12 contracts (1,200 sh) | BE SS: $96.50 | CC-SS: $95.65 | IV: MEDIUM | Accounts: Main:1299
| Max Loss | $31,800 | (ND $26.50 + SW $0) x 1200 |
| Normal income ref | $6,035/mo | 75% ann ROI on ML |
| Hedge rolling cost | $0/mo | |
| Unrealized P&L | $9,840 | 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 × $103 | 17 Jul | 10d | 7.7% | 90% | 10% | $720 | -$2,580 | $0 |
| 33% normal | 7 × $99 | 10 Jul | 3d | 3.5% | 84% | 16% | $2,100 | -$1,200 | $0 |
| 🎯 50% normal | 11 × $99 | 10 Jul | 3d | 3.5% | 84% | 16% | $3,300 | — | $0 |
| 100% normal | 11 × $97.50 | 10 Jul | 3d | 1.9% | 71% | 29% | $6,600 | +$3,300 | $0 |
| 📅 next weekly | 12 × $99 | 17 Jul | 10d | 3.5% | 73% | 27% | $3,420 | +$120 | $0 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (11 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$99 | 17 Jul 2026 | 8d left | +$0.65/sh | +$715 cycle +$1,045 [+$256…+$844] · 85% credit | 66% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$101 | 24 Jul 2026 | 16d left | +$0.44/sh | +$487 cycle +$817 [-$173…+$587] · 67% credit | 73% surv 64% |
| Up-and-out for even (raise the cap, free) | ~$100 | 17 Jul 2026 | 8d left | +$0.11/sh | +$116 cycle +$446 [-$490…+$203] · 40% credit | 71% surv 61% |
| Max even-money escape in the band | ~$103 | 24 Jul 2026 | 16d left | +$0.00/sh | +$1 cycle +$331 [-$777…+$69] · 30% credit | 77% surv 71% |
| Safety roll (pay small debit, max POP) | ~$103 | 24 Jul 2026 | 16d left | -$0.19/sh | -$208 cycle +$122 [-$1,048…-$148] · 12% credit | 78% surv 74% |
| budget: banked $330 debit $208 (63% used ≈ 0.3 wk of income) → whole cycle still +$122 cash · rolled 11 ct earn ≈ $2,329/mo while parked; 1 ct free to re-sell | ||||||
| Gross FIGHT income | $3,300/mo |
| vs 50% target ($3,018/mo) | +9% |
| vs normal income ($6,035/mo) | 55% covered |
| Net income (after hedge) | $3,741/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 (11 ct) | $8,938 |
| 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 $98-99.38 | 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 ≥ $99.38 | 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 (1.1σ) | $330 | $13,571 | +$3,731 | +$330 |
| +2.5% | $101.47 (1.9σ) | $-2,392 | $13,114 | +$3,274 | +$330 |
| +5% | $103.95 (2.6σ) | $-5,115 | $12,656 | +$2,816 | +$330 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (12 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$103 | 24 Jul 2026 | 12d left | +$0.35/sh | +$426 cycle +$666 [+$194…+$849] · 91% credit | 66% surv 51% |
| Up-and-out for even (raise the cap, free) | ~$103 | 24 Jul 2026 | 12d left | +$0.15/sh | +$183 cycle +$423 [-$92…+$589] · 67% credit | 67% surv 53% |
| Max even-money escape in the band | ~$103 | 24 Jul 2026 | 12d left | +$0.15/sh | +$183 cycle +$423 [-$92…+$589] · 67% credit | 67% surv 53% |
| Safety roll (pay small debit, max POP) | ~$104 | 24 Jul 2026 | 12d left | -$0.05/sh | -$60 cycle +$180 [-$373…+$307] · 43% credit | 69% surv 57% |
| budget: banked $240 debit $60 (25% used ≈ 0.4 wk of income) → whole cycle still +$180 cash · rolled 12 ct earn ≈ $6,010/mo while parked; 0 ct free to re-sell | ||||||
| Gross FIGHT income | $720/mo |
| vs 50% target ($3,018/mo) | -76% |
| vs normal income ($6,035/mo) | 12% covered |
| Net income (after hedge) | $720/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) | $9,630 |
| Spot \ Time | ≥ 6d left | 3-5d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $101.97 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $102-103.38 | 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 ≥ $103.38 | 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 | $103.00 (1.3σ) | $240 | $17,542 | +$7,702 | +$5,040 |
| +2.5% | $105.57 (1.7σ) | $-2,850 | $17,066 | +$7,226 | +$5,040 |
| +5% | $108.15 (2.2σ) | $-5,940 | $16,590 | +$6,750 | +$5,040 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (7 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$99 | 17 Jul 2026 | 8d left | +$0.65/sh | +$455 cycle +$665 [+$137…+$532] · 83% credit | 66% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$101 | 24 Jul 2026 | 16d left | +$0.44/sh | +$310 cycle +$520 [-$153…+$368] · 64% credit | 73% surv 64% |
| Up-and-out for even (raise the cap, free) | ~$100 | 17 Jul 2026 | 8d left | +$0.11/sh | +$74 cycle +$284 [-$351…+$124] · 39% credit | 71% surv 61% |
| Max even-money escape in the band | ~$103 | 24 Jul 2026 | 16d left | +$0.00/sh | +$0 cycle +$210 [-$547…+$39] · 29% credit | 77% surv 71% |
| Safety roll (pay small debit, max POP) | ~$103 | 24 Jul 2026 | 16d left | -$0.19/sh | -$132 cycle +$78 [-$720…-$106] · 11% credit | 78% surv 74% |
| budget: banked $210 debit $132 (63% used ≈ 0.3 wk of income) → whole cycle still +$78 cash · rolled 7 ct earn ≈ $1,482/mo while parked; 5 ct free to re-sell | ||||||
| Gross FIGHT income | $2,100/mo |
| vs 50% target ($3,018/mo) | -30% |
| vs normal income ($6,035/mo) | 35% covered |
| Net income (after hedge) | $4,306/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 (7 ct) | $5,688 |
| 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 $98-99.38 | 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 ≥ $99.38 | 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 (1.1σ) | $210 | $13,451 | +$3,611 | +$210 |
| +2.5% | $101.47 (1.9σ) | $-1,522 | $12,994 | +$3,154 | +$210 |
| +5% | $103.95 (2.6σ) | $-3,255 | $12,536 | +$2,696 | +$210 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (11 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$98 | 17 Jul 2026 | 8d left | +$0.67/sh | +$742 cycle +$1,402 [+$149…+$722] · 81% credit | 66% surv 51% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$99 | 24 Jul 2026 | 16d left | +$0.62/sh | +$682 cycle +$1,342 [-$119…+$595] · 70% credit | 71% surv 62% |
| Up-and-out for even (raise the cap, free) | ~$99 | 17 Jul 2026 | 8d left | +$0.13/sh | +$144 cycle +$804 [-$619…+$49] · 27% credit | 71% surv 61% |
| Max even-money escape in the band | ~$101 | 24 Jul 2026 | 16d left | +$0.03/sh | +$31 cycle +$691 [-$935…-$127] · 20% credit | 77% surv 71% |
| Safety roll (pay small debit, max POP) | ~$103 | 24 Jul 2026 | 16d left | -$0.45/sh | -$491 cycle +$169 [-$1,636…-$695] · 0% credit | 81% surv 78% |
| budget: banked $660 debit $491 (74% used ≈ 0.3 wk of income) → whole cycle still +$169 cash · rolled 11 ct earn ≈ $1,757/mo while parked; 1 ct free to re-sell | ||||||
| Gross FIGHT income | $6,600/mo |
| vs 50% target ($3,018/mo) | +119% |
| vs normal income ($6,035/mo) | 109% covered |
| Net income (after hedge) | $7,041/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 (11 ct) | $8,910 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $96.53 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $97-98.20 | 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 ≥ $98.20 | 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 | $97.50 (≤1σ, normal week) | $660 | $12,528 | +$2,688 | -$990 |
| +2.5% | $99.94 (1.4σ) | $-2,021 | $12,078 | +$2,238 | -$990 |
| +5% | $102.38 (2.1σ) | $-4,702 | $11,627 | +$1,787 | -$990 |
Every eligible strike x expiry in the 3-45 DTE band (3 expiries scanned, 30 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: 0.846 (IBKR) | Recovery@SS: +$0 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $12,840
| 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 | $0.30 | 11/12 | $3,300 | $3,741 | 84% | 86% | +$1,231 | -$0 | 0.0% | $10,420 (vs do-nothing $-2,420) |
| $98.50 | 3d | 10 Jul 2026 | $0.40 | 8/12 | $3,200 | $4,965 | 80% | 84% | +$1,120 | -$0 | 0.0% | $11,160 (vs do-nothing $-1,680) |
| $98 | 3d | 10 Jul 2026 | $0.50 | 7/12 | $3,500 | $5,706 | 76% | 81% | +$1,030 | -$0 | 0.0% | $11,440 (vs do-nothing $-1,400) |
| $99 | 10d | 17 Jul 2026 | $0.95 | 11/12 | $3,135 | $3,576 | 73% | 79% | +$782 | -$0 | 0.0% | $11,135 (vs do-nothing $-1,705) |
| $97.50 | 3d | 10 Jul 2026 | $0.60 | 6/12 | $3,600 | $6,247 | 71% | 77% | +$779 | -$0 | 0.0% | $11,700 (vs do-nothing $-1,140) |
| $99.50 | 17d | 24 Jul 2026 | $1.45 | 12/12 | $3,071 | $3,071 | 71% | 77% | +$761 | -$0 | 0.0% | $11,580 (vs do-nothing $-1,260) |
| $99 | 17d | 24 Jul 2026 | $1.60 | 11/12 | $3,106 | $3,547 | 69% | 76% | +$725 | -$0 | 0.0% | $11,850 (vs do-nothing $-990) |
| $98 | 10d | 17 Jul 2026 | $1.30 | 8/12 | $3,120 | $4,885 | 67% | 75% | +$738 | -$0 | 0.0% | $11,880 (vs do-nothing $-960) |
| $98.50 | 17d | 24 Jul 2026 | $1.70 | 11/12 | $3,300 | $3,741 | 66% | 75% | +$629 | -$0 | 0.0% | $11,960 (vs do-nothing $-880) |
| $97 | 3d | 10 Jul 2026 | $0.80 | 4/12 | $3,200 | $6,729 | 66% | 75% | +$739 | -$0 | 0.0% | $12,160 (vs do-nothing $-680) |
| $98 | 17d | 24 Jul 2026 | $1.90 | 9/12 | $3,018 | $4,341 | 64% | 74% | +$572 | -$0 | 0.0% | $12,300 (vs do-nothing $-540) |
| $97.50 | 17d | 24 Jul 2026 | $2.05 | 9/12 | $3,256 | $4,579 | 61% | 73% | +$527 | -$0 | 0.0% | $12,435 (vs do-nothing $-405) |
| $96.50 | 3d | 10 Jul 2026 | $0.95 | 4/12 | $3,800 | $7,329 | 60% | 72% | +$636 | -$0 | 0.0% | $12,220 (vs do-nothing $-620) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $97 | 10d | 17 Jul 2026 | $1.60 | 7/12 | $3,360 | $5,566 | 60% | 71% | +$532 | -$0 | 0.0% | $12,210 (vs do-nothing $-630) |
| $97 | 17d | 24 Jul 2026 | $2.30 | 8/12 | $3,247 | $5,012 | 59% | 71% | +$548 | -$0 | 0.0% | $12,680 (vs do-nothing $-160) |
| $96.50 | 17d | 24 Jul 2026 | $2.50 | 7/12 | $3,088 | $5,294 | 56% | 70% | +$467 | -$0 | 0.0% | $12,840 (vs do-nothing +$0) |
| $96 | 3d | 10 Jul 2026 | $1.00 | 4/12 | $4,000 | $7,529 | 55% | 68% | +$3 | -$0 | 0.0% | $12,240 (vs do-nothing $-600) |
| $96 | 10d | 17 Jul 2026 | $1.90 | 6/12 | $3,420 | $6,067 | 54% | 68% | +$214 | -$0 | 0.0% | $12,480 (vs do-nothing $-360) |
| $96 | 17d | 24 Jul 2026 | $2.70 | 7/12 | $3,335 | $5,541 | 53% | 69% | +$435 | -$0 | 0.0% | $12,980 (vs do-nothing +$140) |
| $95.50 | 17d | 24 Jul 2026 | $3.00 | 6/12 | $3,176 | $5,824 | 51% | 68% | +$434 | -$0 | 0.0% | $13,050 (vs do-nothing +$210) |
| $95.50 | 3d | 10 Jul 2026 | $1.25 | 3/12 | $3,750 | $7,721 | 49% | 67% | +$25 | -$0 | 0.0% | $12,420 (vs do-nothing $-420) |
| $95 | 17d | 24 Jul 2026 | $2.90 | 6/12 | $3,071 | $5,718 | 48% | 66% | +$53 | -$0 | 0.0% | $12,690 (vs do-nothing $-150) |
| $95 | 10d | 17 Jul 2026 | $2.60 | 4/12 | $3,120 | $6,649 | 47% | 65% | +$362 | -$0 | 0.0% | $12,620 (vs do-nothing $-220) |
| $94.50 | 17d | 24 Jul 2026 | $3.50 | 5/12 | $3,088 | $6,176 | 45% | 65% | +$331 | -$0 | 0.0% | $12,765 (vs do-nothing $-75) |
| $94.50 | 10d | 17 Jul 2026 | $2.70 | 4/12 | $3,240 | $6,769 | 43% | 64% | +$134 | -$0 | 0.0% | $12,460 (vs do-nothing $-380) |
| $95 | 3d | 10 Jul 2026 | $1.65 | 2/12 | $3,300 | $7,712 | 43% | 65% | +$264 | -$0 | 0.0% | $12,540 (vs do-nothing $-300) |
| $94 | 17d | 24 Jul 2026 | $3.80 | 5/12 | $3,353 | $6,441 | 43% | 64% | +$338 | -$0 | 0.0% | $12,665 (vs do-nothing $-175) |
| $94 | 10d | 17 Jul 2026 | $3.10 | 4/12 | $3,720 | $7,249 | 40% | 63% | +$243 | -$0 | 0.0% | $12,420 (vs do-nothing $-420) |
| $94.50 | 3d | 10 Jul 2026 | $1.85 | 2/12 | $3,700 | $8,112 | 38% | 62% | +$44 | -$0 | 0.0% | $12,480 (vs do-nothing $-360) |
| $94 | 3d | 10 Jul 2026 | $2.20 | 2/12 | $4,400 | $8,812 | 32% | 60% | +$61 | -$0 | 0.0% | $12,450 (vs do-nothing $-390) |
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 |