nov 2026$2.905/5$1,450$2,900$2,68195%hist 95%11%hist 14%95%+$1,644-$4,8276.5%0.1mo$-1,490 (vs do-nothing +$3,190)50% income floor unreachable even selling every contract
$9958d30 Oct 2026$2.095/5$1,045$3,919$3,70095%hist 95%11%hist 14%95%+$2,173-$25,23234.0%0.6mo$-21,895 (vs do-nothing $-17,215)50% income floor unreachable even selling every contract
$101513d4 Nov 2026$2.795/5$1,395$3,219$3,00095%hist 95%11%hist 14%95%+$1,924-$14,88220.0%0.3mo$-11,545 (vs do-nothing $-6,865)50% income floor unreachable even selling every contract
$106522d13 Nov 2026$3.605/5$1,800$2,455$2,23695%hist 95%11%hist 14%95%+$1,369-$00.0%0.0mo$5,137 (vs do-nothing +$9,817)50% income floor unreachable even selling every contract
$9706d28 Oct 2026$1.855/5$925$4,625$4,40694%hist 95%11%hist 14%95%+$2,622-$37,85250.9%0.9mo$-34,515 (vs do-nothing $-29,835)50% income floor unreachable even selling every contract
$100011d2 Nov 2026$2.425/5$1,210$3,300$3,08194%hist 95%12%hist 14%95%+$1,814-$22,56730.4%0.5mo$-19,230 (vs do-nothing $-14,550)50% income floor unreachable even selling every contract
$103015d6 Nov 2026$3.055/5$1,525$3,050$2,83194%hist 95%12%hist 14%95%+$1,679-$7,2529.8%0.2mo$-3,915 (vs do-nothing +$765)50% income floor unreachable even selling every contract
$9404d26 Oct 2026$1.365/5$680$5,100$4,88194%hist 95%12%hist 14%95%+$2,873-$53,09771.5%1.2mo$-49,760 (vs do-nothing $-45,080)50% income floor unreachable even selling every contract
$106022d13 Nov 2026$3.755/5$1,875$2,557$2,33894%hist 95%12%hist 14%95%+$1,390-$00.0%0.0mo$5,212 (vs do-nothing +$9,892)50% income floor unreachable even selling every contract
$9908d30 Oct 2026$2.335/5$1,165$4,369$4,15094%hist 95%12%hist 14%95%+$2,412-$27,61237.2%0.6mo$-24,275 (vs do-nothing $-19,595)50% income floor unreachable even selling every contract
$102515d6 Nov 2026$3.305/5$1,650$3,300$3,08194%hist 95%12%hist 14%94%+$1,802-$9,62713.0%0.2mo$-6,290 (vs do-nothing $-1,610)50% income floor unreachable even selling every contract
$105522d13 Nov 2026$4.105/5$2,050$2,795$2,57794%hist 95%12%hist 14%94%+$1,539-$00.0%0.0mo$5,387 (vs do-nothing +$10,067)50% income floor unreachable even selling every contract
$99511d2 Nov 2026$2.635/5$1,315$3,586$3,36894%hist 95%13%hist 14%94%+$1,920-$24,96233.6%0.6mo$-21,625 (vs do-nothing $-16,945)50% income floor unreachable even selling every contract
$9656d28 Oct 2026$2.085/5$1,040$5,200$4,98194%hist 95%13%hist 14%94%+$2,873-$40,23754.2%0.9mo$-36,900 (vs do-nothing $-32,220)50% income floor unreachable even selling every contract
$101013d4 Nov 2026$3.005/5$1,500$3,462$3,24394%hist 95%13%hist 14%94%+$1,842-$17,27723.3%0.4mo$-13,940 (vs do-nothing $-9,260)50% income floor unreachable even selling every contract
$9858d30 Oct 2026$2.545/5$1,270$4,762$4,54494%hist 95%13%hist 14%94%+$2,617-$30,00740.4%0.7mo$-26,670 (vs do-nothing $-21,990)50% income floor unreachable even selling every contract
$102015d6 Nov 2026$3.555/5$1,775$3,550$3,33194%hist 95%13%hist 14%94%+$1,988-$12,00216.2%0.3mo$-8,665 (vs do-nothing $-3,985)50% income floor unreachable even selling every contract
$105022d13 Nov 2026$4.255/5$2,125$2,898$2,67994%hist 95%13%hist 14%94%+$1,543-$00.0%0.0mo$5,462 (vs do-nothing +$10,142)50% income floor unreachable even selling every contract
$100513d4 Nov 2026$3.305/5$1,650$3,808$3,58994%hist 95%13%hist 14%94%+$2,140-$19,62726.4%0.5mo$-16,290 (vs do-nothing $-11,610)50% income floor unreachable even selling every contract
$99011d2 Nov 2026$2.865/5$1,430$3,900$3,68193%hist 95%14%hist 14%94%+$2,026-$27,34736.8%0.6mo$-24,010 (vs do-nothing $-19,330)50% income floor unreachable even selling every contract
$9354d26 Oct 2026$1.615/5$805$6,038$5,81993%hist 95%14%hist 14%94%+$3,252-$55,47274.7%1.3mo$-52,135 (vs do-nothing $-47,455)50% income floor unreachable even selling every contract
$104522d13 Nov 2026$4.455/5$2,225$3,034$2,81593%hist 95%14%hist 14%94%+$1,572-$00.0%0.0mo$4,285 (vs do-nothing +$8,965)50% income floor unreachable even selling every contract
$9808d30 Oct 2026$2.825/5$1,410$5,288$5,06993%hist 95%14%hist 14%94%+$2,814-$32,36743.6%0.7mo$-29,030 (vs do-nothing $-24,350)50% income floor unreachable even selling every contract
$9606d28 Oct 2026$2.335/5$1,165$5,825$5,60693%hist 95%14%hist 14%93%+$3,101-$42,61257.4%1.0mo$-39,275 (vs do-nothing $-34,595)50% income floor unreachable even selling every contract
$101515d6 Nov 2026$3.805/5$1,900$3,800$3,58193%hist 95%15%hist 14%93%+$1,897-$14,37719.3%0.3mo$-11,040 (vs do-nothing $-6,360)50% income floor unreachable even selling every contract
$104022d13 Nov 2026$4.705/5$2,350$3,205$2,98693%hist 95%15%hist 14%93%+$1,624-$1,4271.9%0.0mo$1,910 (vs do-nothing +$6,590)50% income floor unreachable even selling every contract
$100013d4 Nov 2026$3.555/5$1,775$4,096$3,87793%hist 95%15%hist 14%93%+$2,073-$22,00229.6%0.5mo$-18,665 (vs do-nothing $-13,985)50% income floor unreachable even selling every contract
$98511d2 Nov 2026$3.205/5$1,600$4,364$4,14593%hist 95%15%hist 14%93%+$2,253-$29,67739.9%0.7mo$-26,340 (vs do-nothing $-21,660)50% income floor unreachable even selling every contract
$103522d13 Nov 2026$4.955/5$2,475$3,375$3,15693%hist 95%15%hist 14%93%+$1,730-$3,8025.1%0.1mo$-465 (vs do-nothing +$4,215)50% income floor unreachable even selling every contract
$9758d30 Oct 2026$3.105/5$1,550$5,812$5,59492%hist 95%15%hist 14%93%+$2,999-$34,72746.7%0.8mo$-31,390 (vs do-nothing $-26,710)50% income floor unreachable even selling every contract
$101015d6 Nov 2026$4.155/5$2,075$4,150$3,93192%hist 95%16%hist 14%93%+$2,040-$16,70222.5%0.4mo$-13,365 (vs do-nothing $-8,685)50% income floor unreachable even selling every contract
$9556d28 Oct 2026$2.645/5$1,320$6,600$6,38192%hist 95%16%hist 14%93%+$3,402-$44,95760.5%1.0mo$-41,620 (vs do-nothing $-36,940)50% income floor unreachable even selling every contract
$99513d4 Nov 2026$3.855/5$1,925$4,442$4,22392%hist 95%16%hist 14%93%+$2,203-$24,35232.8%0.6mo$-21,015 (vs do-nothing $-16,335)50% income floor unreachable even selling every contract
$9304d26 Oct 2026$1.925/5$960$7,200$6,98192%hist 95%16%hist 14%93%+$3,675-$57,81777.8%1.3mo$-54,480 (vs do-nothing $-49,800)50% income floor unreachable even selling every contract
$98011d2 Nov 2026$3.505/5$1,750$4,773$4,55492%hist 95%16%hist 14%93%+$2,390-$32,02743.1%0.7mo$-28,690 (vs do-nothing $-24,010)50% income floor unreachable even selling every contract
$103022d13 Nov 2026$5.355/5$2,675$3,648$3,42992%hist 95%16%hist 14%93%+$1,835-$6,1028.2%0.1mo$-2,765 (vs do-nothing +$1,915)50% income floor unreachable even selling every contract
$100515d6 Nov 2026$4.455/5$2,225$4,450$4,23192%hist 95%17%hist 14%93%+$2,215-$19,05225.6%0.4mo$-15,715 (vs do-nothing $-11,035)50% income floor unreachable even selling every contract
$9708d30 Oct 2026$3.405/5$1,700$6,375$6,15692%hist 95%17%hist 14%92%+$3,167-$37,07749.9%0.9mo$-33,740 (vs do-nothing $-29,060)50% income floor unreachable even selling every contract
$99013d4 Nov 2026$4.205/5$2,100$4,846$4,62792%hist 95%17%hist 14%92%+$2,390-$26,67735.9%0.6mo$-23,340 (vs do-nothing $-18,660)50% income floor unreachable even selling every contract
$102522d13 Nov 2026$5.655/5$2,825$3,852$3,63391%hist 95%18%hist 14%92%+$1,862-$8,45211.4%0.2mo$-5,115 (vs do-nothing $-435)50% income floor unreachable even selling every contract
$100015d6 Nov 2026$4.905/5$2,450$4,900$4,68191%hist 95%18%hist 14%92%+$2,450-$21,32728.7%0.5mo$-17,990 (vs do-nothing $-13,310)50% income floor unreachable even selling every contract
$97511d2 Nov 2026$3.905/5$1,950$5,318$5,09991%hist 95%18%hist 14%92%+$2,624-$34,32746.2%0.8mo$-30,990 (vs do-nothing $-26,310)50% income floor unreachable even selling every contract
$9506d28 Oct 2026$2.995/5$1,495$7,475$7,25691%hist 95%18%hist 14%92%+$3,734-$47,28263.6%1.1mo$-43,945 (vs do-nothing $-39,265)50% income floor unreachable even selling every contract
$102022d13 Nov 2026$6.005/5$3,000$4,091$3,87291%hist 95%19%hist 14%92%+$1,915-$10,77714.5%0.2mo$-7,440 (vs do-nothing $-2,760)50% income floor unreachable even selling every contract
$9658d30 Oct 2026$3.805/5$1,900$7,125$6,90691%hist 95%19%hist 14%92%+$3,459-$39,37753.0%0.9mo$-36,040 (vs do-nothing $-31,360)50% income floor unreachable even selling every contract
$98513d4 Nov 2026$4.605/5$2,300$5,308$5,08991%hist 95%19%hist 14%92%+$2,508-$28,97739.0%0.7mo$-25,640 (vs do-nothing $-20,960)50% income floor unreachable even selling every contract
$9254d26 Oct 2026$2.305/5$1,150$8,625$8,40691%hist 95%19%hist 14%92%+$4,219-$60,12780.9%1.4mo$-56,790 (vs do-nothing $-52,110)50% income floor unreachable even selling every contract
$99515d6 Nov 2026$5.055/5$2,525$5,050$4,83191%hist 95%19%hist 14%91%+$2,287-$23,75232.0%0.5mo$-20,415 (vs do-nothing $-15,735)50% income floor unreachable even selling every contract
$97011d2 Nov 2026$4.305/5$2,150$5,864$5,64591%hist 95%19%hist 14%91%+$2,812-$36,62749.3%0.8mo$-33,290 (vs do-nothing $-28,610)50% income floor unreachable even selling every contract
$101522d13 Nov 2026$6.355/5$3,175$4,330$4,11190%hist 95%20%hist 14%91%+$1,966-$13,10217.6%0.3mo$-9,765 (vs do-nothing $-5,085)50% income floor unreachable even selling every contract
$9456d28 Oct 2026$3.405/5$1,700$8,500$8,28190%hist 95%20%hist 14%91%+$4,092-$49,57766.7%1.1mo$-46,240 (vs do-nothing $-41,560)50% income floor unreachable even selling every contract
$98013d4 Nov 2026$5.005/5$2,500$5,769$5,55090%hist 95%20%hist 24%91%+$2,646-$31,27742.1%0.7mo$-27,940 (vs do-nothing $-23,260)50% income floor unreachable even selling every contract
$9608d30 Oct 2026$4.205/5$2,100$7,875$7,65690%hist 95%20%hist 24%91%+$3,677-$41,67756.1%1.0mo$-38,340 (vs do-nothing $-33,660)50% income floor unreachable even selling every contract
$99015d6 Nov 2026$5.455/5$2,725$5,450$5,23190%hist 86%21%hist 24%91%+$2,348-$26,05235.1%0.6mo$-22,715 (vs do-nothing $-18,035)50% income floor unreachable even selling every contract
$96511d2 Nov 2026$4.705/5$2,350$6,409$6,19090%hist 86%21%hist 24%91%+$2,949-$38,92752.4%0.9mo$-35,590 (vs do-nothing $-30,910)50% income floor unreachable even selling every contract
$97513d4 Nov 2026$5.505/5$2,750$6,346$6,12789%hist 86%22%hist 24%90%+$2,859-$33,52745.1%0.8mo$-30,190 (vs do-nothing $-25,510)50% income floor unreachable even selling every contract
$98515d6 Nov 2026$6.005/5$3,000$6,000$5,78189%hist 86%22%hist 24%90%+$2,621-$28,27738.1%0.7mo$-24,940 (vs do-nothing $-20,260)50% income floor unreachable even selling every contract
$9204d26 Oct 2026$2.755/5$1,375$10,312$10,09489%hist 86%22%hist 24%90%+$4,768-$62,40284.0%1.4mo$-59,065 (vs do-nothing $-54,385)50% income floor unreachable even selling every contract
$100522d13 Nov 2026$7.205/5$3,600$4,909$4,69089%hist 86%22%hist 24%90%+$2,116-$17,67723.8%0.4mo$-14,340 (vs do-nothing $-9,660)50% income floor unreachable even selling every contract
$9406d28 Oct 2026$3.855/5$1,925$9,625$9,40689%hist 86%22%hist 24%90%+$4,420-$51,85269.8%1.2mo$-48,515 (vs do-nothing $-43,835)50% income floor unreachable even selling every contract
$9558d30 Oct 2026$4.705/5$2,350$8,812$8,59489%hist 86%22%hist 24%90%+$3,999-$43,92759.1%1.0mo$-40,590 (vs do-nothing $-35,910)50% income floor unreachable even selling every contract
$101022d13 Nov 2026$6.805/5$3,400$4,636$4,41889%hist 86%23%hist 24%90%+$1,518-$15,37720.7%0.4mo$-12,040 (vs do-nothing $-7,360)50% income floor unreachable even selling every contract
$96011d2 Nov 2026$5.205/5$2,600$7,091$6,87289%hist 86%23%hist 24%90%+$3,164-$41,17755.4%0.9mo$-37,840 (vs do-nothing $-33,160)50% income floor unreachable even selling every contract
$98015d6 Nov 2026$6.405/5$3,200$6,400$6,18189%hist 86%24%hist 24%90%+$2,733-$30,57741.2%0.7mo$-27,240 (vs do-nothing $-22,560)50% income floor unreachable even selling every contract
$100022d13 Nov 2026$7.755/5$3,875$5,284$5,06589%hist 86%24%hist 24%90%+$2,245-$19,90226.8%0.5mo$-16,565 (vs do-nothing $-11,885)50% income floor unreachable even selling every contract
$97013d4 Nov 2026$6.005/5$3,000$6,923$6,70488%hist 86%24%hist 24%90%+$3,025-$35,77748.2%0.8mo$-32,440 (vs do-nothing $-27,760)50% income floor unreachable even selling every contract
$9508d30 Oct 2026$5.255/5$2,625$9,844$9,62588%hist 86%25%hist 24%89%+$4,319-$46,15262.1%1.1mo$-42,815 (vs do-nothing $-38,135)50% income floor unreachable even selling every contract
$99522d13 Nov 2026$8.255/5$4,125$5,625$5,40688%hist 86%25%hist 24%89%+$2,316-$22,15229.8%0.5mo$-18,815 (vs do-nothing $-14,135)50% income floor unreachable even selling every contract
$9356d28 Oct 2026$4.405/5$2,200$11,000$10,78188%hist 86%25%hist 24%89%+$4,849-$54,07772.8%1.2mo$-50,740 (vs do-nothing $-46,060)50% income floor unreachable even selling every contract
$97515d6 Nov 2026$7.055/5$3,525$7,050$6,83188%hist 86%25%hist 24%89%+$2,995-$32,75244.1%0.8mo$-29,415 (vs do-nothing $-24,735)50% income floor unreachable even selling every contract
$95511d2 Nov 2026$5.755/5$2,875$7,841$7,62288%hist 86%25%hist 24%89%+$3,381-$43,40258.4%1.0mo$-40,065 (vs do-nothing $-35,385)50% income floor unreachable even selling every contract
$96513d4 Nov 2026$6.555/5$3,275$7,558$7,33988%hist 86%26%hist 24%89%+$3,198-$38,00251.1%0.9mo$-34,665 (vs do-nothing $-29,985)50% income floor unreachable even selling every contract
$9154d26 Oct 2026$3.305/5$1,650$12,375$12,15687%hist 86%25%hist 24%89%+$5,415-$64,62787.0%1.5mo$-61,290 (vs do-nothing $-56,610)50% income floor unreachable even selling every contract
$99022d13 Nov 2026$9.005/5$4,500$6,136$5,91887%hist 86%27%hist 24%88%+$2,533-$24,27732.7%0.6mo$-20,940 (vs do-nothing $-16,260)50% income floor unreachable even selling every contract
$97015d6 Nov 2026$7.555/5$3,775$7,550$7,33187%hist 86%27%hist 24%88%+$3,026-$35,00247.1%0.8mo$-31,665 (vs do-nothing $-26,985)50% income floor unreachable even selling every contract
$9458d30 Oct 2026$5.855/5$2,925$10,969$10,75087%hist 86%27%hist 24%88%+$4,623-$48,35265.1%1.1mo$-45,015 (vs do-nothing $-40,335)50% income floor unreachable even selling every contract
$95011d2 Nov 2026$6.405/5$3,200$8,727$8,50887%hist 86%28%hist 24%88%+$3,662-$45,57761.3%1.1mo$-42,240 (vs do-nothing $-37,560)50% income floor unreachable even selling every contract
$96013d4 Nov 2026$7.205/5$3,600$8,308$8,08987%hist 86%28%hist 24%88%+$3,429-$40,17754.1%0.9mo$-36,840 (vs do-nothing $-32,160)50% income floor unreachable even selling every contract
$9306d28 Oct 2026$5.005/5$2,500$12,500$12,28186%hist 86%28%hist 24%88%+$5,225-$56,27775.7%1.3mo$-52,940 (vs do-nothing $-48,260)50% income floor unreachable even selling every contract
$98522d13 Nov 2026$9.605/5$4,800$6,545$6,32786%hist 86%28%hist 24%88%+$2,620-$26,47735.6%0.6mo$-23,140 (vs do-nothing $-18,460)50% income floor unreachable even selling every contract
$96515d6 Nov 2026$8.105/5$4,050$8,100$7,88186%hist 86%29%hist 24%88%+$3,291-$37,22750.1%0.9mo$-33,890 (vs do-nothing $-29,210)50% income floor unreachable even selling every contract
$95513d4 Nov 2026$7.855/5$3,925$9,058$8,83985%hist 86%30%hist 24%87%+$3,598-$42,35257.0%1.0mo$-39,015 (vs do-nothing $-34,335)50% income floor unreachable even selling every contract
$9408d30 Oct 2026$6.505/5$3,250$12,188$11,96985%hist 86%30%hist 24%87%+$4,898-$50,52768.0%1.2mo$-47,190 (vs do-nothing $-42,510)50% income floor unreachable even selling every contract
$98022d13 Nov 2026$10.305/5$5,150$7,023$6,80485%hist 86%30%hist 31%87%+$2,747-$28,62738.5%0.7mo$-25,290 (vs do-nothing $-20,610)50% income floor unreachable even selling every contract
$9104d26 Oct 2026$3.955/5$1,975$14,812$14,59485%hist 86%30%hist 24%87%+$6,072-$66,80289.9%1.5mo$-63,465 (vs do-nothing $-58,785)50% income floor unreachable even selling every contract
$94511d2 Nov 2026$6.655/5$3,325$9,068$8,84985%hist 86%30%hist 31%87%+$3,314-$47,95264.5%1.1mo$-44,615 (vs do-nothing $-39,935)50% income floor unreachable even selling every contract
$96015d6 Nov 2026$8.905/5$4,450$8,900$8,68185%hist 86%31%hist 31%87%+$3,625-$39,32752.9%0.9mo$-35,990 (vs do-nothing $-31,310)50% income floor unreachable even selling every contract
$9256d28 Oct 2026$5.705/5$2,850$14,250$14,03185%hist 86%31%hist 31%87%+$5,651-$58,42778.6%1.3mo$-55,090 (vs do-nothing $-50,410)50% income floor unreachable even selling every contract
$97522d13 Nov 2026$11.055/5$5,525$7,534$7,31585%hist 86%32%hist 31%87%+$2,876-$30,75241.4%0.7mo$-27,415 (vs do-nothing $-22,735)50% income floor unreachable even selling every contract
$95013d4 Nov 2026$8.605/5$4,300$9,923$9,70484%hist 86%32%hist 31%86%+$3,815-$44,47759.9%1.0mo$-41,140 (vs do-nothing $-36,460)50% income floor unreachable even selling every contract
$94011d2 Nov 2026$7.805/5$3,900$10,636$10,41884%hist 86%33%hist 31%86%+$4,104-$49,87767.1%1.1mo$-46,540 (vs do-nothing $-41,860)50% income floor unreachable even selling every contract
$9358d30 Oct 2026$7.305/5$3,650$13,688$13,46984%hist 86%33%hist 31%86%+$5,315-$52,62770.8%1.2mo$-49,290 (vs do-nothing $-44,610)50% income floor unreachable even selling every contract
$95515d6 Nov 2026$9.705/5$4,850$9,700$9,48184%hist 86%34%hist 31%86%+$3,535-$41,42755.8%1.0mo$-38,090 (vs do-nothing $-33,410)50% income floor unreachable even selling every contract
$97022d13 Nov 2026$11.855/5$5,925$8,080$7,86184%hist 86%34%hist 31%86%+$3,006-$32,85244.2%0.8mo$-29,515 (vs do-nothing $-24,835)50% income floor unreachable even selling every contract
$932.508d30 Oct 2026$7.705/5$3,850$14,438$14,21983%hist 86%34%hist 31%86%+$5,468-$53,67772.2%1.2mo$-50,340 (vs do-nothing $-45,660)50% income floor unreachable even selling every contract
$94513d4 Nov 2026$9.405/5$4,700$10,846$10,62783%hist 86%35%hist 31%85%+$4,015-$46,57762.7%1.1mo$-43,240 (vs do-nothing $-38,560)50% income floor unreachable even selling every contract
$9054d26 Oct 2026$4.755/5$2,375$17,812$17,59483%hist 86%34%hist 31%85%+$6,860-$68,90292.7%1.6mo$-65,565 (vs do-nothing $-60,885)50% income floor unreachable even selling every contract
$9206d28 Oct 2026$6.555/5$3,275$16,375$16,15683%hist 86%35%hist 31%85%+$6,227-$60,50281.4%1.4mo$-57,165 (vs do-nothing $-52,485)50% income floor unreachable even selling every contract
$927.508d30 Oct 2026$8.605/5$4,300$16,125$15,90683%hist 86%35%hist 31%85%+$7,106-$55,72775.0%1.3mo$-52,390 (vs do-nothing $-47,710)50% income floor unreachable even selling every contract
$93511d2 Nov 2026$8.705/5$4,350$11,864$11,64583%hist 86%36%hist 31%85%+$4,452-$51,92769.9%1.2mo$-48,590 (vs do-nothing $-43,910)50% income floor unreachable even selling every contract
$95015d6 Nov 2026$10.505/5$5,250$10,500$10,28183%hist 86%36%hist 31%85%+$3,776-$43,52758.6%1.0mo$-40,190 (vs do-nothing $-35,510)50% income floor unreachable even selling every contract
$96522d13 Nov 2026$12.655/5$6,325$8,625$8,40683%hist 86%36%hist 31%85%+$3,100-$34,95247.0%0.8mo$-31,615 (vs do-nothing $-26,935)50% income floor unreachable even selling every contract
$9308d30 Oct 2026$8.155/5$4,075$15,281$15,06283%hist 86%36%hist 31%85%+$5,674-$54,70273.6%1.3mo$-51,365 (vs do-nothing $-46,685)50% income floor unreachable even selling every contract
$94013d4 Nov 2026$10.355/5$5,175$11,942$11,72382%hist 86%38%hist 31%84%+$4,307-$48,60265.4%1.1mo$-45,265 (vs do-nothing $-40,585)50% income floor unreachable even selling every contract
$96022d13 Nov 2026$13.555/5$6,775$9,239$9,02082%hist 86%38%hist 31%84%+$3,224-$37,00249.8%0.9mo$-33,665 (vs do-nothing $-28,985)50% income floor unreachable even selling every contract
$94515d6 Nov 2026$11.405/5$5,700$11,400$11,18181%hist 86%38%hist 31%84%+$3,936-$45,57761.3%1.1mo$-42,240 (vs do-nothing $-37,560)50% income floor unreachable even selling every contract
$93011d2 Nov 2026$9.605/5$4,800$13,091$12,87281%hist 86%39%hist 31%84%+$4,689-$53,97772.6%1.2mo$-50,640 (vs do-nothing $-45,960)50% income floor unreachable even selling every contract
$9156d28 Oct 2026$7.455/5$3,725$18,625$18,40681%hist 86%39%hist 31%84%+$6,679-$62,55284.2%1.4mo$-59,215 (vs do-nothing $-54,535)50% income floor unreachable even selling every contract
$9258d30 Oct 2026$9.105/5$4,550$17,062$16,84481%hist 86%39%hist 31%84%+$6,050-$56,72776.3%1.3mo$-53,390 (vs do-nothing $-48,710)50% income floor unreachable even selling every contract
$95522d13 Nov 2026$14.505/5$7,250$9,886$9,66881%hist 86%40%hist 41%84%+$3,342-$39,02752.5%0.9mo$-35,690 (vs do-nothing $-31,010)50% income floor unreachable even selling every contract
$9004d26 Oct 2026$5.705/5$2,850$21,375$21,15680%hist 86%40%hist 31%83%+$7,691-$70,92795.5%1.6mo$-67,590 (vs do-nothing $-62,910)50% income floor unreachable even selling every contract
$93513d4 Nov 2026$11.255/5$5,625$12,981$12,76280%hist 86%40%hist 41%83%+$4,455-$50,65268.2%1.2mo$-47,315 (vs do-nothing $-42,635)50% income floor unreachable even selling every contract
$94015d6 Nov 2026$12.355/5$6,175$12,350$12,13180%hist 86%41%hist 41%83%+$4,071-$47,60264.1%1.1mo$-44,265 (vs do-nothing $-39,585)50% income floor unreachable even selling every contract
$922.508d30 Oct 2026$9.605/5$4,800$18,000$17,78180%hist 86%41%hist 41%83%+$6,218-$57,72777.7%1.3mo$-54,390 (vs do-nothing $-49,710)50% income floor unreachable even selling every contract
$92511d2 Nov 2026$10.655/5$5,325$14,523$14,30480%hist 82%42%hist 41%83%+$5,012-$55,95275.3%1.3mo$-52,615 (vs do-nothing $-47,935)50% income floor unreachable even selling every contract
$95022d13 Nov 2026$15.705/5$7,850$10,705$10,48679%hist 82%43%hist 41%83%+$3,588-$40,92755.1%0.9mo$-37,590 (vs do-nothing $-32,910)50% income floor unreachable even selling every contract
$9208d30 Oct 2026$10.155/5$5,075$19,031$18,81279%hist 82%43%hist 41%83%+$6,431-$58,70279.0%1.4mo$-55,365 (vs do-nothing $-50,685)50% income floor unreachable even selling every contract
$9106d28 Oct 2026$8.505/5$4,250$21,250$21,03179%hist 82%43%hist 41%82%+$7,229-$64,52786.8%1.5mo$-61,190 (vs do-nothing $-56,510)50% income floor unreachable even selling every contract
$93013d4 Nov 2026$12.305/5$6,150$14,192$13,97379%hist 82%43%hist 41%82%+$4,681-$52,62770.8%1.2mo$-49,290 (vs do-nothing $-44,610)50% income floor unreachable even selling every contract
$93515d6 Nov 2026$13.455/5$6,725$13,450$13,23179%hist 82%44%hist 41%82%+$4,276-$49,55266.7%1.1mo$-46,215 (vs do-nothing $-41,535)50% income floor unreachable even selling every contract
$94522d13 Nov 2026$16.705/5$8,350$11,386$11,16878%hist 82%45%hist 41%82%+$3,652-$42,92757.8%1.0mo$-39,590 (vs do-nothing $-34,910)50% income floor unreachable even selling every contract
$917.508d30 Oct 2026$10.705/5$5,350$20,062$19,84478%hist 82%45%hist 41%82%+$6,595-$59,67780.3%1.4mo$-56,340 (vs do-nothing $-51,660)50% income floor unreachable even selling every contract
$932.5015d6 Nov 2026$14.005/5$7,000$14,000$13,78178%hist 82%45%hist 41%82%+$4,347-$50,52768.0%1.2mo$-47,190 (vs do-nothing $-42,510)50% income floor unreachable even selling every contract
$92011d2 Nov 2026$11.205/5$5,600$15,273$15,05478%hist 82%45%hist 41%82%+$4,522-$58,17778.3%1.3mo$-54,840 (vs do-nothing $-50,160)50% income floor unreachable even selling every contract
$92513d4 Nov 2026$13.505/5$6,750$15,577$15,35877%hist 82%47%hist 41%81%+$4,980-$54,52773.4%1.3mo$-51,190 (vs do-nothing $-46,510)50% income floor unreachable even selling every contract
$93015d6 Nov 2026$14.555/5$7,275$14,550$14,33177%hist 82%47%hist 41%81%+$4,396-$51,50269.3%1.2mo$-48,165 (vs do-nothing $-43,485)50% income floor unreachable even selling every contract
$9158d30 Oct 2026$11.255/5$5,625$21,094$20,87577%hist 82%47%hist 41%81%+$6,707-$60,65281.6%1.4mo$-57,315 (vs do-nothing $-52,635)50% income floor unreachable even selling every contract
$94022d13 Nov 2026$17.905/5$8,950$12,205$11,98677%hist 82%48%hist 41%81%+$3,804-$44,82760.3%1.0mo$-41,490 (vs do-nothing $-36,810)50% income floor unreachable even selling every contract
$927.5015d6 Nov 2026$15.055/5$7,525$15,050$14,83177%hist 82%48%hist 41%81%+$4,373-$52,50270.7%1.2mo$-49,165 (vs do-nothing $-44,485)50% income floor unreachable even selling every contract
$91511d2 Nov 2026$11.905/5$5,950$16,227$16,00876%hist 82%49%hist 41%80%+$4,096-$60,32781.2%1.4mo$-56,990 (vs do-nothing $-52,310)50% income floor unreachable even selling every contract
$92515d6 Nov 2026$15.705/5$7,850$15,700$15,48176%hist 82%50%hist 44%80%+$4,477-$53,42771.9%1.2mo$-50,090 (vs do-nothing $-45,410)50% income floor unreachable even selling every contract
$93522d13 Nov 2026$19.055/5$9,525$12,989$12,77076%hist 82%50%hist 44%80%+$3,873-$46,75262.9%1.1mo$-43,415 (vs do-nothing $-38,735)50% income floor unreachable even selling every contract
$92013d4 Nov 2026$14.705/5$7,350$16,962$16,74376%hist 82%50%hist 41%80%+$5,172-$56,42775.9%1.3mo$-53,090 (vs do-nothing $-48,410)50% income floor unreachable even selling every contract
$922.5015d6 Nov 2026$16.355/5$8,175$16,350$16,13175%hist 82%52%hist 44%80%+$4,558-$54,35273.2%1.3mo$-51,015 (vs do-nothing $-46,335)50% income floor unreachable even selling every contract
$93022d13 Nov 2026$20.355/5$10,175$13,875$13,65675%hist 82%53%hist 44%80%+$3,991-$48,60265.4%1.1mo$-45,265 (vs do-nothing $-40,585)50% income floor unreachable even selling every contract
$92015d6 Nov 2026$17.055/5$8,525$17,050$16,83174%hist 82%53%hist 44%79%+$4,665-$55,25274.4%1.3mo$-51,915 (vs do-nothing $-47,235)50% income floor unreachable even selling every contract
$91011d2 Nov 2026$14.355/5$7,175$19,568$19,34974%hist 82%53%hist 44%79%+$5,906-$61,60282.9%1.4mo$-58,265 (vs do-nothing $-53,585)50% income floor unreachable even selling every contract
$91513d4 Nov 2026$16.105/5$8,050$18,577$18,35874%hist 82%53%hist 44%79%+$5,482-$58,22778.4%1.3mo$-54,890 (vs do-nothing $-50,210)50% income floor unreachable even selling every contract
$917.5015d6 Nov 2026$17.755/5$8,875$17,750$17,53174%hist 82%55%hist 44%79%+$4,748-$56,15275.6%1.3mo$-52,815 (vs do-nothing $-48,135)50% income floor unreachable even selling every contract
$92522d13 Nov 2026$21.705/5$10,850$14,795$14,57773%hist 82%56%hist 44%79%+$4,090-$50,42767.9%1.2mo$-47,090 (vs do-nothing $-42,410)50% income floor unreachable even selling every contract
$91515d6 Nov 2026$18.455/5$9,225$18,450$18,23173%hist 82%57%hist 44%78%+$4,807-$57,05276.8%1.3mo$-53,715 (vs do-nothing $-49,035)50% income floor unreachable even selling every contract
$91013d4 Nov 2026$17.555/5$8,775$20,250$20,03172%hist 82%57%hist 44%78%+$5,731-$60,00280.8%1.4mo$-56,665 (vs do-nothing $-51,985)50% income floor unreachable even selling every contract
$90511d2 Nov 2026$15.755/5$7,875$21,477$21,25872%hist 82%57%hist 44%78%+$6,126-$63,40285.3%1.5mo$-60,065 (vs do-nothing $-55,385)50% income floor unreachable even selling every contract
$912.5015d6 Nov 2026$19.155/5$9,575$19,150$18,93172%hist 82%58%hist 44%78%+$4,841-$57,95278.0%1.3mo$-54,615 (vs do-nothing $-49,935)50% income floor unreachable even selling every contract
$92022d13 Nov 2026$23.205/5$11,600$15,818$15,59972%hist 82%59%hist 44%78%+$4,233-$52,17770.2%1.2mo$-48,840 (vs do-nothing $-44,160)50% income floor unreachable even selling every contract
$91015d6 Nov 2026$19.905/5$9,950$19,900$19,68171%hist 82%60%hist 56%77%+$4,899-$58,82779.2%1.4mo$-55,490 (vs do-nothing $-50,810)50% income floor unreachable even selling every contract
$91522d13 Nov 2026$24.755/5$12,375$16,875$16,65670%hist 82%62%hist 56%77%+$4,353-$53,90272.5%1.2mo$-50,565 (vs do-nothing $-45,885)50% income floor unreachable even selling every contract
$907.5015d6 Nov 2026$20.655/5$10,325$20,650$20,43170%hist 82%62%hist 56%77%+$4,933-$59,70280.4%1.4mo$-56,365 (vs do-nothing $-51,685)50% income floor unreachable even selling every contract
$90515d6 Nov 2026$21.455/5$10,725$21,450$21,23169%hist 64%64%hist 56%76%+$4,990-$60,55281.5%1.4mo$-57,215 (vs do-nothing $-52,535)50% income floor unreachable even selling every contract
$91022d13 Nov 2026$26.255/5$13,125$17,898$17,67969%hist 64%65%hist 56%76%+$4,378-$55,65274.9%1.3mo$-52,315 (vs do-nothing $-47,635)50% income floor unreachable even selling every contract
$90522d13 Nov 2026$27.955/5$13,975$19,057$18,83867%hist 64%68%hist 56%75%+$4,477-$57,30277.1%1.3mo$-53,965 (vs do-nothing $-49,285)50% income floor unreachable even selling every contract
$90022d13 Nov 2026$29.755/5$14,875$20,284$20,06566%hist 64%71%hist 68%74%+$4,581-$58,90279.3%1.4mo$-55,565 (vs do-nothing $-50,885)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.

fortress_fight.py v6.3  |  2026-10-23 03:21