12 contracts (1,200 sh) | BE SS: $96.50 | CC-SS: $95.07 | IV: MEDIUM | Accounts: Main:1299
| Max Loss | $31,800 | (ND $26.50 + SW $0) x 1200 |
| Normal income ref | $5,675/mo | 75% ann ROI on ML |
| Hedge rolling cost | $0/mo | |
| Unrealized P&L | $8,640 | fortress legs from IBKR |
Each rung is the safest strike (lowest breach probability) that still earns that income, sized across your 12 contracts. 🎯 marks the recommendation, the safest strike that still clears the income floor (50% of normal), shown first; it hands off to the 🛡 safe-yield rung when that rung buys meaningful survival for little income. 🛡 safe yield inverts the objective (survival pinned ≥90%, max income available there, all contracts); then 33%, 100%, with the hedge-cover rung last. Each panel shows its metrics, the IF-CHALLENGED exit doors, and a collapsible with the full downside detail. Cap give-up is measured to CC-SS (where you are whole again). Short DTE by design; if a call gets challenged, the roll menu prices the longer-dated cap-raise exits.
| Rung | Sell | Expiry | DTE | OTM | Survival | Breach | Income/mo | Δ vs pick | Cap give-up |
|---|---|---|---|---|---|---|---|---|---|
| 🛡 safe yield | 12 × $100 | 10 Jul | 3d | 5.2% | 93% | 7% | $1,800 | -$1,200 | $0 |
| 33% normal | 8 × $99 | 10 Jul | 3d | 4.1% | 88% | 12% | $2,000 | -$1,000 | $0 |
| 🎯 50% normal | 12 × $99 | 10 Jul | 3d | 4.1% | 88% | 12% | $3,000 | — | $0 |
| 100% normal | 9 × $96.50 | 10 Jul | 3d | 1.5% | 68% | 32% | $6,300 | +$3,300 | $0 |
| 📅 next weekly | 10 × $98 | 17 Jul | 10d | 3.1% | 71% | 29% | $3,150 | +$150 | $0 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (12 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$99 | 17 Jul 2026 | 8d left | +$0.99/sh | +$1,187 cycle +$1,487 [+$948…+$1,332] · 98% credit | 66% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$102 | 24 Jul 2026 | 16d left | +$0.48/sh | +$571 cycle +$871 [+$26…+$677] · 76% credit | 74% surv 67% |
| Up-and-out for even (raise the cap, free) | ~$101 | 17 Jul 2026 | 8d left | +$0.14/sh | +$167 cycle +$467 [-$326…+$243] · 48% credit | 74% surv 66% |
| Max even-money escape in the band | ~$103 | 24 Jul 2026 | 16d left | +$0.09/sh | +$112 cycle +$412 [-$562…+$185] · 38% credit | 77% surv 72% |
| Safety roll (pay small debit, max POP) | ~$104 | 24 Jul 2026 | 16d left | -$0.15/sh | -$176 cycle +$124 [-$935…-$120] · 12% credit | 80% surv 76% |
| budget: banked $300 debit $176 (59% used ≈ 0.3 wk of income) → whole cycle still +$124 cash · rolled 12 ct earn ≈ $2,010/mo while parked; 0 ct free to re-sell | ||||||
| Gross FIGHT income | $3,000/mo |
| vs 50% target ($2,838/mo) | +6% |
| vs normal income ($5,675/mo) | 53% covered |
| Net income (after hedge) | $3,000/mo |
| Cap give-up @ CC-SS (V-bounce) | -$0 |
| … as % of IC ($31,800) | 0.0% |
| … as % of ML ($31,800) | 0.0% |
| Recovery months (at normal income) | 0.0 mo |
| Surgical close (12 ct) | $8,610 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $98.01 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $98-99.28 | Hold, alert at breakeven. Rolling into a spike pays top dollar; let theta bleed the buyback first. | ★ Roll on strength NOW: cheap buyback, fat credits. | Close or roll same day; pin risk at the strike. |
| Through breakeven ≥ $99.28 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $99.00 (1.3σ) | $300 | $12,906 | +$4,266 | +$780 |
| +2.5% | $101.47 (2.0σ) | $-2,670 | $12,434 | +$3,794 | +$780 |
| +5% | $103.95 (2.8σ) | $-5,640 | $11,962 | +$3,322 | +$780 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (12 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$100 | 17 Jul 2026 | 8d left | +$0.97/sh | +$1,169 cycle +$1,349 [+$954…+$1,315] · 99% credit | 66% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$103 | 24 Jul 2026 | 16d left | +$0.46/sh | +$551 cycle +$731 [+$31…+$656] · 76% credit | 74% surv 67% |
| Up-and-out for even (raise the cap, free) | ~$102 | 17 Jul 2026 | 8d left | +$0.12/sh | +$149 cycle +$329 [-$329…+$243] · 49% credit | 74% surv 66% |
| Max even-money escape in the band | ~$104 | 24 Jul 2026 | 16d left | +$0.08/sh | +$93 cycle +$273 [-$557…+$184] · 41% credit | 77% surv 72% |
| Gross FIGHT income | $1,800/mo |
| vs 50% target ($2,838/mo) | -37% |
| vs normal income ($5,675/mo) | 32% covered |
| Net income (after hedge) | $1,800/mo |
| Cap give-up @ CC-SS (V-bounce) | -$0 |
| … as % of IC ($31,800) | 0.0% |
| … as % of ML ($31,800) | 0.0% |
| Recovery months (at normal income) | 0.0 mo |
| Surgical close (12 ct) | $8,580 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $99.00 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $99-100.20 | Hold, alert at breakeven. Rolling into a spike pays top dollar; let theta bleed the buyback first. | ★ Roll on strength NOW: cheap buyback, fat credits. | Close or roll same day; pin risk at the strike. |
| Through breakeven ≥ $100.20 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $100.00 (1.6σ) | $180 | $13,795 | +$5,155 | +$1,860 |
| +2.5% | $102.50 (2.4σ) | $-2,820 | $13,318 | +$4,678 | +$1,860 |
| +5% | $105.00 (3.2σ) | $-5,820 | $12,841 | +$4,201 | +$1,860 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (8 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$99 | 17 Jul 2026 | 8d left | +$0.99/sh | +$791 cycle +$991 [+$632…+$892] · 99% credit | 66% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$102 | 24 Jul 2026 | 16d left | +$0.48/sh | +$381 cycle +$581 [-$35…+$455] · 73% credit | 74% surv 67% |
| Up-and-out for even (raise the cap, free) | ~$101 | 17 Jul 2026 | 8d left | +$0.14/sh | +$112 cycle +$312 [-$273…+$174] · 52% credit | 74% surv 66% |
| Max even-money escape in the band | ~$103 | 24 Jul 2026 | 16d left | +$0.09/sh | +$74 cycle +$274 [-$437…+$138] · 41% credit | 77% surv 72% |
| Safety roll (pay small debit, max POP) | ~$104 | 24 Jul 2026 | 16d left | -$0.15/sh | -$117 cycle +$83 [-$681…-$65] · 15% credit | 80% surv 76% |
| budget: banked $200 debit $117 (59% used ≈ 0.3 wk of income) → whole cycle still +$83 cash · rolled 8 ct earn ≈ $1,340/mo while parked; 4 ct free to re-sell | ||||||
| Gross FIGHT income | $2,000/mo |
| vs 50% target ($2,838/mo) | -30% |
| vs normal income ($5,675/mo) | 35% covered |
| Net income (after hedge) | $3,482/mo |
| Cap give-up @ CC-SS (V-bounce) | -$0 |
| … as % of IC ($31,800) | 0.0% |
| … as % of ML ($31,800) | 0.0% |
| Recovery months (at normal income) | 0.0 mo |
| Surgical close (8 ct) | $5,740 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $98.01 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $98-99.28 | Hold, alert at breakeven. Rolling into a spike pays top dollar; let theta bleed the buyback first. | ★ Roll on strength NOW: cheap buyback, fat credits. | Close or roll same day; pin risk at the strike. |
| Through breakeven ≥ $99.28 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $99.00 (1.3σ) | $200 | $12,646 | +$4,006 | +$520 |
| +2.5% | $101.47 (2.0σ) | $-1,780 | $12,174 | +$3,534 | +$520 |
| +5% | $103.95 (2.8σ) | $-3,760 | $11,702 | +$3,062 | +$520 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (9 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$96 | 17 Jul 2026 | 8d left | +$1.02/sh | +$922 cycle +$1,552 [+$672…+$932] · 99% credit | 66% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$99 | 24 Jul 2026 | 16d left | +$0.51/sh | +$463 cycle +$1,093 [-$68…+$356] · 70% credit | 74% surv 67% |
| Up-and-out for even (raise the cap, free) | ~$98 | 17 Jul 2026 | 8d left | +$0.18/sh | +$158 cycle +$788 [-$315…+$61] · 38% credit | 74% surv 66% |
| Max even-money escape in the band | ~$100 | 24 Jul 2026 | 16d left | +$0.13/sh | +$117 cycle +$747 [-$521…-$8] · 24% credit | 77% surv 72% |
| Safety roll (pay small debit, max POP) | ~$105 | 24 Jul 2026 | 16d left | -$0.67/sh | -$606 cycle +$24 [-$1,497…-$781] | 89% surv 89% |
| budget: banked $630 debit $606 (96% used ≈ 0.4 wk of income) → whole cycle still +$24 cash · rolled 9 ct earn ≈ $575/mo while parked; 3 ct free to re-sell | ||||||
| Gross FIGHT income | $6,300/mo |
| vs 50% target ($2,838/mo) | +122% |
| vs normal income ($5,675/mo) | 111% covered |
| Net income (after hedge) | $7,412/mo |
| Cap give-up @ CC-SS (V-bounce) | -$0 |
| … as % of IC ($31,800) | 0.0% |
| … as % of ML ($31,800) | 0.0% |
| Recovery months (at normal income) | 0.0 mo |
| Surgical close (9 ct) | $6,413 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $95.53 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $96-97.28 | Hold, alert at breakeven. Rolling into a spike pays top dollar; let theta bleed the buyback first. | ★ Roll on strength NOW: cheap buyback, fat credits. | Close or roll same day; pin risk at the strike. |
| Through breakeven ≥ $97.28 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $96.50 (≤1σ, normal week) | $630 | $11,343 | +$2,703 | -$1,260 |
| +2.5% | $98.91 (1.2σ) | $-1,541 | $10,883 | +$2,243 | -$1,260 |
| +5% | $101.33 (2.0σ) | $-3,713 | $10,423 | +$1,783 | -$1,260 |
Every eligible strike x expiry in the 3-45 DTE band (3 expiries scanned, 29 clear the income floor), each sized to the minimum contracts that clear it. Sorted by survival (safest first): the primary 🎯 is the safest; rows below trade safety for income.
Fortress delta: 0.841 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $11,160
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $99 | 3d | 10 Jul 2026 | $0.25 | 12/12 | $3,000 | $3,000 | 88% | 90% | +$1,714 | -$0 | 0.0% | $8,940 (vs do-nothing $-2,220) |
| $98.50 | 3d | 10 Jul 2026 | $0.30 | 10/12 | $3,000 | $3,741 | 85% | 88% | +$1,471 | -$0 | 0.0% | $9,360 (vs do-nothing $-1,800) |
| $98 | 3d | 10 Jul 2026 | $0.35 | 9/12 | $3,150 | $4,262 | 82% | 85% | +$1,216 | -$0 | 0.0% | $9,585 (vs do-nothing $-1,575) |
| $97.50 | 3d | 10 Jul 2026 | $0.45 | 7/12 | $3,150 | $5,003 | 78% | 82% | +$1,072 | -$0 | 0.0% | $10,005 (vs do-nothing $-1,155) |
| $99 | 10d | 17 Jul 2026 | $0.80 | 12/12 | $2,880 | $2,880 | 77% | 81% | +$855 | -$0 | 0.0% | $9,600 (vs do-nothing $-1,560) |
| $97 | 3d | 10 Jul 2026 | $0.40 | 8/12 | $3,200 | $4,682 | 73% | 78% | $-25 | -$0 | 0.0% | $9,800 (vs do-nothing $-1,360) |
| $98 | 10d | 17 Jul 2026 | $1.05 | 10/12 | $3,150 | $3,891 | 71% | 77% | +$751 | -$0 | 0.0% | $10,110 (vs do-nothing $-1,050) |
| $96.50 | 3d | 10 Jul 2026 | $0.70 | 5/12 | $3,500 | $6,094 | 68% | 75% | +$811 | -$0 | 0.0% | $10,460 (vs do-nothing $-700) |
| $98 | 17d | 24 Jul 2026 | $1.65 | 10/12 | $2,912 | $3,653 | 67% | 75% | +$534 | -$0 | 0.0% | $10,710 (vs do-nothing $-450) |
| $97 | 10d | 17 Jul 2026 | $1.35 | 8/12 | $3,240 | $4,722 | 64% | 73% | +$582 | -$0 | 0.0% | $10,560 (vs do-nothing $-600) |
| $97.50 | 17d | 24 Jul 2026 | $1.75 | 10/12 | $3,088 | $3,829 | 64% | 73% | +$423 | -$0 | 0.0% | $10,810 (vs do-nothing $-350) |
| $96 | 3d | 10 Jul 2026 | $0.90 | 4/12 | $3,600 | $6,565 | 62% | 72% | +$783 | -$0 | 0.0% | $10,680 (vs do-nothing $-480) |
| $96.50 | 17d | 24 Jul 2026 | $2.10 | 8/12 | $2,965 | $4,447 | 59% | 71% | +$309 | -$0 | 0.0% | $11,160 (vs do-nothing +$0) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $96 | 10d | 17 Jul 2026 | $1.75 | 6/12 | $3,150 | $5,374 | 58% | 70% | +$462 | -$0 | 0.0% | $10,950 (vs do-nothing $-210) |
| $96 | 17d | 24 Jul 2026 | $2.30 | 7/12 | $2,841 | $4,694 | 57% | 69% | +$259 | -$0 | 0.0% | $11,300 (vs do-nothing +$140) |
| $95.50 | 3d | 10 Jul 2026 | $1.10 | 3/12 | $3,300 | $6,635 | 56% | 70% | +$583 | -$0 | 0.0% | $10,860 (vs do-nothing $-300) |
| $95.50 | 17d | 24 Jul 2026 | $2.55 | 7/12 | $3,150 | $5,003 | 54% | 68% | +$290 | -$0 | 0.0% | $11,475 (vs do-nothing +$315) |
| $95 | 17d | 24 Jul 2026 | $2.75 | 6/12 | $2,912 | $5,135 | 51% | 67% | +$204 | -$0 | 0.0% | $11,508 (vs do-nothing +$348) |
| $95 | 10d | 17 Jul 2026 | $2.25 | 5/12 | $3,375 | $5,969 | 51% | 66% | +$431 | -$0 | 0.0% | $11,200 (vs do-nothing +$40) |
| $95 | 3d | 10 Jul 2026 | $1.30 | 3/12 | $3,900 | $7,235 | 50% | 66% | +$470 | -$0 | 0.0% | $10,899 (vs do-nothing $-261) |
| $94.50 | 17d | 24 Jul 2026 | $3.00 | 6/12 | $3,176 | $5,400 | 49% | 65% | +$195 | -$0 | 0.0% | $11,358 (vs do-nothing +$198) |
| $94.50 | 10d | 17 Jul 2026 | $2.35 | 5/12 | $3,525 | $6,119 | 47% | 65% | +$182 | -$0 | 0.0% | $11,000 (vs do-nothing $-160) |
| $94 | 17d | 24 Jul 2026 | $3.30 | 5/12 | $2,912 | $5,506 | 46% | 64% | +$184 | -$0 | 0.0% | $11,225 (vs do-nothing +$65) |
| $94.50 | 3d | 10 Jul 2026 | $1.60 | 2/12 | $3,200 | $6,906 | 44% | 65% | +$365 | -$0 | 0.0% | $10,946 (vs do-nothing $-214) |
| $94 | 10d | 17 Jul 2026 | $2.75 | 4/12 | $3,300 | $6,265 | 44% | 63% | +$281 | -$0 | 0.0% | $10,992 (vs do-nothing $-168) |
| $93.50 | 17d | 24 Jul 2026 | $3.50 | 5/12 | $3,088 | $5,682 | 43% | 63% | +$103 | -$0 | 0.0% | $11,075 (vs do-nothing $-85) |
| $93.50 | 10d | 17 Jul 2026 | $3.00 | 4/12 | $3,600 | $6,565 | 40% | 62% | +$211 | -$0 | 0.0% | $10,892 (vs do-nothing $-268) |
| $94 | 3d | 10 Jul 2026 | $1.85 | 2/12 | $3,700 | $7,406 | 38% | 62% | +$245 | -$0 | 0.0% | $10,896 (vs do-nothing $-264) |
| $93.50 | 3d | 10 Jul 2026 | $2.10 | 2/12 | $4,200 | $7,906 | 32% | 59% | +$57 | -$0 | 0.0% | $10,846 (vs do-nothing $-314) |
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%). 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 12 contracts at the conservative CC.
| BE SS (Breakeven Safe Strike) | The fortress breakeven: Max(LC + Net Debit, (LC + SP + Net Debit) / 2), from the CSV Safe Strike column. Every "SS" on this dashboard (below SS, cap give-up @ SS, V-bounce to SS) is THIS strike. It is NOT a covered-call strike: the FIGHT CC is sold well below it, and normal income is priced from an at-the-money CC, not a CC at SS. |
| Max Loss (ML) | Worst-case loss: (Net Debit + Spread Width) x shares. ND = LC entry - SP entry + HP entry. SW = SP strike - HP strike. |
| Normal income | At-the-money covered-call extrinsic income from the chain, DTE-prorated (NOT a CC struck at BE SS). |
| 50% income floor | The FIGHT leg must cover this much of the normal target; every candidate is sized to the minimum contracts that clear it |
| Hedge rolling cost | Monthly cost to maintain the HP (protective put): (30 / HP_DTE) x HP_ask x shares |
| POP (mid) | Probability the stock closes at or below strike + mid premium at expiry, per-strike chain IV when available |
| Survival | Probability the CC expires fully worthless (stock at or below strike) |
| EV/mo | Premium minus expected buyback, scaled monthly, with realized vol = IV x 85% (variance risk premium 15%) |
| CC-SS (Covered-Call Safe Strike) | The strike the stock must recover to for the fortress to be whole again (recovery offsets the current unrealized loss). A CC sold below CC-SS locks a loss if assigned. The deep-drawdown gate, cap give-up and V-bounce all reference CC-SS. Approximates cc_scanner's cc_ss_min_safe (used by cc_manager). |
| Cap give-up @ CC-SS | (CC-SS - strike - bid) x 100 x n: the loss locked in if the stock recovers to whole (CC-SS) and the CC is assigned below it. Zero when the strike + premium reaches CC-SS. |
| %IC / %ML | Cap give-up as a share of invested capital / max loss (DD_Fight vocabulary) |
| Recovery months | Cap give-up expressed in months of normal income |
| Conservative CC | Standard CC at safe strike (far OTM when underwater); the do-nothing baseline and the assumed leg on unsold contracts |