FORTRESS FIGHT: SNDK @ $1127.21

BE SS: $1620.00  |  CC-SS: $1636.75  |  1 contracts (100 sh) |  ⌂ PORTFOLIO

GENERATED2026-10-31 03:19

SNDK @ $1127.21   UNDERWATER $492.79 (30.4% below BE SS)

1 contracts (100 sh)  |  BE SS: $1620.00  |  CC-SS: $1636.75 (banked floor $1,547.68)  |  IV: HIGH  |  Accounts: Neville:0865

LC: $1200 exp 2028-01-21 (entry $883.982/sh)
SP: $1380 exp 2028-01-21 (entry $484.618/sh)
HP: $810 exp 2027-02-19 (entry $27.362/sh)

Economics

Max Loss$99,000(ND $420.00 + SW $570) x 100
Normal income ref$15,812/mo95% ann ROI on ML
Hedge rolling cost$1,347/mo
Unrealized P&L$-50,030fortress legs from IBKR
INCOME GOALPOSTS & VELOCITY
50% INCOME FLOOR
$7,906/mo
HEDGE COVER
$1,347/mo
NORMAL INCOME
$15,812/mo (ATM CC, chain)
IC VELOCITY
2.7 mo to earn back $42,000
ML VELOCITY
6.3 mo to earn back $99,000
Deep drawdown confirmed: a CC at CC-SS $1636.75 (probe: $1635C 14d) brings only $364/mo (<20% of normal), so FIGHT below it is warranted.
๐Ÿฆ CAMPAIGN LEDGER , realized CC income since 2026-08-17; 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 2026-08-17
$9,126
Hole (after banked)
$40,904
was $50,030 ยท 18% earned back
Cycles closed
22
Credit in flight
$0
CC-SS · banked floor (info)
$1,636.75 → $1,547.68
? 10 leg(s) closed as UNKNOWN (vanished with no fill in window): banked $0, conservative. Fix campaign.json by hand if wrong.
Full leg history (22) and event log · CLOSED 11 · UNKNOWN 10 · EXPIRED 1 · updated 2026-10-31 03:15
StatusLegCredit/shCreditOpenedClosedClose/shBankedAccountSource
CLOSED1x $1440C 23 Oct 2026$11.04$1,1042026-10-212026-10-22$1.95$909U13190865execution
CLOSED1x $1455C 23 Oct 2026$15.08$1,5082026-10-172026-10-21$8.29$679U13190865execution
CLOSED1x $1485C 23 Oct 2026$17.25$1,7252026-10-162026-10-17$10.38$687U13190865execution
CLOSED1x $1555C 23 Oct 2026$19.45$1,9452026-10-152026-10-16$8.52$1,093U13190865execution
CLOSED1x $1650C 23 Oct 2026$10.55$1,0552026-10-142026-10-15$7.71$284U13190865execution
CLOSED1x $1700C 16 Oct 2026$15.80$1,5802026-10-122026-10-13$2.16$1,364U13190865execution
CLOSED1x $1660C 9 Oct 2026$7.01$7012026-10-092026-10-12$0.35$666U13190865execution
CLOSED1x $1900C 16 Oct 2026$15.57$1,5572026-10-082026-10-09$3.31$1,226U13190865execution
CLOSED1x $1760C 9 Oct 2026$11.82$1,1822026-10-072026-10-08$20.14$-832U13190865execution
CLOSED1x $1830C 9 Oct 2026$13.40$1,3402026-10-062026-10-07$4.05$935U13190865execution
CLOSED1x $1875C 9 Oct 2026$17.00$1,7002026-10-052026-10-06$7.35$965U13190865snapshot
EXPIRED1x $1800C 2 Oct 2026$11.50$1,1502026-10-022026-10-05$0.00$1,150U13190865snapshot
UNKNOWN1x $1850C 2 Oct 2026$11.43$1,1432026-09-292026-10-02$11.43$0U13190865snapshot
UNKNOWN1x $2200C 20 Nov 2026$133.48$13,3482026-09-232026-09-29$133.48$0U13190865snapshot
UNKNOWN1x $1950C 23 Oct 2026$135.25$13,5252026-09-092026-09-23$135.25$0U13190865snapshot
UNKNOWN1x $1800C 2 Oct 2026$82.78$8,2782026-09-082026-09-09$82.78$0U13190865snapshot
UNKNOWN1x $1650C 18 Sep 2026$45.75$4,5752026-08-282026-09-08$45.75$0U13190865snapshot
UNKNOWN1x $1800C 18 Sep 2026$40.20$4,0202026-08-252026-08-28$40.20$0U13190865execution
UNKNOWN1x $1800C 4 Sep 2026$49.07$4,9072026-08-202026-08-25$49.07$0U13190865snapshot
UNKNOWN1x $1860C 4 Sep 2026$64.74$6,4742026-08-192026-08-20$64.74$0U13190865snapshot
UNKNOWN1x $2500C 16 Oct 2026$82.02$8,2022026-08-182026-08-19$82.02$0U13190865execution
UNKNOWN1x $1800C 21 Aug 2026$30.46$3,0462026-08-172026-08-18$30.46$0U13190865seed
Event log
2026-10-22 CLOSED 1x $1440C 20261023: banked $909
2026-10-21 CLOSED 1x $1455C 20261023: banked $679
2026-10-21 SOLD 1x $1440C 20261023 @ $11.04 (new leg)
2026-10-17 CLOSED 1x $1485C 20261023: banked $687
2026-10-17 SOLD 1x $1455C 20261023 @ $15.08 (new leg)
2026-10-16 CLOSED 1x $1555C 20261023: banked $1,093
2026-10-16 SOLD 1x $1485C 20261023 @ $17.25 (new leg)
2026-10-15 CLOSED 1x $1650C 20261023: banked $284
2026-10-15 SOLD 1x $1555C 20261023 @ $19.45 (new leg)
2026-10-14 SOLD 1x $1650C 20261023 @ $10.55 (new leg)
2026-10-13 CLOSED 1x $1700C 20261016: banked $1,364
2026-10-12 SOLD 1x $1700C 20261016 @ $15.80 (new leg)
2026-10-12 CLOSED 1x $1660C 20261009: banked $666
2026-10-09 CLOSED 1x $1900C 20261016: banked $1,226
2026-10-09 SOLD 1x $1660C 20261009 @ $7.01 (new leg)
2026-10-08 CLOSED 1x $1760C 20261009: banked $-832
2026-10-08 SOLD 1x $1900C 20261016 @ $15.57 (new leg)
2026-10-07 CLOSED 1x $1830C 20261009: banked $935
2026-10-07 SOLD 1x $1760C 20261009 @ $11.82 (new leg)
2026-10-06 CLOSED 1x $1875C 20261009: banked $965
2026-10-06 SOLD 1x $1830C 20261009 @ $13.40 (new leg)
2026-10-05 TRACKING 1x $1875C 20261009 @ $17.00 (snapshot)
2026-10-05 EXPIRED WORTHLESS 1x $1800C: banked $1,150
2026-10-02 TRACKING 1x $1800C 20261002 @ $11.50 (snapshot)
2026-10-02 ? 1x $1850C 20261002 vanished with no fill in window: banked $0 (conservative), fix campaign.json by hand if wrong
2026-09-29 TRACKING 1x $1850C 20261002 @ $11.43 (snapshot)
2026-09-29 ? 1x $2200C 20261120 vanished with no fill in window: banked $0 (conservative), fix campaign.json by hand if wrong
2026-09-23 TRACKING 1x $2200C 20261120 @ $133.48 (snapshot)
2026-09-23 ? 1x $1950C 20261023 vanished with no fill in window: banked $0 (conservative), fix campaign.json by hand if wrong
2026-09-09 TRACKING 1x $1950C 20261023 @ $135.25 (snapshot)
2026-09-09 ? 1x $1800C 20261002 vanished with no fill in window: banked $0 (conservative), fix campaign.json by hand if wrong
2026-09-08 TRACKING 1x $1800C 20261002 @ $82.78 (snapshot)
2026-09-08 ? 1x $1650C 20260918 vanished with no fill in window: banked $0 (conservative), fix campaign.json by hand if wrong
2026-08-28 TRACKING 1x $1650C 20260918 @ $45.75 (snapshot)
2026-08-28 ? 1x $1800C 20260918 vanished with no fill in window: banked $0 (conservative), fix campaign.json by hand if wrong
2026-08-25 ? 1x $1800C 20260904 vanished with no fill in window: banked $0 (conservative), fix campaign.json by hand if wrong
2026-08-25 BOT 1x $1580C 20260828 @ $31.30 with no tracked leg (ignored)
2026-08-25 SOLD 1x $1800C 20260918 @ $40.20 (new leg)
2026-08-20 TRACKING 1x $1800C 20260904 @ $49.07 (snapshot)
2026-08-20 ? 1x $1860C 20260904 vanished with no fill in window: banked $0 (conservative), fix campaign.json by hand if wrong
TECHNICALS (cc_timing weekly gate + daily trigger)
WEEKLYPULLBACK ยท %B 10 (live) ยท RSI 43 ยท MACD bearish, hist falling
DAILYFALLING (provisional) ยท RSI 31 ยท %B 8 ยท hist falling (nightly)
LEVELS20W MA (bounce target) $1,589.42 (+41%) ยท daily UBB $1,699.63 ยท 1-wk expected move ยฑ$130 (chain IV)
SETUPSpring loaded, not ignited: ๐ŸŽฏ or ๐Ÿ’Ž at short DTE, normal tripwires. (advisory; floors and picks are chain-only)
โš  Next earnings 2027-02-15: candidates whose expiry crosses it are flagged in the spectrum; EV is unreliable across earnings.
INTERPRETATION
Primary: 1 contract at $1230 / 7d. This is the safest strike (survival 78%, breach 22%) that still earns 50% of normal income ($7,906/mo); it brings $8,229/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 1 ร— $1165/7d for $16,586/mo, but breach risk rises to 37% (+15pp 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— $1640/28d (96% survival, $557/mo).
Downside anchor: the primary mortgages $38,755 (92% of IC) ONLY on a full V-bounce all the way to SS $1620, recoverable in 2.5 months of normal income. That is the rare tail; the frequent case is the strike holding. Surgical close on the 1 contracts realizes $-50,050 and cuts bleed by $1,347/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 1 contracts). The master ranks the two by E[net]/mo to pick one grand pick; both are shown here so you can choose the tenor that fits your roll cadence.

🏆 Grand pick: NEXT FRIDAY · 6 Nov 2026 (7d) · sell 1 × $1230, 78% survival, $8,229/mo (E[net] $3,535/mo).
This week's Friday is inside the pin/gamma window, so only the next weekly is shown.
TrackExpirySellSurvivalIncome/moE[net]/mo
NEXT FRIDAY 🏆6 Nov 2026 · 7d1 × $123078%$8,229$3,535
E[net] arithmetic on the grand pick: keep $1,920 with probability 65%; on the 35% touch you roll, paying $4,371 to close and taking $3,120 back from the best priced door (net cash $1,251) and parking about one cycle of income. Charging the FULL buyback with no door credit (the pre-2026-07-25 model) contradicted the campaign simulation, which prices the same event as a cash-neutral even roll.

📅 NEXT FRIDAY · 6 Nov 2026 · 7d · E[net] $3,535/mo 🏆 GRAND PICK

๐ŸŽฏ Engine pick: sell 1 ร— $1230 (50% normal), 78% survival, breach 22%, $8,229/mo.
โš–๏ธ Worth a safer step: the $1265 rung (33% normal) lifts survival to 85% (breach 22% โ†’ 15%) for $2,700/mo less (33% 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 $1265 rung, unless you need the income to cover the hedge bleed, or you expect SNDK to stay flat-to-down near term.
SNDK  spot $1,127.21 · click a rung to expand its decision panel
RungSellExpiryDTEOTMSurvivalTouch oddsFIGHT edgePer cycleIncome/moΔ vs pickCap give-up
▸cover hedge1 × $13956 Nov7d23.8%96%hist 95%9%hist 4%+3pp$320$1,371-$6,857$23,855
Sell 1 ร— $1395 23.8% OTM over spot $1,127.21 6 Nov 2026 (7d, $3.30 mid)
= $320 credit for the 7d cycle โ†’ $1,371/mo projected
Survival (stays โ‰ค $1395)
96%
Breach risk
4%
POP (stays โ‰ค $1398.30)
96%
EV / mo
+$800
๐Ÿ“ˆ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+3pp
54% whole by 9mo vs 52% doing nothing
FIRE DRILLS
~0.5/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$-339/mo
median; plan ~$-231/mo after 68% keep · $-1,917 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~1.8 mo [0.8-4.2], measured ONLY among the 54% 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)
5%
Flat exit net (mid-life)
-$4,638
Free roll-up
+$43/wk
Safest escape (by 27 Nov 2026)
$1,518 @ 78% POP
72% 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic
Buyback gross: $70.09/sh now โ†’ $49.58 mid-life (likely $39.10โ€“$71.56) โ†’ โ‰ˆ $0 at expiry  |  you banked $3.20/sh, so a flat mid-life exit nets -$46.38/sh  |  roll rows are incremental, the banked premium stays yours
๐Ÿ“Š Across 155 simulated challenges: the $1,395 strike is typically first touched on day 5 of 7, at $1,430 (overshoots $35.34). 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 (1 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$1,39513 Nov 202610d left+$21.28/sh+$2,128
cycle +$2,448
[+$2,268โ€ฆ+$3,405] ยท 100% credit
68%
surv 52%
-$22,517 NOT
cap gain +$27,513
Reliable up-and-out (highest cap still free โ‰ฅ60%)~$1,50827 Nov 202624d left+$3.51/sh+$351
cycle +$671
[-$304โ€ฆ+$1,486] ยท 65% credit
77%
surv 71%
-$13,736 NOT
cap gain +$36,294
Up-and-out for even (raise the cap, free)~$1,43813 Nov 202610d left+$0.85/sh+$85
cycle +$405
[-$250โ€ฆ+$1,068] ยท 63% credit
72%
surv 62%
-$20,555 NOT
cap gain +$29,475
Max even-money escape in the band~$1,51827 Nov 202624d left+$0.13/sh+$13
cycle +$333
[-$733โ€ฆ+$1,111] ยท 54% credit
78%
surv 72%
-$13,138 NOT
cap gain +$36,892
SS $1,620 not reachable for even money within 45d; this is the ceiling of the free ladder
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$1,371/mo
vs 50% target ($7,906/mo)-83%
vs normal income ($15,812/mo)9% covered
Net income (after hedge)$24/mo
Downside budget
⚠ $1395 is $242 below CC-SS $1636.75: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$23,855
โ€ฆ as % of IC ($42,000)56.8%
โ€ฆ as % of ML ($99,000)24.1%
Recovery months (at normal income)1.5 mo
Surgical close (1 ct)$-50,040
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $0.80/sh (~25% of the $3.20 collected) or spot โ‰ฅ $1,398.30 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โˆ’ $1,395)); NOT the premium you collected. Momentum override: two daily closes above $1,699.63 (daily upper band) or daily RSI > 70 โ†’ treat "pressing" as "through".
Spot \ Timeโ‰ฅ 4d left3d leftโ‰ค 2d (expiry)
Below $1,381.05Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$1,381-1,398.30
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 $1,398.30
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 0.94 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$1,395.00 (2.1ฯƒ)$320$-24,645+$25,385+$135
+2.5%$1,429.87 (2.3ฯƒ)$-3,167$-24,868+$25,162-$3,352
+5%$1,464.75 (2.6ฯƒ)$-6,655$-25,091+$24,939-$6,840
SS (= V-bounce)$1,620.00 (3.8ฯƒ)$-22,180$-26,085+$23,945-$22,365
V-BOUNCE STRESS (stock โ†’ CC-SS $1636.75, where you are whole again, by expiry)
Starting unrealized P&L: $-50,030
+ Fortress recovery (un-capped): +$47,693
โˆ’ CC assignment net of premium (1 ร— $1395): -$23,855
Total Position P&L @ SS: $-26,192 (+$23,838 vs today)
Do-nothing baseline at SS: $-3,827 (this trade vs do-nothing: $-22,365, the opportunity cost of earning $1,371/mo FIGHT income now)
BB-reversion stress (โ†’ $1,589.42 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$19,122, position total $-25,889 (+$24,141 vs today)
▸๐Ÿ›ก safe yield1 × $13106 Nov7d16.2%90%hist 95%20%hist 23%+6pp$770$3,300-$4,929$31,905
Sell 1 ร— $1310 16.2% OTM over spot $1,127.21 6 Nov 2026 (7d, $7.85 mid)
= $770 credit for the 7d cycle โ†’ $3,300/mo projected
Survival (stays โ‰ค $1310)
90%
Breach risk
10%
POP (stays โ‰ค $1317.85)
91%
EV / mo
+$1,517
๐Ÿ“ˆ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+6pp
51% whole by 9mo vs 46% doing nothing
FIRE DRILLS
~1.1/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$584/mo
median; plan ~$397/mo after 68% keep · $2,281 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~1.7 mo [0.9-3.5], measured ONLY among the 51% 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)
14%
Flat exit net (mid-life)
-$3,886
Free roll-up
+$48/wk
Safest escape (by 27 Nov 2026)
$1,463 @ 81% POP
76% 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic
Buyback gross: $65.82/sh now โ†’ $46.56 mid-life (likely $41.34โ€“$70.36) โ†’ โ‰ˆ $0 at expiry  |  you banked $7.70/sh, so a flat mid-life exit nets -$38.86/sh  |  roll rows are incremental, the banked premium stays yours
๐Ÿ“Š Across 424 simulated challenges: the $1,310 strike is typically first touched on day 5 of 7, at $1,345 (overshoots $34.90). 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 (1 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$1,31013 Nov 202610d left+$22.65/sh+$2,265
cycle +$3,035
[+$2,084โ€ฆ+$3,209] ยท 100% credit
68%
surv 53%
-$29,885 NOT
cap gain +$20,145
Reliable up-and-out (highest cap still free โ‰ฅ60%)~$1,42327 Nov 202624d left+$5.10/sh+$510
cycle +$1,280
[-$445โ€ฆ+$1,280] ยท 64% credit
77%
surv 71%
-$21,084 NOT
cap gain +$28,946
Up-and-out for even (raise the cap, free)~$1,35813 Nov 202610d left+$0.88/sh+$88
cycle +$858
[-$515โ€ฆ+$706] ยท 54% credit
73%
surv 64%
-$27,589 NOT
cap gain +$22,441
Max even-money escape in the band~$1,43327 Nov 202624d left+$1.77/sh+$177
cycle +$947
[-$855โ€ฆ+$943] ยท 53% credit
78%
surv 72%
-$20,480 NOT
cap gain +$29,550
SS $1,620 not reachable for even money within 45d; this is the ceiling of the free ladder
Safety roll (pay small debit, max POP)~$1,46327 Nov 202624d left-$6.20/sh-$620
cycle +$150
[-$1,788โ€ฆ+$93] ยท 27% credit
81%
surv 76%
-$18,470 NOT
cap gain +$31,560
budget: banked $770 debit $620 (81% used โ‰ˆ 0.8 wk of income) โ†’ whole cycle still +$150 cash ยท rolled 1 ct earn โ‰ˆ $5,044/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$3,300/mo
vs 50% target ($7,906/mo)-58%
vs normal income ($15,812/mo)21% covered
Net income (after hedge)$1,953/mo
Downside budget
⚠ $1310 is $327 below CC-SS $1636.75: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$31,905
โ€ฆ as % of IC ($42,000)76.0%
โ€ฆ as % of ML ($99,000)32.2%
Recovery months (at normal income)2.0 mo
Surgical close (1 ct)$-50,045
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $1.93/sh (~25% of the $7.70 collected) or spot โ‰ฅ $1,317.85 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โˆ’ $1,310)); NOT the premium you collected. Momentum override: two daily closes above $1,699.63 (daily upper band) or daily RSI > 70 โ†’ treat "pressing" as "through".
Spot \ Timeโ‰ฅ 4d left3d leftโ‰ค 2d (expiry)
Below $1,296.90Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$1,297-1,317.85
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 $1,317.85
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 0.94 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$1,310.00 (1.4ฯƒ)$770$-32,151+$17,879+$585
+2.5%$1,342.75 (1.7ฯƒ)$-2,505$-32,360+$17,670-$2,690
+5%$1,375.50 (1.9ฯƒ)$-5,780$-32,570+$17,460-$5,965
SS (= V-bounce)$1,620.00 (3.8ฯƒ)$-30,230$-34,135+$15,895-$30,415
V-BOUNCE STRESS (stock โ†’ CC-SS $1636.75, where you are whole again, by expiry)
Starting unrealized P&L: $-50,030
+ Fortress recovery (un-capped): +$47,693
โˆ’ CC assignment net of premium (1 ร— $1310): -$31,905
Total Position P&L @ SS: $-34,242 (+$15,788 vs today)
Do-nothing baseline at SS: $-3,827 (this trade vs do-nothing: $-30,415, the opportunity cost of earning $3,300/mo FIGHT income now)
BB-reversion stress (โ†’ $1,589.42 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$27,172, position total $-33,939 (+$16,091 vs today)
▸33% normal ← lean1 × $12656 Nov7d12.2%85%hist 86%32%hist 30%+8pp$1,290$5,529-$2,700$35,885
Sell 1 ร— $1265 12.2% OTM over spot $1,127.21 6 Nov 2026 (7d, $13.05 mid)
= $1,290 credit for the 7d cycle โ†’ $5,529/mo projected
Survival (stays โ‰ค $1265)
85%
Breach risk
15%
POP (stays โ‰ค $1278.05)
87%
EV / mo
+$2,124
๐Ÿ“ˆ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+8pp
57% whole by 9mo vs 49% doing nothing
FIRE DRILLS
~1.8/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$1,471/mo
median; plan ~$1,000/mo after 68% keep · $6,950 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~2.1 mo [0.9-3.9], measured ONLY among the 57% 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)
-$3,206
Free roll-up
+$48/wk
Safest escape (by 27 Nov 2026)
$1,448 @ 83% POP
80% 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic
Buyback gross: $63.56/sh now โ†’ $44.96 mid-life (likely $43.71โ€“$72.52) โ†’ โ‰ˆ $0 at expiry  |  you banked $12.90/sh, so a flat mid-life exit nets -$32.06/sh  |  roll rows are incremental, the banked premium stays yours
๐Ÿ“Š Across 724 simulated challenges: the $1,265 strike is typically first touched on day 4 of 7, at $1,300 (overshoots $34.91). 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 (1 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$1,26513 Nov 202610d left+$23.24/sh+$2,324
cycle +$3,614
[+$1,926โ€ฆ+$2,887] ยท 100% credit
68%
surv 53%
-$33,519 NOT
cap gain +$16,511
Reliable up-and-out (highest cap still free โ‰ฅ60%)~$1,36827 Nov 202624d left+$8.67/sh+$867
cycle +$2,157
[-$311โ€ฆ+$1,330] ยท 65% credit
77%
surv 70%
-$25,355 NOT
cap gain +$24,675
Up-and-out for even (raise the cap, free)~$1,31313 Nov 202610d left+$1.59/sh+$159
cycle +$1,449
[-$631โ€ฆ+$520] ยท 42% credit
73%
surv 64%
-$31,211 NOT
cap gain +$18,819
Max even-money escape in the band~$1,38827 Nov 202624d left+$2.46/sh+$246
cycle +$1,536
[-$1,057โ€ฆ+$654] ยท 40% credit
78%
surv 73%
-$24,104 NOT
cap gain +$25,926
SS $1,620 not reachable for even money within 45d; this is the ceiling of the free ladder
Safety roll (pay small debit, max POP)~$1,44827 Nov 202624d left-$12.47/sh-$1,247
cycle +$43
[-$2,927โ€ฆ-$991] ยท 10% credit
83%
surv 80%
-$19,981 NOT
cap gain +$30,049
budget: banked $1,290 debit $1,247 (97% used โ‰ˆ 1.0 wk of income) โ†’ whole cycle still +$43 cash ยท rolled 1 ct earn โ‰ˆ $4,060/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$5,529/mo
vs 50% target ($7,906/mo)-30%
vs normal income ($15,812/mo)35% covered
Net income (after hedge)$4,181/mo
Downside budget
⚠ $1265 is $372 below CC-SS $1636.75: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$35,885
โ€ฆ as % of IC ($42,000)85.4%
โ€ฆ as % of ML ($99,000)36.2%
Recovery months (at normal income)2.3 mo
Surgical close (1 ct)$-50,045
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $3.23/sh (~25% of the $12.90 collected) or spot โ‰ฅ $1,278.05 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โˆ’ $1,265)); NOT the premium you collected. Momentum override: two daily closes above $1,699.63 (daily upper band) or daily RSI > 70 โ†’ treat "pressing" as "through".
Spot \ Timeโ‰ฅ 4d left3d leftโ‰ค 2d (expiry)
Below $1,252.35Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$1,252-1,278.05
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 $1,278.05
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 0.94 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$1,265.00 (1.1ฯƒ)$1,290$-35,843+$14,187+$1,105
+2.5%$1,296.62 (1.3ฯƒ)$-1,872$-36,045+$13,985-$2,058
+5%$1,328.25 (1.5ฯƒ)$-5,035$-36,248+$13,782-$5,220
SS (= V-bounce)$1,620.00 (3.8ฯƒ)$-34,210$-38,115+$11,915-$34,395
V-BOUNCE STRESS (stock โ†’ CC-SS $1636.75, where you are whole again, by expiry)
Starting unrealized P&L: $-50,030
+ Fortress recovery (un-capped): +$47,693
โˆ’ CC assignment net of premium (1 ร— $1265): -$35,885
Total Position P&L @ SS: $-38,222 (+$11,808 vs today)
Do-nothing baseline at SS: $-3,827 (this trade vs do-nothing: $-34,395, the opportunity cost of earning $5,529/mo FIGHT income now)
BB-reversion stress (โ†’ $1,589.42 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$31,152, position total $-37,919 (+$12,111 vs today)
▸๐ŸŽฏ 50% normal1 × $12306 Nov7d9.1%78%hist 83%45%hist 40%+9pp$1,920$8,229—$38,755
Sell 1 ร— $1230 9.1% OTM over spot $1,127.21 6 Nov 2026 (7d, $19.40 mid)
= $1,920 credit for the 7d cycle โ†’ $8,229/mo projected
Survival (stays โ‰ค $1230)
78%
Breach risk
22%
POP (stays โ‰ค $1249.40)
82%
EV / mo
+$2,619
๐Ÿ“ˆ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+9pp
62% whole by 9mo vs 52% doing nothing
FIRE DRILLS
~2.6/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$2,325/mo
median; plan ~$1,581/mo after 68% keep · $10,062 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~1.9 mo [1.0-3.6], measured ONLY among the 62% 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)
35%
Flat exit net (mid-life)
-$2,451
Free roll-up
+$48/wk
Safest escape (by 27 Nov 2026)
$1,453 @ 86% POP
84% 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic
Buyback gross: $61.80/sh now โ†’ $43.71 mid-life (likely $47.53โ€“$73.43) โ†’ โ‰ˆ $0 at expiry  |  you banked $19.20/sh, so a flat mid-life exit nets -$24.51/sh  |  roll rows are incremental, the banked premium stays yours
๐Ÿ“Š Across 1,036 simulated challenges: the $1,230 strike is typically first touched on day 4 of 7, at $1,263 (overshoots $33.39). 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 (1 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$1,23013 Nov 202610d left+$23.63/sh+$2,363
cycle +$4,283
[+$1,861โ€ฆ+$2,730] ยท 100% credit
68%
surv 53%
-$36,126 NOT
cap gain +$13,904
Reliable up-and-out (highest cap still free โ‰ฅ60%)~$1,27327 Nov 202624d left+$31.20/sh+$3,120
cycle +$5,040
[+$2,153โ€ฆ+$3,346] ยท 100% credit
72%
surv 61%
-$31,363 NOT
cap gain +$18,667
Up-and-out for even (raise the cap, free)~$1,27813 Nov 202610d left+$2.07/sh+$207
cycle +$2,127
[-$697โ€ฆ+$290] ยท 35% credit
73%
surv 64%
-$33,808 NOT
cap gain +$16,222
Max even-money escape in the band~$1,36327 Nov 202624d left+$0.22/sh+$22
cycle +$1,942
[-$1,496โ€ฆ+$21] ยท 26% credit
79%
surv 74%
-$26,038 NOT
cap gain +$23,992
SS $1,620 not reachable for even money within 45d; this is the ceiling of the free ladder
Safety roll (pay small debit, max POP)~$1,45327 Nov 202624d left-$19.00/sh-$1,900
cycle +$20
[-$3,944โ€ฆ-$2,087] ยท 2% credit
86%
surv 84%
-$19,535 NOT
cap gain +$30,495
budget: banked $1,920 debit $1,900 (99% used โ‰ˆ 1.0 wk of income) โ†’ whole cycle still +$20 cash ยท rolled 1 ct earn โ‰ˆ $3,090/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$8,229/mo
vs 50% target ($7,906/mo)+4%
vs normal income ($15,812/mo)52% covered
Net income (after hedge)$6,881/mo
Downside budget
⚠ $1230 is $407 below CC-SS $1636.75: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$38,755
โ€ฆ as % of IC ($42,000)92.3%
โ€ฆ as % of ML ($99,000)39.1%
Recovery months (at normal income)2.5 mo
Surgical close (1 ct)$-50,050
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $4.80/sh (~25% of the $19.20 collected) or spot โ‰ฅ $1,249.40 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โˆ’ $1,230)); NOT the premium you collected. Momentum override: two daily closes above $1,699.63 (daily upper band) or daily RSI > 70 โ†’ treat "pressing" as "through".
Spot \ Timeโ‰ฅ 4d left3d leftโ‰ค 2d (expiry)
Below $1,217.70Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$1,218-1,249.40
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 $1,249.40
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 0.94 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$1,230.00 (โ‰ค1ฯƒ, normal week)$1,920$-38,489+$11,541+$1,735
+2.5%$1,260.75 (1.0ฯƒ)$-1,155$-38,686+$11,344-$1,340
+5%$1,291.50 (1.3ฯƒ)$-4,230$-38,882+$11,148-$4,415
SS (= V-bounce)$1,620.00 (3.8ฯƒ)$-37,080$-40,985+$9,045-$37,265
V-BOUNCE STRESS (stock โ†’ CC-SS $1636.75, where you are whole again, by expiry)
Starting unrealized P&L: $-50,030
+ Fortress recovery (un-capped): +$47,693
โˆ’ CC assignment net of premium (1 ร— $1230): -$38,755
Total Position P&L @ SS: $-41,092 (+$8,938 vs today)
Do-nothing baseline at SS: $-3,827 (this trade vs do-nothing: $-37,265, the opportunity cost of earning $8,229/mo FIGHT income now)
BB-reversion stress (โ†’ $1,589.42 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$34,022, position total $-40,789 (+$9,241 vs today)
▸100% normal1 × $11656 Nov7d3.4%63%hist 66%77%hist 68%+14pp$3,870$16,586+$8,357$43,305
Sell 1 ร— $1165 3.4% OTM over spot $1,127.21 6 Nov 2026 (7d, $39.10 mid)
= $3,870 credit for the 7d cycle โ†’ $16,586/mo projected
Survival (stays โ‰ค $1165)
63%
Breach risk
37%
POP (stays โ‰ค $1204.10)
73%
EV / mo
+$3,311
๐Ÿ“ˆ CAMPAIGN OUTLOOK (400 simulated futures, this rung on repeat for 9 months, no directional opinion)
FIGHT'S EDGE
+14pp
66% whole by 9mo vs 52% doing nothing
FIRE DRILLS
~5.5/quarter
challenges to roll; realized tends lower (calibration)
BANKED RATE WHILE FIGHTING
$3,622/mo
median; plan ~$2,463/mo after 68% keep · $14,766 banked by campaign end (selling stops once whole)
green: with FIGHT · grey: without
if it recovers, the typical trip is ~2.0 mo [1.1-3.1], 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)
62%
Flat exit net (mid-life)
-$270
Free roll-up
+$53/wk
Safest escape (by 27 Nov 2026)
$1,448 @ 90% POP
89% 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 3 of 7); earlier = worse credits, later = better, through the strike = add intrinsic
Buyback gross: $58.53/sh now โ†’ $41.40 mid-life (likely $53.77โ€“$78.27) โ†’ โ‰ˆ $0 at expiry  |  you banked $38.70/sh, so a flat mid-life exit nets -$2.70/sh  |  roll rows are incremental, the banked premium stays yours
๐Ÿ“Š Across 1,850 simulated challenges: the $1,165 strike is typically first touched on day 3 of 7, at $1,199 (overshoots $33.91). 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 (1 ct)POP / surv
of new CC
If rolled & exited
total P&L · cap gain @ new strike
Roll out (same strike, buy time)~$1,16513 Nov 202610d left+$24.20/sh+$2,420
cycle +$6,290
[+$1,770โ€ฆ+$2,263] ยท 100% credit
68%
surv 53%
-$40,203 NOT
cap gain +$9,827
Reliable up-and-out (highest cap still free โ‰ฅ60%)~$1,20827 Nov 202624d left+$31.45/sh+$3,145
cycle +$7,015
[+$1,910โ€ฆ+$2,784] ยท 100% credit
72%
surv 61%
-$35,473 NOT
cap gain +$14,557
Up-and-out for even (raise the cap, free)~$1,21813 Nov 202610d left+$0.48/sh+$48
cycle +$3,918
[-$1,176โ€ฆ-$380] ยท 13% credit
74%
surv 65%
-$37,633 NOT
cap gain +$12,397
Max even-money escape in the band~$1,29827 Nov 202624d left+$0.89/sh+$89
cycle +$3,959
[-$1,844โ€ฆ-$560] ยท 12% credit
80%
surv 75%
-$30,105 NOT
cap gain +$19,925
SS $1,620 not reachable for even money within 45d; this is the ceiling of the free ladder
Safety roll (pay small debit, max POP)~$1,44827 Nov 202624d left-$25.58/sh-$2,558
cycle +$1,312
[-$5,378โ€ฆ-$3,501]
90%
surv 89%
-$18,712 NOT
cap gain +$31,318
budget: banked $3,870 debit $2,558 (66% used โ‰ˆ 0.7 wk of income) โ†’ whole cycle still +$1,312 cash ยท rolled 1 ct earn โ‰ˆ $1,978/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$16,586/mo
vs 50% target ($7,906/mo)+110%
vs normal income ($15,812/mo)105% covered
Net income (after hedge)$15,238/mo
Downside budget
⚠ $1165 is $472 below CC-SS $1636.75: assignment on a recovery to whole locks the cap give-up below.
Cap give-up @ CC-SS (V-bounce)-$43,305
โ€ฆ as % of IC ($42,000)103.1%
โ€ฆ as % of ML ($99,000)43.7%
Recovery months (at normal income)2.7 mo
Surgical close (1 ct)$-50,070
Tripwiresprice and time left decide together; the matrix is the playbook
The one rule: roll when the short call's remaining TIME VALUE < $9.68/sh (~25% of the $38.70 collected) or spot โ‰ฅ $1,204.10 (breakeven), whichever comes first. Time value = call mark price minus intrinsic (max(0, spot โˆ’ $1,165)); NOT the premium you collected. Momentum override: two daily closes above $1,699.63 (daily upper band) or daily RSI > 70 โ†’ treat "pressing" as "through".
Spot \ Timeโ‰ฅ 4d left3d leftโ‰ค 2d (expiry)
Below $1,153.35Do nothing. Theta wins.Do nothing.Penny buyback at the close; re-sell next cycle.
Pressing the strike
$1,153-1,204.10
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 $1,204.10
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 0.94 (IBKR)
ScenarioSpotCC leg netPosition totalvs todayvs do-nothing
at strike$1,165.00 (โ‰ค1ฯƒ, normal week)$3,870$-42,623+$7,407+$3,685
+2.5%$1,194.12 (โ‰ค1ฯƒ, normal week)$958$-42,809+$7,221+$772
+5%$1,223.25 (โ‰ค1ฯƒ, normal week)$-1,955$-42,996+$7,034-$2,140
SS (= V-bounce)$1,620.00 (3.8ฯƒ)$-41,630$-45,535+$4,495-$41,815
V-BOUNCE STRESS (stock โ†’ CC-SS $1636.75, where you are whole again, by expiry)
Starting unrealized P&L: $-50,030
+ Fortress recovery (un-capped): +$47,693
โˆ’ CC assignment net of premium (1 ร— $1165): -$43,305
Total Position P&L @ SS: $-45,642 (+$4,388 vs today)
Do-nothing baseline at SS: $-3,827 (this trade vs do-nothing: $-41,815, the opportunity cost of earning $16,586/mo FIGHT income now)
BB-reversion stress (โ†’ $1,589.42 20W MA (bounce target), the probable scenario per weekly technicals): CC give-up -$38,572, position total $-45,339 (+$4,691 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 SNDK are the tiebreakers.
⚔ FIGHT CC options · full candidate scan (69 clear the floor), click to expand

Every eligible strike x expiry in the 4-45 DTE band (4 expiries scanned, 69 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: 0.936 (IBKR)  |  Recovery@SS: +$47,693 (un-capped fortress gain if stock rallies to SS)  |  Do-nothing @ SS: $-3,827

StrikeDTEExpiryBidSellPer cycleIncome/moNet/moSurvivalTouchPOP (mid)EV/moCap Give-up @ CC-SS%ICRecoverTotal P&L @ SS
$12307d6 Nov 2026$19.201/1$1,920$8,229$6,88178%hist 83%45%hist 40%82%+$2,619-$38,75592.3%2.5mo$-41,092 (vs do-nothing $-37,265)
$12257d6 Nov 2026$20.301/1$2,030$8,700$7,35377%hist 83%47%hist 40%81%+$2,684-$39,14593.2%2.5mo$-41,482 (vs do-nothing $-37,655)
$12207d6 Nov 2026$21.501/1$2,150$9,214$7,86776%hist 83%49%hist 40%81%+$2,765-$39,52594.1%2.5mo$-41,862 (vs do-nothing $-38,035)
$12157d6 Nov 2026$22.601/1$2,260$9,686$8,33875%hist 83%51%hist 44%80%+$2,775-$39,91595.0%2.5mo$-42,252 (vs do-nothing $-38,425)
$12107d6 Nov 2026$23.901/1$2,390$10,243$8,89674%hist 83%54%hist 44%79%+$2,843-$40,28595.9%2.5mo$-42,622 (vs do-nothing $-38,795)
$12057d6 Nov 2026$25.401/1$2,540$10,886$9,53873%hist 83%56%hist 44%78%+$2,966-$40,63596.7%2.6mo$-42,972 (vs do-nothing $-39,145)
$12007d6 Nov 2026$26.801/1$2,680$11,486$10,13872%hist 83%58%hist 44%78%+$3,015-$40,99597.6%2.6mo$-43,332 (vs do-nothing $-39,505)
$122014d13 Nov 2026$37.801/1$3,780$8,100$6,75372%hist 83%60%hist 44%78%+$2,117-$37,89590.2%2.4mo$-40,232 (vs do-nothing $-36,405)
$121514d13 Nov 2026$38.801/1$3,880$8,314$6,96771%hist 83%62%hist 54%77%+$2,041-$38,29591.2%2.4mo$-40,632 (vs do-nothing $-36,805)
$11957d6 Nov 2026$28.301/1$2,830$12,129$10,78171%hist 83%61%hist 54%77%+$3,075-$41,34598.4%2.6mo$-43,682 (vs do-nothing $-39,855)
$121014d13 Nov 2026$40.401/1$4,040$8,657$7,31070%hist 66%64%hist 54%77%+$2,083-$38,63592.0%2.4mo$-40,972 (vs do-nothing $-37,145)
$11907d6 Nov 2026$29.801/1$2,980$12,771$11,42469%hist 66%64%hist 54%76%+$3,102-$41,69599.3%2.6mo$-44,032 (vs do-nothing $-40,205)
$120514d13 Nov 2026$41.401/1$4,140$8,871$7,52469%hist 66%66%hist 54%76%+$1,983-$39,03592.9%2.5mo$-41,372 (vs do-nothing $-37,545)
Show 56 more candidates (lower strikes: more income, lower survival)
StrikeDTEExpiryBidSellPer cycleIncome/moNet/moSurvivalTouchPOP (mid)EV/moCap Give-up @ CC-SS%ICRecoverTotal P&L @ SS
$11857d6 Nov 2026$31.501/1$3,150$13,500$12,15368%hist 66%66%hist 54%76%+$3,181-$42,025100.1%2.7mo$-44,362 (vs do-nothing $-40,535)
$120014d13 Nov 2026$44.401/1$4,440$9,514$8,16768%hist 66%68%hist 54%76%+$2,300-$39,23593.4%2.5mo$-41,572 (vs do-nothing $-37,745)
$121021d20 Nov 2026$55.401/1$5,540$7,914$6,56768%hist 66%69%hist 54%76%+$1,846-$37,13588.4%2.3mo$-39,472 (vs do-nothing $-35,645)
$119514d13 Nov 2026$45.201/1$4,520$9,686$8,33867%hist 66%70%hist 54%75%+$2,133-$39,65594.4%2.5mo$-41,992 (vs do-nothing $-38,165)
$11807d6 Nov 2026$33.201/1$3,320$14,229$12,88167%hist 66%69%hist 54%75%+$3,225-$42,355100.8%2.7mo$-44,692 (vs do-nothing $-40,865)
$120021d20 Nov 2026$59.001/1$5,900$8,429$7,08166%hist 66%72%hist 68%75%+$1,892-$37,77589.9%2.4mo$-40,112 (vs do-nothing $-36,285)
$119014d13 Nov 2026$47.201/1$4,720$10,114$8,76766%hist 66%72%hist 68%75%+$2,211-$39,95595.1%2.5mo$-42,292 (vs do-nothing $-38,465)
$11757d6 Nov 2026$34.901/1$3,490$14,957$13,61066%hist 66%72%hist 68%74%+$3,233-$42,685101.6%2.7mo$-45,022 (vs do-nothing $-41,195)
$118514d13 Nov 2026$48.801/1$4,880$10,457$9,11065%hist 66%74%hist 68%74%+$2,189-$40,29595.9%2.5mo$-42,632 (vs do-nothing $-38,805)
$119021d20 Nov 2026$62.601/1$6,260$8,943$7,59665%hist 66%76%hist 68%74%+$1,909-$38,41591.5%2.4mo$-40,752 (vs do-nothing $-36,925)
$11707d6 Nov 2026$36.801/1$3,680$15,771$14,42464%hist 66%75%hist 68%73%+$3,290-$42,995102.4%2.7mo$-45,332 (vs do-nothing $-41,505)
$118014d13 Nov 2026$50.301/1$5,030$10,779$9,43164%hist 66%76%hist 68%74%+$2,133-$40,64596.8%2.6mo$-42,982 (vs do-nothing $-39,155)
$117514d13 Nov 2026$52.801/1$5,280$11,314$9,96763%hist 66%78%hist 68%73%+$2,278-$40,89597.4%2.6mo$-43,232 (vs do-nothing $-39,405)
$118021d20 Nov 2026$66.801/1$6,680$9,543$8,19663%hist 66%80%hist 68%73%+$1,982-$38,99592.8%2.5mo$-41,332 (vs do-nothing $-37,505)
$11657d6 Nov 2026$38.701/1$3,870$16,586$15,23863%hist 66%77%hist 68%73%+$3,311-$43,305103.1%2.7mo$-45,642 (vs do-nothing $-41,815)
$118028d27 Nov 2026$73.801/1$7,380$7,907$6,56063%hist 66%81%hist 79%73%+$1,590-$38,29591.2%2.4mo$-40,632 (vs do-nothing $-36,805)
$117014d13 Nov 2026$54.301/1$5,430$11,636$10,28862%hist 66%80%hist 79%73%+$2,195-$41,24598.2%2.6mo$-43,582 (vs do-nothing $-39,755)
$11607d6 Nov 2026$40.701/1$4,070$17,443$16,09662%hist 66%80%hist 79%72%+$3,337-$43,605103.8%2.8mo$-45,942 (vs do-nothing $-42,115)
$117021d20 Nov 2026$70.801/1$7,080$10,114$8,76761%hist 66%83%hist 79%72%+$1,997-$39,59594.3%2.5mo$-41,932 (vs do-nothing $-38,105)
$116514d13 Nov 2026$56.301/1$5,630$12,064$10,71761%hist 66%83%hist 79%72%+$2,206-$41,54598.9%2.6mo$-43,882 (vs do-nothing $-40,055)
$117028d27 Nov 2026$77.701/1$7,770$8,325$6,97861%hist 66%84%hist 79%73%+$1,590-$38,90592.6%2.5mo$-41,242 (vs do-nothing $-37,415)
$11557d6 Nov 2026$42.701/1$4,270$18,300$16,95360%hist 66%83%hist 79%71%+$3,326-$43,905104.5%2.8mo$-46,242 (vs do-nothing $-42,415)
$116014d13 Nov 2026$59.001/1$5,900$12,643$11,29660%hist 66%85%hist 79%72%+$2,352-$41,77599.5%2.6mo$-44,112 (vs do-nothing $-40,285)
$116021d20 Nov 2026$74.801/1$7,480$10,686$9,33860%hist 70%87%hist 79%71%+$1,982-$40,19595.7%2.5mo$-42,532 (vs do-nothing $-38,705)
$116028d27 Nov 2026$81.101/1$8,110$8,689$7,34260%hist 70%88%hist 79%72%+$1,514-$39,56594.2%2.5mo$-41,902 (vs do-nothing $-38,075)
$115514d13 Nov 2026$61.001/1$6,100$13,071$11,72459%hist 70%87%hist 79%71%+$2,335-$42,075100.2%2.7mo$-44,412 (vs do-nothing $-40,585)
$11507d6 Nov 2026$44.901/1$4,490$19,243$17,89659%hist 70%86%hist 79%70%+$3,362-$44,185105.2%2.8mo$-46,522 (vs do-nothing $-42,695)
$115014d13 Nov 2026$62.801/1$6,280$13,457$12,11058%hist 70%89%hist 79%71%+$2,260-$42,395100.9%2.7mo$-44,732 (vs do-nothing $-40,905)
$115028d27 Nov 2026$86.601/1$8,660$9,279$7,93158%hist 70%92%hist 89%71%+$1,641-$40,01595.3%2.5mo$-42,352 (vs do-nothing $-38,525)
$115021d20 Nov 2026$79.301/1$7,930$11,329$9,98158%hist 70%91%hist 89%71%+$2,007-$40,74597.0%2.6mo$-43,082 (vs do-nothing $-39,255)
$11457d6 Nov 2026$47.101/1$4,710$20,186$18,83857%hist 70%89%hist 79%70%+$3,360-$44,465105.9%2.8mo$-46,802 (vs do-nothing $-42,975)
$114514d13 Nov 2026$64.901/1$6,490$13,907$12,56057%hist 70%92%hist 89%70%+$2,236-$42,685101.6%2.7mo$-45,022 (vs do-nothing $-41,195)
$114028d27 Nov 2026$90.901/1$9,090$9,739$8,39256%hist 70%95%hist 89%70%+$1,617-$40,58596.6%2.6mo$-42,922 (vs do-nothing $-39,095)
$114021d20 Nov 2026$84.101/1$8,410$12,014$10,66756%hist 70%95%hist 89%70%+$2,043-$41,26598.2%2.6mo$-43,602 (vs do-nothing $-39,775)
$11407d6 Nov 2026$49.401/1$4,940$21,171$19,82456%hist 70%92%hist 89%69%+$3,362-$44,735106.5%2.8mo$-47,072 (vs do-nothing $-43,245)
$114014d13 Nov 2026$68.101/1$6,810$14,593$13,24656%hist 70%94%hist 89%70%+$2,433-$42,865102.1%2.7mo$-45,202 (vs do-nothing $-41,375)
$113514d13 Nov 2026$70.401/1$7,040$15,086$13,73855%hist 70%96%hist 89%69%+$2,423-$43,135102.7%2.7mo$-45,472 (vs do-nothing $-41,645)
$113028d27 Nov 2026$95.601/1$9,560$10,243$8,89655%hist 70%99%hist 89%70%+$1,613-$41,11597.9%2.6mo$-43,452 (vs do-nothing $-39,625)
$11357d6 Nov 2026$51.901/1$5,190$22,243$20,89655%hist 70%95%hist 89%68%+$3,412-$44,985107.1%2.8mo$-47,322 (vs do-nothing $-43,495)
$113021d20 Nov 2026$88.701/1$8,870$12,671$11,32454%hist 70%99%hist 89%69%+$2,020-$41,80599.5%2.6mo$-44,142 (vs do-nothing $-40,315)
$113014d13 Nov 2026$72.501/1$7,250$15,536$14,18854%hist 70%99%hist 89%69%+$2,356-$43,425103.4%2.7mo$-45,762 (vs do-nothing $-41,935)
$11307d6 Nov 2026$54.301/1$5,430$23,271$21,92453%hist 70%98%hist 89%68%+$3,380-$45,245107.7%2.9mo$-47,582 (vs do-nothing $-43,755)
$112028d27 Nov 2026$100.801/1$10,080$10,800$9,45353%hist 70%100%hist 89%69%+$1,640-$41,59599.0%2.6mo$-43,932 (vs do-nothing $-40,105)
$112514d13 Nov 2026$76.001/1$7,600$16,286$14,93853%hist 70%100%hist 89%68%+$2,502-$43,575103.7%2.8mo$-45,912 (vs do-nothing $-42,085)
$112021d20 Nov 2026$93.801/1$9,380$13,400$12,05353%hist 70%100%hist 89%68%+$2,036-$42,295100.7%2.7mo$-44,632 (vs do-nothing $-40,805)
$11257d6 Nov 2026$57.001/1$5,700$24,429$23,08152%hist 70%100%hist 89%67%+$3,439-$45,475108.3%2.9mo$-47,812 (vs do-nothing $-43,985)
$112014d13 Nov 2026$78.001/1$7,800$16,714$15,36752%hist 70%100%hist 89%68%+$2,295-$43,875104.5%2.8mo$-46,212 (vs do-nothing $-42,385)
$111028d27 Nov 2026$105.001/1$10,500$11,250$9,90351%hist 70%100%hist 89%68%+$1,538-$42,175100.4%2.7mo$-44,512 (vs do-nothing $-40,685)
$111021d20 Nov 2026$99.001/1$9,900$14,143$12,79651%hist 70%100%hist 89%67%+$2,034-$42,775101.8%2.7mo$-45,112 (vs do-nothing $-41,285)
$111514d13 Nov 2026$79.901/1$7,990$17,121$15,77451%hist 70%100%hist 89%67%+$2,151-$44,185105.2%2.8mo$-46,522 (vs do-nothing $-42,695)
$11207d6 Nov 2026$59.701/1$5,970$25,586$24,23850%hist 70%100%hist 89%67%+$3,459-$45,705108.8%2.9mo$-48,042 (vs do-nothing $-44,215)
$111014d13 Nov 2026$82.701/1$8,270$17,721$16,37450%100%hist 89%67%+$2,107-$44,405105.7%2.8mo$-46,742 (vs do-nothing $-42,915)
$11157d6 Nov 2026$62.101/1$6,210$26,614$25,26749%100%hist 89%66%+$3,313-$45,965109.4%2.9mo$-48,302 (vs do-nothing $-44,475)
$110514d13 Nov 2026$83.601/1$8,360$17,914$16,56749%100%hist 89%66%+$1,659-$44,815106.7%2.8mo$-47,152 (vs do-nothing $-43,325)
$11107d6 Nov 2026$65.101/1$6,510$27,900$26,55348%100%hist 89%65%+$3,269-$46,165109.9%2.9mo$-48,502 (vs do-nothing $-44,675)
$11057d6 Nov 2026$67.601/1$6,760$28,971$27,62446%100%hist 89%65%+$3,064-$46,415110.5%2.9mo$-48,752 (vs do-nothing $-44,925)
363 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
$17107d6 Nov 2026$0.251/1$25$107$-1,24099+%hist 95%1%hist 4%100%+$75-$00.0%0.0mo$-2,312 (vs do-nothing +$1,515)50% income floor unreachable even selling every contract
$17007d6 Nov 2026$0.301/1$30$129$-1,21999+%hist 95%1%hist 4%100%+$97-$00.0%0.0mo$-2,307 (vs do-nothing +$1,520)50% income floor unreachable even selling every contract
$16857d6 Nov 2026$0.251/1$25$107$-1,24099+%hist 95%1%hist 4%100%+$70-$00.0%0.0mo$-2,312 (vs do-nothing +$1,515)50% income floor unreachable even selling every contract
$16907d6 Nov 2026$0.301/1$30$129$-1,21999%hist 95%1%hist 4%99%+$89-$00.0%0.0mo$-2,307 (vs do-nothing +$1,520)50% income floor unreachable even selling every contract
$16957d6 Nov 2026$0.301/1$30$129$-1,21999%hist 95%1%hist 4%99%+$88-$00.0%0.0mo$-2,307 (vs do-nothing +$1,520)50% income floor unreachable even selling every contract
$16807d6 Nov 2026$0.301/1$30$129$-1,21999%hist 95%1%hist 4%99%+$88-$00.0%0.0mo$-2,307 (vs do-nothing +$1,520)50% income floor unreachable even selling every contract
$16707d6 Nov 2026$0.351/1$35$150$-1,19799%hist 95%1%hist 4%99%+$109-$00.0%0.0mo$-2,302 (vs do-nothing +$1,525)50% income floor unreachable even selling every contract
$17057d6 Nov 2026$0.301/1$30$129$-1,21999%hist 95%1%hist 4%99%+$83-$00.0%0.0mo$-2,307 (vs do-nothing +$1,520)50% income floor unreachable even selling every contract
$16757d6 Nov 2026$0.351/1$35$150$-1,19799%hist 95%1%hist 4%99%+$107-$00.0%0.0mo$-2,302 (vs do-nothing +$1,525)50% income floor unreachable even selling every contract
$16657d6 Nov 2026$0.351/1$35$150$-1,19799%hist 95%1%hist 4%99%+$107-$00.0%0.0mo$-2,302 (vs do-nothing +$1,525)50% income floor unreachable even selling every contract
$16607d6 Nov 2026$0.351/1$35$150$-1,19799%hist 95%1%hist 4%99%+$105-$00.0%0.0mo$-2,302 (vs do-nothing +$1,525)50% income floor unreachable even selling every contract
$16557d6 Nov 2026$0.401/1$40$171$-1,17699%hist 95%1%hist 4%99%+$124-$00.0%0.0mo$-2,297 (vs do-nothing +$1,530)50% income floor unreachable even selling every contract
$16507d6 Nov 2026$0.451/1$45$193$-1,15499%hist 95%1%hist 4%99%+$144-$00.0%0.0mo$-2,292 (vs do-nothing +$1,535)50% income floor unreachable even selling every contract
$16207d6 Nov 2026$0.401/1$40$171$-1,17699%hist 95%1%hist 4%99%+$124-$1,6353.9%0.1mo$-3,972 (vs do-nothing $-145)50% income floor unreachable even selling every contract
$16457d6 Nov 2026$0.401/1$40$171$-1,17699%hist 95%1%hist 4%99%+$120-$00.0%0.0mo$-2,297 (vs do-nothing +$1,530)50% income floor unreachable even selling every contract
$16407d6 Nov 2026$0.401/1$40$171$-1,17699%hist 95%1%hist 4%99%+$117-$00.0%0.0mo$-2,297 (vs do-nothing +$1,530)50% income floor unreachable even selling every contract
$16307d6 Nov 2026$0.451/1$45$193$-1,15499%hist 95%1%hist 4%99%+$135-$6301.5%0.0mo$-2,967 (vs do-nothing +$860)50% income floor unreachable even selling every contract
$16257d6 Nov 2026$0.551/1$55$236$-1,11299%hist 95%1%hist 4%99%+$175-$1,1202.7%0.1mo$-3,457 (vs do-nothing +$370)50% income floor unreachable even selling every contract
$16357d6 Nov 2026$0.501/1$50$214$-1,13399%hist 95%2%hist 4%99%+$144-$1250.3%0.0mo$-2,462 (vs do-nothing +$1,365)50% income floor unreachable even selling every contract
$16157d6 Nov 2026$0.551/1$55$236$-1,11299%hist 95%2%hist 4%99%+$168-$2,1205.0%0.1mo$-4,457 (vs do-nothing $-630)50% income floor unreachable even selling every contract
$16107d6 Nov 2026$0.551/1$55$236$-1,11299%hist 95%2%hist 4%99%+$169-$2,6206.2%0.2mo$-4,957 (vs do-nothing $-1,130)50% income floor unreachable even selling every contract
$16057d6 Nov 2026$0.601/1$60$257$-1,09099%hist 95%2%hist 4%99%+$190-$3,1157.4%0.2mo$-5,452 (vs do-nothing $-1,625)50% income floor unreachable even selling every contract
$16007d6 Nov 2026$0.601/1$60$257$-1,09099%hist 95%2%hist 4%99%+$190-$3,6158.6%0.2mo$-5,952 (vs do-nothing $-2,125)50% income floor unreachable even selling every contract
$15957d6 Nov 2026$0.601/1$60$257$-1,09099%hist 95%2%hist 4%99%+$176-$4,1159.8%0.3mo$-6,452 (vs do-nothing $-2,625)50% income floor unreachable even selling every contract
$15907d6 Nov 2026$0.651/1$65$279$-1,06999%hist 95%2%hist 4%99%+$182-$4,61011.0%0.3mo$-6,947 (vs do-nothing $-3,120)50% income floor unreachable even selling every contract
$15857d6 Nov 2026$0.751/1$75$321$-1,02699%hist 95%2%hist 4%99%+$212-$5,10012.1%0.3mo$-7,437 (vs do-nothing $-3,610)50% income floor unreachable even selling every contract
$15707d6 Nov 2026$0.701/1$70$300$-1,04799%hist 95%2%hist 4%99%+$193-$6,60515.7%0.4mo$-8,942 (vs do-nothing $-5,115)50% income floor unreachable even selling every contract
$15757d6 Nov 2026$0.751/1$75$321$-1,02699%hist 95%2%hist 4%99%+$208-$6,10014.5%0.4mo$-8,437 (vs do-nothing $-4,610)50% income floor unreachable even selling every contract
$15807d6 Nov 2026$0.801/1$80$343$-1,00499%hist 95%2%hist 4%99%+$227-$5,59513.3%0.4mo$-7,932 (vs do-nothing $-4,105)50% income floor unreachable even selling every contract
$15657d6 Nov 2026$0.801/1$80$343$-1,00499%hist 95%2%hist 4%99%+$227-$7,09516.9%0.4mo$-9,432 (vs do-nothing $-5,605)50% income floor unreachable even selling every contract
$15507d6 Nov 2026$1.001/1$100$429$-91999%hist 95%3%hist 4%99%+$312-$8,57520.4%0.5mo$-10,912 (vs do-nothing $-7,085)50% income floor unreachable even selling every contract
$169514d13 Nov 2026$1.101/1$110$236$-1,11299%hist 95%3%hist 4%99%+$149-$00.0%0.0mo$-2,227 (vs do-nothing +$1,600)50% income floor unreachable even selling every contract
$15607d6 Nov 2026$0.801/1$80$343$-1,00499%hist 95%3%hist 4%99%+$220-$7,59518.1%0.5mo$-9,932 (vs do-nothing $-6,105)50% income floor unreachable even selling every contract
$171014d13 Nov 2026$1.151/1$115$246$-1,10199%hist 95%3%hist 4%99%+$152-$00.0%0.0mo$-2,222 (vs do-nothing +$1,605)50% income floor unreachable even selling every contract
$170514d13 Nov 2026$1.151/1$115$246$-1,10199%hist 95%3%hist 4%99%+$150-$00.0%0.0mo$-2,222 (vs do-nothing +$1,605)50% income floor unreachable even selling every contract
$15557d6 Nov 2026$0.801/1$80$343$-1,00499%hist 95%3%hist 4%99%+$209-$8,09519.3%0.5mo$-10,432 (vs do-nothing $-6,605)50% income floor unreachable even selling every contract
$170014d13 Nov 2026$1.251/1$125$268$-1,07999%hist 95%3%hist 4%99%+$169-$00.0%0.0mo$-2,212 (vs do-nothing +$1,615)50% income floor unreachable even selling every contract
$15457d6 Nov 2026$0.901/1$90$386$-96299%hist 95%3%hist 4%99%+$245-$9,08521.6%0.6mo$-11,422 (vs do-nothing $-7,595)50% income floor unreachable even selling every contract
$169014d13 Nov 2026$1.201/1$120$257$-1,09099%hist 95%3%hist 4%99%+$153-$00.0%0.0mo$-2,217 (vs do-nothing +$1,610)50% income floor unreachable even selling every contract
$15357d6 Nov 2026$0.901/1$90$386$-96299%hist 95%3%hist 4%99%+$248-$10,08524.0%0.6mo$-12,422 (vs do-nothing $-8,595)50% income floor unreachable even selling every contract
$168514d13 Nov 2026$1.251/1$125$268$-1,07999%hist 95%3%hist 4%99%+$161-$00.0%0.0mo$-2,212 (vs do-nothing +$1,615)50% income floor unreachable even selling every contract
$168014d13 Nov 2026$1.301/1$130$279$-1,06999%hist 95%3%hist 4%99%+$168-$00.0%0.0mo$-2,207 (vs do-nothing +$1,620)50% income floor unreachable even selling every contract
$15407d6 Nov 2026$1.001/1$100$429$-91999%hist 95%3%hist 4%99%+$276-$9,57522.8%0.6mo$-11,912 (vs do-nothing $-8,085)50% income floor unreachable even selling every contract
$167514d13 Nov 2026$1.301/1$130$279$-1,06999%hist 95%3%hist 4%99%+$165-$00.0%0.0mo$-2,207 (vs do-nothing +$1,620)50% income floor unreachable even selling every contract
$15307d6 Nov 2026$1.001/1$100$429$-91998%hist 95%3%hist 4%99%+$271-$10,57525.2%0.7mo$-12,912 (vs do-nothing $-9,085)50% income floor unreachable even selling every contract
$167014d13 Nov 2026$1.401/1$140$300$-1,04798%hist 95%3%hist 4%98%+$183-$00.0%0.0mo$-2,197 (vs do-nothing +$1,630)50% income floor unreachable even selling every contract
$166514d13 Nov 2026$1.351/1$135$289$-1,05898%hist 95%3%hist 4%98%+$169-$00.0%0.0mo$-2,202 (vs do-nothing +$1,625)50% income floor unreachable even selling every contract
$15257d6 Nov 2026$1.101/1$110$471$-87698%hist 95%3%hist 4%98%+$307-$11,06526.3%0.7mo$-13,402 (vs do-nothing $-9,575)50% income floor unreachable even selling every contract
$166014d13 Nov 2026$1.501/1$150$321$-1,02698%hist 95%3%hist 4%98%+$198-$00.0%0.0mo$-2,187 (vs do-nothing +$1,640)50% income floor unreachable even selling every contract
$15107d6 Nov 2026$1.201/1$120$514$-83398%hist 95%3%hist 4%98%+$348-$12,55529.9%0.8mo$-14,892 (vs do-nothing $-11,065)50% income floor unreachable even selling every contract
$15207d6 Nov 2026$1.151/1$115$493$-85498%hist 95%3%hist 4%98%+$316-$11,56027.5%0.7mo$-13,897 (vs do-nothing $-10,070)50% income floor unreachable even selling every contract
$165014d13 Nov 2026$1.551/1$155$332$-1,01598%hist 95%3%hist 4%98%+$201-$00.0%0.0mo$-2,182 (vs do-nothing +$1,645)50% income floor unreachable even selling every contract
$15057d6 Nov 2026$1.251/1$125$536$-81298%hist 95%3%hist 4%98%+$362-$13,05031.1%0.8mo$-15,387 (vs do-nothing $-11,560)50% income floor unreachable even selling every contract
$164514d13 Nov 2026$1.501/1$150$321$-1,02698%hist 95%4%hist 4%98%+$187-$00.0%0.0mo$-2,187 (vs do-nothing +$1,640)50% income floor unreachable even selling every contract
$15007d6 Nov 2026$1.401/1$140$600$-74798%hist 95%4%hist 4%98%+$418-$13,53532.2%0.9mo$-15,872 (vs do-nothing $-12,045)50% income floor unreachable even selling every contract
$164014d13 Nov 2026$1.601/1$160$343$-1,00498%hist 95%4%hist 4%98%+$204-$00.0%0.0mo$-2,177 (vs do-nothing +$1,650)50% income floor unreachable even selling every contract
$15157d6 Nov 2026$1.151/1$115$493$-85498%hist 95%4%hist 4%98%+$298-$12,06028.7%0.8mo$-14,397 (vs do-nothing $-10,570)50% income floor unreachable even selling every contract
$163014d13 Nov 2026$1.751/1$175$375$-97298%hist 95%4%hist 4%98%+$237-$5001.2%0.0mo$-2,837 (vs do-nothing +$990)50% income floor unreachable even selling every contract
$163514d13 Nov 2026$1.701/1$170$364$-98398%hist 95%4%hist 4%98%+$221-$50.0%0.0mo$-2,342 (vs do-nothing +$1,485)50% income floor unreachable even selling every contract
$14957d6 Nov 2026$1.451/1$145$621$-72698%hist 95%4%hist 4%98%+$430-$14,03033.4%0.9mo$-16,367 (vs do-nothing $-12,540)50% income floor unreachable even selling every contract
$162514d13 Nov 2026$1.751/1$175$375$-97298%hist 95%4%hist 4%98%+$229-$1,0002.4%0.1mo$-3,337 (vs do-nothing +$490)50% income floor unreachable even selling every contract
$14907d6 Nov 2026$1.351/1$135$579$-76998%hist 95%4%hist 4%98%+$378-$14,54034.6%0.9mo$-16,877 (vs do-nothing $-13,050)50% income floor unreachable even selling every contract
$171021d20 Nov 2026$2.551/1$255$364$-98398%hist 95%4%hist 4%98%+$234-$00.0%0.0mo$-2,082 (vs do-nothing +$1,745)50% income floor unreachable even selling every contract
$162014d13 Nov 2026$1.851/1$185$396$-95198%hist 95%4%hist 4%98%+$239-$1,4903.5%0.1mo$-3,827 (vs do-nothing +$0)50% income floor unreachable even selling every contract
$14857d6 Nov 2026$1.451/1$145$621$-72698%hist 95%4%hist 4%98%+$411-$15,03035.8%1.0mo$-17,367 (vs do-nothing $-13,540)50% income floor unreachable even selling every contract
$160514d13 Nov 2026$2.051/1$205$439$-90898%hist 95%4%hist 4%98%+$282-$2,9707.1%0.2mo$-5,307 (vs do-nothing $-1,480)50% income floor unreachable even selling every contract
$161514d13 Nov 2026$1.901/1$190$407$-94098%hist 95%4%hist 4%98%+$244-$1,9854.7%0.1mo$-4,322 (vs do-nothing $-495)50% income floor unreachable even selling every contract
$170021d20 Nov 2026$2.901/1$290$414$-93398%hist 95%4%hist 4%98%+$276-$00.0%0.0mo$-2,047 (vs do-nothing +$1,780)50% income floor unreachable even selling every contract
$14807d6 Nov 2026$1.651/1$165$707$-64098%hist 95%4%hist 4%98%+$485-$15,51036.9%1.0mo$-17,847 (vs do-nothing $-14,020)50% income floor unreachable even selling every contract
$161014d13 Nov 2026$1.801/1$180$386$-96298%hist 95%4%hist 4%98%+$217-$2,4955.9%0.2mo$-4,832 (vs do-nothing $-1,005)50% income floor unreachable even selling every contract
$14757d6 Nov 2026$1.551/1$155$664$-68398%hist 95%4%hist 4%98%+$431-$16,02038.1%1.0mo$-18,357 (vs do-nothing $-14,530)50% income floor unreachable even selling every contract
$169021d20 Nov 2026$2.801/1$280$400$-94798%hist 95%4%hist 4%98%+$254-$00.0%0.0mo$-2,057 (vs do-nothing +$1,770)50% income floor unreachable even selling every contract
$160014d13 Nov 2026$1.851/1$185$396$-95198%hist 95%5%hist 4%98%+$216-$3,4908.3%0.2mo$-5,827 (vs do-nothing $-2,000)50% income floor unreachable even selling every contract
$14707d6 Nov 2026$1.701/1$170$729$-61998%hist 95%5%hist 4%98%+$483-$16,50539.3%1.0mo$-18,842 (vs do-nothing $-15,015)50% income floor unreachable even selling every contract
$159514d13 Nov 2026$1.951/1$195$418$-92998%hist 95%5%hist 4%98%+$232-$3,9809.5%0.3mo$-6,317 (vs do-nothing $-2,490)50% income floor unreachable even selling every contract
$168021d20 Nov 2026$2.951/1$295$421$-92698%hist 95%5%hist 4%98%+$266-$00.0%0.0mo$-2,042 (vs do-nothing +$1,785)50% income floor unreachable even selling every contract
$14657d6 Nov 2026$1.651/1$165$707$-64098%hist 95%5%hist 4%98%+$449-$17,01040.5%1.1mo$-19,347 (vs do-nothing $-15,520)50% income floor unreachable even selling every contract
$159014d13 Nov 2026$2.051/1$205$439$-90898%hist 95%5%hist 4%98%+$246-$4,47010.6%0.3mo$-6,807 (vs do-nothing $-2,980)50% income floor unreachable even selling every contract
$167021d20 Nov 2026$3.101/1$310$443$-90498%hist 95%5%hist 4%98%+$278-$00.0%0.0mo$-2,027 (vs do-nothing +$1,800)50% income floor unreachable even selling every contract
$158514d13 Nov 2026$2.101/1$210$450$-89798%hist 95%5%hist 4%98%+$250-$4,96511.8%0.3mo$-7,302 (vs do-nothing $-3,475)50% income floor unreachable even selling every contract
$14607d6 Nov 2026$1.751/1$175$750$-59798%hist 95%5%hist 4%98%+$478-$17,50041.7%1.1mo$-19,837 (vs do-nothing $-16,010)50% income floor unreachable even selling every contract
$158014d13 Nov 2026$2.251/1$225$482$-86598%hist 95%5%hist 4%98%+$275-$5,45013.0%0.3mo$-7,787 (vs do-nothing $-3,960)50% income floor unreachable even selling every contract
$166021d20 Nov 2026$3.301/1$330$471$-87698%hist 95%5%hist 4%98%+$296-$00.0%0.0mo$-2,007 (vs do-nothing +$1,820)50% income floor unreachable even selling every contract
$14557d6 Nov 2026$1.801/1$180$771$-57697%hist 95%5%hist 4%98%+$485-$17,99542.8%1.1mo$-20,332 (vs do-nothing $-16,505)50% income floor unreachable even selling every contract
$157514d13 Nov 2026$2.451/1$245$525$-82297%hist 95%5%hist 4%98%+$310-$5,93014.1%0.4mo$-8,267 (vs do-nothing $-4,440)50% income floor unreachable even selling every contract
$157014d13 Nov 2026$2.351/1$235$504$-84497%hist 95%5%hist 4%97%+$281-$6,44015.3%0.4mo$-8,777 (vs do-nothing $-4,950)50% income floor unreachable even selling every contract
$14507d6 Nov 2026$2.001/1$200$857$-49097%hist 95%5%hist 4%97%+$555-$18,47544.0%1.2mo$-20,812 (vs do-nothing $-16,985)50% income floor unreachable even selling every contract
$165021d20 Nov 2026$3.501/1$350$500$-84797%hist 95%5%hist 4%97%+$313-$00.0%0.0mo$-1,987 (vs do-nothing +$1,840)50% income floor unreachable even selling every contract
$171028d27 Nov 2026$3.601/1$360$386$-96297%hist 95%6%hist 4%97%+$222-$00.0%0.0mo$-1,977 (vs do-nothing +$1,850)50% income floor unreachable even selling every contract
$156514d13 Nov 2026$2.351/1$235$504$-84497%hist 95%6%hist 4%97%+$272-$6,94016.5%0.4mo$-9,277 (vs do-nothing $-5,450)50% income floor unreachable even selling every contract
$170528d27 Nov 2026$3.801/1$380$407$-94097%hist 95%6%hist 4%97%+$239-$00.0%0.0mo$-1,957 (vs do-nothing +$1,870)50% income floor unreachable even selling every contract
$14457d6 Nov 2026$1.951/1$195$836$-51297%hist 95%6%hist 4%97%+$516-$18,98045.2%1.2mo$-21,317 (vs do-nothing $-17,490)50% income floor unreachable even selling every contract
$170028d27 Nov 2026$4.001/1$400$429$-91997%hist 95%6%hist 4%97%+$255-$00.0%0.0mo$-1,937 (vs do-nothing +$1,890)50% income floor unreachable even selling every contract
$164021d20 Nov 2026$3.601/1$360$514$-83397%hist 95%6%hist 4%97%+$315-$00.0%0.0mo$-1,977 (vs do-nothing +$1,850)50% income floor unreachable even selling every contract
$156014d13 Nov 2026$2.751/1$275$589$-75897%hist 95%6%hist 4%97%+$349-$7,40017.6%0.5mo$-9,737 (vs do-nothing $-5,910)50% income floor unreachable even selling every contract
$169528d27 Nov 2026$4.001/1$400$429$-91997%hist 95%6%hist 4%97%+$251-$00.0%0.0mo$-1,937 (vs do-nothing +$1,890)50% income floor unreachable even selling every contract
$155514d13 Nov 2026$2.551/1$255$546$-80197%hist 95%6%hist 4%97%+$297-$7,92018.9%0.5mo$-10,257 (vs do-nothing $-6,430)50% income floor unreachable even selling every contract
$14407d6 Nov 2026$2.051/1$205$879$-46997%hist 95%6%hist 4%97%+$541-$19,47046.4%1.2mo$-21,807 (vs do-nothing $-17,980)50% income floor unreachable even selling every contract
$169028d27 Nov 2026$4.201/1$420$450$-89797%hist 95%6%hist 4%97%+$267-$00.0%0.0mo$-1,917 (vs do-nothing +$1,910)50% income floor unreachable even selling every contract
$163021d20 Nov 2026$3.801/1$380$543$-80497%hist 95%6%hist 4%97%+$330-$2950.7%0.0mo$-2,632 (vs do-nothing +$1,195)50% income floor unreachable even selling every contract
$155014d13 Nov 2026$3.201/1$320$686$-66297%hist 95%6%hist 4%97%+$427-$8,35519.9%0.5mo$-10,692 (vs do-nothing $-6,865)50% income floor unreachable even selling every contract
$168528d27 Nov 2026$4.001/1$400$429$-91997%hist 95%6%hist 4%97%+$241-$00.0%0.0mo$-1,937 (vs do-nothing +$1,890)50% income floor unreachable even selling every contract
$14357d6 Nov 2026$2.151/1$215$921$-42697%hist 95%6%hist 4%97%+$565-$19,96047.5%1.3mo$-22,297 (vs do-nothing $-18,470)50% income floor unreachable even selling every contract
$168028d27 Nov 2026$4.201/1$420$450$-89797%hist 95%6%hist 4%97%+$257-$00.0%0.0mo$-1,917 (vs do-nothing +$1,910)50% income floor unreachable even selling every contract
$154514d13 Nov 2026$2.851/1$285$611$-73797%hist 95%6%hist 4%97%+$341-$8,89021.2%0.6mo$-11,227 (vs do-nothing $-7,400)50% income floor unreachable even selling every contract
$162021d20 Nov 2026$4.101/1$410$586$-76297%hist 95%6%hist 4%97%+$358-$1,2653.0%0.1mo$-3,602 (vs do-nothing +$225)50% income floor unreachable even selling every contract
$167528d27 Nov 2026$4.201/1$420$450$-89797%hist 95%6%hist 4%97%+$251-$00.0%0.0mo$-1,917 (vs do-nothing +$1,910)50% income floor unreachable even selling every contract
$14307d6 Nov 2026$2.201/1$220$943$-40497%hist 95%6%hist 4%97%+$566-$20,45548.7%1.3mo$-22,792 (vs do-nothing $-18,965)50% income floor unreachable even selling every contract
$154014d13 Nov 2026$2.951/1$295$632$-71597%hist 95%6%hist 4%97%+$352-$9,38022.3%0.6mo$-11,717 (vs do-nothing $-7,890)50% income floor unreachable even selling every contract
$167028d27 Nov 2026$4.301/1$430$461$-88797%hist 95%7%hist 4%97%+$256-$00.0%0.0mo$-1,907 (vs do-nothing +$1,920)50% income floor unreachable even selling every contract
$153514d13 Nov 2026$2.901/1$290$621$-72697%hist 95%7%hist 4%97%+$330-$9,88523.5%0.6mo$-12,222 (vs do-nothing $-8,395)50% income floor unreachable even selling every contract
$166528d27 Nov 2026$4.201/1$420$450$-89797%hist 95%7%hist 4%97%+$240-$00.0%0.0mo$-1,917 (vs do-nothing +$1,910)50% income floor unreachable even selling every contract
$161021d20 Nov 2026$4.401/1$440$629$-71997%hist 95%7%hist 4%97%+$385-$2,2355.3%0.1mo$-4,572 (vs do-nothing $-745)50% income floor unreachable even selling every contract
$14257d6 Nov 2026$2.451/1$245$1,050$-29797%hist 95%7%hist 4%97%+$651-$20,93049.8%1.3mo$-23,267 (vs do-nothing $-19,440)50% income floor unreachable even selling every contract
$166028d27 Nov 2026$4.601/1$460$493$-85497%hist 95%7%hist 4%97%+$276-$00.0%0.0mo$-1,877 (vs do-nothing +$1,950)50% income floor unreachable even selling every contract
$153014d13 Nov 2026$3.201/1$320$686$-66297%hist 95%7%hist 4%97%+$382-$10,35524.7%0.7mo$-12,692 (vs do-nothing $-8,865)50% income floor unreachable even selling every contract
$165528d27 Nov 2026$4.601/1$460$493$-85497%hist 95%7%hist 4%97%+$270-$00.0%0.0mo$-1,877 (vs do-nothing +$1,950)50% income floor unreachable even selling every contract
$14207d6 Nov 2026$2.551/1$255$1,093$-25497%hist 95%7%hist 4%97%+$670-$21,42051.0%1.4mo$-23,757 (vs do-nothing $-19,930)50% income floor unreachable even selling every contract
$160021d20 Nov 2026$4.601/1$460$657$-69097%hist 95%7%hist 4%97%+$396-$3,2157.7%0.2mo$-5,552 (vs do-nothing $-1,725)50% income floor unreachable even selling every contract
$152514d13 Nov 2026$3.401/1$340$729$-61997%hist 95%7%hist 4%97%+$412-$10,83525.8%0.7mo$-13,172 (vs do-nothing $-9,345)50% income floor unreachable even selling every contract
$165028d27 Nov 2026$5.001/1$500$536$-81297%hist 95%7%hist 4%97%+$306-$00.0%0.0mo$-1,837 (vs do-nothing +$1,990)50% income floor unreachable even selling every contract
$164528d27 Nov 2026$4.901/1$490$525$-82296%hist 95%7%hist 4%97%+$288-$00.0%0.0mo$-1,847 (vs do-nothing +$1,980)50% income floor unreachable even selling every contract
$152014d13 Nov 2026$3.601/1$360$771$-57696%hist 95%7%hist 4%97%+$442-$11,31526.9%0.7mo$-13,652 (vs do-nothing $-9,825)50% income floor unreachable even selling every contract
$14157d6 Nov 2026$2.751/1$275$1,179$-16996%hist 95%7%hist 4%97%+$730-$21,90052.1%1.4mo$-24,237 (vs do-nothing $-20,410)50% income floor unreachable even selling every contract
$159021d20 Nov 2026$4.901/1$490$700$-64796%hist 95%8%hist 4%97%+$419-$4,18510.0%0.3mo$-6,522 (vs do-nothing $-2,695)50% income floor unreachable even selling every contract
$164028d27 Nov 2026$5.201/1$520$557$-79096%hist 95%8%hist 4%97%+$313-$00.0%0.0mo$-1,817 (vs do-nothing +$2,010)50% income floor unreachable even selling every contract
$151514d13 Nov 2026$3.601/1$360$771$-57696%hist 95%8%hist 4%96%+$428-$11,81528.1%0.7mo$-14,152 (vs do-nothing $-10,325)50% income floor unreachable even selling every contract
$163528d27 Nov 2026$5.301/1$530$568$-77996%hist 95%8%hist 4%96%+$316-$00.0%0.0mo$-1,982 (vs do-nothing +$1,845)50% income floor unreachable even selling every contract
$14107d6 Nov 2026$2.751/1$275$1,179$-16996%hist 95%8%hist 4%96%+$703-$22,40053.3%1.4mo$-24,737 (vs do-nothing $-20,910)50% income floor unreachable even selling every contract
$151014d13 Nov 2026$3.801/1$380$814$-53396%hist 95%8%hist 4%96%+$456-$12,29529.3%0.8mo$-14,632 (vs do-nothing $-10,805)50% income floor unreachable even selling every contract
$163028d27 Nov 2026$5.801/1$580$621$-72696%hist 95%8%hist 4%96%+$362-$950.2%0.0mo$-2,432 (vs do-nothing +$1,395)50% income floor unreachable even selling every contract
$158021d20 Nov 2026$5.201/1$520$743$-60496%hist 95%8%hist 4%96%+$441-$5,15512.3%0.3mo$-7,492 (vs do-nothing $-3,665)50% income floor unreachable even selling every contract
$14057d6 Nov 2026$3.001/1$300$1,286$-6296%hist 95%8%hist 4%96%+$780-$22,87554.5%1.4mo$-25,212 (vs do-nothing $-21,385)50% income floor unreachable even selling every contract
$162528d27 Nov 2026$5.501/1$550$589$-75896%hist 95%8%hist 4%96%+$322-$6251.5%0.0mo$-2,962 (vs do-nothing +$865)50% income floor unreachable even selling every contract
$150514d13 Nov 2026$3.901/1$390$836$-51296%hist 95%8%hist 4%96%+$462-$12,78530.4%0.8mo$-15,122 (vs do-nothing $-11,295)50% income floor unreachable even selling every contract
$1402.507d6 Nov 2026$3.001/1$300$1,286$-6296%hist 95%8%hist 4%96%+$765-$23,12555.1%1.5mo$-25,462 (vs do-nothing $-21,635)50% income floor unreachable even selling every contract
$162028d27 Nov 2026$5.801/1$580$621$-72696%hist 95%8%hist 4%96%+$345-$1,0952.6%0.1mo$-3,432 (vs do-nothing +$395)50% income floor unreachable even selling every contract
$157021d20 Nov 2026$5.501/1$550$786$-56296%hist 95%8%hist 4%96%+$461-$6,12514.6%0.4mo$-8,462 (vs do-nothing $-4,635)50% income floor unreachable even selling every contract
$150014d13 Nov 2026$4.101/1$410$879$-46996%hist 95%8%hist 4%96%+$488-$13,26531.6%0.8mo$-15,602 (vs do-nothing $-11,775)50% income floor unreachable even selling every contract
$14007d6 Nov 2026$3.101/1$310$1,329$-1996%hist 95%8%hist 4%96%+$791-$23,36555.6%1.5mo$-25,702 (vs do-nothing $-21,875)50% income floor unreachable even selling every contract
$161528d27 Nov 2026$5.801/1$580$621$-72696%hist 95%9%hist 4%96%+$337-$1,5953.8%0.1mo$-3,932 (vs do-nothing $-105)50% income floor unreachable even selling every contract
$1397.507d6 Nov 2026$3.101/1$310$1,329$-1996%hist 95%9%hist 4%96%+$774-$23,61556.2%1.5mo$-25,952 (vs do-nothing $-22,125)50% income floor unreachable even selling every contract
$149514d13 Nov 2026$3.901/1$390$836$-51296%hist 95%9%hist 4%96%+$428-$13,78532.8%0.9mo$-16,122 (vs do-nothing $-12,295)50% income floor unreachable even selling every contract
$161028d27 Nov 2026$6.201/1$620$664$-68396%hist 95%9%hist 4%96%+$370-$2,0554.9%0.1mo$-4,392 (vs do-nothing $-565)50% income floor unreachable even selling every contract
$156021d20 Nov 2026$5.801/1$580$829$-51996%hist 95%9%hist 4%96%+$479-$7,09516.9%0.4mo$-9,432 (vs do-nothing $-5,605)50% income floor unreachable even selling every contract
$13957d6 Nov 2026$3.201/1$320$1,371$2496%hist 95%9%hist 4%96%+$800-$23,85556.8%1.5mo$-26,192 (vs do-nothing $-22,365)50% income floor unreachable even selling every contract
$160528d27 Nov 2026$6.101/1$610$654$-69496%hist 95%9%hist 4%96%+$350-$2,5656.1%0.2mo$-4,902 (vs do-nothing $-1,075)50% income floor unreachable even selling every contract
$149014d13 Nov 2026$4.301/1$430$921$-42696%hist 95%9%hist 4%96%+$496-$14,24533.9%0.9mo$-16,582 (vs do-nothing $-12,755)50% income floor unreachable even selling every contract
$1392.507d6 Nov 2026$3.301/1$330$1,414$6796%hist 95%9%hist 4%96%+$824-$24,09557.4%1.5mo$-26,432 (vs do-nothing $-22,605)50% income floor unreachable even selling every contract
$160028d27 Nov 2026$7.001/1$700$750$-59796%hist 95%9%hist 4%96%+$436-$2,9757.1%0.2mo$-5,312 (vs do-nothing $-1,485)50% income floor unreachable even selling every contract
$148514d13 Nov 2026$4.301/1$430$921$-42696%hist 95%9%hist 4%96%+$477-$14,74535.1%0.9mo$-17,082 (vs do-nothing $-13,255)50% income floor unreachable even selling every contract
$13907d6 Nov 2026$3.401/1$340$1,457$11096%hist 95%9%hist 4%96%+$848-$24,33557.9%1.5mo$-26,672 (vs do-nothing $-22,845)50% income floor unreachable even selling every contract
$155021d20 Nov 2026$6.201/1$620$886$-46295%hist 95%9%hist 4%96%+$509-$8,05519.2%0.5mo$-10,392 (vs do-nothing $-6,565)50% income floor unreachable even selling every contract
$159528d27 Nov 2026$6.601/1$660$707$-64095%hist 95%9%hist 4%96%+$383-$3,5158.4%0.2mo$-5,852 (vs do-nothing $-2,025)50% income floor unreachable even selling every contract
$1387.507d6 Nov 2026$3.401/1$340$1,457$11095%hist 95%9%hist 4%96%+$829-$24,58558.5%1.6mo$-26,922 (vs do-nothing $-23,095)50% income floor unreachable even selling every contract
$148014d13 Nov 2026$4.701/1$470$1,007$-34095%hist 95%10%hist 4%96%+$542-$15,20536.2%1.0mo$-17,542 (vs do-nothing $-13,715)50% income floor unreachable even selling every contract
$159028d27 Nov 2026$6.601/1$660$707$-64095%hist 95%10%hist 4%96%+$373-$4,0159.6%0.3mo$-6,352 (vs do-nothing $-2,525)50% income floor unreachable even selling every contract
$13857d6 Nov 2026$3.501/1$350$1,500$15395%hist 95%10%hist 4%96%+$851-$24,82559.1%1.6mo$-27,162 (vs do-nothing $-23,335)50% income floor unreachable even selling every contract
$158528d27 Nov 2026$6.901/1$690$739$-60895%hist 95%10%hist 4%95%+$393-$4,48510.7%0.3mo$-6,822 (vs do-nothing $-2,995)50% income floor unreachable even selling every contract
$147514d13 Nov 2026$4.501/1$450$964$-38395%hist 95%10%hist 4%95%+$478-$15,72537.4%1.0mo$-18,062 (vs do-nothing $-14,235)50% income floor unreachable even selling every contract
$154021d20 Nov 2026$6.501/1$650$929$-41995%hist 95%10%hist 13%95%+$521-$9,02521.5%0.6mo$-11,362 (vs do-nothing $-7,535)50% income floor unreachable even selling every contract
$1382.507d6 Nov 2026$3.601/1$360$1,543$19695%hist 95%10%hist 4%95%+$873-$25,06559.7%1.6mo$-27,402 (vs do-nothing $-23,575)50% income floor unreachable even selling every contract
$158028d27 Nov 2026$7.201/1$720$771$-57695%hist 95%10%hist 13%95%+$414-$4,95511.8%0.3mo$-7,292 (vs do-nothing $-3,465)50% income floor unreachable even selling every contract
$13807d6 Nov 2026$3.701/1$370$1,586$23895%hist 95%10%hist 13%95%+$894-$25,30560.2%1.6mo$-27,642 (vs do-nothing $-23,815)50% income floor unreachable even selling every contract
$147014d13 Nov 2026$4.801/1$480$1,029$-31995%hist 95%10%hist 13%95%+$520-$16,19538.6%1.0mo$-18,532 (vs do-nothing $-14,705)50% income floor unreachable even selling every contract
$157528d27 Nov 2026$7.201/1$720$771$-57695%hist 95%10%hist 13%95%+$402-$5,45513.0%0.3mo$-7,792 (vs do-nothing $-3,965)50% income floor unreachable even selling every contract
$1377.507d6 Nov 2026$3.801/1$380$1,629$28195%hist 95%10%hist 13%95%+$915-$25,54560.8%1.6mo$-27,882 (vs do-nothing $-24,055)50% income floor unreachable even selling every contract
$153021d20 Nov 2026$7.001/1$700$1,000$-34795%hist 95%11%hist 13%95%+$560-$9,97523.7%0.6mo$-12,312 (vs do-nothing $-8,485)50% income floor unreachable even selling every contract
$146514d13 Nov 2026$5.201/1$520$1,114$-23395%hist 95%11%hist 13%95%+$582-$16,65539.7%1.1mo$-18,992 (vs do-nothing $-15,165)50% income floor unreachable even selling every contract
$157028d27 Nov 2026$7.501/1$750$804$-54495%hist 95%11%hist 13%95%+$421-$5,92514.1%0.4mo$-8,262 (vs do-nothing $-4,435)50% income floor unreachable even selling every contract
$13757d6 Nov 2026$3.901/1$390$1,671$32495%hist 95%11%hist 13%95%+$935-$25,78561.4%1.6mo$-28,122 (vs do-nothing $-24,295)50% income floor unreachable even selling every contract
$156528d27 Nov 2026$7.501/1$750$804$-54495%hist 95%11%hist 13%95%+$408-$6,42515.3%0.4mo$-8,762 (vs do-nothing $-4,935)50% income floor unreachable even selling every contract
$1372.507d6 Nov 2026$4.001/1$400$1,714$36795%hist 95%11%hist 13%95%+$953-$26,02562.0%1.6mo$-28,362 (vs do-nothing $-24,535)50% income floor unreachable even selling every contract
$146014d13 Nov 2026$5.101/1$510$1,093$-25495%hist 95%11%hist 13%95%+$535-$17,16540.9%1.1mo$-19,502 (vs do-nothing $-15,675)50% income floor unreachable even selling every contract
$152021d20 Nov 2026$7.401/1$740$1,057$-29095%hist 95%11%hist 13%95%+$580-$10,93526.0%0.7mo$-13,272 (vs do-nothing $-9,445)50% income floor unreachable even selling every contract
$156028d27 Nov 2026$8.301/1$830$889$-45895%hist 95%11%hist 13%95%+$480-$6,84516.3%0.4mo$-9,182 (vs do-nothing $-5,355)50% income floor unreachable even selling every contract
$13707d6 Nov 2026$4.101/1$410$1,757$41095%hist 95%11%hist 13%95%+$971-$26,26562.5%1.7mo$-28,602 (vs do-nothing $-24,775)50% income floor unreachable even selling every contract
$145514d13 Nov 2026$5.401/1$540$1,157$-19095%hist 95%11%hist 13%95%+$573-$17,63542.0%1.1mo$-19,972 (vs do-nothing $-16,145)50% income floor unreachable even selling every contract
$1367.507d6 Nov 2026$4.201/1$420$1,800$45394%hist 95%11%hist 13%95%+$988-$26,50563.1%1.7mo$-28,842 (vs do-nothing $-25,015)50% income floor unreachable even selling every contract
$155528d27 Nov 2026$8.101/1$810$868$-47994%hist 95%12%hist 13%95%+$444-$7,36517.5%0.5mo$-9,702 (vs do-nothing $-5,875)50% income floor unreachable even selling every contract
$145014d13 Nov 2026$5.901/1$590$1,264$-8394%hist 95%12%hist 13%95%+$652-$18,08543.1%1.1mo$-20,422 (vs do-nothing $-16,595)50% income floor unreachable even selling every contract
$13657d6 Nov 2026$4.301/1$430$1,843$49694%hist 95%12%hist 13%95%+$1,004-$26,74563.7%1.7mo$-29,082 (vs do-nothing $-25,255)50% income floor unreachable even selling every contract
$155028d27 Nov 2026$8.501/1$850$911$-43794%hist 95%12%hist 13%95%+$472-$7,82518.6%0.5mo$-10,162 (vs do-nothing $-6,335)50% income floor unreachable even selling every contract
$151021d20 Nov 2026$7.901/1$790$1,129$-21994%hist 95%12%hist 13%95%+$612-$11,88528.3%0.8mo$-14,222 (vs do-nothing $-10,395)50% income floor unreachable even selling every contract
$1362.507d6 Nov 2026$4.401/1$440$1,886$53894%hist 95%12%hist 13%94%+$1,019-$26,98564.2%1.7mo$-29,322 (vs do-nothing $-25,495)50% income floor unreachable even selling every contract
$154528d27 Nov 2026$8.701/1$870$932$-41594%hist 95%12%hist 13%94%+$478-$8,30519.8%0.5mo$-10,642 (vs do-nothing $-6,815)50% income floor unreachable even selling every contract
$144514d13 Nov 2026$5.901/1$590$1,264$-8394%hist 95%12%hist 13%94%+$623-$18,58544.2%1.2mo$-20,922 (vs do-nothing $-17,095)50% income floor unreachable even selling every contract
$13607d6 Nov 2026$4.501/1$450$1,929$58194%hist 95%12%hist 13%94%+$1,033-$27,22564.8%1.7mo$-29,562 (vs do-nothing $-25,735)50% income floor unreachable even selling every contract
$154028d27 Nov 2026$8.901/1$890$954$-39494%hist 95%13%hist 13%94%+$484-$8,78520.9%0.6mo$-11,122 (vs do-nothing $-7,295)50% income floor unreachable even selling every contract
$150021d20 Nov 2026$8.401/1$840$1,200$-14794%hist 95%13%hist 13%94%+$640-$12,83530.6%0.8mo$-15,172 (vs do-nothing $-11,345)50% income floor unreachable even selling every contract
$144014d13 Nov 2026$6.401/1$640$1,371$2494%hist 95%13%hist 13%94%+$699-$19,03545.3%1.2mo$-21,372 (vs do-nothing $-17,545)50% income floor unreachable even selling every contract
$153528d27 Nov 2026$9.201/1$920$986$-36294%hist 95%13%hist 13%94%+$499-$9,25522.0%0.6mo$-11,592 (vs do-nothing $-7,765)50% income floor unreachable even selling every contract
$13557d6 Nov 2026$4.801/1$480$2,057$71094%hist 95%13%hist 13%94%+$1,100-$27,69565.9%1.8mo$-30,032 (vs do-nothing $-26,205)50% income floor unreachable even selling every contract
$143514d13 Nov 2026$6.501/1$650$1,393$4694%hist 95%13%hist 13%94%+$688-$19,52546.5%1.2mo$-21,862 (vs do-nothing $-18,035)50% income floor unreachable even selling every contract
$153028d27 Nov 2026$9.501/1$950$1,018$-32994%hist 95%13%hist 13%94%+$514-$9,72523.2%0.6mo$-12,062 (vs do-nothing $-8,235)50% income floor unreachable even selling every contract
$149021d20 Nov 2026$8.901/1$890$1,271$-7694%hist 95%14%hist 13%94%+$664-$13,78532.8%0.9mo$-16,122 (vs do-nothing $-12,295)50% income floor unreachable even selling every contract
$152528d27 Nov 2026$9.601/1$960$1,029$-31993%hist 95%14%hist 13%94%+$506-$10,21524.3%0.6mo$-12,552 (vs do-nothing $-8,725)50% income floor unreachable even selling every contract
$143014d13 Nov 2026$6.801/1$680$1,457$11093%hist 95%14%hist 13%94%+$718-$19,99547.6%1.3mo$-22,332 (vs do-nothing $-18,505)50% income floor unreachable even selling every contract
$13507d6 Nov 2026$5.001/1$500$2,143$79693%hist 95%14%hist 13%94%+$1,119-$28,17567.1%1.8mo$-30,512 (vs do-nothing $-26,685)50% income floor unreachable even selling every contract
$152028d27 Nov 2026$9.901/1$990$1,061$-28793%hist 95%14%hist 13%94%+$519-$10,68525.4%0.7mo$-13,022 (vs do-nothing $-9,195)50% income floor unreachable even selling every contract
$142514d13 Nov 2026$7.201/1$720$1,543$19693%hist 95%14%hist 13%94%+$767-$20,45548.7%1.3mo$-22,792 (vs do-nothing $-18,965)50% income floor unreachable even selling every contract
$148021d20 Nov 2026$9.501/1$950$1,357$1093%hist 95%14%hist 13%94%+$698-$14,72535.1%0.9mo$-17,062 (vs do-nothing $-13,235)50% income floor unreachable even selling every contract
$151528d27 Nov 2026$10.001/1$1,000$1,071$-27693%hist 95%14%hist 13%94%+$510-$11,17526.6%0.7mo$-13,512 (vs do-nothing $-9,685)50% income floor unreachable even selling every contract
$13457d6 Nov 2026$5.301/1$530$2,271$92493%hist 95%14%hist 13%94%+$1,176-$28,64568.2%1.8mo$-30,982 (vs do-nothing $-27,155)50% income floor unreachable even selling every contract
$142014d13 Nov 2026$7.201/1$720$1,543$19693%hist 95%15%hist 13%93%+$729-$20,95549.9%1.3mo$-23,292 (vs do-nothing $-19,465)50% income floor unreachable even selling every contract
$151028d27 Nov 2026$10.501/1$1,050$1,125$-22293%hist 95%15%hist 13%93%+$543-$11,62527.7%0.7mo$-13,962 (vs do-nothing $-10,135)50% income floor unreachable even selling every contract
$150528d27 Nov 2026$11.001/1$1,100$1,179$-16993%hist 95%15%hist 13%93%+$576-$12,07528.7%0.8mo$-14,412 (vs do-nothing $-10,585)50% income floor unreachable even selling every contract
$13407d6 Nov 2026$5.601/1$560$2,400$1,05393%hist 95%15%hist 13%93%+$1,227-$29,11569.3%1.8mo$-31,452 (vs do-nothing $-27,625)50% income floor unreachable even selling every contract
$141514d13 Nov 2026$7.601/1$760$1,629$28193%hist 95%15%hist 13%93%+$774-$21,41551.0%1.4mo$-23,752 (vs do-nothing $-19,925)50% income floor unreachable even selling every contract
$147021d20 Nov 2026$10.101/1$1,010$1,443$9693%hist 95%15%hist 13%93%+$727-$15,66537.3%1.0mo$-18,002 (vs do-nothing $-14,175)50% income floor unreachable even selling every contract
$150028d27 Nov 2026$11.401/1$1,140$1,221$-12693%hist 95%16%hist 13%93%+$596-$12,53529.8%0.8mo$-14,872 (vs do-nothing $-11,045)50% income floor unreachable even selling every contract
$141014d13 Nov 2026$7.701/1$770$1,650$30392%hist 95%16%hist 13%93%+$753-$21,90552.2%1.4mo$-24,242 (vs do-nothing $-20,415)50% income floor unreachable even selling every contract
$13357d6 Nov 2026$5.901/1$590$2,529$1,18192%hist 95%16%hist 13%93%+$1,272-$29,58570.4%1.9mo$-31,922 (vs do-nothing $-28,095)50% income floor unreachable even selling every contract
$149528d27 Nov 2026$11.401/1$1,140$1,221$-12692%hist 95%16%hist 13%93%+$573-$13,03531.0%0.8mo$-15,372 (vs do-nothing $-11,545)50% income floor unreachable even selling every contract
$146021d20 Nov 2026$10.801/1$1,080$1,543$19692%hist 95%16%hist 13%93%+$766-$16,59539.5%1.0mo$-18,932 (vs do-nothing $-15,105)50% income floor unreachable even selling every contract
$140514d13 Nov 2026$8.201/1$820$1,757$41092%hist 95%16%hist 13%93%+$815-$22,35553.2%1.4mo$-24,692 (vs do-nothing $-20,865)50% income floor unreachable even selling every contract
$149028d27 Nov 2026$11.801/1$1,180$1,264$-8392%hist 95%17%hist 13%93%+$592-$13,49532.1%0.9mo$-15,832 (vs do-nothing $-12,005)50% income floor unreachable even selling every contract
$1402.5014d13 Nov 2026$8.501/1$850$1,821$47492%hist 95%17%hist 13%93%+$856-$22,57553.7%1.4mo$-24,912 (vs do-nothing $-21,085)50% income floor unreachable even selling every contract
$13307d6 Nov 2026$6.201/1$620$2,657$1,31092%hist 95%17%hist 13%93%+$1,311-$30,05571.6%1.9mo$-32,392 (vs do-nothing $-28,565)50% income floor unreachable even selling every contract
$148528d27 Nov 2026$11.901/1$1,190$1,275$-7292%hist 95%17%hist 13%93%+$577-$13,98533.3%0.9mo$-16,322 (vs do-nothing $-12,495)50% income floor unreachable even selling every contract
$140014d13 Nov 2026$8.401/1$840$1,800$45392%hist 95%17%hist 13%92%+$810-$22,83554.4%1.4mo$-25,172 (vs do-nothing $-21,345)50% income floor unreachable even selling every contract
$145021d20 Nov 2026$11.601/1$1,160$1,657$31092%hist 95%17%hist 13%92%+$812-$17,51541.7%1.1mo$-19,852 (vs do-nothing $-16,025)50% income floor unreachable even selling every contract
$1397.5014d13 Nov 2026$8.801/1$880$1,886$53892%hist 95%17%hist 13%92%+$871-$23,04554.9%1.5mo$-25,382 (vs do-nothing $-21,555)50% income floor unreachable even selling every contract
$148028d27 Nov 2026$12.501/1$1,250$1,339$-892%hist 95%17%hist 13%92%+$615-$14,42534.3%0.9mo$-16,762 (vs do-nothing $-12,935)50% income floor unreachable even selling every contract
$139514d13 Nov 2026$8.901/1$890$1,907$56092%hist 95%18%hist 13%92%+$867-$23,28555.4%1.5mo$-25,622 (vs do-nothing $-21,795)50% income floor unreachable even selling every contract
$13257d6 Nov 2026$6.501/1$650$2,786$1,43892%hist 95%17%hist 13%92%+$1,342-$30,52572.7%1.9mo$-32,862 (vs do-nothing $-29,035)50% income floor unreachable even selling every contract
$147528d27 Nov 2026$12.701/1$1,270$1,361$1391%hist 95%18%hist 13%92%+$610-$14,90535.5%0.9mo$-17,242 (vs do-nothing $-13,415)50% income floor unreachable even selling every contract
$1392.5014d13 Nov 2026$9.001/1$900$1,929$58191%hist 95%18%hist 13%92%+$862-$23,52556.0%1.5mo$-25,862 (vs do-nothing $-22,035)50% income floor unreachable even selling every contract
$139014d13 Nov 2026$9.101/1$910$1,950$60391%hist 95%18%hist 13%92%+$857-$23,76556.6%1.5mo$-26,102 (vs do-nothing $-22,275)50% income floor unreachable even selling every contract
$144021d20 Nov 2026$12.301/1$1,230$1,757$41091%hist 95%18%hist 13%92%+$839-$18,44543.9%1.2mo$-20,782 (vs do-nothing $-16,955)50% income floor unreachable even selling every contract
$147028d27 Nov 2026$13.501/1$1,350$1,446$9991%hist 95%18%hist 13%92%+$667-$15,32536.5%1.0mo$-17,662 (vs do-nothing $-13,835)50% income floor unreachable even selling every contract
$1387.5014d13 Nov 2026$9.501/1$950$2,036$68891%hist 95%18%hist 13%92%+$915-$23,97557.1%1.5mo$-26,312 (vs do-nothing $-22,485)50% income floor unreachable even selling every contract
$13207d6 Nov 2026$6.901/1$690$2,957$1,61091%hist 95%18%hist 13%92%+$1,409-$30,98573.8%2.0mo$-33,322 (vs do-nothing $-29,495)50% income floor unreachable even selling every contract
$146528d27 Nov 2026$13.301/1$1,330$1,425$7891%hist 95%19%hist 13%92%+$616-$15,84537.7%1.0mo$-18,182 (vs do-nothing $-14,355)50% income floor unreachable even selling every contract
$138514d13 Nov 2026$9.801/1$980$2,100$75391%hist 95%19%hist 13%92%+$951-$24,19557.6%1.5mo$-26,532 (vs do-nothing $-22,705)50% income floor unreachable even selling every contract
$1382.5014d13 Nov 2026$9.701/1$970$2,079$73191%hist 95%19%hist 13%92%+$901-$24,45558.2%1.5mo$-26,792 (vs do-nothing $-22,965)50% income floor unreachable even selling every contract
$146028d27 Nov 2026$13.901/1$1,390$1,489$14291%hist 95%20%hist 13%92%+$650-$16,28538.8%1.0mo$-18,622 (vs do-nothing $-14,795)50% income floor unreachable even selling every contract
$143021d20 Nov 2026$13.201/1$1,320$1,886$53891%hist 95%20%hist 13%91%+$887-$19,35546.1%1.2mo$-21,692 (vs do-nothing $-17,865)50% income floor unreachable even selling every contract
$13157d6 Nov 2026$7.301/1$730$3,129$1,78191%hist 95%19%hist 13%91%+$1,467-$31,44574.9%2.0mo$-33,782 (vs do-nothing $-29,955)50% income floor unreachable even selling every contract
$138014d13 Nov 2026$9.601/1$960$2,057$71091%hist 95%20%hist 13%91%+$850-$24,71558.8%1.6mo$-27,052 (vs do-nothing $-23,225)50% income floor unreachable even selling every contract
$145528d27 Nov 2026$14.401/1$1,440$1,543$19690%hist 95%20%hist 23%91%+$672-$16,73539.8%1.1mo$-19,072 (vs do-nothing $-15,245)50% income floor unreachable even selling every contract
$1377.5014d13 Nov 2026$10.201/1$1,020$2,186$83890%hist 95%20%hist 13%91%+$948-$24,90559.3%1.6mo$-27,242 (vs do-nothing $-23,415)50% income floor unreachable even selling every contract
$137514d13 Nov 2026$10.501/1$1,050$2,250$90390%hist 95%20%hist 23%91%+$980-$25,12559.8%1.6mo$-27,462 (vs do-nothing $-23,635)50% income floor unreachable even selling every contract
$145028d27 Nov 2026$14.901/1$1,490$1,596$24990%hist 95%21%hist 23%91%+$692-$17,18540.9%1.1mo$-19,522 (vs do-nothing $-15,695)50% income floor unreachable even selling every contract
$13107d6 Nov 2026$7.701/1$770$3,300$1,95390%hist 95%20%hist 23%91%+$1,517-$31,90576.0%2.0mo$-34,242 (vs do-nothing $-30,415)50% income floor unreachable even selling every contract
$142021d20 Nov 2026$14.001/1$1,400$2,000$65390%hist 95%21%hist 23%91%+$913-$20,27548.3%1.3mo$-22,612 (vs do-nothing $-18,785)50% income floor unreachable even selling every contract
$1372.5014d13 Nov 2026$10.701/1$1,070$2,293$94690%hist 95%21%hist 23%91%+$991-$25,35560.4%1.6mo$-27,692 (vs do-nothing $-23,865)50% income floor unreachable even selling every contract
$144528d27 Nov 2026$15.601/1$1,560$1,671$32490%hist 86%21%hist 23%91%+$733-$17,61541.9%1.1mo$-19,952 (vs do-nothing $-16,125)50% income floor unreachable even selling every contract
$137014d13 Nov 2026$10.901/1$1,090$2,336$98890%hist 86%21%hist 23%91%+$1,001-$25,58560.9%1.6mo$-27,922 (vs do-nothing $-24,095)50% income floor unreachable even selling every contract
$1367.5014d13 Nov 2026$11.101/1$1,110$2,379$1,03190%hist 86%21%hist 23%91%+$1,010-$25,81561.5%1.6mo$-28,152 (vs do-nothing $-24,325)50% income floor unreachable even selling every contract
$144028d27 Nov 2026$15.601/1$1,560$1,671$32490%hist 86%22%hist 23%91%+$697-$18,11543.1%1.1mo$-20,452 (vs do-nothing $-16,625)50% income floor unreachable even selling every contract
$13057d6 Nov 2026$8.201/1$820$3,514$2,16790%hist 86%21%hist 23%91%+$1,599-$32,35577.0%2.0mo$-34,692 (vs do-nothing $-30,865)50% income floor unreachable even selling every contract
$136514d13 Nov 2026$11.401/1$1,140$2,443$1,09690%hist 86%22%hist 23%91%+$1,039-$26,03562.0%1.6mo$-28,372 (vs do-nothing $-24,545)50% income floor unreachable even selling every contract
$141021d20 Nov 2026$15.001/1$1,500$2,143$79689%hist 86%22%hist 23%90%+$960-$21,17550.4%1.3mo$-23,512 (vs do-nothing $-19,685)50% income floor unreachable even selling every contract
$143528d27 Nov 2026$16.201/1$1,620$1,736$38889%hist 86%22%hist 23%90%+$724-$18,55544.2%1.2mo$-20,892 (vs do-nothing $-17,065)50% income floor unreachable even selling every contract
$1362.5014d13 Nov 2026$11.301/1$1,130$2,421$1,07489%hist 86%22%hist 23%90%+$982-$26,29562.6%1.7mo$-28,632 (vs do-nothing $-24,805)50% income floor unreachable even selling every contract
$136014d13 Nov 2026$11.701/1$1,170$2,507$1,16089%hist 86%23%hist 23%90%+$1,031-$26,50563.1%1.7mo$-28,842 (vs do-nothing $-25,015)50% income floor unreachable even selling every contract
$13007d6 Nov 2026$8.601/1$860$3,686$2,33889%hist 86%22%hist 23%90%+$1,629-$32,81578.1%2.1mo$-35,152 (vs do-nothing $-31,325)50% income floor unreachable even selling every contract
$143028d27 Nov 2026$16.401/1$1,640$1,757$41089%hist 86%23%hist 23%90%+$706-$19,03545.3%1.2mo$-21,372 (vs do-nothing $-17,545)50% income floor unreachable even selling every contract
$140021d20 Nov 2026$16.101/1$1,610$2,300$95389%hist 86%23%hist 23%90%+$1,013-$22,06552.5%1.4mo$-24,402 (vs do-nothing $-20,575)50% income floor unreachable even selling every contract
$142528d27 Nov 2026$17.201/1$1,720$1,843$49689%hist 86%24%hist 23%90%+$752-$19,45546.3%1.2mo$-21,792 (vs do-nothing $-17,965)50% income floor unreachable even selling every contract
$135514d13 Nov 2026$12.401/1$1,240$2,657$1,31089%hist 86%23%hist 23%90%+$1,104-$26,93564.1%1.7mo$-29,272 (vs do-nothing $-25,445)50% income floor unreachable even selling every contract
$12957d6 Nov 2026$9.101/1$910$3,900$2,55389%hist 86%24%hist 23%90%+$1,690-$33,26579.2%2.1mo$-35,602 (vs do-nothing $-31,775)50% income floor unreachable even selling every contract
$142028d27 Nov 2026$17.801/1$1,780$1,907$56088%hist 86%24%hist 23%90%+$774-$19,89547.4%1.3mo$-22,232 (vs do-nothing $-18,405)50% income floor unreachable even selling every contract
$135014d13 Nov 2026$13.001/1$1,300$2,786$1,43888%hist 86%24%hist 23%90%+$1,152-$27,37565.2%1.7mo$-29,712 (vs do-nothing $-25,885)50% income floor unreachable even selling every contract
$141528d27 Nov 2026$18.201/1$1,820$1,950$60388%hist 86%25%hist 23%89%+$774-$20,35548.5%1.3mo$-22,692 (vs do-nothing $-18,865)50% income floor unreachable even selling every contract
$139021d20 Nov 2026$17.001/1$1,700$2,429$1,08188%hist 86%25%hist 23%89%+$1,028-$22,97554.7%1.5mo$-25,312 (vs do-nothing $-21,485)50% income floor unreachable even selling every contract
$12907d6 Nov 2026$9.701/1$970$4,157$2,81088%hist 86%25%hist 23%89%+$1,783-$33,70580.2%2.1mo$-36,042 (vs do-nothing $-32,215)50% income floor unreachable even selling every contract
$134514d13 Nov 2026$13.301/1$1,330$2,850$1,50388%hist 86%25%hist 23%89%+$1,131-$27,84566.3%1.8mo$-30,182 (vs do-nothing $-26,355)50% income floor unreachable even selling every contract
$141028d27 Nov 2026$18.801/1$1,880$2,014$66788%hist 86%26%hist 23%89%+$793-$20,79549.5%1.3mo$-23,132 (vs do-nothing $-19,305)50% income floor unreachable even selling every contract
$138521d20 Nov 2026$17.701/1$1,770$2,529$1,18188%hist 86%26%hist 23%89%+$1,068-$23,40555.7%1.5mo$-25,742 (vs do-nothing $-21,915)50% income floor unreachable even selling every contract
$140528d27 Nov 2026$19.601/1$1,960$2,100$75388%hist 86%26%hist 23%89%+$832-$21,21550.5%1.3mo$-23,552 (vs do-nothing $-19,725)50% income floor unreachable even selling every contract
$134014d13 Nov 2026$14.001/1$1,400$3,000$1,65387%hist 86%26%hist 23%89%+$1,192-$28,27567.3%1.8mo$-30,612 (vs do-nothing $-26,785)50% income floor unreachable even selling every contract
$138021d20 Nov 2026$18.301/1$1,830$2,614$1,26787%hist 86%27%hist 23%89%+$1,090-$23,84556.8%1.5mo$-26,182 (vs do-nothing $-22,355)50% income floor unreachable even selling every contract
$12857d6 Nov 2026$10.201/1$1,020$4,371$3,02487%hist 86%26%hist 23%89%+$1,820-$34,15581.3%2.2mo$-36,492 (vs do-nothing $-32,665)50% income floor unreachable even selling every contract
$140028d27 Nov 2026$21.001/1$2,100$2,250$90387%hist 86%27%hist 23%89%+$933-$21,57551.4%1.4mo$-23,912 (vs do-nothing $-20,085)50% income floor unreachable even selling every contract
$137521d20 Nov 2026$19.001/1$1,900$2,714$1,36787%hist 86%27%hist 23%88%+$1,124-$24,27557.8%1.5mo$-26,612 (vs do-nothing $-22,785)50% income floor unreachable even selling every contract
$133514d13 Nov 2026$14.601/1$1,460$3,129$1,78187%hist 86%27%hist 23%88%+$1,226-$28,71568.4%1.8mo$-31,052 (vs do-nothing $-27,225)50% income floor unreachable even selling every contract
$139528d27 Nov 2026$20.601/1$2,060$2,207$86087%hist 86%28%hist 23%88%+$840-$22,11552.7%1.4mo$-24,452 (vs do-nothing $-20,625)50% income floor unreachable even selling every contract
$12807d6 Nov 2026$10.801/1$1,080$4,629$3,28187%hist 86%27%hist 23%88%+$1,887-$34,59582.4%2.2mo$-36,932 (vs do-nothing $-33,105)50% income floor unreachable even selling every contract
$137021d20 Nov 2026$19.601/1$1,960$2,800$1,45387%hist 86%28%hist 23%88%+$1,141-$24,71558.8%1.6mo$-27,052 (vs do-nothing $-23,225)50% income floor unreachable even selling every contract
$133014d13 Nov 2026$14.701/1$1,470$3,150$1,80387%hist 86%28%hist 23%88%+$1,148-$29,20569.5%1.8mo$-31,542 (vs do-nothing $-27,715)50% income floor unreachable even selling every contract
$139028d27 Nov 2026$21.601/1$2,160$2,314$96786%hist 86%29%hist 23%88%+$894-$22,51553.6%1.4mo$-24,852 (vs do-nothing $-21,025)50% income floor unreachable even selling every contract
$136521d20 Nov 2026$20.301/1$2,030$2,900$1,55386%hist 86%29%hist 23%88%+$1,170-$25,14559.9%1.6mo$-27,482 (vs do-nothing $-23,655)50% income floor unreachable even selling every contract
$138528d27 Nov 2026$22.001/1$2,200$2,357$1,01086%hist 86%29%hist 23%88%+$883-$22,97554.7%1.5mo$-25,312 (vs do-nothing $-21,485)50% income floor unreachable even selling every contract
$132514d13 Nov 2026$15.601/1$1,560$3,343$1,99686%hist 86%29%hist 23%88%+$1,237-$29,61570.5%1.9mo$-31,952 (vs do-nothing $-28,125)50% income floor unreachable even selling every contract
$12757d6 Nov 2026$11.501/1$1,150$4,929$3,58186%hist 86%29%hist 23%88%+$1,982-$35,02583.4%2.2mo$-37,362 (vs do-nothing $-33,535)50% income floor unreachable even selling every contract
$136021d20 Nov 2026$20.701/1$2,070$2,957$1,61086%hist 86%30%hist 23%88%+$1,152-$25,60561.0%1.6mo$-27,942 (vs do-nothing $-24,115)50% income floor unreachable even selling every contract
$138028d27 Nov 2026$22.701/1$2,270$2,432$1,08586%hist 86%30%hist 30%88%+$902-$23,40555.7%1.5mo$-25,742 (vs do-nothing $-21,915)50% income floor unreachable even selling every contract
$132014d13 Nov 2026$16.201/1$1,620$3,471$2,12486%hist 86%30%hist 30%87%+$1,255-$30,05571.6%1.9mo$-32,392 (vs do-nothing $-28,565)50% income floor unreachable even selling every contract
$135521d20 Nov 2026$21.701/1$2,170$3,100$1,75385%hist 86%31%hist 30%87%+$1,217-$26,00561.9%1.6mo$-28,342 (vs do-nothing $-24,515)50% income floor unreachable even selling every contract
$137528d27 Nov 2026$23.401/1$2,340$2,507$1,16085%hist 86%31%hist 30%87%+$918-$23,83556.7%1.5mo$-26,172 (vs do-nothing $-22,345)50% income floor unreachable even selling every contract
$12707d6 Nov 2026$12.101/1$1,210$5,186$3,83885%hist 86%30%hist 30%87%+$2,018-$35,46584.4%2.2mo$-37,802 (vs do-nothing $-33,975)50% income floor unreachable even selling every contract
$131514d13 Nov 2026$17.001/1$1,700$3,643$2,29685%hist 86%31%hist 30%87%+$1,311-$30,47572.6%1.9mo$-32,812 (vs do-nothing $-28,985)50% income floor unreachable even selling every contract
$137028d27 Nov 2026$24.101/1$2,410$2,582$1,23585%hist 86%32%hist 30%87%+$932-$24,26557.8%1.5mo$-26,602 (vs do-nothing $-22,775)50% income floor unreachable even selling every contract
$135021d20 Nov 2026$22.501/1$2,250$3,214$1,86785%hist 86%32%hist 30%87%+$1,251-$26,42562.9%1.7mo$-28,762 (vs do-nothing $-24,935)50% income floor unreachable even selling every contract
$12657d6 Nov 2026$12.901/1$1,290$5,529$4,18185%hist 86%32%hist 30%87%+$2,124-$35,88585.4%2.3mo$-38,222 (vs do-nothing $-34,395)50% income floor unreachable even selling every contract
$136528d27 Nov 2026$24.801/1$2,480$2,657$1,31085%hist 86%33%hist 30%87%+$944-$24,69558.8%1.6mo$-27,032 (vs do-nothing $-23,205)50% income floor unreachable even selling every contract
$134521d20 Nov 2026$23.201/1$2,320$3,314$1,96784%hist 86%33%hist 30%87%+$1,266-$26,85563.9%1.7mo$-29,192 (vs do-nothing $-25,365)50% income floor unreachable even selling every contract
$131014d13 Nov 2026$17.701/1$1,770$3,793$2,44684%hist 86%32%hist 30%87%+$1,340-$30,90573.6%2.0mo$-33,242 (vs do-nothing $-29,415)50% income floor unreachable even selling every contract
$136028d27 Nov 2026$25.801/1$2,580$2,764$1,41784%hist 86%34%hist 30%86%+$986-$25,09559.7%1.6mo$-27,432 (vs do-nothing $-23,605)50% income floor unreachable even selling every contract
$134021d20 Nov 2026$23.701/1$2,370$3,386$2,03884%hist 86%34%hist 30%86%+$1,250-$27,30565.0%1.7mo$-29,642 (vs do-nothing $-25,815)50% income floor unreachable even selling every contract
$130514d13 Nov 2026$18.401/1$1,840$3,943$2,59684%hist 86%34%hist 30%86%+$1,362-$31,33574.6%2.0mo$-33,672 (vs do-nothing $-29,845)50% income floor unreachable even selling every contract
$12607d6 Nov 2026$13.601/1$1,360$5,829$4,48184%hist 86%34%hist 30%86%+$2,170-$36,31586.5%2.3mo$-38,652 (vs do-nothing $-34,825)50% income floor unreachable even selling every contract
$135528d27 Nov 2026$26.601/1$2,660$2,850$1,50384%hist 86%35%hist 30%86%+$1,004-$25,51560.7%1.6mo$-27,852 (vs do-nothing $-24,025)50% income floor unreachable even selling every contract
$133521d20 Nov 2026$24.801/1$2,480$3,543$2,19684%hist 86%35%hist 30%86%+$1,315-$27,69565.9%1.8mo$-30,032 (vs do-nothing $-26,205)50% income floor unreachable even selling every contract
$130014d13 Nov 2026$20.001/1$2,000$4,286$2,93883%hist 86%35%hist 30%86%+$1,571-$31,67575.4%2.0mo$-34,012 (vs do-nothing $-30,185)50% income floor unreachable even selling every contract
$135028d27 Nov 2026$27.101/1$2,710$2,904$1,55683%hist 86%36%hist 30%86%+$988-$25,96561.8%1.6mo$-28,302 (vs do-nothing $-24,475)50% income floor unreachable even selling every contract
$133021d20 Nov 2026$25.701/1$2,570$3,671$2,32483%hist 86%36%hist 30%85%+$1,349-$28,10566.9%1.8mo$-30,442 (vs do-nothing $-26,615)50% income floor unreachable even selling every contract
$12557d6 Nov 2026$14.401/1$1,440$6,171$4,82483%hist 86%35%hist 30%85%+$2,241-$36,73587.5%2.3mo$-39,072 (vs do-nothing $-35,245)50% income floor unreachable even selling every contract
$134528d27 Nov 2026$28.001/1$2,800$3,000$1,65383%hist 86%36%hist 30%85%+$1,012-$26,37562.8%1.7mo$-28,712 (vs do-nothing $-24,885)50% income floor unreachable even selling every contract
$129514d13 Nov 2026$19.701/1$1,970$4,221$2,87483%hist 86%36%hist 30%85%+$1,365-$32,20576.7%2.0mo$-34,542 (vs do-nothing $-30,715)50% income floor unreachable even selling every contract
$132521d20 Nov 2026$26.301/1$2,630$3,757$2,41083%hist 86%37%hist 30%85%+$1,335-$28,54568.0%1.8mo$-30,882 (vs do-nothing $-27,055)50% income floor unreachable even selling every contract
$134028d27 Nov 2026$28.401/1$2,840$3,043$1,69682%hist 86%37%hist 30%85%+$980-$26,83563.9%1.7mo$-29,172 (vs do-nothing $-25,345)50% income floor unreachable even selling every contract
$12507d6 Nov 2026$15.301/1$1,530$6,557$5,21082%hist 86%37%hist 30%85%+$2,334-$37,14588.4%2.3mo$-39,482 (vs do-nothing $-35,655)50% income floor unreachable even selling every contract
$129014d13 Nov 2026$21.001/1$2,100$4,500$3,15382%hist 86%37%hist 30%85%+$1,496-$32,57577.6%2.1mo$-34,912 (vs do-nothing $-31,085)50% income floor unreachable even selling every contract
$132021d20 Nov 2026$27.201/1$2,720$3,886$2,53882%hist 86%38%hist 30%85%+$1,361-$28,95568.9%1.8mo$-31,292 (vs do-nothing $-27,465)50% income floor unreachable even selling every contract
$133528d27 Nov 2026$29.401/1$2,940$3,150$1,80382%hist 86%38%hist 30%85%+$1,009-$27,23564.8%1.7mo$-29,572 (vs do-nothing $-25,745)50% income floor unreachable even selling every contract
$131521d20 Nov 2026$28.101/1$2,810$4,014$2,66782%hist 86%39%hist 30%84%+$1,382-$29,36569.9%1.9mo$-31,702 (vs do-nothing $-27,875)50% income floor unreachable even selling every contract
$128514d13 Nov 2026$21.601/1$2,160$4,629$3,28181%hist 86%39%hist 30%84%+$1,469-$33,01578.6%2.1mo$-35,352 (vs do-nothing $-31,525)50% income floor unreachable even selling every contract
$133028d27 Nov 2026$32.401/1$3,240$3,471$2,12481%hist 86%39%hist 30%85%+$1,250-$27,43565.3%1.7mo$-29,772 (vs do-nothing $-25,945)50% income floor unreachable even selling every contract
$12457d6 Nov 2026$16.201/1$1,620$6,943$5,59681%hist 86%39%hist 30%84%+$2,407-$37,55589.4%2.4mo$-39,892 (vs do-nothing $-36,065)50% income floor unreachable even selling every contract
$131021d20 Nov 2026$29.001/1$2,900$4,143$2,79681%hist 86%40%hist 40%84%+$1,399-$29,77570.9%1.9mo$-32,112 (vs do-nothing $-28,285)50% income floor unreachable even selling every contract
$132528d27 Nov 2026$31.201/1$3,120$3,343$1,99681%hist 86%41%hist 40%84%+$1,038-$28,05566.8%1.8mo$-30,392 (vs do-nothing $-26,565)50% income floor unreachable even selling every contract
$128014d13 Nov 2026$22.701/1$2,270$4,864$3,51781%hist 86%40%hist 40%84%+$1,542-$33,40579.5%2.1mo$-35,742 (vs do-nothing $-31,915)50% income floor unreachable even selling every contract
$132028d27 Nov 2026$32.301/1$3,230$3,461$2,11380%hist 86%42%hist 40%84%+$1,070-$28,44567.7%1.8mo$-30,782 (vs do-nothing $-26,955)50% income floor unreachable even selling every contract
$130521d20 Nov 2026$30.301/1$3,030$4,329$2,98180%hist 86%41%hist 40%84%+$1,469-$30,14571.8%1.9mo$-32,482 (vs do-nothing $-28,655)50% income floor unreachable even selling every contract
$12407d6 Nov 2026$17.101/1$1,710$7,329$5,98180%hist 86%41%hist 40%83%+$2,458-$37,96590.4%2.4mo$-40,302 (vs do-nothing $-36,475)50% income floor unreachable even selling every contract
$127514d13 Nov 2026$22.601/1$2,260$4,843$3,49680%hist 86%42%hist 40%83%+$1,350-$33,91580.7%2.1mo$-36,252 (vs do-nothing $-32,425)50% income floor unreachable even selling every contract
$130021d20 Nov 2026$31.301/1$3,130$4,471$3,12480%hist 83%43%hist 40%83%+$1,491-$30,54572.7%1.9mo$-32,882 (vs do-nothing $-29,055)50% income floor unreachable even selling every contract
$127014d13 Nov 2026$24.301/1$2,430$5,207$3,86079%hist 83%43%hist 40%83%+$1,535-$34,24581.5%2.2mo$-36,582 (vs do-nothing $-32,755)50% income floor unreachable even selling every contract
$131028d27 Nov 2026$34.401/1$3,440$3,686$2,33879%hist 83%44%hist 40%83%+$1,114-$29,23569.6%1.8mo$-31,572 (vs do-nothing $-27,745)50% income floor unreachable even selling every contract
$12357d6 Nov 2026$18.101/1$1,810$7,757$6,41079%hist 83%43%hist 40%83%+$2,529-$38,36591.3%2.4mo$-40,702 (vs do-nothing $-36,875)50% income floor unreachable even selling every contract
$129521d20 Nov 2026$32.401/1$3,240$4,629$3,28179%hist 83%44%hist 40%83%+$1,523-$30,93573.7%2.0mo$-33,272 (vs do-nothing $-29,445)50% income floor unreachable even selling every contract
$126514d13 Nov 2026$25.201/1$2,520$5,400$4,05379%hist 83%45%hist 40%82%+$1,540-$34,65582.5%2.2mo$-36,992 (vs do-nothing $-33,165)50% income floor unreachable even selling every contract
$129021d20 Nov 2026$33.501/1$3,350$4,786$3,43879%hist 83%45%hist 40%82%+$1,551-$31,32574.6%2.0mo$-33,662 (vs do-nothing $-29,835)50% income floor unreachable even selling every contract
$130028d27 Nov 2026$37.001/1$3,700$3,964$2,61778%hist 83%46%hist 40%82%+$1,199-$29,97571.4%1.9mo$-32,312 (vs do-nothing $-28,485)50% income floor unreachable even selling every contract
$126014d13 Nov 2026$27.201/1$2,720$5,829$4,48178%hist 83%46%hist 40%82%+$1,772-$34,95583.2%2.2mo$-37,292 (vs do-nothing $-33,465)50% income floor unreachable even selling every contract
$128021d20 Nov 2026$35.601/1$3,560$5,086$3,73878%hist 83%48%hist 40%82%+$1,576-$32,11576.5%2.0mo$-34,452 (vs do-nothing $-30,625)50% income floor unreachable even selling every contract
$125514d13 Nov 2026$27.701/1$2,770$5,936$4,58877%hist 83%48%hist 40%81%+$1,673-$35,40584.3%2.2mo$-37,742 (vs do-nothing $-33,915)50% income floor unreachable even selling every contract
$129028d27 Nov 2026$39.001/1$3,900$4,179$2,83177%hist 83%48%hist 40%82%+$1,206-$30,77573.3%1.9mo$-33,112 (vs do-nothing $-29,285)50% income floor unreachable even selling every contract
$125014d13 Nov 2026$29.301/1$2,930$6,279$4,93177%hist 83%49%hist 40%81%+$1,801-$35,74585.1%2.3mo$-38,082 (vs do-nothing $-34,255)50% income floor unreachable even selling every contract
$127021d20 Nov 2026$38.101/1$3,810$5,443$4,09676%hist 83%50%hist 44%81%+$1,638-$32,86578.2%2.1mo$-35,202 (vs do-nothing $-31,375)50% income floor unreachable even selling every contract
$128028d27 Nov 2026$41.501/1$4,150$4,446$3,09976%hist 83%51%hist 44%81%+$1,253-$31,52575.1%2.0mo$-33,862 (vs do-nothing $-30,035)50% income floor unreachable even selling every contract
$124514d13 Nov 2026$30.601/1$3,060$6,557$5,21076%hist 83%51%hist 44%80%+$1,855-$36,11586.0%2.3mo$-38,452 (vs do-nothing $-34,625)50% income floor unreachable even selling every contract
$124014d13 Nov 2026$31.601/1$3,160$6,771$5,42475%hist 83%53%hist 44%80%+$1,834-$36,51586.9%2.3mo$-38,852 (vs do-nothing $-35,025)50% income floor unreachable even selling every contract
$126021d20 Nov 2026$40.501/1$4,050$5,786$4,43875%hist 83%53%hist 44%80%+$1,664-$33,62580.1%2.1mo$-35,962 (vs do-nothing $-32,135)50% income floor unreachable even selling every contract
$127028d27 Nov 2026$44.201/1$4,420$4,736$3,38875%hist 83%54%hist 44%80%+$1,307-$32,25576.8%2.0mo$-34,592 (vs do-nothing $-30,765)50% income floor unreachable even selling every contract
$123514d13 Nov 2026$33.201/1$3,320$7,114$5,76774%hist 83%54%hist 44%79%+$1,932-$36,85587.7%2.3mo$-39,192 (vs do-nothing $-35,365)50% income floor unreachable even selling every contract
$126028d27 Nov 2026$46.701/1$4,670$5,004$3,65674%hist 83%56%hist 44%79%+$1,325-$33,00578.6%2.1mo$-35,342 (vs do-nothing $-31,515)50% income floor unreachable even selling every contract
$125021d20 Nov 2026$43.301/1$4,330$6,186$4,83874%hist 83%56%hist 44%79%+$1,725-$34,34581.8%2.2mo$-36,682 (vs do-nothing $-32,855)50% income floor unreachable even selling every contract
$123014d13 Nov 2026$34.301/1$3,430$7,350$6,00373%hist 83%56%hist 44%79%+$1,912-$37,24588.7%2.4mo$-39,582 (vs do-nothing $-35,755)50% income floor unreachable even selling every contract
$122514d13 Nov 2026$35.201/1$3,520$7,543$6,19673%hist 83%58%hist 44%78%+$1,838-$37,65589.7%2.4mo$-39,992 (vs do-nothing $-36,165)50% income floor unreachable even selling every contract
$125028d27 Nov 2026$49.401/1$4,940$5,293$3,94672%hist 83%59%hist 44%79%+$1,347-$33,73580.3%2.1mo$-36,072 (vs do-nothing $-32,245)50% income floor unreachable even selling every contract
$124021d20 Nov 2026$46.001/1$4,600$6,571$5,22472%hist 83%59%hist 44%78%+$1,747-$35,07583.5%2.2mo$-37,412 (vs do-nothing $-33,585)50% income floor unreachable even selling every contract
$124028d27 Nov 2026$52.701/1$5,270$5,646$4,29971%hist 83%62%hist 54%78%+$1,418-$34,40581.9%2.2mo$-36,742 (vs do-nothing $-32,915)50% income floor unreachable even selling every contract
$123021d20 Nov 2026$48.901/1$4,890$6,986$5,63871%hist 83%62%hist 54%77%+$1,773-$35,78585.2%2.3mo$-38,122 (vs do-nothing $-34,295)50% income floor unreachable even selling every contract
$123028d27 Nov 2026$55.601/1$5,560$5,957$4,61070%hist 66%65%hist 54%77%+$1,428-$35,11583.6%2.2mo$-37,452 (vs do-nothing $-33,625)50% income floor unreachable even selling every contract
$122021d20 Nov 2026$52.101/1$5,210$7,443$6,09669%hist 66%66%hist 54%76%+$1,816-$36,46586.8%2.3mo$-38,802 (vs do-nothing $-34,975)50% income floor unreachable even selling every contract
$122028d27 Nov 2026$59.301/1$5,930$6,354$5,00668%hist 66%68%hist 54%76%+$1,506-$35,74585.1%2.3mo$-38,082 (vs do-nothing $-34,255)50% income floor unreachable even selling every contract
$121028d27 Nov 2026$61.501/1$6,150$6,589$5,24267%hist 66%71%hist 68%76%+$1,404-$36,52587.0%2.3mo$-38,862 (vs do-nothing $-35,035)50% income floor unreachable even selling every contract
$120028d27 Nov 2026$66.301/1$6,630$7,104$5,75666%hist 66%74%hist 68%75%+$1,561-$37,04588.2%2.3mo$-39,382 (vs do-nothing $-35,555)50% income floor unreachable even selling every contract
$119028d27 Nov 2026$70.101/1$7,010$7,511$6,16364%hist 66%78%hist 68%74%+$1,592-$37,66589.7%2.4mo$-40,002 (vs do-nothing $-36,175)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 1 contracts at the conservative CC.

fortress_fight.py v6.3  |  2026-10-31 03:19