FORTRESS FIGHT: MU-LC970 @ $989.42

BE SS: $1220.00  |  CC-SS: $1227.50  |  2 contracts (200 sh) |  ⌂ PORTFOLIO

GENERATED2026-10-12 21:48

MU-LC970 @ $989.42   UNDERWATER $230.58 (18.9% below BE SS)

2 contracts (200 sh)  |  BE SS: $1220.00  |  CC-SS: $1227.50 (banked floor $1,182.83)  |  IV: HIGH  |  Accounts: Neville:0865

LC: $970 exp 2028-01-21 (entry $645.074/sh)
SP: $1110 exp 2028-01-21 (entry $400.223/sh)
HP: $390 exp 2026-11-20 (entry $0.823/sh)

Economics

Max Loss$194,000(ND $250.00 + SW $720) x 200
Normal income ref$13,671/mo95% ann ROI on ML
Hedge rolling cost$69/mo
Unrealized P&L$-51,404fortress legs from IBKR
INCOME GOALPOSTS & VELOCITY
50% INCOME FLOOR
$6,836/mo
HEDGE COVER
$69/mo
NORMAL INCOME
$13,671/mo (ATM CC, chain)
IC VELOCITY
3.7 mo to earn back $50,000
ML VELOCITY
14.2 mo to earn back $194,000
Deep drawdown (unpriceable at CC-SS): no listed call within 92% of CC-SS $1227.50 in the fetched chain; the deepest available is $1105C (14d, $2,229/mo, a BELOW-CC-SS strike, not a safe CC). Income at true CC-SS ≈ $0, 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
$9,621
Hole (after banked)
$41,783
was $51,404 ยท 19% earned back
Cycles closed
27
Credit in flight
$0
CC-SS · banked floor (info)
$1,227.50 → $1,182.83
? 12 leg(s) closed as UNKNOWN (vanished with no fill in window): banked $0, conservative. Fix campaign.json by hand if wrong.
Full leg history (27) and event log · CLOSED 13 · UNKNOWN 12 · EXPIRED 2 · updated 2026-10-12 21:43
StatusLegCredit/shCreditOpenedClosedClose/shBankedAccountSource
CLOSED2x $1150C 16 Oct 2026$10.10$2,0192026-10-062026-10-12$1.49$1,721U13190865execution
CLOSED1x $1250C 23 Oct 2026$11.73$1,1732026-10-052026-10-06$5.20$653U13190865snapshot
CLOSED1x $1250C 23 Oct 2026$11.73$1,1732026-10-052026-10-06$4.99$674U13190865snapshot
UNKNOWN2x $1125C 14 Oct 2026$12.74$2,5482026-10-022026-10-05$12.74$0U13190865snapshot
UNKNOWN2x $1250C 23 Oct 2026$34.32$6,8642026-09-092026-10-02$34.32$0U13190865execution
CLOSED1x $1120C 2 Oct 2026$31.27$3,1272026-09-082026-09-09$41.30$-1,003U13190865snapshot
CLOSED1x $1120C 2 Oct 2026$31.27$3,1272026-09-082026-09-09$41.07$-980U13190865snapshot
UNKNOWN2x $1030C 18 Sep 2026$13.97$2,7952026-09-022026-09-08$13.97$0U13190865execution
CLOSED1x $1050C 18 Sep 2026$17.87$1,7872026-08-282026-09-02$10.78$709U13190865snapshot
CLOSED1x $1050C 18 Sep 2026$17.87$1,7872026-08-282026-09-02$10.77$710U13190865snapshot
UNKNOWN2x $1080C 18 Sep 2026$15.18$3,0352026-08-252026-08-28$15.18$0U13190865execution
UNKNOWN2x $1065C 11 Sep 2026$20.25$4,0512026-08-202026-08-25$20.25$0U13190865snapshot
UNKNOWN2x $1200C 18 Sep 2026$32.04$6,4082026-08-182026-08-20$32.04$0U13190865snapshot
EXPIRED2x $1000C 17 Aug 2026$5.99$1,1992026-08-132026-08-18$0.00$1,199U13190865snapshot
CLOSED2x $950C 14 Aug 2026$6.25$1,2502026-08-102026-08-12$2.00$850U13190865execution
UNKNOWN2x $1050C 10 Aug 2026$6.30$1,2592026-08-062026-08-10$6.30$0U13190865snapshot
CLOSED1x $985C 7 Aug 2026$16.61$1,6612026-07-312026-08-05$13.31$330U13190865execution
CLOSED1x $985C 7 Aug 2026$16.61$1,6612026-07-312026-08-05$13.31$330U13190865execution
UNKNOWN2x $1020C 31 Jul 2026$6.25$1,2502026-07-282026-07-31$6.25$0U13190865execution
UNKNOWN2x $1100C 31 Jul 2026$8.00$1,5992026-07-272026-07-28$8.00$0U13190865snapshot
UNKNOWN2x $1125C 31 Jul 2026$21.25$4,2502026-07-232026-07-27$21.25$0U13190865execution
CLOSED1x $1040C 24 Jul 2026$7.99$7992026-07-182026-07-23$6.15$184U13190865snapshot
CLOSED1x $1040C 24 Jul 2026$7.99$7992026-07-182026-07-23$6.15$184U13190865snapshot
EXPIRED2x $1060C 17 Jul 2026$8.05$1,6102026-07-142026-07-18$0.00$1,610U13190865execution
UNKNOWN2x $1155C 17 Jul 2026$7.85$1,5702026-07-112026-07-14$7.85$0U13190865snapshot
UNKNOWN2x $1180C 17 Jul 2026$23.02$4,6042026-07-062026-07-11$23.02$0U13190865execution
CLOSED2x $1275C 10 Jul 2026$15.99$3,1992026-07-022026-07-02$3.75$2,449U13190865seed
Event log
2026-10-12 CLOSED 2x $1150C 20261016: banked $1,721
2026-10-06 CLOSED 1x $1250C 20261023: banked $653
2026-10-06 PARTIAL CLOSE 1x $1250C: banked $674 (1 remain)
2026-10-06 SOLD 1x $1150C 20261016 @ $10.20 (extends leg to 2)
2026-10-06 SOLD 1x $1150C 20261016 @ $9.99 (new leg)
2026-10-05 TRACKING 2x $1250C 20261023 @ $11.73 (snapshot)
2026-10-05 ? 2x $1125C 20261014 vanished with no fill in window: banked $0 (conservative), fix campaign.json by hand if wrong
2026-10-02 TRACKING 2x $1125C 20261014 @ $12.74 (snapshot)
2026-10-02 ? 2x $1250C 20261023 vanished with no fill in window: banked $0 (conservative), fix campaign.json by hand if wrong
2026-09-09 CLOSED 1x $1120C 20261002: banked $-1,003
2026-09-09 PARTIAL CLOSE 1x $1120C: banked $-980 (1 remain)
2026-09-09 SOLD 1x $1250C 20261023 @ $35.04 (extends leg to 2)
2026-09-09 SOLD 1x $1250C 20261023 @ $33.60 (new leg)
2026-09-08 TRACKING 2x $1120C 20261002 @ $31.27 (snapshot)
2026-09-08 ? 2x $1030C 20260918 vanished with no fill in window: banked $0 (conservative), fix campaign.json by hand if wrong
2026-09-02 CLOSED 1x $1050C 20260918: banked $709
2026-09-02 PARTIAL CLOSE 1x $1050C: banked $710 (1 remain)
2026-09-02 SOLD 1x $1030C 20260918 @ $13.98 (extends leg to 2)
2026-09-02 SOLD 1x $1030C 20260918 @ $13.97 (new leg)
2026-08-28 TRACKING 2x $1050C 20260918 @ $17.87 (snapshot)
2026-08-28 ? 2x $1080C 20260918 vanished with no fill in window: banked $0 (conservative), fix campaign.json by hand if wrong
2026-08-25 ? 2x $1065C 20260911 vanished with no fill in window: banked $0 (conservative), fix campaign.json by hand if wrong
2026-08-25 BOT 1x $1015C 20260911 @ $18.58 with no tracked leg (ignored)
2026-08-25 BOT 1x $1015C 20260911 @ $18.48 with no tracked leg (ignored)
2026-08-25 SOLD 1x $1080C 20260918 @ $15.17 (extends leg to 2)
2026-08-25 SOLD 1x $1080C 20260918 @ $15.18 (new leg)
2026-08-20 TRACKING 2x $1065C 20260911 @ $20.25 (snapshot)
2026-08-20 ? 2x $1200C 20260918 vanished with no fill in window: banked $0 (conservative), fix campaign.json by hand if wrong
2026-08-18 TRACKING 2x $1200C 20260918 @ $32.04 (snapshot)
2026-08-18 EXPIRED WORTHLESS 2x $1000C: banked $1,199
2026-08-13 TRACKING 2x $1000C 20260817 @ $5.99 (snapshot)
2026-08-12 CLOSED 2x $950C 20260814: banked $850
2026-08-10 ? 2x $1050C 20260810 vanished with no fill in window: banked $0 (conservative), fix campaign.json by hand if wrong
2026-08-10 SOLD 2x $950C 20260814 @ $6.25 (new leg)
2026-08-06 TRACKING 2x $1050C 20260810 @ $6.30 (snapshot)
2026-08-05 CLOSED 1x $985C 20260807: banked $330
2026-08-05 PARTIAL CLOSE 1x $985C: banked $330 (1 remain)
2026-07-31 ? 2x $1020C 20260731 vanished with no fill in window: banked $0 (conservative), fix campaign.json by hand if wrong
2026-07-31 BOT 1x $1010C 20260807 @ $12.61 with no tracked leg (ignored)
2026-07-31 BOT 1x $1010C 20260807 @ $12.62 with no tracked leg (ignored)
TECHNICALS (cc_timing weekly gate + daily trigger)
WEEKLYNEUTRAL ยท %B 53 (live) ยท RSI 58 ยท MACD bearish, hist falling
DAILYFALLING (provisional) ยท RSI 43 ยท %B 19 ยท hist falling (nightly)
LEVELSUpper BB (CC ceiling) $1,148.73 (+16%) ยท daily UBB $1,132.62 ยท 1-wk expected move ยฑ$64 (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: 2 contracts at $1055 / 4d. This is the safest strike (survival 87%, breach 13%) that still earns 50% of normal income ($6,836/mo); it brings $7,275/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 2 ร— $1030/4d for $13,800/mo, but breach risk rises to 23% (+10pp vs the primary). The lower strike is hit by a smaller bounce.
More safety, less income: for just the hedge you can sit at 1 ร— $1255/4d (99+% survival, $75/mo).
Downside anchor: the primary mortgages $33,529 (67% of IC) ONLY on a full V-bounce all the way to SS $1220, recoverable in 2.5 months of normal income. That is the rare tail; the frequent case is the strike holding. Surgical close on the 2 contracts realizes $-51,419 and cuts bleed by $69/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 2 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: THIS FRIDAY · 16 Oct 2026 (4d) · sell 2 × $1055, 87% survival, $7,275/mo (E[net] $4,279/mo).
The two weekly tracks below are ranked by E[net]/mo = income kept when unchallenged − the net cash cost and forgone cycle when it is. Each has its own full ladder.
TrackExpirySellSurvivalIncome/moE[net]/mo
THIS FRIDAY 🏆16 Oct 2026 · 4d2 × $105587%$7,275$4,279
NEXT FRIDAY23 Oct 2026 · 11d2 × $104576%$7,336$94
E[net] arithmetic on the grand pick: keep $970 with probability 85%; on the 15% touch you roll, paying $3,675 to close and taking $1,988 back from the best priced door (net cash $1,688) 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.

📅 THIS FRIDAY · 16 Oct 2026 · 4d · E[net] $4,279/mo 🏆 GRAND PICK

๐ŸŽฏ Engine pick: sell 2 ร— $1055 (50% normal), 87% survival, breach 13%, $7,275/mo.
The pick is already past the ~80% (โ‰ˆ1ฯƒ) comfort line, so take the income. Stepping out to the $1065 rung (๐Ÿ›ก safe yield) lifts survival to 90% (breach 13% โ†’ 10%) for $1,650/mo less (23% income) buys safety you do not really need here.
MU  spot $989.42 · click a rung to expand its decision panel
RungSellExpiryDTEOTMSurvivalTouch oddsFIGHT edgePer cycleIncome/moΔ vs pickCap give-up
▸cover hedge1 × $125516 Oct4d26.8%99+%hist 95%1%hist 4%-0pp$10$75-$7,200$0
Sell 1 ร— $1255 26.8% OTM over spot $989.42 16 Oct 2026 (4d, $0.14 mid)
= $10 credit for the 4d cycle โ†’ $75/mo projected
Survival (stays โ‰ค $1255)
99+%
Breach risk
0%
POP (stays โ‰ค $1255.13)
99+%
EV / mo
+$61
๐Ÿ“ˆ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
-0pp
74% whole by 9mo vs 75% doing nothing
FIRE DRILLS
~0.0/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$255/mo
median; plan ~$173/mo after 68% keep · $431 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~0.9 mo [0.4-2.1], measured ONLY among the 74% 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)
-$2,176
Free roll-up
none
Safest escape (by 6 Nov 2026)
$1,316 @ 77% POP
71% survival
Roll menuyour doors if the call gets challenged; each row = buy back the 1 calls + sell the new ones, one order. Prices assume the central case (day 2 of 4); earlier = worse credits, later = better, through the strike = add intrinsic
Buyback gross: $30.91/sh now โ†’ $21.86 mid-life โ†’ โ‰ˆ $0 at expiry  |  you banked $0.10/sh, so a flat mid-life exit nets -$21.76/sh  |  roll rows are incremental, the banked premium stays yours
MoveNew strike โ‰ˆNew expiryTenorEst netTotal (1 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$1,25519 Oct 20265d left-$0.55/sh-$55
cycle -$45
67%
surv 51%
+$4,423 SAFE
cap gain +$55,827
Max even-money escape in the band~$1,3166 Nov 202623d left+$0.47/sh+$47
cycle +$57
77%
surv 71%
+$11,987 SAFE
cap gain +$63,391
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$75/mo
vs 50% target ($6,836/mo)-99%
vs normal income ($13,671/mo)1% covered
Net income (after hedge)$265/mo
Downside budget
✓ $1255 is at/above CC-SS $1227.50: assignment is break-even or better.
Cap give-up @ CC-SS (V-bounce)-$0
โ€ฆ as % of IC ($50,000)0.0%
โ€ฆ as % of ML ($194,000)0.0%
Recovery months (at normal income)0.0 mo
Surgical close (1 ct)$-25,706
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 $0.10 collected) or spot โ‰ฅ $1,255.13 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โˆ’ $1,255)); NOT the premium you collected. Momentum override: two daily closes above $1,132.62 (daily upper band) or daily RSI > 70 โ†’ treat "pressing" as "through".
Spot \ Timeโ‰ฅ 4d left3d leftโ‰ค 2d (expiry)
Below $1,242.45Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$1,242-1,255.13
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 $1,255.13
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 1.12 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$1,255.00 (5.5ฯƒ)$10$4,477+$55,881+$3,415
+2.5%$1,286.38 (6.1ฯƒ)$-3,128$5,205+$56,609+$3,415
+5%$1,317.75 (6.8ฯƒ)$-6,265$5,933+$57,337+$3,415
V-BOUNCE STRESS (stock โ†’ CC-SS $1227.50, where you are whole again, by expiry)
Starting unrealized P&L: $-51,404
+ Fortress recovery (un-capped): +$53,137
โˆ’ CC assignment net of premium (1 ร— $1255): -$0
โˆ’ Conservative CC assignment net of premium (1 ร— $1220): -$655
Total Position P&L @ SS: $1,079 (+$52,483 vs today)
Do-nothing baseline at SS: $424 (this trade vs do-nothing: +$655, the opportunity cost of earning $75/mo FIGHT income now)
BB-reversion stress (โ†’ $1,148.73 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$0, position total $-15,752 (+$35,652 vs today)
▸33% normal2 × $1072.5016 Oct4d8.4%92%hist 95%17%hist 14%+4pp$620$4,650-$2,625$30,379
Sell 2 ร— $1072.50 8.4% OTM over spot $989.42 16 Oct 2026 (4d, $3.17 mid)
= $620 credit for the 4d cycle โ†’ $4,650/mo projected
Survival (stays โ‰ค $1072.50)
92%
Breach risk
8%
POP (stays โ‰ค $1075.67)
92%
EV / mo
+$2,804
๐Ÿ“ˆ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+4pp
66% whole by 9mo vs 62% doing nothing
FIRE DRILLS
~1.2/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$3,296/mo
median; plan ~$2,241/mo after 68% keep · $10,502 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~1.5 mo [0.7-2.9], measured ONLY among the 66% 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)
8%
Flat exit net (mid-life)
-$3,116
Free roll-up
+$13/wk
Safest escape (by 6 Nov 2026)
$1,168 @ 83% POP
80% survival
Roll menuyour doors if the call gets challenged; each row = buy back the 2 calls + sell the new ones, one order. Prices assume the central case (day 2 of 4); earlier = worse credits, later = better, through the strike = add intrinsic
Buyback gross: $26.42/sh now โ†’ $18.68 mid-life (likely $15.91โ€“$28.50) โ†’ โ‰ˆ $0 at expiry  |  you banked $3.10/sh, so a flat mid-life exit nets -$15.58/sh  |  roll rows are incremental, the banked premium stays yours
๐Ÿ“Š Across 235 simulated challenges: the $1,072 strike is typically first touched on day 3 of 4, at $1,087 (overshoots $14.55). 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 (2 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$1,07219 Oct 20265d left+$3.56/sh+$713
cycle +$1,333
[+$645โ€ฆ+$1,323] ยท 96% credit
68%
surv 51%
-$31,529 NOT
cap gain +$19,875
Reliable up-and-out (highest cap still free โ‰ฅ60%)~$1,1186 Nov 202623d left+$9.64/sh+$1,928
cycle +$2,548
[+$1,161โ€ฆ+$2,676] ยท 89% credit
74%
surv 67%
-$20,141 NOT
cap gain +$31,263
Up-and-out for even (raise the cap, free)~$1,07819 Oct 20265d left+$0.69/sh+$138
cycle +$758
[-$124โ€ฆ+$700] ยท 71% credit
69%
surv 55%
-$30,859 NOT
cap gain +$20,545
Max even-money escape in the band~$1,1536 Nov 202623d left+$0.39/sh+$78
cycle +$698
[-$1,066โ€ฆ+$734] ยท 47% credit
81%
surv 76%
-$14,180 NOT
cap gain +$37,224
SS $1,220 not reachable for even money within 45d; this is the ceiling of the free ladder
Safety roll (pay small debit, max POP)~$1,1686 Nov 202623d left-$2.88/sh-$576
cycle +$44
[-$1,823โ€ฆ+$51] ยท 26% credit
83%
surv 80%
-$11,485 NOT
cap gain +$39,919
budget: banked $620 debit $576 (93% used โ‰ˆ 0.5 wk of income) โ†’ whole cycle still +$44 cash ยท rolled 2 ct earn โ‰ˆ $4,123/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$4,650/mo
vs 50% target ($6,836/mo)-32%
vs normal income ($13,671/mo)34% covered
Net income (after hedge)$4,581/mo
Downside budget
⚠ $1072.50 is $155 below CC-SS $1227.50: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$30,379
โ€ฆ as % of IC ($50,000)60.8%
โ€ฆ as % of ML ($194,000)15.7%
Recovery months (at normal income)2.2 mo
Surgical close (2 ct)$-51,419
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $0.78/sh (~25% of the $3.10 collected) or spot โ‰ฅ $1,075.67 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โˆ’ $1,072)); NOT the premium you collected. Momentum override: two daily closes above $1,132.62 (daily upper band) or daily RSI > 70 โ†’ treat "pressing" as "through".
Spot \ Timeโ‰ฅ 4d left3d leftโ‰ค 2d (expiry)
Below $1,061.78Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$1,062-1,075.67
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 $1,075.67
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 1.12 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$1,072.50 (1.7ฯƒ)$620$-32,242+$19,162+$430
+2.5%$1,099.31 (2.3ฯƒ)$-4,742$-31,620+$19,784-$4,932
+5%$1,126.12 (2.8ฯƒ)$-10,105$-30,998+$20,406-$10,295
SS (= V-bounce)$1,220.00 (4.7ฯƒ)$-28,880$-28,820+$22,584-$29,070
V-BOUNCE STRESS (stock โ†’ CC-SS $1227.50, where you are whole again, by expiry)
Starting unrealized P&L: $-51,404
+ Fortress recovery (un-capped): +$53,137
โˆ’ CC assignment net of premium (2 ร— $1072.50): -$30,379
Total Position P&L @ SS: $-28,646 (+$22,758 vs today)
Do-nothing baseline at SS: $424 (this trade vs do-nothing: $-29,070, the opportunity cost of earning $4,650/mo FIGHT income now)
BB-reversion stress (โ†’ $1,148.73 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$14,626, position total $-30,473 (+$20,931 vs today)
▸๐Ÿ›ก safe yield2 × $106516 Oct4d7.6%90%hist 95%20%hist 14%+8pp$750$5,625-$1,650$31,749
Sell 2 ร— $1065 7.6% OTM over spot $989.42 16 Oct 2026 (4d, $3.83 mid)
= $750 credit for the 4d cycle โ†’ $5,625/mo projected
Survival (stays โ‰ค $1065)
90%
Breach risk
10%
POP (stays โ‰ค $1068.83)
91%
EV / mo
+$3,349
๐Ÿ“ˆ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+8pp
71% whole by 9mo vs 63% doing nothing
FIRE DRILLS
~1.4/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$3,798/mo
median; plan ~$2,582/mo after 68% keep · $11,733 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~1.7 mo [0.8-3.1], measured ONLY among the 71% 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)
10%
Flat exit net (mid-life)
-$2,960
Free roll-up
+$13/wk
Safest escape (by 6 Nov 2026)
$1,161 @ 83% POP
80% survival
Roll menuyour doors if the call gets challenged; each row = buy back the 2 calls + sell the new ones, one order. Prices assume the central case (day 2 of 4); earlier = worse credits, later = better, through the strike = add intrinsic
Buyback gross: $26.23/sh now โ†’ $18.55 mid-life (likely $16.04โ€“$29.99) โ†’ โ‰ˆ $0 at expiry  |  you banked $3.75/sh, so a flat mid-life exit nets -$14.80/sh  |  roll rows are incremental, the banked premium stays yours
๐Ÿ“Š Across 286 simulated challenges: the $1,065 strike is typically first touched on day 3 of 4, at $1,080 (overshoots $15.23). 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 (2 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$1,06519 Oct 20265d left+$3.70/sh+$741
cycle +$1,491
[+$607โ€ฆ+$1,314] ยท 97% credit
68%
surv 51%
-$33,045 NOT
cap gain +$18,359
Reliable up-and-out (highest cap still free โ‰ฅ60%)~$1,1116 Nov 202623d left+$9.77/sh+$1,954
cycle +$2,704
[+$996โ€ฆ+$2,597] ยท 89% credit
74%
surv 67%
-$21,659 NOT
cap gain +$29,745
Up-and-out for even (raise the cap, free)~$1,07119 Oct 20265d left+$0.83/sh+$166
cycle +$916
[-$180โ€ฆ+$679] ยท 65% credit
69%
surv 55%
-$32,375 NOT
cap gain +$19,029
Max even-money escape in the band~$1,1466 Nov 202623d left+$0.53/sh+$105
cycle +$855
[-$1,244โ€ฆ+$665] ยท 42% credit
81%
surv 76%
-$15,696 NOT
cap gain +$35,708
SS $1,220 not reachable for even money within 45d; this is the ceiling of the free ladder
Safety roll (pay small debit, max POP)~$1,1616 Nov 202623d left-$2.74/sh-$548
cycle +$202
[-$2,059โ€ฆ-$10] ยท 25% credit
83%
surv 80%
-$13,001 NOT
cap gain +$38,403
budget: banked $750 debit $548 (73% used โ‰ˆ 0.4 wk of income) โ†’ whole cycle still +$202 cash ยท rolled 2 ct earn โ‰ˆ $4,125/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$5,625/mo
vs 50% target ($6,836/mo)-18%
vs normal income ($13,671/mo)41% covered
Net income (after hedge)$5,556/mo
Downside budget
⚠ $1065 is $162 below CC-SS $1227.50: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$31,749
โ€ฆ as % of IC ($50,000)63.5%
โ€ฆ as % of ML ($194,000)16.4%
Recovery months (at normal income)2.3 mo
Surgical close (2 ct)$-51,419
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $0.94/sh (~25% of the $3.75 collected) or spot โ‰ฅ $1,068.83 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โˆ’ $1,065)); NOT the premium you collected. Momentum override: two daily closes above $1,132.62 (daily upper band) or daily RSI > 70 โ†’ treat "pressing" as "through".
Spot \ Timeโ‰ฅ 4d left3d leftโ‰ค 2d (expiry)
Below $1,054.35Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$1,054-1,068.83
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 $1,068.83
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 1.12 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$1,065.00 (1.6ฯƒ)$750$-33,786+$17,618+$560
+2.5%$1,091.62 (2.1ฯƒ)$-4,575$-33,168+$18,236-$4,765
+5%$1,118.25 (2.7ฯƒ)$-9,900$-32,550+$18,854-$10,090
SS (= V-bounce)$1,220.00 (4.7ฯƒ)$-30,250$-30,190+$21,214-$30,440
V-BOUNCE STRESS (stock โ†’ CC-SS $1227.50, where you are whole again, by expiry)
Starting unrealized P&L: $-51,404
+ Fortress recovery (un-capped): +$53,137
โˆ’ CC assignment net of premium (2 ร— $1065): -$31,749
Total Position P&L @ SS: $-30,016 (+$21,388 vs today)
Do-nothing baseline at SS: $424 (this trade vs do-nothing: $-30,440, the opportunity cost of earning $5,625/mo FIGHT income now)
BB-reversion stress (โ†’ $1,148.73 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$15,996, position total $-31,843 (+$19,561 vs today)
▸๐ŸŽฏ 50% normal2 × $105516 Oct4d6.6%87%hist 86%26%hist 24%+13pp$970$7,275—$33,529
Sell 2 ร— $1055 6.6% OTM over spot $989.42 16 Oct 2026 (4d, $4.92 mid)
= $970 credit for the 4d cycle โ†’ $7,275/mo projected
Survival (stays โ‰ค $1055)
87%
Breach risk
13%
POP (stays โ‰ค $1059.92)
89%
EV / mo
+$3,913
๐Ÿ“ˆ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+13pp
70% whole by 9mo vs 57% doing nothing
FIRE DRILLS
~1.8/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$4,546/mo
median; plan ~$3,091/mo after 68% keep · $15,748 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~1.7 mo [0.8-3.5], measured ONLY among the 70% 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)
-$2,705
Free roll-up
+$13/wk
Safest escape (by 6 Nov 2026)
$1,166 @ 85% POP
82% survival
Roll menuyour doors if the call gets challenged; each row = buy back the 2 calls + sell the new ones, one order. Prices assume the central case (day 2 of 4); earlier = worse credits, later = better, through the strike = add intrinsic
Buyback gross: $25.99/sh now โ†’ $18.38 mid-life (likely $17.22โ€“$33.85) โ†’ โ‰ˆ $0 at expiry  |  you banked $4.85/sh, so a flat mid-life exit nets -$13.53/sh  |  roll rows are incremental, the banked premium stays yours
๐Ÿ“Š Across 451 simulated challenges: the $1,055 strike is typically first touched on day 3 of 4, at $1,072 (overshoots $16.88). 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 (2 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$1,05519 Oct 20265d left+$3.89/sh+$777
cycle +$1,747
[+$487โ€ฆ+$1,313] ยท 94% credit
68%
surv 51%
-$35,021 NOT
cap gain +$16,383
Reliable up-and-out (highest cap still free โ‰ฅ60%)~$1,1016 Nov 202623d left+$9.94/sh+$1,988
cycle +$2,958
[+$568โ€ฆ+$2,513] ยท 84% credit
74%
surv 67%
-$23,638 NOT
cap gain +$27,766
Up-and-out for even (raise the cap, free)~$1,06119 Oct 20265d left+$1.01/sh+$203
cycle +$1,173
[-$280โ€ฆ+$665] ยท 59% credit
69%
surv 55%
-$34,351 NOT
cap gain +$17,053
Max even-money escape in the band~$1,1366 Nov 202623d left+$0.70/sh+$141
cycle +$1,111
[-$1,696โ€ฆ+$566] ยท 37% credit
81%
surv 76%
-$17,673 NOT
cap gain +$33,731
SS $1,220 not reachable for even money within 45d; this is the ceiling of the free ladder
Safety roll (pay small debit, max POP)~$1,1666 Nov 202623d left-$3.81/sh-$762
cycle +$208
[-$2,893โ€ฆ-$415] ยท 16% credit
85%
surv 82%
-$11,879 NOT
cap gain +$39,525
budget: banked $970 debit $762 (79% used โ‰ˆ 0.5 wk of income) โ†’ whole cycle still +$208 cash ยท rolled 2 ct earn โ‰ˆ $3,800/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$7,275/mo
vs 50% target ($6,836/mo)+6%
vs normal income ($13,671/mo)53% covered
Net income (after hedge)$7,206/mo
Downside budget
⚠ $1055 is $172 below CC-SS $1227.50: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$33,529
โ€ฆ as % of IC ($50,000)67.1%
โ€ฆ as % of ML ($194,000)17.3%
Recovery months (at normal income)2.5 mo
Surgical close (2 ct)$-51,419
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $1.21/sh (~25% of the $4.85 collected) or spot โ‰ฅ $1,059.92 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โˆ’ $1,055)); NOT the premium you collected. Momentum override: two daily closes above $1,132.62 (daily upper band) or daily RSI > 70 โ†’ treat "pressing" as "through".
Spot \ Timeโ‰ฅ 4d left3d leftโ‰ค 2d (expiry)
Below $1,044.45Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$1,044-1,059.92
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 $1,059.92
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 1.12 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$1,055.00 (1.4ฯƒ)$970$-35,798+$15,606+$780
+2.5%$1,081.38 (1.9ฯƒ)$-4,305$-35,186+$16,218-$4,495
+5%$1,107.75 (2.4ฯƒ)$-9,580$-34,574+$16,830-$9,770
SS (= V-bounce)$1,220.00 (4.7ฯƒ)$-32,030$-31,970+$19,434-$32,220
V-BOUNCE STRESS (stock โ†’ CC-SS $1227.50, where you are whole again, by expiry)
Starting unrealized P&L: $-51,404
+ Fortress recovery (un-capped): +$53,137
โˆ’ CC assignment net of premium (2 ร— $1055): -$33,529
Total Position P&L @ SS: $-31,796 (+$19,608 vs today)
Do-nothing baseline at SS: $424 (this trade vs do-nothing: $-32,220, the opportunity cost of earning $7,275/mo FIGHT income now)
BB-reversion stress (โ†’ $1,148.73 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$17,776, position total $-33,623 (+$17,781 vs today)
▸100% normal2 × $103016 Oct4d4.1%77%hist 82%46%hist 42%+17pp$1,840$13,800+$6,525$37,659
Sell 2 ร— $1030 4.1% OTM over spot $989.42 16 Oct 2026 (4d, $9.30 mid)
= $1,840 credit for the 4d cycle โ†’ $13,800/mo projected
Survival (stays โ‰ค $1030)
77%
Breach risk
23%
POP (stays โ‰ค $1039.30)
82%
EV / mo
+$6,026
๐Ÿ“ˆ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+17pp
78% whole by 9mo vs 61% doing nothing
FIRE DRILLS
~3.2/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$6,886/mo
median; plan ~$4,682/mo after 68% keep · $20,123 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~1.7 mo [0.8-3.4], measured ONLY among the 78% 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)
31%
Flat exit net (mid-life)
-$1,748
Free roll-up
+$13/wk
Safest escape (by 6 Nov 2026)
$1,171 @ 88% POP
87% survival
Roll menuyour doors if the call gets challenged; each row = buy back the 2 calls + sell the new ones, one order. Prices assume the central case (day 2 of 4); earlier = worse credits, later = better, through the strike = add intrinsic
Buyback gross: $25.37/sh now โ†’ $17.94 mid-life (likely $18.88โ€“$31.79) โ†’ โ‰ˆ $0 at expiry  |  you banked $9.20/sh, so a flat mid-life exit nets -$8.74/sh  |  roll rows are incremental, the banked premium stays yours
๐Ÿ“Š Across 939 simulated challenges: the $1,030 strike is typically first touched on day 2 of 4, at $1,045 (overshoots $15.01). 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 (2 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$1,03019 Oct 20265d left+$4.32/sh+$865
cycle +$2,705
[+$442โ€ฆ+$1,277] ยท 96% credit
68%
surv 51%
-$39,643 NOT
cap gain +$11,761
Reliable up-and-out (highest cap still free โ‰ฅ60%)~$1,0766 Nov 202623d left+$10.32/sh+$2,064
cycle +$3,904
[+$692โ€ฆ+$2,230] ยท 87% credit
75%
surv 67%
-$28,271 NOT
cap gain +$23,133
Up-and-out for even (raise the cap, free)~$1,03619 Oct 20265d left+$1.45/sh+$291
cycle +$2,131
[-$269โ€ฆ+$576] ยท 53% credit
69%
surv 55%
-$38,973 NOT
cap gain +$12,431
Max even-money escape in the band~$1,1116 Nov 202623d left+$1.12/sh+$224
cycle +$2,064
[-$1,504โ€ฆ+$221] ยท 32% credit
81%
surv 76%
-$22,300 NOT
cap gain +$29,104
SS $1,220 not reachable for even money within 45d; this is the ceiling of the free ladder
Safety roll (pay small debit, max POP)~$1,1716 Nov 202623d left-$8.25/sh-$1,650
cycle +$190
[-$3,857โ€ฆ-$1,765]
88%
surv 87%
-$10,782 NOT
cap gain +$40,622
budget: banked $1,840 debit $1,650 (90% used โ‰ˆ 0.5 wk of income) โ†’ whole cycle still +$190 cash ยท rolled 2 ct earn โ‰ˆ $2,527/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$13,800/mo
vs 50% target ($6,836/mo)+102%
vs normal income ($13,671/mo)101% covered
Net income (after hedge)$13,731/mo
Downside budget
⚠ $1030 is $197 below CC-SS $1227.50: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$37,659
โ€ฆ as % of IC ($50,000)75.3%
โ€ฆ as % of ML ($194,000)19.4%
Recovery months (at normal income)2.8 mo
Surgical close (2 ct)$-51,424
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $2.30/sh (~25% of the $9.20 collected) or spot โ‰ฅ $1,039.30 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โˆ’ $1,030)); NOT the premium you collected. Momentum override: two daily closes above $1,132.62 (daily upper band) or daily RSI > 70 โ†’ treat "pressing" as "through".
Spot \ Timeโ‰ฅ 4d left3d leftโ‰ค 2d (expiry)
Below $1,019.70Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$1,020-1,039.30
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 $1,039.30
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 1.12 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$1,030.00 (โ‰ค1ฯƒ, normal week)$1,840$-40,508+$10,896+$1,650
+2.5%$1,055.75 (1.4ฯƒ)$-3,310$-39,910+$11,494-$3,500
+5%$1,081.50 (1.9ฯƒ)$-8,460$-39,313+$12,091-$8,650
SS (= V-bounce)$1,220.00 (4.7ฯƒ)$-36,160$-36,100+$15,304-$36,350
V-BOUNCE STRESS (stock โ†’ CC-SS $1227.50, where you are whole again, by expiry)
Starting unrealized P&L: $-51,404
+ Fortress recovery (un-capped): +$53,137
โˆ’ CC assignment net of premium (2 ร— $1030): -$37,659
Total Position P&L @ SS: $-35,926 (+$15,478 vs today)
Do-nothing baseline at SS: $424 (this trade vs do-nothing: $-36,350, the opportunity cost of earning $13,800/mo FIGHT income now)
BB-reversion stress (โ†’ $1,148.73 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$21,906, position total $-37,753 (+$13,651 vs today)
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.

📅 NEXT FRIDAY · 23 Oct 2026 · 11d · E[net] $94/mo

๐ŸŽฏ Engine pick: sell 2 ร— $1045 (50% normal), 76% survival, breach 24%, $7,336/mo.
โš–๏ธ Worth a safer step: the $1070 rung (33% normal) lifts survival to 84% (breach 24% โ†’ 16%) for $2,673/mo less (36% 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 $1070 rung, unless you need the income to cover the hedge bleed, or you expect MU to stay flat-to-down near term.
MU  spot $989.42 · click a rung to expand its decision panel
RungSellExpiryDTEOTMSurvivalTouch oddsFIGHT edgePer cycleIncome/moΔ vs pickCap give-up
▸cover hedge1 × $125023 Oct11d26.3%99%hist 95%3%hist 4%+0pp$80$218-$7,118$0
Sell 1 ร— $1250 26.3% OTM over spot $989.42 23 Oct 2026 (11d, $0.90 mid)
= $80 credit for the 11d cycle โ†’ $218/mo projected
Survival (stays โ‰ค $1250)
99%
Breach risk
1%
POP (stays โ‰ค $1250.90)
99%
EV / mo
+$164
๐Ÿ“ˆ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+0pp
61% whole by 9mo vs 61% doing nothing
FIRE DRILLS
~0.1/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$361/mo
median; plan ~$246/mo after 68% keep · $1,603 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~1.6 mo [0.7-3.6], measured ONLY among the 61% 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)
-$3,173
Free roll-up
none
Safest escape (by 6 Nov 2026)
$1,271 @ 70% POP
59% survival
Roll menuyour doors if the call gets challenged; each row = buy back the 1 calls + sell the new ones, one order. Prices assume the central case (day 5 of 11); earlier = worse credits, later = better, through the strike = add intrinsic
Buyback gross: $46.00/sh now โ†’ $32.53 mid-life โ†’ โ‰ˆ $0 at expiry  |  you banked $0.80/sh, so a flat mid-life exit nets -$31.73/sh  |  roll rows are incremental, the banked premium stays yours
MoveNew strike โ‰ˆNew expiryTenorEst netTotal (1 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$1,25026 Oct 20268d left-$8.43/sh-$843
cycle -$763
66%
surv 51%
+$3,088 SAFE
cap gain +$54,492
Max even-money escape in the band~$1,2716 Nov 202620d left+$0.01/sh+$1
cycle +$81
70%
surv 59%
+$6,467 SAFE
cap gain +$57,871
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$218/mo
vs 50% target ($6,836/mo)-97%
vs normal income ($13,671/mo)2% covered
Net income (after hedge)$408/mo
Downside budget
✓ $1250 is at/above CC-SS $1227.50: assignment is break-even or better.
Cap give-up @ CC-SS (V-bounce)-$0
โ€ฆ as % of IC ($50,000)0.0%
โ€ฆ as % of ML ($194,000)0.0%
Recovery months (at normal income)0.0 mo
Surgical close (1 ct)$-25,712
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $0.20/sh (~25% of the $0.80 collected) or spot โ‰ฅ $1,250.90 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โˆ’ $1,250)); NOT the premium you collected. Momentum override: two daily closes above $1,132.62 (daily upper band) or daily RSI > 70 โ†’ treat "pressing" as "through".
Spot \ Timeโ‰ฅ 6d left3-5d leftโ‰ค 2d (expiry)
Below $1,237.50Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$1,238-1,250.90
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 $1,250.90
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 1.12 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$1,250.00 (3.2ฯƒ)$80$3,931+$55,335+$2,985
+2.5%$1,281.25 (3.6ฯƒ)$-3,045$4,656+$56,060+$2,985
+5%$1,312.50 (4.0ฯƒ)$-6,170$5,381+$56,785+$2,985
V-BOUNCE STRESS (stock โ†’ CC-SS $1227.50, where you are whole again, by expiry)
Starting unrealized P&L: $-51,404
+ Fortress recovery (un-capped): +$53,137
โˆ’ CC assignment net of premium (1 ร— $1250): -$0
โˆ’ Conservative CC assignment net of premium (1 ร— $1220): -$655
Total Position P&L @ SS: $1,079 (+$52,483 vs today)
Do-nothing baseline at SS: $424 (this trade vs do-nothing: +$655, the opportunity cost of earning $218/mo FIGHT income now)
BB-reversion stress (โ†’ $1,148.73 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$0, position total $-15,752 (+$35,652 vs today)
▸๐Ÿ›ก safe yield2 × $110523 Oct11d11.7%91%hist 95%19%hist 14%+4pp$940$2,564-$4,773$23,559
Sell 2 ร— $1105 11.7% OTM over spot $989.42 23 Oct 2026 (11d, $4.95 mid)
= $940 credit for the 11d cycle โ†’ $2,564/mo projected
Survival (stays โ‰ค $1105)
91%
Breach risk
9%
POP (stays โ‰ค $1109.95)
91%
EV / mo
+$1,314
๐Ÿ“ˆ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+4pp
65% whole by 9mo vs 62% doing nothing
FIRE DRILLS
~0.6/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$1,775/mo
median; plan ~$1,207/mo after 68% keep · $7,852 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~2.1 mo [1.0-3.6], measured ONLY among the 65% 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)
13%
Flat exit net (mid-life)
-$4,812
Free roll-up
none
Safest escape (by 6 Nov 2026)
$1,151 @ 75% POP
68% survival
Roll menuyour doors if the call gets challenged; each row = buy back the 2 calls + sell the new ones, one order. Prices assume the central case (day 5 of 11); earlier = worse credits, later = better, through the strike = add intrinsic
Buyback gross: $40.67/sh now โ†’ $28.76 mid-life (likely $23.67โ€“$41.28) โ†’ โ‰ˆ $0 at expiry  |  you banked $4.70/sh, so a flat mid-life exit nets -$24.06/sh  |  roll rows are incremental, the banked premium stays yours
๐Ÿ“Š Across 396 simulated challenges: the $1,105 strike is typically first touched on day 8 of 11, at $1,122 (overshoots $16.71). 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 (2 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%)~$1,1266 Nov 202620d left+$4.88/sh+$977
cycle +$1,917
[+$183โ€ฆ+$2,018] ยท 80% credit
70%
surv 59%
-$19,099 NOT
cap gain +$32,305
Max even-money escape in the band~$1,1366 Nov 202620d left+$1.60/sh+$320
cycle +$1,260
[-$583โ€ฆ+$1,263] ยท 56% credit
72%
surv 63%
-$17,523 NOT
cap gain +$33,881
SS $1,220 not reachable for even money within 45d; this is the ceiling of the free ladder
Roll out (same strike, buy time)~$1,10526 Oct 20268d left-$3.72/sh-$745
cycle +$195
[-$1,207โ€ฆ+$123] ยท 28% credit
66%
surv 51%
-$25,412 NOT
cap gain +$25,992
Safety roll (pay small debit, max POP)~$1,1516 Nov 202620d left-$3.95/sh-$789
cycle +$151
[-$1,920โ€ฆ+$110] ยท 27% credit
75%
surv 68%
-$15,285 NOT
cap gain +$36,119
budget: banked $940 debit $789 (84% used โ‰ˆ 1.3 wk of income) โ†’ whole cycle still +$151 cash ยท rolled 2 ct earn โ‰ˆ $7,443/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$2,564/mo
vs 50% target ($6,836/mo)-62%
vs normal income ($13,671/mo)19% covered
Net income (after hedge)$2,494/mo
Downside budget
⚠ $1105 is $122 below CC-SS $1227.50: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$23,559
โ€ฆ as % of IC ($50,000)47.1%
โ€ฆ as % of ML ($194,000)12.1%
Recovery months (at normal income)1.7 mo
Surgical close (2 ct)$-51,454
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $1.18/sh (~25% of the $4.70 collected) or spot โ‰ฅ $1,109.95 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โˆ’ $1,105)); NOT the premium you collected. Momentum override: two daily closes above $1,132.62 (daily upper band) or daily RSI > 70 โ†’ treat "pressing" as "through".
Spot \ Timeโ‰ฅ 6d left3-5d leftโ‰ค 2d (expiry)
Below $1,093.95Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$1,094-1,109.95
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 $1,109.95
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 1.12 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$1,105.00 (1.4ฯƒ)$940$-24,668+$26,736+$750
+2.5%$1,132.62 (1.8ฯƒ)$-4,585$-24,027+$27,377-$4,775
+5%$1,160.25 (2.1ฯƒ)$-10,110$-23,386+$28,018-$10,300
SS (= V-bounce)$1,220.00 (2.9ฯƒ)$-22,060$-22,000+$29,404-$22,250
V-BOUNCE STRESS (stock โ†’ CC-SS $1227.50, where you are whole again, by expiry)
Starting unrealized P&L: $-51,404
+ Fortress recovery (un-capped): +$53,137
โˆ’ CC assignment net of premium (2 ร— $1105): -$23,559
Total Position P&L @ SS: $-21,826 (+$29,578 vs today)
Do-nothing baseline at SS: $424 (this trade vs do-nothing: $-22,250, the opportunity cost of earning $2,564/mo FIGHT income now)
BB-reversion stress (โ†’ $1,148.73 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$7,806, position total $-23,653 (+$27,751 vs today)
▸33% normal ← lean2 × $107023 Oct11d8.1%84%hist 86%33%hist 32%+6pp$1,710$4,664-$2,673$29,789
Sell 2 ร— $1070 8.1% OTM over spot $989.42 23 Oct 2026 (11d, $8.90 mid)
= $1,710 credit for the 11d cycle โ†’ $4,664/mo projected
Survival (stays โ‰ค $1070)
84%
Breach risk
16%
POP (stays โ‰ค $1078.90)
86%
EV / mo
+$1,992
๐Ÿ“ˆ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+6pp
64% whole by 9mo vs 57% doing nothing
FIRE DRILLS
~1.2/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$2,759/mo
median; plan ~$1,876/mo after 68% keep · $13,297 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~2.0 mo [0.9-3.8], measured ONLY among the 64% 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)
24%
Flat exit net (mid-life)
-$3,860
Free roll-up
none
Safest escape (by 6 Nov 2026)
$1,136 @ 79% POP
74% survival
Roll menuyour doors if the call gets challenged; each row = buy back the 2 calls + sell the new ones, one order. Prices assume the central case (day 5 of 11); earlier = worse credits, later = better, through the strike = add intrinsic
Buyback gross: $39.38/sh now โ†’ $27.85 mid-life (likely $25.27โ€“$40.46) โ†’ โ‰ˆ $0 at expiry  |  you banked $8.55/sh, so a flat mid-life exit nets -$19.30/sh  |  roll rows are incremental, the banked premium stays yours
๐Ÿ“Š Across 733 simulated challenges: the $1,070 strike is typically first touched on day 7 of 11, at $1,085 (overshoots $15.25). 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 (2 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%)~$1,0916 Nov 202620d left+$5.83/sh+$1,166
cycle +$2,876
[+$234โ€ฆ+$1,830] ยท 83% credit
70%
surv 59%
-$25,951 NOT
cap gain +$25,453
Max even-money escape in the band~$1,1066 Nov 202620d left+$0.12/sh+$24
cycle +$1,734
[-$1,059โ€ฆ+$597] ยท 36% credit
73%
surv 64%
-$23,746 NOT
cap gain +$27,658
SS $1,220 not reachable for even money within 45d; this is the ceiling of the free ladder
Roll out (same strike, buy time)~$1,07026 Oct 20268d left-$2.73/sh-$547
cycle +$1,163
[-$1,171โ€ฆ-$0] ยท 25% credit
66%
surv 51%
-$32,256 NOT
cap gain +$19,148
Safety roll (pay small debit, max POP)~$1,1366 Nov 202620d left-$8.48/sh-$1,696
cycle +$14
[-$3,074โ€ฆ-$1,244] ยท 8% credit
79%
surv 74%
-$18,770 NOT
cap gain +$32,634
budget: banked $1,710 debit $1,696 (99% used โ‰ˆ 1.6 wk of income) โ†’ whole cycle still +$14 cash ยท rolled 2 ct earn โ‰ˆ $5,810/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$4,664/mo
vs 50% target ($6,836/mo)-32%
vs normal income ($13,671/mo)34% covered
Net income (after hedge)$4,594/mo
Downside budget
⚠ $1070 is $157 below CC-SS $1227.50: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$29,789
โ€ฆ as % of IC ($50,000)59.6%
โ€ฆ as % of ML ($194,000)15.4%
Recovery months (at normal income)2.2 mo
Surgical close (2 ct)$-51,474
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $2.14/sh (~25% of the $8.55 collected) or spot โ‰ฅ $1,078.90 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โˆ’ $1,070)); NOT the premium you collected. Momentum override: two daily closes above $1,132.62 (daily upper band) or daily RSI > 70 โ†’ treat "pressing" as "through".
Spot \ Timeโ‰ฅ 6d left3-5d leftโ‰ค 2d (expiry)
Below $1,059.30Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$1,059-1,078.90
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 $1,078.90
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 1.12 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$1,070.00 (1.0ฯƒ)$1,710$-31,710+$19,694+$1,520
+2.5%$1,096.75 (1.3ฯƒ)$-3,640$-31,089+$20,315-$3,830
+5%$1,123.50 (1.7ฯƒ)$-8,990$-30,468+$20,936-$9,180
SS (= V-bounce)$1,220.00 (2.9ฯƒ)$-28,290$-28,230+$23,174-$28,480
V-BOUNCE STRESS (stock โ†’ CC-SS $1227.50, where you are whole again, by expiry)
Starting unrealized P&L: $-51,404
+ Fortress recovery (un-capped): +$53,137
โˆ’ CC assignment net of premium (2 ร— $1070): -$29,789
Total Position P&L @ SS: $-28,056 (+$23,348 vs today)
Do-nothing baseline at SS: $424 (this trade vs do-nothing: $-28,480, the opportunity cost of earning $4,664/mo FIGHT income now)
BB-reversion stress (โ†’ $1,148.73 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$14,036, position total $-29,883 (+$21,521 vs today)
▸๐ŸŽฏ 50% normal2 × $104523 Oct11d5.6%76%hist 82%49%hist 42%+8pp$2,690$7,336—$33,809
Sell 2 ร— $1045 5.6% OTM over spot $989.42 23 Oct 2026 (11d, $13.80 mid)
= $2,690 credit for the 11d cycle โ†’ $7,336/mo projected
Survival (stays โ‰ค $1045)
76%
Breach risk
24%
POP (stays โ‰ค $1058.80)
81%
EV / mo
+$2,662
๐Ÿ“ˆ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+8pp
68% whole by 9mo vs 60% doing nothing
FIRE DRILLS
~1.8/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$3,829/mo
median; plan ~$2,604/mo after 68% keep · $14,941 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~1.9 mo [1.0-3.7], measured ONLY among the 68% 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)
39%
Flat exit net (mid-life)
-$2,749
Free roll-up
none
Safest escape (by 6 Nov 2026)
$1,136 @ 83% POP
80% survival
Roll menuyour doors if the call gets challenged; each row = buy back the 2 calls + sell the new ones, one order. Prices assume the central case (day 5 of 11); earlier = worse credits, later = better, through the strike = add intrinsic
Buyback gross: $38.46/sh now โ†’ $27.20 mid-life (likely $28.88โ€“$42.77) โ†’ โ‰ˆ $0 at expiry  |  you banked $13.45/sh, so a flat mid-life exit nets -$13.75/sh  |  roll rows are incremental, the banked premium stays yours
๐Ÿ“Š Across 1,165 simulated challenges: the $1,045 strike is typically first touched on day 6 of 11, at $1,060 (overshoots $14.88). 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 (2 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%)~$1,0666 Nov 202620d left+$6.46/sh+$1,291
cycle +$3,981
[+$154โ€ฆ+$1,403] ยท 81% credit
70%
surv 59%
-$30,426 NOT
cap gain +$20,978
Max even-money escape in the band~$1,0816 Nov 202620d left+$0.75/sh+$149
cycle +$2,839
[-$1,196โ€ฆ+$169] ยท 29% credit
73%
surv 64%
-$28,220 NOT
cap gain +$23,184
SS $1,220 not reachable for even money within 45d; this is the ceiling of the free ladder
Roll out (same strike, buy time)~$1,04526 Oct 20268d left-$2.06/sh-$412
cycle +$2,278
[-$1,164โ€ฆ-$282] ยท 18% credit
66%
surv 51%
-$36,722 NOT
cap gain +$14,682
Safety roll (pay small debit, max POP)~$1,1366 Nov 202620d left-$13.29/sh-$2,658
cycle +$32
[-$4,645โ€ฆ-$2,869] ยท 1% credit
83%
surv 80%
-$18,751 NOT
cap gain +$32,653
budget: banked $2,690 debit $2,658 (99% used โ‰ˆ 1.6 wk of income) โ†’ whole cycle still +$32 cash ยท rolled 2 ct earn โ‰ˆ $4,172/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$7,336/mo
vs 50% target ($6,836/mo)+7%
vs normal income ($13,671/mo)54% covered
Net income (after hedge)$7,267/mo
Downside budget
⚠ $1045 is $182 below CC-SS $1227.50: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$33,809
โ€ฆ as % of IC ($50,000)67.6%
โ€ฆ as % of ML ($194,000)17.4%
Recovery months (at normal income)2.5 mo
Surgical close (2 ct)$-51,474
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $3.36/sh (~25% of the $13.45 collected) or spot โ‰ฅ $1,058.80 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โˆ’ $1,045)); NOT the premium you collected. Momentum override: two daily closes above $1,132.62 (daily upper band) or daily RSI > 70 โ†’ treat "pressing" as "through".
Spot \ Timeโ‰ฅ 6d left3-5d leftโ‰ค 2d (expiry)
Below $1,034.55Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$1,035-1,058.80
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 $1,058.80
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 1.12 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$1,045.00 (โ‰ค1ฯƒ, normal week)$2,690$-36,310+$15,094+$2,500
+2.5%$1,071.12 (1.0ฯƒ)$-2,535$-35,704+$15,700-$2,725
+5%$1,097.25 (1.3ฯƒ)$-7,760$-35,097+$16,307-$7,950
SS (= V-bounce)$1,220.00 (2.9ฯƒ)$-32,310$-32,250+$19,154-$32,500
V-BOUNCE STRESS (stock โ†’ CC-SS $1227.50, where you are whole again, by expiry)
Starting unrealized P&L: $-51,404
+ Fortress recovery (un-capped): +$53,137
โˆ’ CC assignment net of premium (2 ร— $1045): -$33,809
Total Position P&L @ SS: $-32,076 (+$19,328 vs today)
Do-nothing baseline at SS: $424 (this trade vs do-nothing: $-32,500, the opportunity cost of earning $7,336/mo FIGHT income now)
BB-reversion stress (โ†’ $1,148.73 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$18,056, position total $-33,903 (+$17,501 vs today)
▸100% normal2 × $100023 Oct11d1.1%57%hist 67%89%hist 79%+12pp$5,530$15,082+$7,745$39,969
Sell 2 ร— $1000 1.1% OTM over spot $989.42 23 Oct 2026 (11d, $28.67 mid)
= $5,530 credit for the 11d cycle โ†’ $15,082/mo projected
Survival (stays โ‰ค $1000)
57%
Breach risk
43%
POP (stays โ‰ค $1028.67)
70%
EV / mo
+$2,564
๐Ÿ“ˆ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+12pp
70% whole by 9mo vs 57% doing nothing
FIRE DRILLS
~5.3/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$5,291/mo
median; plan ~$3,598/mo after 68% keep · $20,460 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~1.9 mo [1.0-3.7], measured ONLY among the 70% 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)
75%
Flat exit net (mid-life)
+$325
Free roll-up
none
Safest escape (by 30 Oct 2026)
$1,111 @ 90% POP
89% survival
Roll menuyour doors if the call gets challenged; each row = buy back the 2 calls + sell the new ones, one order. Prices assume the central case (day 5 of 11); earlier = worse credits, later = better, through the strike = add intrinsic
Buyback gross: $36.80/sh now โ†’ $26.03 mid-life (likely $35.64โ€“$47.55) โ†’ โ‰ˆ $0 at expiry  |  you banked $27.65/sh, so a flat mid-life exit nets +$1.62/sh  |  roll rows are incremental, the banked premium stays yours
๐Ÿ“Š Across 2,237 simulated challenges: the $1,000 strike is typically first touched on day 3 of 11, at $1,016 (overshoots $16.20). 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 (2 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%)~$1,0216 Nov 202620d left+$7.46/sh+$1,493
cycle +$7,023
[-$127โ€ฆ+$670] ยท 69% credit
70%
surv 60%
-$37,428 NOT
cap gain +$13,976
Max even-money escape in the band~$1,0366 Nov 202620d left+$1.77/sh+$353
cycle +$5,883
[-$1,514โ€ฆ-$570] ยท 11% credit
73%
surv 65%
-$35,220 NOT
cap gain +$16,184
SS $1,220 not reachable for even money within 45d; this is the ceiling of the free ladder
Roll out (same strike, buy time)~$1,00026 Oct 20268d left-$0.93/sh-$185
cycle +$5,345
[-$1,286โ€ฆ-$749] ยท 7% credit
66%
surv 51%
-$43,699 NOT
cap gain +$7,705
Safety roll (pay small debit, max POP)~$1,11130 Oct 202612d left-$19.81/sh-$3,963
cycle +$1,567
[-$6,918โ€ฆ-$5,172]
90%
surv 89%
-$22,796 NOT
cap gain +$28,608
budget: banked $5,530 debit $3,963 (72% used โ‰ˆ 1.1 wk of income) โ†’ whole cycle still +$1,567 cash ยท rolled 2 ct earn โ‰ˆ $3,107/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$15,082/mo
vs 50% target ($6,836/mo)+121%
vs normal income ($13,671/mo)110% covered
Net income (after hedge)$15,013/mo
Downside budget
⚠ $1000 is $227 below CC-SS $1227.50: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$39,969
โ€ฆ as % of IC ($50,000)79.9%
โ€ฆ as % of ML ($194,000)20.6%
Recovery months (at normal income)2.9 mo
Surgical close (2 ct)$-51,609
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $6.91/sh (~25% of the $27.65 collected) or spot โ‰ฅ $1,028.67 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โˆ’ $1,000)); NOT the premium you collected. Momentum override: two daily closes above $1,132.62 (daily upper band) or daily RSI > 70 โ†’ treat "pressing" as "through".
Spot \ Timeโ‰ฅ 6d left3-5d leftโ‰ค 2d (expiry)
Below $990.00Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$990-1,028.67
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 $1,028.67
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 1.12 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$1,000.00 (โ‰ค1ฯƒ, normal week)$5,530$-43,514+$7,890+$5,340
+2.5%$1,025.00 (โ‰ค1ฯƒ, normal week)$530$-42,934+$8,470+$340
+5%$1,050.00 (โ‰ค1ฯƒ, normal week)$-4,470$-42,354+$9,050-$4,660
SS (= V-bounce)$1,220.00 (2.9ฯƒ)$-38,470$-38,410+$12,994-$38,660
V-BOUNCE STRESS (stock โ†’ CC-SS $1227.50, where you are whole again, by expiry)
Starting unrealized P&L: $-51,404
+ Fortress recovery (un-capped): +$53,137
โˆ’ CC assignment net of premium (2 ร— $1000): -$39,969
Total Position P&L @ SS: $-38,236 (+$13,168 vs today)
Do-nothing baseline at SS: $424 (this trade vs do-nothing: $-38,660, the opportunity cost of earning $15,082/mo FIGHT income now)
BB-reversion stress (โ†’ $1,148.73 Upper BB (CC ceiling), the probable scenario per weekly technicals): CC give-up -$24,216, position total $-40,063 (+$11,341 vs today)
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 (107 clear the floor), click to expand

Every eligible strike x expiry in the 4-45 DTE band (7 expiries scanned, 107 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: 1.116 (IBKR)  |  Recovery@SS: +$53,137 (un-capped fortress gain if stock rallies to SS)  |  Do-nothing @ SS: $424

StrikeDTEExpiryBidSellPer cycleIncome/moNet/moSurvivalTouchPOP (mid)EV/moCap Give-up @ CC-SS%ICRecoverTotal P&L @ SS
$10554d16 Oct 2026$4.852/2$970$7,275$7,20687%hist 86%26%hist 24%89%+$3,913-$33,52967.1%2.5mo$-31,796 (vs do-nothing $-32,220)
$10504d16 Oct 2026$5.502/2$1,100$8,250$8,18186%hist 86%29%hist 24%88%+$4,226-$34,39968.8%2.5mo$-32,666 (vs do-nothing $-33,090)
$10454d16 Oct 2026$6.252/2$1,250$9,375$9,30684%hist 86%33%hist 32%86%+$4,618-$35,24970.5%2.6mo$-33,516 (vs do-nothing $-33,940)
$10404d16 Oct 2026$7.152/2$1,430$10,725$10,65682%hist 86%37%hist 32%85%+$5,132-$36,06972.1%2.6mo$-34,336 (vs do-nothing $-34,760)
$10354d16 Oct 2026$8.102/2$1,620$12,150$12,08180%hist 82%41%hist 42%84%+$5,557-$36,87973.8%2.7mo$-35,146 (vs do-nothing $-35,570)
$10407d19 Oct 2026$8.852/2$1,770$7,586$7,51679%hist 82%42%hist 42%83%+$3,182-$35,72971.5%2.6mo$-33,996 (vs do-nothing $-34,420)
$10304d16 Oct 2026$9.201/2$920$6,900$7,09077%hist 82%46%hist 42%82%+$3,013-$18,83037.7%1.4mo$-17,751 (vs do-nothing $-18,175)
$10357d19 Oct 2026$9.902/2$1,980$8,486$8,41677%hist 82%46%hist 42%82%+$3,383-$36,51973.0%2.7mo$-34,786 (vs do-nothing $-35,210)
$104511d23 Oct 2026$13.452/2$2,690$7,336$7,26776%hist 82%49%hist 42%81%+$2,662-$33,80967.6%2.5mo$-32,076 (vs do-nothing $-32,500)
$10409d21 Oct 2026$10.302/2$2,060$6,867$6,79776%hist 82%49%hist 42%80%+$1,500-$35,43970.9%2.6mo$-33,706 (vs do-nothing $-34,130)
$10307d19 Oct 2026$11.152/2$2,230$9,557$9,48875%hist 82%51%hist 45%80%+$3,652-$37,26974.5%2.7mo$-35,536 (vs do-nothing $-35,960)
$10254d16 Oct 2026$10.451/2$1,045$7,838$8,02775%hist 82%51%hist 45%80%+$3,203-$19,20538.4%1.4mo$-18,126 (vs do-nothing $-18,550)
$104011d23 Oct 2026$14.652/2$2,930$7,991$7,92274%hist 82%52%hist 45%80%+$2,770-$34,56969.1%2.5mo$-32,836 (vs do-nothing $-33,260)
Show 94 more candidates (lower strikes: more income, lower survival)

Showing the 60 next-safest rows of 94.

StrikeDTEExpiryBidSellPer cycleIncome/moNet/moSurvivalTouchPOP (mid)EV/moCap Give-up @ CC-SS%ICRecoverTotal P&L @ SS
$10359d21 Oct 2026$11.452/2$2,290$7,633$7,56474%hist 82%53%hist 45%79%+$1,590-$36,20972.4%2.6mo$-34,476 (vs do-nothing $-34,900)
$105018d30 Oct 2026$20.702/2$4,140$6,900$6,83173%hist 82%56%hist 45%79%+$2,204-$31,35962.7%2.3mo$-29,626 (vs do-nothing $-30,050)
$10257d19 Oct 2026$12.402/2$2,480$10,629$10,55973%hist 82%56%hist 45%79%+$3,805-$38,01976.0%2.8mo$-36,286 (vs do-nothing $-36,710)
$103511d23 Oct 2026$16.102/2$3,220$8,782$8,71372%hist 82%57%hist 45%78%+$2,817-$35,27970.6%2.6mo$-33,546 (vs do-nothing $-33,970)
$10204d16 Oct 2026$11.851/2$1,185$8,888$9,07772%hist 82%57%hist 45%79%+$3,489-$19,56539.1%1.4mo$-18,486 (vs do-nothing $-18,910)
$10309d21 Oct 2026$12.852/2$2,570$8,567$8,49772%hist 82%58%hist 45%78%+$1,772-$36,92973.9%2.7mo$-35,196 (vs do-nothing $-35,620)
$103514d26 Oct 2026$17.052/2$3,410$7,307$7,23871%hist 82%60%hist 45%78%+$1,741-$35,08970.2%2.6mo$-33,356 (vs do-nothing $-33,780)
$103011d23 Oct 2026$17.402/2$3,480$9,491$9,42270%hist 82%61%hist 57%77%+$2,842-$36,01972.0%2.6mo$-34,286 (vs do-nothing $-34,710)
$104018d30 Oct 2026$23.002/2$4,600$7,667$7,59770%hist 82%62%hist 57%77%+$2,164-$32,89965.8%2.4mo$-31,166 (vs do-nothing $-31,590)
$10207d19 Oct 2026$13.952/2$2,790$11,957$11,88870%hist 64%61%hist 57%77%+$4,089-$38,70977.4%2.8mo$-36,976 (vs do-nothing $-37,400)
$10259d21 Oct 2026$14.152/2$2,830$9,433$9,36470%hist 64%62%hist 57%76%+$1,808-$37,66975.3%2.8mo$-35,936 (vs do-nothing $-36,360)
$103014d26 Oct 2026$18.852/2$3,770$8,079$8,00969%hist 64%64%hist 57%76%+$1,972-$35,72971.5%2.6mo$-33,996 (vs do-nothing $-34,420)
$10154d16 Oct 2026$13.401/2$1,340$10,050$10,24069%hist 64%63%hist 57%77%+$3,578-$19,91039.8%1.5mo$-18,831 (vs do-nothing $-19,255)
$103518d30 Oct 2026$23.052/2$4,610$7,683$7,61468%hist 64%65%hist 57%76%+$1,733-$33,88967.8%2.5mo$-32,156 (vs do-nothing $-32,580)
$102511d23 Oct 2026$18.852/2$3,770$10,282$10,21368%hist 64%65%hist 57%76%+$3,030-$36,72973.5%2.7mo$-34,996 (vs do-nothing $-35,420)
$10209d21 Oct 2026$15.402/2$3,080$10,267$10,19767%hist 64%67%hist 57%75%+$1,724-$38,41976.8%2.8mo$-36,686 (vs do-nothing $-37,110)
$10157d19 Oct 2026$15.552/2$3,110$13,329$13,25967%hist 64%67%hist 57%76%+$4,278-$39,38978.8%2.9mo$-37,656 (vs do-nothing $-38,080)
$102514d26 Oct 2026$18.852/2$3,770$8,079$8,00967%hist 64%68%hist 57%75%+$1,384-$36,72973.5%2.7mo$-34,996 (vs do-nothing $-35,420)
$103018d30 Oct 2026$25.702/2$5,140$8,567$8,49767%hist 64%69%hist 57%75%+$2,138-$34,35968.7%2.5mo$-32,626 (vs do-nothing $-33,050)
$103525d6 Nov 2026$29.952/2$5,990$7,188$7,11966%hist 64%70%hist 69%75%+$1,525-$32,50965.0%2.4mo$-30,776 (vs do-nothing $-31,200)
$102011d23 Oct 2026$20.552/2$4,110$11,209$11,14066%hist 64%70%hist 69%74%+$2,828-$37,38974.8%2.7mo$-35,656 (vs do-nothing $-36,080)
$10104d16 Oct 2026$15.101/2$1,510$11,325$11,51566%hist 64%70%hist 57%75%+$3,893-$20,24040.5%1.5mo$-19,161 (vs do-nothing $-19,585)
$102014d26 Oct 2026$21.452/2$4,290$9,193$9,12465%hist 64%72%hist 69%74%+$1,862-$37,20974.4%2.7mo$-35,476 (vs do-nothing $-35,900)
$102518d30 Oct 2026$26.602/2$5,320$8,867$8,79765%hist 64%72%hist 69%74%+$1,926-$35,17970.4%2.6mo$-33,446 (vs do-nothing $-33,870)
$103025d6 Nov 2026$30.902/2$6,180$7,416$7,34765%hist 64%73%hist 69%74%+$1,380-$33,31966.6%2.4mo$-31,586 (vs do-nothing $-32,010)
$10159d21 Oct 2026$17.052/2$3,410$11,367$11,29765%hist 64%72%hist 69%74%+$1,816-$39,08978.2%2.9mo$-37,356 (vs do-nothing $-37,780)
$10107d19 Oct 2026$17.001/2$1,700$7,286$7,47664%hist 64%73%hist 69%74%+$2,097-$20,05040.1%1.5mo$-18,971 (vs do-nothing $-19,395)
$101511d23 Oct 2026$21.102/2$4,220$11,509$11,44064%hist 64%74%hist 69%74%+$2,416-$38,27976.6%2.8mo$-36,546 (vs do-nothing $-36,970)
$102525d6 Nov 2026$33.152/2$6,630$7,956$7,88764%hist 64%76%hist 69%73%+$1,525-$33,86967.7%2.5mo$-32,136 (vs do-nothing $-32,560)
$102018d30 Oct 2026$30.502/2$6,100$10,167$10,09763%hist 64%76%hist 69%74%+$2,680-$35,39970.8%2.6mo$-33,666 (vs do-nothing $-34,090)
$101514d26 Oct 2026$22.752/2$4,550$9,750$9,68163%hist 64%76%hist 69%73%+$1,733-$37,94975.9%2.8mo$-36,216 (vs do-nothing $-36,640)
$10109d21 Oct 2026$17.852/2$3,570$11,900$11,83162%hist 64%77%hist 69%72%+$1,245-$39,92979.9%2.9mo$-38,196 (vs do-nothing $-38,620)
$10054d16 Oct 2026$17.001/2$1,700$12,750$12,94062%hist 64%77%hist 69%73%+$4,096-$20,55041.1%1.5mo$-19,471 (vs do-nothing $-19,895)
$102025d6 Nov 2026$35.752/2$7,150$8,580$8,51162%hist 64%79%hist 69%73%+$1,733-$34,34968.7%2.5mo$-32,616 (vs do-nothing $-33,040)
$101518d30 Oct 2026$30.552/2$6,110$10,183$10,11462%hist 64%80%hist 69%72%+$2,116-$36,38972.8%2.7mo$-34,656 (vs do-nothing $-35,080)
$101011d23 Oct 2026$21.002/2$4,200$11,455$11,38562%hist 64%79%hist 69%72%+$1,530-$39,29978.6%2.9mo$-37,566 (vs do-nothing $-37,990)
$10057d19 Oct 2026$19.301/2$1,930$8,271$8,46161%hist 64%79%hist 69%73%+$2,341-$20,32040.6%1.5mo$-19,241 (vs do-nothing $-19,665)
$101014d26 Oct 2026$24.052/2$4,810$10,307$10,23861%hist 64%81%hist 79%72%+$1,551-$38,68977.4%2.8mo$-36,956 (vs do-nothing $-37,380)
$101525d6 Nov 2026$36.902/2$7,380$8,856$8,78761%hist 64%83%hist 79%72%+$1,571-$35,11970.2%2.6mo$-33,386 (vs do-nothing $-33,810)
$10059d21 Oct 2026$20.202/2$4,040$13,467$13,39760%hist 67%82%hist 79%71%+$1,606-$40,45980.9%3.0mo$-38,726 (vs do-nothing $-39,150)
$101018d30 Oct 2026$33.502/2$6,700$11,167$11,09760%hist 67%83%hist 79%72%+$2,482-$36,79973.6%2.7mo$-35,066 (vs do-nothing $-35,490)
$100511d23 Oct 2026$23.302/2$4,660$12,709$12,64059%hist 67%84%hist 79%71%+$1,741-$39,83979.7%2.9mo$-38,106 (vs do-nothing $-38,530)
$101025d6 Nov 2026$39.002/2$7,800$9,360$9,29159%hist 67%86%hist 79%71%+$1,615-$35,69971.4%2.6mo$-33,966 (vs do-nothing $-34,390)
$10004d16 Oct 2026$19.051/2$1,905$14,288$14,47759%hist 67%84%hist 79%72%+$4,167-$20,84541.7%1.5mo$-19,766 (vs do-nothing $-20,190)
$100514d26 Oct 2026$25.352/2$5,070$10,864$10,79559%hist 67%85%hist 79%71%+$1,315-$39,42978.9%2.9mo$-37,696 (vs do-nothing $-38,120)
$10007d19 Oct 2026$21.051/2$2,105$9,021$9,21158%hist 67%86%hist 79%71%+$2,268-$20,64541.3%1.5mo$-19,566 (vs do-nothing $-19,990)
$100518d30 Oct 2026$33.152/2$6,630$11,050$10,98158%hist 67%87%hist 79%71%+$1,711-$37,86975.7%2.8mo$-36,136 (vs do-nothing $-36,560)
$100525d6 Nov 2026$41.002/2$8,200$9,840$9,77157%hist 67%89%hist 79%70%+$1,611-$36,29972.6%2.7mo$-34,566 (vs do-nothing $-34,990)
$10009d21 Oct 2026$21.601/2$2,160$7,200$7,39057%hist 67%88%hist 79%70%+$614-$20,59041.2%1.5mo$-19,511 (vs do-nothing $-19,935)
$100011d23 Oct 2026$27.651/2$2,765$7,541$7,73157%hist 67%89%hist 79%70%+$1,282-$19,98540.0%1.5mo$-18,906 (vs do-nothing $-19,330)
$100014d26 Oct 2026$29.452/2$5,890$12,621$12,55257%hist 67%90%hist 79%70%+$2,223-$39,60979.2%2.9mo$-37,876 (vs do-nothing $-38,300)
$100018d30 Oct 2026$38.002/2$7,600$12,667$12,59756%hist 67%91%hist 90%70%+$2,635-$37,89975.8%2.8mo$-36,166 (vs do-nothing $-36,590)
$100025d6 Nov 2026$43.902/2$8,780$10,536$10,46756%hist 67%93%hist 90%70%+$1,800-$36,71973.4%2.7mo$-34,986 (vs do-nothing $-35,410)
$9954d16 Oct 2026$21.351/2$2,135$16,012$16,20255%hist 67%91%hist 90%70%+$4,439-$21,11542.2%1.5mo$-20,036 (vs do-nothing $-20,460)
$9957d19 Oct 2026$23.401/2$2,340$10,029$10,21855%hist 67%92%hist 90%69%+$2,367-$20,91041.8%1.5mo$-19,831 (vs do-nothing $-20,255)
$9959d21 Oct 2026$26.251/2$2,625$8,750$8,94055%hist 67%94%hist 90%69%+$1,455-$20,62541.2%1.5mo$-19,546 (vs do-nothing $-19,970)
$99511d23 Oct 2026$28.551/2$2,855$7,786$7,97654%hist 67%94%hist 90%68%+$1,058-$20,39540.8%1.5mo$-19,316 (vs do-nothing $-19,740)
$99514d26 Oct 2026$30.352/2$6,070$13,007$12,93854%hist 67%95%hist 90%69%+$1,701-$40,42980.9%3.0mo$-38,696 (vs do-nothing $-39,120)
$99525d6 Nov 2026$47.402/2$9,480$11,376$11,30754%hist 67%96%hist 90%69%+$2,108-$37,01974.0%2.7mo$-35,286 (vs do-nothing $-35,710)
$99518d30 Oct 2026$40.502/2$8,100$13,500$13,43154%hist 67%95%hist 90%69%+$2,737-$38,39976.8%2.8mo$-36,666 (vs do-nothing $-37,090)
247 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
$12554d16 Oct 2026$0.102/2$20$150$8199+%hist 95%1%hist 4%100%+$121-$00.0%0.0mo$1,753 (vs do-nothing +$1,329)50% income floor unreachable even selling every contract
$12557d19 Oct 2026$0.012/2$2$9$-6199+%hist 95%1%hist 4%100%$-8-$00.0%0.0mo$1,735 (vs do-nothing +$1,311)50% income floor unreachable even selling every contract
$12504d16 Oct 2026$0.132/2$26$195$12699+%hist 95%1%hist 4%100%+$164-$00.0%0.0mo$1,759 (vs do-nothing +$1,335)50% income floor unreachable even selling every contract
$12507d19 Oct 2026$0.012/2$2$9$-6199+%hist 95%1%hist 4%100%$-10-$00.0%0.0mo$1,735 (vs do-nothing +$1,311)50% income floor unreachable even selling every contract
$12454d16 Oct 2026$0.122/2$24$180$11199+%hist 95%1%hist 4%100%+$147-$00.0%0.0mo$1,757 (vs do-nothing +$1,333)50% income floor unreachable even selling every contract
$12404d16 Oct 2026$0.142/2$28$210$14199+%hist 95%1%hist 4%100%+$175-$00.0%0.0mo$1,761 (vs do-nothing +$1,337)50% income floor unreachable even selling every contract
$12457d19 Oct 2026$0.012/2$2$9$-6199+%hist 95%1%hist 4%100%$-12-$00.0%0.0mo$1,735 (vs do-nothing +$1,311)50% income floor unreachable even selling every contract
$12354d16 Oct 2026$0.152/2$30$225$15699+%hist 95%1%hist 4%100%+$187-$00.0%0.0mo$1,763 (vs do-nothing +$1,339)50% income floor unreachable even selling every contract
$12407d19 Oct 2026$0.012/2$2$9$-6199+%hist 95%1%hist 4%100%$-15-$00.0%0.0mo$1,735 (vs do-nothing +$1,311)50% income floor unreachable even selling every contract
$12304d16 Oct 2026$0.152/2$30$225$15699+%hist 95%1%hist 4%100%+$185-$00.0%0.0mo$1,763 (vs do-nothing +$1,339)50% income floor unreachable even selling every contract
$12254d16 Oct 2026$0.172/2$34$255$18699+%hist 95%1%hist 4%100%+$212-$4650.9%0.0mo$1,268 (vs do-nothing +$844)50% income floor unreachable even selling every contract
$12357d19 Oct 2026$0.012/2$2$9$-6199+%hist 95%1%hist 4%100%$-18-$00.0%0.0mo$1,735 (vs do-nothing +$1,311)50% income floor unreachable even selling every contract
$12204d16 Oct 2026$0.192/2$38$285$21699+%hist 95%1%hist 4%100%+$239-$1,4612.9%0.1mo$272 (vs do-nothing $-152)50% income floor unreachable even selling every contract
$12307d19 Oct 2026$0.012/2$2$9$-6199%hist 95%1%hist 4%99%$-21-$00.0%0.0mo$1,735 (vs do-nothing +$1,311)50% income floor unreachable even selling every contract
$12154d16 Oct 2026$0.192/2$38$285$21699%hist 95%1%hist 4%99%+$235-$2,4614.9%0.2mo$-728 (vs do-nothing $-1,152)50% income floor unreachable even selling every contract
$12104d16 Oct 2026$0.202/2$40$300$23199%hist 95%1%hist 4%99%+$247-$3,4596.9%0.3mo$-1,726 (vs do-nothing $-2,150)50% income floor unreachable even selling every contract
$12257d19 Oct 2026$0.012/2$2$9$-6199%hist 95%1%hist 4%99%$-25-$4971.0%0.0mo$1,236 (vs do-nothing +$812)50% income floor unreachable even selling every contract
$12054d16 Oct 2026$0.222/2$44$330$26199%hist 95%1%hist 4%99%+$273-$4,4558.9%0.3mo$-2,722 (vs do-nothing $-3,146)50% income floor unreachable even selling every contract
$12004d16 Oct 2026$0.252/2$50$375$30699%hist 95%1%hist 4%99%+$313-$5,44910.9%0.4mo$-3,716 (vs do-nothing $-4,140)50% income floor unreachable even selling every contract
$12459d21 Oct 2026$0.292/2$58$193$12499%hist 95%1%hist 4%99%+$158-$00.0%0.0mo$1,791 (vs do-nothing +$1,367)50% income floor unreachable even selling every contract
$11954d16 Oct 2026$0.242/2$48$360$29199%hist 95%1%hist 4%99%+$292-$6,45112.9%0.5mo$-4,718 (vs do-nothing $-5,142)50% income floor unreachable even selling every contract
$12157d19 Oct 2026$0.012/2$2$9$-6199%hist 95%1%hist 4%99%$-35-$2,4975.0%0.2mo$-764 (vs do-nothing $-1,188)50% income floor unreachable even selling every contract
$12409d21 Oct 2026$0.012/2$2$7$-6399%hist 95%1%hist 4%99%$-33-$00.0%0.0mo$1,735 (vs do-nothing +$1,311)50% income floor unreachable even selling every contract
$11904d16 Oct 2026$0.272/2$54$405$33699%hist 95%1%hist 4%99%+$331-$7,44514.9%0.5mo$-5,712 (vs do-nothing $-6,136)50% income floor unreachable even selling every contract
$12107d19 Oct 2026$0.012/2$2$9$-6199%hist 95%2%hist 4%99%$-41-$3,4977.0%0.3mo$-1,764 (vs do-nothing $-2,188)50% income floor unreachable even selling every contract
$12359d21 Oct 2026$0.012/2$2$7$-6399%hist 95%2%hist 4%99%$-37-$00.0%0.0mo$1,735 (vs do-nothing +$1,311)50% income floor unreachable even selling every contract
$11854d16 Oct 2026$0.292/2$58$435$36699%hist 95%2%hist 4%99%+$354-$8,44116.9%0.6mo$-6,708 (vs do-nothing $-7,132)50% income floor unreachable even selling every contract
$12309d21 Oct 2026$0.202/2$40$133$6499%hist 95%2%hist 4%99%+$84-$00.0%0.0mo$1,773 (vs do-nothing +$1,349)50% income floor unreachable even selling every contract
$12057d19 Oct 2026$0.332/2$66$283$21499%hist 95%2%hist 4%99%+$227-$4,4338.9%0.3mo$-2,700 (vs do-nothing $-3,124)50% income floor unreachable even selling every contract
$11804d16 Oct 2026$0.312/2$62$465$39699%hist 95%2%hist 4%99%+$375-$9,43718.9%0.7mo$-7,704 (vs do-nothing $-8,128)50% income floor unreachable even selling every contract
$12259d21 Oct 2026$0.232/2$46$153$8499%hist 95%2%hist 4%99%+$99-$4530.9%0.0mo$1,280 (vs do-nothing +$856)50% income floor unreachable even selling every contract
$12007d19 Oct 2026$0.392/2$78$334$26599%hist 95%2%hist 4%99%+$271-$5,42110.8%0.4mo$-3,688 (vs do-nothing $-4,112)50% income floor unreachable even selling every contract
$11754d16 Oct 2026$0.332/2$66$495$42699%hist 95%2%hist 4%99%+$395-$10,43320.9%0.8mo$-8,700 (vs do-nothing $-9,124)50% income floor unreachable even selling every contract
$11957d19 Oct 2026$0.202/2$40$171$10299%hist 95%2%hist 4%99%+$100-$6,45912.9%0.5mo$-4,726 (vs do-nothing $-5,150)50% income floor unreachable even selling every contract
$11704d16 Oct 2026$0.372/2$74$555$48699%hist 95%2%hist 4%99%+$444-$11,42522.9%0.8mo$-9,692 (vs do-nothing $-10,116)50% income floor unreachable even selling every contract
$12159d21 Oct 2026$0.252/2$50$167$9799%hist 95%2%hist 4%99%+$98-$2,4494.9%0.2mo$-716 (vs do-nothing $-1,140)50% income floor unreachable even selling every contract
$11907d19 Oct 2026$0.122/2$24$103$3499%hist 95%2%hist 4%99%+$22-$7,47515.0%0.5mo$-5,742 (vs do-nothing $-6,166)50% income floor unreachable even selling every contract
$11654d16 Oct 2026$0.412/2$82$615$54699%hist 95%2%hist 4%99%+$491-$12,41724.8%0.9mo$-10,684 (vs do-nothing $-11,108)50% income floor unreachable even selling every contract
$12109d21 Oct 2026$0.332/2$66$220$15199%hist 95%2%hist 4%99%+$143-$3,4336.9%0.3mo$-1,700 (vs do-nothing $-2,124)50% income floor unreachable even selling every contract
$11857d19 Oct 2026$0.152/2$30$129$5999%hist 95%2%hist 4%99%+$37-$8,46916.9%0.6mo$-6,736 (vs do-nothing $-7,160)50% income floor unreachable even selling every contract
$11604d16 Oct 2026$0.442/2$88$660$59199%hist 95%2%hist 4%99%+$521-$13,41126.8%1.0mo$-11,678 (vs do-nothing $-12,102)50% income floor unreachable even selling every contract
$12059d21 Oct 2026$0.352/2$70$233$16499%hist 95%3%hist 4%99%+$147-$4,4298.9%0.3mo$-2,696 (vs do-nothing $-3,120)50% income floor unreachable even selling every contract
$11554d16 Oct 2026$0.492/2$98$735$66699%hist 95%3%hist 4%99%+$582-$14,40128.8%1.1mo$-12,668 (vs do-nothing $-13,092)50% income floor unreachable even selling every contract
$11807d19 Oct 2026$0.202/2$40$171$10299%hist 95%3%hist 4%99%+$68-$9,45918.9%0.7mo$-7,726 (vs do-nothing $-8,150)50% income floor unreachable even selling every contract
$12009d21 Oct 2026$0.422/2$84$280$21199%hist 95%3%hist 4%99%+$183-$5,41510.8%0.4mo$-3,682 (vs do-nothing $-4,106)50% income floor unreachable even selling every contract
$125011d23 Oct 2026$0.802/2$160$436$36799%hist 95%3%hist 4%99%+$327-$00.0%0.0mo$1,893 (vs do-nothing +$1,469)50% income floor unreachable even selling every contract
$11757d19 Oct 2026$0.282/2$56$240$17199%hist 95%3%hist 4%99%+$123-$10,44320.9%0.8mo$-8,710 (vs do-nothing $-9,134)50% income floor unreachable even selling every contract
$11959d21 Oct 2026$0.592/2$118$393$32498%hist 95%3%hist 4%99%+$284-$6,38112.8%0.5mo$-4,648 (vs do-nothing $-5,072)50% income floor unreachable even selling every contract
$11504d16 Oct 2026$0.562/2$112$840$77198%hist 95%3%hist 4%99%+$654-$15,38730.8%1.1mo$-13,654 (vs do-nothing $-14,078)50% income floor unreachable even selling every contract
$11707d19 Oct 2026$0.252/2$50$214$14598%hist 95%3%hist 4%98%+$82-$11,44922.9%0.8mo$-9,716 (vs do-nothing $-10,140)50% income floor unreachable even selling every contract
$11454d16 Oct 2026$0.622/2$124$930$86198%hist 95%3%hist 4%98%+$726-$16,37532.8%1.2mo$-14,642 (vs do-nothing $-15,066)50% income floor unreachable even selling every contract
$11404d16 Oct 2026$0.682/2$136$1,020$95198%hist 95%3%hist 4%98%+$806-$17,36334.7%1.3mo$-15,630 (vs do-nothing $-16,054)50% income floor unreachable even selling every contract
$11657d19 Oct 2026$0.332/2$66$283$21498%hist 95%4%hist 4%98%+$133-$12,43324.9%0.9mo$-10,700 (vs do-nothing $-11,124)50% income floor unreachable even selling every contract
$123011d23 Oct 2026$0.632/2$126$344$27498%hist 95%4%hist 4%98%+$200-$00.0%0.0mo$1,859 (vs do-nothing +$1,435)50% income floor unreachable even selling every contract
$11859d21 Oct 2026$0.642/2$128$427$35798%hist 95%4%hist 4%98%+$288-$8,37116.7%0.6mo$-6,638 (vs do-nothing $-7,062)50% income floor unreachable even selling every contract
$12509d21 Oct 2026$0.212/2$42$140$7198%hist 95%4%hist 4%98%$-64-$00.0%0.0mo$1,775 (vs do-nothing +$1,351)50% income floor unreachable even selling every contract
$11607d19 Oct 2026$0.552/2$110$471$40298%hist 95%4%hist 4%98%+$302-$13,38926.8%1.0mo$-11,656 (vs do-nothing $-12,080)50% income floor unreachable even selling every contract
$11809d21 Oct 2026$0.502/2$100$333$26498%hist 95%4%hist 4%98%+$176-$9,39918.8%0.7mo$-7,666 (vs do-nothing $-8,090)50% income floor unreachable even selling every contract
$11354d16 Oct 2026$0.762/2$152$1,140$1,07198%hist 95%4%hist 4%98%+$875-$18,34736.7%1.3mo$-16,614 (vs do-nothing $-17,038)50% income floor unreachable even selling every contract
$122011d23 Oct 2026$0.952/2$190$518$44998%hist 95%4%hist 4%98%+$352-$1,3092.6%0.1mo$424 (vs do-nothing +$0)50% income floor unreachable even selling every contract
$11557d19 Oct 2026$0.452/2$90$386$31698%hist 95%4%hist 4%98%+$195-$14,40928.8%1.1mo$-12,676 (vs do-nothing $-13,100)50% income floor unreachable even selling every contract
$11759d21 Oct 2026$0.822/2$164$547$47798%hist 95%4%hist 4%98%+$369-$10,33520.7%0.8mo$-8,602 (vs do-nothing $-9,026)50% income floor unreachable even selling every contract
$11304d16 Oct 2026$0.842/2$168$1,260$1,19198%hist 95%4%hist 4%98%+$956-$19,33138.7%1.4mo$-17,598 (vs do-nothing $-18,022)50% income floor unreachable even selling every contract
$121011d23 Oct 2026$0.982/2$196$535$46598%hist 95%5%hist 4%98%+$342-$3,3036.6%0.2mo$-1,570 (vs do-nothing $-1,994)50% income floor unreachable even selling every contract
$11507d19 Oct 2026$0.442/2$88$377$30898%hist 95%5%hist 4%98%+$161-$15,41130.8%1.1mo$-13,678 (vs do-nothing $-14,102)50% income floor unreachable even selling every contract
$11709d21 Oct 2026$0.932/2$186$620$55198%hist 95%5%hist 4%98%+$419-$11,31322.6%0.8mo$-9,580 (vs do-nothing $-10,004)50% income floor unreachable even selling every contract
$11254d16 Oct 2026$0.942/2$188$1,410$1,34198%hist 95%5%hist 4%98%+$1,054-$20,31140.6%1.5mo$-18,578 (vs do-nothing $-19,002)50% income floor unreachable even selling every contract
$11457d19 Oct 2026$0.732/2$146$626$55697%hist 95%5%hist 4%98%+$381-$16,35332.7%1.2mo$-14,620 (vs do-nothing $-15,044)50% income floor unreachable even selling every contract
$120011d23 Oct 2026$1.332/2$266$725$65697%hist 95%5%hist 4%98%+$501-$5,23310.5%0.4mo$-3,500 (vs do-nothing $-3,924)50% income floor unreachable even selling every contract
$11659d21 Oct 2026$0.802/2$160$533$46497%hist 95%5%hist 4%98%+$306-$12,33924.7%0.9mo$-10,606 (vs do-nothing $-11,030)50% income floor unreachable even selling every contract
$11204d16 Oct 2026$1.052/2$210$1,575$1,50697%hist 95%5%hist 4%97%+$1,196-$21,28942.6%1.6mo$-19,556 (vs do-nothing $-19,980)50% income floor unreachable even selling every contract
$11407d19 Oct 2026$0.882/2$176$754$68597%hist 95%6%hist 4%97%+$477-$17,32334.6%1.3mo$-15,590 (vs do-nothing $-16,014)50% income floor unreachable even selling every contract
$119011d23 Oct 2026$1.402/2$280$764$69497%hist 95%6%hist 4%97%+$500-$7,21914.4%0.5mo$-5,486 (vs do-nothing $-5,910)50% income floor unreachable even selling every contract
$12559d21 Oct 2026$0.102/2$20$67$-397%hist 95%6%hist 4%97%$-396-$00.0%0.0mo$1,753 (vs do-nothing +$1,329)50% income floor unreachable even selling every contract
$125018d30 Oct 2026$2.002/2$400$667$59797%hist 95%6%hist 4%97%+$426-$00.0%0.0mo$2,133 (vs do-nothing +$1,709)50% income floor unreachable even selling every contract
$11357d19 Oct 2026$0.942/2$188$806$73697%hist 95%6%hist 4%97%+$491-$18,31136.6%1.3mo$-16,578 (vs do-nothing $-17,002)50% income floor unreachable even selling every contract
$11154d16 Oct 2026$1.172/2$234$1,755$1,68697%hist 95%6%hist 4%97%+$1,288-$22,26544.5%1.6mo$-20,532 (vs do-nothing $-20,956)50% income floor unreachable even selling every contract
$11559d21 Oct 2026$1.052/2$210$700$63197%hist 95%6%hist 4%97%+$409-$14,28928.6%1.0mo$-12,556 (vs do-nothing $-12,980)50% income floor unreachable even selling every contract
$118011d23 Oct 2026$1.612/2$322$878$80997%hist 95%7%hist 4%97%+$568-$9,17718.4%0.7mo$-7,444 (vs do-nothing $-7,868)50% income floor unreachable even selling every contract
$124018d30 Oct 2026$2.082/2$416$693$62497%hist 95%7%hist 4%97%+$423-$00.0%0.0mo$2,149 (vs do-nothing +$1,725)50% income floor unreachable even selling every contract
$11307d19 Oct 2026$1.042/2$208$891$82297%hist 95%7%hist 4%97%+$533-$19,29138.6%1.4mo$-17,558 (vs do-nothing $-17,982)50% income floor unreachable even selling every contract
$11509d21 Oct 2026$1.312/2$262$873$80497%hist 95%7%hist 4%97%+$543-$15,23730.5%1.1mo$-13,504 (vs do-nothing $-13,928)50% income floor unreachable even selling every contract
$11104d16 Oct 2026$1.312/2$262$1,965$1,89697%hist 95%7%hist 4%97%+$1,426-$23,23746.5%1.7mo$-21,504 (vs do-nothing $-21,928)50% income floor unreachable even selling every contract
$123018d30 Oct 2026$2.302/2$460$767$69796%hist 95%8%hist 4%96%+$461-$00.0%0.0mo$2,193 (vs do-nothing +$1,769)50% income floor unreachable even selling every contract
$11257d19 Oct 2026$1.432/2$286$1,226$1,15696%hist 95%7%hist 4%96%+$819-$20,21340.4%1.5mo$-18,480 (vs do-nothing $-18,904)50% income floor unreachable even selling every contract
$11459d21 Oct 2026$1.232/2$246$820$75196%hist 95%8%hist 4%96%+$446-$16,25332.5%1.2mo$-14,520 (vs do-nothing $-14,944)50% income floor unreachable even selling every contract
$117011d23 Oct 2026$1.822/2$364$993$92396%hist 95%8%hist 4%96%+$626-$11,13522.3%0.8mo$-9,402 (vs do-nothing $-9,826)50% income floor unreachable even selling every contract
$11054d16 Oct 2026$1.462/2$292$2,190$2,12196%hist 95%8%hist 4%96%+$1,551-$24,20748.4%1.8mo$-22,474 (vs do-nothing $-22,898)50% income floor unreachable even selling every contract
$122018d30 Oct 2026$2.502/2$500$833$76496%hist 95%8%hist 4%96%+$486-$9992.0%0.1mo$734 (vs do-nothing +$310)50% income floor unreachable even selling every contract
$11207d19 Oct 2026$1.582/2$316$1,354$1,28596%hist 95%8%hist 4%96%+$891-$21,18342.4%1.5mo$-19,450 (vs do-nothing $-19,874)50% income floor unreachable even selling every contract
$11409d21 Oct 2026$0.952/2$190$633$56496%hist 95%8%hist 4%96%+$209-$17,30934.6%1.3mo$-15,576 (vs do-nothing $-16,000)50% income floor unreachable even selling every contract
$125025d6 Nov 2026$1.782/2$356$427$35896%hist 95%9%hist 4%96%+$120-$00.0%0.0mo$2,089 (vs do-nothing +$1,665)50% income floor unreachable even selling every contract
$11004d16 Oct 2026$1.642/2$328$2,460$2,39196%hist 95%8%hist 4%96%+$1,753-$25,17150.3%1.8mo$-23,438 (vs do-nothing $-23,862)50% income floor unreachable even selling every contract
$116011d23 Oct 2026$1.902/2$380$1,036$96796%hist 95%9%hist 4%96%+$601-$13,11926.2%1.0mo$-11,386 (vs do-nothing $-11,810)50% income floor unreachable even selling every contract
$11359d21 Oct 2026$1.452/2$290$967$89796%hist 95%9%hist 4%96%+$484-$18,20936.4%1.3mo$-16,476 (vs do-nothing $-16,900)50% income floor unreachable even selling every contract
$121018d30 Oct 2026$2.702/2$540$900$83196%hist 95%9%hist 4%96%+$504-$2,9595.9%0.2mo$-1,226 (vs do-nothing $-1,650)50% income floor unreachable even selling every contract
$11157d19 Oct 2026$1.742/2$348$1,491$1,42296%hist 95%9%hist 4%96%+$963-$22,15144.3%1.6mo$-20,418 (vs do-nothing $-20,842)50% income floor unreachable even selling every contract
$115511d23 Oct 2026$1.662/2$332$905$83695%hist 95%9%hist 4%96%+$429-$14,16728.3%1.0mo$-12,434 (vs do-nothing $-12,858)50% income floor unreachable even selling every contract
$124025d6 Nov 2026$3.302/2$660$792$72395%hist 95%9%hist 4%96%+$443-$00.0%0.0mo$2,393 (vs do-nothing +$1,969)50% income floor unreachable even selling every contract
$10954d16 Oct 2026$1.842/2$368$2,760$2,69195%hist 95%10%hist 4%95%+$1,895-$26,13152.3%1.9mo$-24,398 (vs do-nothing $-24,822)50% income floor unreachable even selling every contract
$115011d23 Oct 2026$2.362/2$472$1,287$1,21895%hist 95%10%hist 4%95%+$767-$15,02730.1%1.1mo$-13,294 (vs do-nothing $-13,718)50% income floor unreachable even selling every contract
$11309d21 Oct 2026$2.002/2$400$1,333$1,26495%hist 95%10%hist 4%95%+$785-$19,09938.2%1.4mo$-17,366 (vs do-nothing $-17,790)50% income floor unreachable even selling every contract
$11107d19 Oct 2026$1.902/2$380$1,629$1,55995%hist 95%10%hist 14%95%+$1,025-$23,11946.2%1.7mo$-21,386 (vs do-nothing $-21,810)50% income floor unreachable even selling every contract
$120018d30 Oct 2026$3.152/2$630$1,050$98195%hist 95%10%hist 14%95%+$597-$4,8699.7%0.4mo$-3,136 (vs do-nothing $-3,560)50% income floor unreachable even selling every contract
$123025d6 Nov 2026$3.802/2$760$912$84395%hist 95%10%hist 14%95%+$514-$00.0%0.0mo$2,493 (vs do-nothing +$2,069)50% income floor unreachable even selling every contract
$114511d23 Oct 2026$2.532/2$506$1,380$1,31195%hist 95%11%hist 14%95%+$810-$15,99332.0%1.2mo$-14,260 (vs do-nothing $-14,684)50% income floor unreachable even selling every contract
$10904d16 Oct 2026$2.072/2$414$3,105$3,03695%hist 95%11%hist 14%95%+$2,090-$27,08554.2%2.0mo$-25,352 (vs do-nothing $-25,776)50% income floor unreachable even selling every contract
$11057d19 Oct 2026$2.112/2$422$1,809$1,73995%hist 95%11%hist 14%95%+$1,120-$24,07748.2%1.8mo$-22,344 (vs do-nothing $-22,768)50% income floor unreachable even selling every contract
$119018d30 Oct 2026$3.352/2$670$1,117$1,04794%hist 95%11%hist 14%95%+$596-$6,82913.7%0.5mo$-5,096 (vs do-nothing $-5,520)50% income floor unreachable even selling every contract
$122025d6 Nov 2026$4.052/2$810$972$90394%hist 95%12%hist 14%95%+$517-$6891.4%0.1mo$1,044 (vs do-nothing +$620)50% income floor unreachable even selling every contract
$114011d23 Oct 2026$2.712/2$542$1,478$1,40994%hist 95%11%hist 14%95%+$853-$16,95733.9%1.2mo$-15,224 (vs do-nothing $-15,648)50% income floor unreachable even selling every contract
$11209d21 Oct 2026$2.052/2$410$1,367$1,29794%hist 95%12%hist 14%94%+$659-$21,08942.2%1.5mo$-19,356 (vs do-nothing $-19,780)50% income floor unreachable even selling every contract
$11007d19 Oct 2026$2.322/2$464$1,989$1,91994%hist 95%12%hist 14%94%+$1,201-$25,03550.1%1.8mo$-23,302 (vs do-nothing $-23,726)50% income floor unreachable even selling every contract
$113511d23 Oct 2026$2.912/2$582$1,587$1,51894%hist 95%12%hist 14%94%+$900-$17,91735.8%1.3mo$-16,184 (vs do-nothing $-16,608)50% income floor unreachable even selling every contract
$118018d30 Oct 2026$3.702/2$740$1,233$1,16494%hist 95%13%hist 14%94%+$634-$8,75917.5%0.6mo$-7,026 (vs do-nothing $-7,450)50% income floor unreachable even selling every contract
$10854d16 Oct 2026$2.332/2$466$3,495$3,42694%hist 95%13%hist 14%94%+$2,272-$28,03356.1%2.1mo$-26,300 (vs do-nothing $-26,724)50% income floor unreachable even selling every contract
$121025d6 Nov 2026$4.402/2$880$1,056$98794%hist 95%13%hist 14%94%+$536-$2,6195.2%0.2mo$-886 (vs do-nothing $-1,310)50% income floor unreachable even selling every contract
$1082.504d16 Oct 2026$2.472/2$494$3,705$3,63694%hist 95%13%hist 14%94%+$2,461-$28,50557.0%2.1mo$-26,772 (vs do-nothing $-27,196)50% income floor unreachable even selling every contract
$11159d21 Oct 2026$2.302/2$460$1,533$1,46494%hist 95%13%hist 14%94%+$728-$22,03944.1%1.6mo$-20,306 (vs do-nothing $-20,730)50% income floor unreachable even selling every contract
$113011d23 Oct 2026$3.152/2$630$1,718$1,64994%hist 95%13%hist 14%94%+$962-$18,86937.7%1.4mo$-17,136 (vs do-nothing $-17,560)50% income floor unreachable even selling every contract
$10957d19 Oct 2026$2.582/2$516$2,211$2,14293%hist 95%14%hist 14%94%+$1,309-$25,98352.0%1.9mo$-24,250 (vs do-nothing $-24,674)50% income floor unreachable even selling every contract
$120025d6 Nov 2026$5.152/2$1,030$1,236$1,16793%hist 95%14%hist 14%94%+$641-$4,4698.9%0.3mo$-2,736 (vs do-nothing $-3,160)50% income floor unreachable even selling every contract
$117018d30 Oct 2026$4.152/2$830$1,383$1,31493%hist 95%14%hist 14%94%+$689-$10,66921.3%0.8mo$-8,936 (vs do-nothing $-9,360)50% income floor unreachable even selling every contract
$10804d16 Oct 2026$2.622/2$524$3,930$3,86193%hist 95%14%hist 14%94%+$2,505-$28,97558.0%2.1mo$-27,242 (vs do-nothing $-27,666)50% income floor unreachable even selling every contract
$112511d23 Oct 2026$3.402/2$680$1,855$1,78593%hist 95%14%hist 14%93%+$1,021-$19,81939.6%1.4mo$-18,086 (vs do-nothing $-18,510)50% income floor unreachable even selling every contract
$11109d21 Oct 2026$2.182/2$436$1,453$1,38493%hist 95%14%hist 14%93%+$537-$23,06346.1%1.7mo$-21,330 (vs do-nothing $-21,754)50% income floor unreachable even selling every contract
$1077.504d16 Oct 2026$2.782/2$556$4,170$4,10193%hist 95%14%hist 14%93%+$2,705-$29,44358.9%2.2mo$-27,710 (vs do-nothing $-28,134)50% income floor unreachable even selling every contract
$10907d19 Oct 2026$2.872/2$574$2,460$2,39193%hist 95%15%hist 14%93%+$1,425-$26,92553.9%2.0mo$-25,192 (vs do-nothing $-25,616)50% income floor unreachable even selling every contract
$112011d23 Oct 2026$3.652/2$730$1,991$1,92292%hist 95%15%hist 14%93%+$1,071-$20,76941.5%1.5mo$-19,036 (vs do-nothing $-19,460)50% income floor unreachable even selling every contract
$119025d6 Nov 2026$5.402/2$1,080$1,296$1,22792%hist 95%16%hist 14%93%+$615-$6,41912.8%0.5mo$-4,686 (vs do-nothing $-5,110)50% income floor unreachable even selling every contract
$116018d30 Oct 2026$4.702/2$940$1,567$1,49792%hist 95%16%hist 14%93%+$761-$12,55925.1%0.9mo$-10,826 (vs do-nothing $-11,250)50% income floor unreachable even selling every contract
$11059d21 Oct 2026$3.002/2$600$2,000$1,93192%hist 95%16%hist 14%93%+$957-$23,89947.8%1.7mo$-22,166 (vs do-nothing $-22,590)50% income floor unreachable even selling every contract
$10754d16 Oct 2026$2.962/2$592$4,440$4,37192%hist 95%16%hist 14%93%+$2,755-$29,90759.8%2.2mo$-28,174 (vs do-nothing $-28,598)50% income floor unreachable even selling every contract
$111511d23 Oct 2026$3.902/2$780$2,127$2,05892%hist 95%17%hist 14%93%+$1,110-$21,71943.4%1.6mo$-19,986 (vs do-nothing $-20,410)50% income floor unreachable even selling every contract
$115518d30 Oct 2026$5.002/2$1,000$1,667$1,59792%hist 95%17%hist 14%92%+$797-$13,49927.0%1.0mo$-11,766 (vs do-nothing $-12,190)50% income floor unreachable even selling every contract
$10857d19 Oct 2026$3.202/2$640$2,743$2,67492%hist 95%17%hist 14%92%+$1,554-$27,85955.7%2.0mo$-26,126 (vs do-nothing $-26,550)50% income floor unreachable even selling every contract
$1072.504d16 Oct 2026$3.102/2$620$4,650$4,58192%hist 95%17%hist 14%92%+$2,804-$30,37960.8%2.2mo$-28,646 (vs do-nothing $-29,070)50% income floor unreachable even selling every contract
$118025d6 Nov 2026$4.652/2$930$1,116$1,04792%hist 95%17%hist 14%92%+$335-$8,56917.1%0.6mo$-6,836 (vs do-nothing $-7,260)50% income floor unreachable even selling every contract
$11009d21 Oct 2026$3.152/2$630$2,100$2,03191%hist 95%17%hist 14%92%+$913-$24,86949.7%1.8mo$-23,136 (vs do-nothing $-23,560)50% income floor unreachable even selling every contract
$115018d30 Oct 2026$5.502/2$1,100$1,833$1,76491%hist 95%18%hist 14%92%+$895-$14,39928.8%1.1mo$-12,666 (vs do-nothing $-13,090)50% income floor unreachable even selling every contract
$10704d16 Oct 2026$3.302/2$660$4,950$4,88191%hist 95%18%hist 14%92%+$3,017-$30,83961.7%2.3mo$-29,106 (vs do-nothing $-29,530)50% income floor unreachable even selling every contract
$111011d23 Oct 2026$4.252/2$850$2,318$2,24991%hist 95%18%hist 14%92%+$1,191-$22,64945.3%1.7mo$-20,916 (vs do-nothing $-21,340)50% income floor unreachable even selling every contract
$10807d19 Oct 2026$3.552/2$710$3,043$2,97491%hist 95%18%hist 14%92%+$1,674-$28,78957.6%2.1mo$-27,056 (vs do-nothing $-27,480)50% income floor unreachable even selling every contract
$114518d30 Oct 2026$5.702/2$1,140$1,900$1,83191%hist 95%19%hist 14%92%+$886-$15,35930.7%1.1mo$-13,626 (vs do-nothing $-14,050)50% income floor unreachable even selling every contract
$1067.504d16 Oct 2026$3.552/2$710$5,325$5,25691%hist 95%19%hist 14%92%+$3,228-$31,28962.6%2.3mo$-29,556 (vs do-nothing $-29,980)50% income floor unreachable even selling every contract
$117025d6 Nov 2026$6.602/2$1,320$1,584$1,51591%hist 95%19%hist 14%92%+$688-$10,17920.4%0.7mo$-8,446 (vs do-nothing $-8,870)50% income floor unreachable even selling every contract
$10959d21 Oct 2026$2.802/2$560$1,867$1,79791%hist 95%19%hist 14%91%+$517-$25,93951.9%1.9mo$-24,206 (vs do-nothing $-24,630)50% income floor unreachable even selling every contract
$110511d23 Oct 2026$4.702/2$940$2,564$2,49491%hist 95%19%hist 14%91%+$1,314-$23,55947.1%1.7mo$-21,826 (vs do-nothing $-22,250)50% income floor unreachable even selling every contract
$114018d30 Oct 2026$6.102/2$1,220$2,033$1,96490%hist 95%20%hist 14%91%+$937-$16,27932.6%1.2mo$-14,546 (vs do-nothing $-14,970)50% income floor unreachable even selling every contract
$10654d16 Oct 2026$3.752/2$750$5,625$5,55690%hist 95%20%hist 14%91%+$3,349-$31,74963.5%2.3mo$-30,016 (vs do-nothing $-30,440)50% income floor unreachable even selling every contract
$10757d19 Oct 2026$3.952/2$790$3,386$3,31690%hist 86%20%hist 24%91%+$1,808-$29,70959.4%2.2mo$-27,976 (vs do-nothing $-28,400)50% income floor unreachable even selling every contract
$110011d23 Oct 2026$5.052/2$1,010$2,755$2,68590%hist 86%21%hist 24%91%+$1,367-$24,48949.0%1.8mo$-22,756 (vs do-nothing $-23,180)50% income floor unreachable even selling every contract
$10909d21 Oct 2026$2.652/2$530$1,767$1,69790%hist 86%21%hist 24%91%+$231-$26,96953.9%2.0mo$-25,236 (vs do-nothing $-25,660)50% income floor unreachable even selling every contract
$116025d6 Nov 2026$7.002/2$1,400$1,680$1,61190%hist 86%21%hist 24%91%+$651-$12,09924.2%0.9mo$-10,366 (vs do-nothing $-10,790)50% income floor unreachable even selling every contract
$113518d30 Oct 2026$6.502/2$1,300$2,167$2,09790%hist 86%21%hist 24%91%+$981-$17,19934.4%1.3mo$-15,466 (vs do-nothing $-15,890)50% income floor unreachable even selling every contract
$1062.504d16 Oct 2026$4.002/2$800$6,000$5,93190%hist 86%21%hist 24%91%+$3,531-$32,19964.4%2.4mo$-30,466 (vs do-nothing $-30,890)50% income floor unreachable even selling every contract
$1097.5011d23 Oct 2026$5.252/2$1,050$2,864$2,79489%hist 86%22%hist 24%90%+$1,400-$24,94949.9%1.8mo$-23,216 (vs do-nothing $-23,640)50% income floor unreachable even selling every contract
$115525d6 Nov 2026$6.502/2$1,300$1,560$1,49189%hist 86%22%hist 24%90%+$458-$13,19926.4%1.0mo$-11,466 (vs do-nothing $-11,890)50% income floor unreachable even selling every contract
$113018d30 Oct 2026$7.252/2$1,450$2,417$2,34789%hist 86%22%hist 24%90%+$1,133-$18,04936.1%1.3mo$-16,316 (vs do-nothing $-16,740)50% income floor unreachable even selling every contract
$109511d23 Oct 2026$5.502/2$1,100$3,000$2,93189%hist 86%22%hist 24%90%+$1,456-$25,39950.8%1.9mo$-23,666 (vs do-nothing $-24,090)50% income floor unreachable even selling every contract
$10707d19 Oct 2026$4.452/2$890$3,814$3,74589%hist 86%23%hist 24%90%+$1,993-$30,60961.2%2.2mo$-28,876 (vs do-nothing $-29,300)50% income floor unreachable even selling every contract
$110514d26 Oct 2026$5.202/2$1,040$2,229$2,15989%hist 86%23%hist 24%90%+$850-$23,45946.9%1.7mo$-21,726 (vs do-nothing $-22,150)50% income floor unreachable even selling every contract
$10859d21 Oct 2026$3.602/2$720$2,400$2,33189%hist 86%23%hist 24%90%+$653-$27,77955.6%2.0mo$-26,046 (vs do-nothing $-26,470)50% income floor unreachable even selling every contract
$10604d16 Oct 2026$4.252/2$850$6,375$6,30689%hist 86%23%hist 24%90%+$3,565-$32,64965.3%2.4mo$-30,916 (vs do-nothing $-31,340)50% income floor unreachable even selling every contract
$115025d6 Nov 2026$8.902/2$1,780$2,136$2,06789%hist 86%23%hist 24%90%+$954-$13,71927.4%1.0mo$-11,986 (vs do-nothing $-12,410)50% income floor unreachable even selling every contract
$1092.5011d23 Oct 2026$5.752/2$1,150$3,136$3,06789%hist 86%23%hist 24%90%+$1,508-$25,84951.7%1.9mo$-24,116 (vs do-nothing $-24,540)50% income floor unreachable even selling every contract
$112518d30 Oct 2026$7.452/2$1,490$2,483$2,41488%hist 86%24%hist 24%90%+$1,093-$19,00938.0%1.4mo$-17,276 (vs do-nothing $-17,700)50% income floor unreachable even selling every contract
$109011d23 Oct 2026$6.102/2$1,220$3,327$3,25888%hist 86%24%hist 24%89%+$1,608-$26,27952.6%1.9mo$-24,546 (vs do-nothing $-24,970)50% income floor unreachable even selling every contract
$114525d6 Nov 2026$8.202/2$1,640$1,968$1,89988%hist 86%25%hist 24%89%+$701-$14,85929.7%1.1mo$-13,126 (vs do-nothing $-13,550)50% income floor unreachable even selling every contract
$1057.504d16 Oct 2026$4.552/2$910$6,825$6,75688%hist 86%24%hist 24%90%+$3,757-$33,08966.2%2.4mo$-31,356 (vs do-nothing $-31,780)50% income floor unreachable even selling every contract
$110014d26 Oct 2026$5.802/2$1,160$2,486$2,41688%hist 86%25%hist 24%89%+$929-$24,33948.7%1.8mo$-22,606 (vs do-nothing $-23,030)50% income floor unreachable even selling every contract
$112018d30 Oct 2026$7.952/2$1,590$2,650$2,58188%hist 86%25%hist 24%89%+$1,143-$19,90939.8%1.5mo$-18,176 (vs do-nothing $-18,600)50% income floor unreachable even selling every contract
$10809d21 Oct 2026$3.602/2$720$2,400$2,33188%hist 86%25%hist 24%89%+$414-$28,77957.6%2.1mo$-27,046 (vs do-nothing $-27,470)50% income floor unreachable even selling every contract
$10657d19 Oct 2026$5.002/2$1,000$4,286$4,21688%hist 86%25%hist 24%89%+$2,180-$31,49963.0%2.3mo$-29,766 (vs do-nothing $-30,190)50% income floor unreachable even selling every contract
$1087.5011d23 Oct 2026$6.202/2$1,240$3,382$3,31388%hist 86%25%hist 24%89%+$1,567-$26,75953.5%2.0mo$-25,026 (vs do-nothing $-25,450)50% income floor unreachable even selling every contract
$114025d6 Nov 2026$8.702/2$1,740$2,088$2,01987%hist 86%26%hist 24%89%+$730-$15,75931.5%1.2mo$-14,026 (vs do-nothing $-14,450)50% income floor unreachable even selling every contract
$108511d23 Oct 2026$6.652/2$1,330$3,627$3,55887%hist 86%26%hist 24%89%+$1,711-$27,16954.3%2.0mo$-25,436 (vs do-nothing $-25,860)50% income floor unreachable even selling every contract
$111518d30 Oct 2026$8.502/2$1,700$2,833$2,76487%hist 86%27%hist 24%89%+$1,200-$20,79941.6%1.5mo$-19,066 (vs do-nothing $-19,490)50% income floor unreachable even selling every contract
$109514d26 Oct 2026$6.302/2$1,260$2,700$2,63187%hist 86%27%hist 24%89%+$957-$25,23950.5%1.8mo$-23,506 (vs do-nothing $-23,930)50% income floor unreachable even selling every contract
$113525d6 Nov 2026$9.152/2$1,830$2,196$2,12787%hist 86%27%hist 24%88%+$740-$16,66933.3%1.2mo$-14,936 (vs do-nothing $-15,360)50% income floor unreachable even selling every contract
$1082.5011d23 Oct 2026$6.852/2$1,370$3,736$3,66787%hist 86%27%hist 24%88%+$1,712-$27,62955.3%2.0mo$-25,896 (vs do-nothing $-26,320)50% income floor unreachable even selling every contract
$10759d21 Oct 2026$4.502/2$900$3,000$2,93187%hist 86%27%hist 24%88%+$744-$29,59959.2%2.2mo$-27,866 (vs do-nothing $-28,290)50% income floor unreachable even selling every contract
$10607d19 Oct 2026$5.602/2$1,120$4,800$4,73186%hist 86%28%hist 24%88%+$2,362-$32,37964.8%2.4mo$-30,646 (vs do-nothing $-31,070)50% income floor unreachable even selling every contract
$111018d30 Oct 2026$9.102/2$1,820$3,033$2,96486%hist 86%28%hist 24%88%+$1,263-$21,67943.4%1.6mo$-19,946 (vs do-nothing $-20,370)50% income floor unreachable even selling every contract
$113025d6 Nov 2026$10.852/2$2,170$2,604$2,53586%hist 86%29%hist 24%88%+$1,043-$17,32934.7%1.3mo$-15,596 (vs do-nothing $-16,020)50% income floor unreachable even selling every contract
$108011d23 Oct 2026$7.152/2$1,430$3,900$3,83186%hist 86%28%hist 24%88%+$1,761-$28,06956.1%2.1mo$-26,336 (vs do-nothing $-26,760)50% income floor unreachable even selling every contract
$109014d26 Oct 2026$4.102/2$820$1,757$1,68886%hist 86%29%hist 24%88%$-183-$26,67953.4%2.0mo$-24,946 (vs do-nothing $-25,370)50% income floor unreachable even selling every contract
$1077.5011d23 Oct 2026$7.602/2$1,520$4,145$4,07686%hist 86%30%hist 24%87%+$1,885-$28,47957.0%2.1mo$-26,746 (vs do-nothing $-27,170)50% income floor unreachable even selling every contract
$112525d6 Nov 2026$10.302/2$2,060$2,472$2,40385%hist 86%30%hist 32%87%+$799-$18,43936.9%1.3mo$-16,706 (vs do-nothing $-17,130)50% income floor unreachable even selling every contract
$110518d30 Oct 2026$9.752/2$1,950$3,250$3,18185%hist 86%30%hist 24%87%+$1,330-$22,54945.1%1.6mo$-20,816 (vs do-nothing $-21,240)50% income floor unreachable even selling every contract
$10709d21 Oct 2026$5.552/2$1,110$3,700$3,63185%hist 86%30%hist 24%87%+$1,138-$30,38960.8%2.2mo$-28,656 (vs do-nothing $-29,080)50% income floor unreachable even selling every contract
$112025d6 Nov 2026$11.852/2$2,370$2,844$2,77585%hist 86%31%hist 32%87%+$1,144-$19,12938.3%1.4mo$-17,396 (vs do-nothing $-17,820)50% income floor unreachable even selling every contract
$111525d6 Nov 2026$11.552/2$2,310$2,772$2,70385%hist 86%31%hist 32%87%+$1,128-$20,18940.4%1.5mo$-18,456 (vs do-nothing $-18,880)50% income floor unreachable even selling every contract
$107511d23 Oct 2026$7.852/2$1,570$4,282$4,21385%hist 86%31%hist 32%87%+$1,892-$28,92957.9%2.1mo$-27,196 (vs do-nothing $-27,620)50% income floor unreachable even selling every contract
$108514d26 Oct 2026$7.402/2$1,480$3,171$3,10285%hist 86%31%hist 32%87%+$1,023-$27,01954.0%2.0mo$-25,286 (vs do-nothing $-25,710)50% income floor unreachable even selling every contract
$10557d19 Oct 2026$6.252/2$1,250$5,357$5,28885%hist 86%31%hist 32%87%+$2,533-$33,24966.5%2.4mo$-31,516 (vs do-nothing $-31,940)50% income floor unreachable even selling every contract
$110018d30 Oct 2026$10.802/2$2,160$3,600$3,53185%hist 86%32%hist 32%87%+$1,517-$23,33946.7%1.7mo$-21,606 (vs do-nothing $-22,030)50% income floor unreachable even selling every contract
$1072.5011d23 Oct 2026$8.252/2$1,650$4,500$4,43184%hist 86%32%hist 32%87%+$1,974-$29,34958.7%2.1mo$-27,616 (vs do-nothing $-28,040)50% income floor unreachable even selling every contract
$111025d6 Nov 2026$13.052/2$2,610$3,132$3,06384%hist 86%33%hist 32%87%+$1,345-$20,88941.8%1.5mo$-19,156 (vs do-nothing $-19,580)50% income floor unreachable even selling every contract
$10659d21 Oct 2026$4.802/2$960$3,200$3,13184%hist 86%33%hist 32%86%+$293-$31,53963.1%2.3mo$-29,806 (vs do-nothing $-30,230)50% income floor unreachable even selling every contract
$108014d26 Oct 2026$8.202/2$1,640$3,514$3,44584%hist 86%33%hist 32%86%+$1,142-$27,85955.7%2.0mo$-26,126 (vs do-nothing $-26,550)50% income floor unreachable even selling every contract
$107011d23 Oct 2026$8.552/2$1,710$4,664$4,59484%hist 86%33%hist 32%86%+$1,992-$29,78959.6%2.2mo$-28,056 (vs do-nothing $-28,480)50% income floor unreachable even selling every contract
$109518d30 Oct 2026$11.052/2$2,210$3,683$3,61484%hist 86%34%hist 32%86%+$1,423-$24,28948.6%1.8mo$-22,556 (vs do-nothing $-22,980)50% income floor unreachable even selling every contract
$10507d19 Oct 2026$7.002/2$1,400$6,000$5,93183%hist 86%34%hist 32%86%+$2,725-$34,09968.2%2.5mo$-32,366 (vs do-nothing $-32,790)50% income floor unreachable even selling every contract
$110525d6 Nov 2026$14.752/2$2,950$3,540$3,47183%hist 86%35%hist 32%86%+$1,599-$21,54943.1%1.6mo$-19,816 (vs do-nothing $-20,240)50% income floor unreachable even selling every contract
$1067.5011d23 Oct 2026$8.902/2$1,780$4,855$4,78583%hist 86%35%hist 32%86%+$2,030-$30,21960.4%2.2mo$-28,486 (vs do-nothing $-28,910)50% income floor unreachable even selling every contract
$109018d30 Oct 2026$11.852/2$2,370$3,950$3,88183%hist 86%36%hist 32%85%+$1,497-$25,12950.3%1.8mo$-23,396 (vs do-nothing $-23,820)50% income floor unreachable even selling every contract
$107514d26 Oct 2026$8.902/2$1,780$3,814$3,74583%hist 86%36%hist 32%85%+$1,200-$28,71957.4%2.1mo$-26,986 (vs do-nothing $-27,410)50% income floor unreachable even selling every contract
$10609d21 Oct 2026$5.902/2$1,180$3,933$3,86483%hist 86%36%hist 32%85%+$640-$32,31964.6%2.4mo$-30,586 (vs do-nothing $-31,010)50% income floor unreachable even selling every contract
$106511d23 Oct 2026$9.302/2$1,860$5,073$5,00382%hist 86%36%hist 32%85%+$2,085-$30,63961.3%2.2mo$-28,906 (vs do-nothing $-29,330)50% income floor unreachable even selling every contract
$1062.5011d23 Oct 2026$9.902/2$1,980$5,400$5,33182%hist 86%37%hist 32%85%+$2,240-$31,01962.0%2.3mo$-29,286 (vs do-nothing $-29,710)50% income floor unreachable even selling every contract
$108518d30 Oct 2026$12.702/2$2,540$4,233$4,16482%hist 86%38%hist 32%85%+$1,571-$25,95951.9%1.9mo$-24,226 (vs do-nothing $-24,650)50% income floor unreachable even selling every contract
$110025d6 Nov 2026$16.002/2$3,200$3,840$3,77182%hist 86%38%hist 32%85%+$1,536-$22,29944.6%1.6mo$-20,566 (vs do-nothing $-20,990)50% income floor unreachable even selling every contract
$107014d26 Oct 2026$9.752/2$1,950$4,179$4,10981%hist 86%38%hist 32%84%+$1,301-$29,54959.1%2.2mo$-27,816 (vs do-nothing $-28,240)50% income floor unreachable even selling every contract
$10457d19 Oct 2026$7.802/2$1,560$6,686$6,61681%hist 86%38%hist 32%84%+$2,888-$34,93969.9%2.6mo$-33,206 (vs do-nothing $-33,630)50% income floor unreachable even selling every contract
$109525d6 Nov 2026$15.002/2$3,000$3,600$3,53181%hist 86%39%hist 32%84%+$1,316-$23,49947.0%1.7mo$-21,766 (vs do-nothing $-22,190)50% income floor unreachable even selling every contract
$10559d21 Oct 2026$7.552/2$1,510$5,033$4,96481%hist 86%39%hist 32%84%+$1,306-$32,98966.0%2.4mo$-31,256 (vs do-nothing $-31,680)50% income floor unreachable even selling every contract
$106011d23 Oct 2026$10.302/2$2,060$5,618$5,54981%hist 86%39%hist 32%84%+$2,276-$31,43962.9%2.3mo$-29,706 (vs do-nothing $-30,130)50% income floor unreachable even selling every contract
$108018d30 Oct 2026$13.602/2$2,720$4,533$4,46481%hist 86%40%hist 42%84%+$1,644-$26,77953.6%2.0mo$-25,046 (vs do-nothing $-25,470)50% income floor unreachable even selling every contract
$1057.5011d23 Oct 2026$10.802/2$2,160$5,891$5,82280%hist 86%40%hist 42%84%+$2,356-$31,83963.7%2.3mo$-30,106 (vs do-nothing $-30,530)50% income floor unreachable even selling every contract
$109025d6 Nov 2026$16.102/2$3,220$3,864$3,79580%hist 86%41%hist 42%84%+$1,390-$24,27948.6%1.8mo$-22,546 (vs do-nothing $-22,970)50% income floor unreachable even selling every contract
$106514d26 Oct 2026$10.652/2$2,130$4,564$4,49580%hist 86%41%hist 42%84%+$1,400-$30,36960.7%2.2mo$-28,636 (vs do-nothing $-29,060)50% income floor unreachable even selling every contract
$105511d23 Oct 2026$11.252/2$2,250$6,136$6,06780%hist 82%42%hist 42%83%+$2,398-$32,24964.5%2.4mo$-30,516 (vs do-nothing $-30,940)50% income floor unreachable even selling every contract
$107518d30 Oct 2026$14.552/2$2,910$4,850$4,78179%hist 82%42%hist 42%83%+$1,715-$27,58955.2%2.0mo$-25,856 (vs do-nothing $-26,280)50% income floor unreachable even selling every contract
$10509d21 Oct 2026$9.002/2$1,800$6,000$5,93179%hist 82%42%hist 42%83%+$1,786-$33,69967.4%2.5mo$-31,966 (vs do-nothing $-32,390)50% income floor unreachable even selling every contract
$108525d6 Nov 2026$17.302/2$3,460$4,152$4,08379%hist 82%43%hist 42%83%+$1,476-$25,03950.1%1.8mo$-23,306 (vs do-nothing $-23,730)50% income floor unreachable even selling every contract
$106014d26 Oct 2026$11.402/2$2,280$4,886$4,81679%hist 82%43%hist 42%82%+$1,407-$31,21962.4%2.3mo$-29,486 (vs do-nothing $-29,910)50% income floor unreachable even selling every contract
$107018d30 Oct 2026$15.552/2$3,110$5,183$5,11478%hist 82%45%hist 42%82%+$1,783-$28,38956.8%2.1mo$-26,656 (vs do-nothing $-27,080)50% income floor unreachable even selling every contract
$108025d6 Nov 2026$18.402/2$3,680$4,416$4,34778%hist 82%45%hist 42%82%+$1,523-$25,81951.6%1.9mo$-24,086 (vs do-nothing $-24,510)50% income floor unreachable even selling every contract
$105011d23 Oct 2026$12.352/2$2,470$6,736$6,66778%hist 82%45%hist 42%82%+$2,555-$33,02966.1%2.4mo$-31,296 (vs do-nothing $-31,720)50% income floor unreachable even selling every contract
$10459d21 Oct 2026$9.302/2$1,860$6,200$6,13178%hist 82%46%hist 42%82%+$1,441-$34,63969.3%2.5mo$-32,906 (vs do-nothing $-33,330)50% income floor unreachable even selling every contract
$105514d26 Oct 2026$10.552/2$2,110$4,521$4,45277%hist 82%46%hist 42%81%+$699-$32,38964.8%2.4mo$-30,656 (vs do-nothing $-31,080)50% income floor unreachable even selling every contract
$106518d30 Oct 2026$16.702/2$3,340$5,567$5,49777%hist 82%47%hist 42%81%+$1,878-$29,15958.3%2.1mo$-27,426 (vs do-nothing $-27,850)50% income floor unreachable even selling every contract
$107525d6 Nov 2026$18.802/2$3,760$4,512$4,44377%hist 82%48%hist 42%81%+$1,389-$26,73953.5%2.0mo$-25,006 (vs do-nothing $-25,430)50% income floor unreachable even selling every contract
$105014d26 Oct 2026$13.452/2$2,690$5,764$5,69576%hist 82%49%hist 42%80%+$1,563-$32,80965.6%2.4mo$-31,076 (vs do-nothing $-31,500)50% income floor unreachable even selling every contract
$107025d6 Nov 2026$20.652/2$4,130$4,956$4,88776%hist 82%50%hist 45%81%+$1,587-$27,36954.7%2.0mo$-25,636 (vs do-nothing $-26,060)50% income floor unreachable even selling every contract
$106018d30 Oct 2026$18.102/2$3,620$6,033$5,96476%hist 82%50%hist 45%81%+$2,034-$29,87959.8%2.2mo$-28,146 (vs do-nothing $-28,570)50% income floor unreachable even selling every contract
$106525d6 Nov 2026$21.202/2$4,240$5,088$5,01975%hist 82%53%hist 45%80%+$1,458-$28,25956.5%2.1mo$-26,526 (vs do-nothing $-26,950)50% income floor unreachable even selling every contract
$105518d30 Oct 2026$19.102/2$3,820$6,367$6,29774%hist 82%53%hist 45%80%+$2,032-$30,67961.4%2.2mo$-28,946 (vs do-nothing $-29,370)50% income floor unreachable even selling every contract
$104514d26 Oct 2026$14.752/2$2,950$6,321$6,25274%hist 82%53%hist 45%80%+$1,705-$33,54967.1%2.5mo$-31,816 (vs do-nothing $-32,240)50% income floor unreachable even selling every contract
$106025d6 Nov 2026$22.702/2$4,540$5,448$5,37973%hist 82%55%hist 45%79%+$1,541-$28,95957.9%2.1mo$-27,226 (vs do-nothing $-27,650)50% income floor unreachable even selling every contract
$104014d26 Oct 2026$14.752/2$2,950$6,321$6,25273%hist 82%56%hist 45%78%+$1,251-$34,54969.1%2.5mo$-32,816 (vs do-nothing $-33,240)50% income floor unreachable even selling every contract
$105525d6 Nov 2026$24.302/2$4,860$5,832$5,76372%hist 82%58%hist 45%78%+$1,631-$29,63959.3%2.2mo$-27,906 (vs do-nothing $-28,330)50% income floor unreachable even selling every contract
$104518d30 Oct 2026$20.352/2$4,070$6,783$6,71472%hist 82%59%hist 45%78%+$1,698-$32,42964.9%2.4mo$-30,696 (vs do-nothing $-31,120)50% income floor unreachable even selling every contract
$105025d6 Nov 2026$25.302/2$5,060$6,072$6,00371%hist 82%61%hist 57%78%+$1,560-$30,43960.9%2.2mo$-28,706 (vs do-nothing $-29,130)50% income floor unreachable even selling every contract
$104525d6 Nov 2026$28.002/2$5,600$6,720$6,65169%hist 64%64%hist 57%77%+$1,878-$30,89961.8%2.3mo$-29,166 (vs do-nothing $-29,590)50% income floor unreachable even selling every contract
$104025d6 Nov 2026$27.402/2$5,480$6,576$6,50768%hist 64%67%hist 57%76%+$1,267-$32,01964.0%2.3mo$-30,286 (vs do-nothing $-30,710)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 2 contracts at the conservative CC.

fortress_fight.py v6.3  |  2026-10-12 21:48