5 contracts (500 sh) | BE SS: $1220.00 | CC-SS: $1183.81 | IV: HIGH
| Max Loss | $470,000 | (ND $250.00 + SW $690) x 500 |
| Normal income ref | $85,714/mo | 95% ann ROI on ML |
| Hedge rolling cost | $916/mo | |
| Unrealized P&L | $-93,231 | fortress legs from IBKR |
Each rung is the safest strike (lowest breach probability) that still earns that income, sized across your 5 contracts. 🎯 is the primary (50% of normal), shown first; then 33%, then 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). The Weekly/Monthly toggle recomputes the same rungs on the 30+ DTE subset of the already-fetched chain: weekly churns premium fastest, monthly buys strike height (fewer rolls, higher cap).
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$1,163 | 14 Aug 2026 | 38d left | +$80.65/sh | +$40,323 cycle +$50,573 [+$36,238…+$43,789] · 100% credit | 76% surv 64% |
| Roll out (same strike, buy time) | ~$1,095 | 17 Jul 2026 | 10d left | +$26.52/sh | +$13,259 cycle +$23,509 [+$10,032…+$15,455] · 100% credit | 69% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$1,153 | 17 Jul 2026 | 10d left | +$1.00/sh | +$500 cycle +$10,750 [-$5,097…+$919] · 31% credit | 74% surv 65% |
| Max even-money escape in the band | ~$1,318 | 7 Aug 2026 | 32d left | +$0.91/sh | +$453 cycle +$10,703 [-$9,088…+$526] · 27% credit | 82% surv 79% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$1,368 | 31 Jul 2026 | 24d left | -$19.31/sh | -$9,656 cycle +$594 [-$20,830…-$10,238] · 2% credit | 87% surv 85% |
| budget: banked $10,250 debit $9,656 (94% used ≈ 1.0 wk of income) → whole cycle still +$594 cash · rolled 5 ct earn ≈ $18,774/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Gross FIGHT income | $43,929/mo |
| vs 50% target ($42,857/mo) | +3% |
| vs normal income ($85,714/mo) | 51% covered |
| Net income (after hedge) | $43,013/mo |
| Cap give-up @ CC-SS (V-bounce) | -$34,155 |
| … as % of IC ($125,000) | 27.3% |
| … as % of ML ($470,000) | 7.3% |
| Recovery months (at normal income) | 0.4 mo |
| Surgical close (5 ct) | $-93,606 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $1,084.05 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $1,084-1,116.25 | 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 ≥ $1,116.25 | 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 | $1,095.00 (≤1σ, normal week) | $10,250 | $-29,715 | +$63,516 | +$2,375 |
| +2.5% | $1,122.38 (1.0σ) | $-3,438 | $-31,083 | +$62,148 | -$11,312 |
| +5% | $1,149.75 (1.2σ) | $-17,125 | $-32,452 | +$60,779 | -$25,000 |
| SS (= V-bounce) | $1,220.00 (1.7σ) | $-52,250 | $-35,965 | +$57,267 | -$60,125 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$1,130 | 17 Jul 2026 | 10d left | +$26.25/sh | +$13,126 cycle +$19,951 [+$10,559…+$16,328] · 100% credit | 69% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$1,198 | 14 Aug 2026 | 38d left | +$81.63/sh | +$40,817 cycle +$47,642 [+$37,308…+$45,277] · 100% credit | 76% surv 64% |
| Up-and-out for even (raise the cap, free) | ~$1,188 | 17 Jul 2026 | 10d left | +$0.61/sh | +$304 cycle +$7,129 [-$4,753…+$2,196] · 37% credit | 74% surv 65% |
| Max even-money escape in the band | ~$1,353 | 7 Aug 2026 | 32d left | +$0.80/sh | +$398 cycle +$7,223 [-$8,413…+$2,594] · 34% credit | 82% surv 78% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$1,403 | 7 Aug 2026 | 32d left | -$9.48/sh | -$4,740 cycle +$2,085 [-$14,606…-$2,967] · 17% credit | 85% surv 82% |
| budget: banked $6,825 debit $4,740 (69% used ≈ 0.7 wk of income) → whole cycle still +$2,085 cash · rolled 5 ct earn ≈ $19,428/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Gross FIGHT income | $29,250/mo |
| vs 50% target ($42,857/mo) | -32% |
| vs normal income ($85,714/mo) | 34% covered |
| Net income (after hedge) | $28,334/mo |
| Cap give-up @ CC-SS (V-bounce) | -$20,080 |
| … as % of IC ($125,000) | 16.1% |
| … as % of ML ($470,000) | 4.3% |
| Recovery months (at normal income) | 0.2 mo |
| Surgical close (5 ct) | $-93,644 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $1,118.70 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $1,119-1,144.47 | 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 ≥ $1,144.47 | 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 | $1,130.00 (1.1σ) | $6,825 | $-17,390 | +$75,842 | -$1,050 |
| +2.5% | $1,158.25 (1.3σ) | $-7,300 | $-18,802 | +$74,429 | -$15,175 |
| +5% | $1,186.50 (1.5σ) | $-21,425 | $-20,215 | +$73,016 | -$29,300 |
| SS (= V-bounce) | $1,220.00 (1.7σ) | $-38,175 | $-21,890 | +$71,342 | -$46,050 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (4 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$1,052 | 17 Jul 2026 | 10d left | +$26.75/sh | +$10,699 cycle +$32,085 [+$7,812…+$10,789] · 100% credit | 69% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$1,121 | 14 Aug 2026 | 38d left | +$79.24/sh | +$31,697 cycle +$53,083 [+$27,665…+$32,129] · 100% credit | 76% surv 64% |
| Up-and-out for even (raise the cap, free) | ~$1,111 | 17 Jul 2026 | 10d left | +$1.39/sh | +$556 cycle +$21,943 [-$4,387…-$596] · 20% credit | 75% surv 66% |
| Max even-money escape in the band | ~$1,276 | 7 Aug 2026 | 32d left | +$0.93/sh | +$370 cycle +$21,757 [-$8,148…-$1,680] · 16% credit | 83% surv 79% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$1,276 | 17 Jul 2026 | 10d left | -$34.05/sh | -$13,621 cycle +$7,766 [-$23,628…-$16,365] | 90% surv 89% |
| budget: banked $21,386 debit $13,621 (64% used ≈ 0.6 wk of income) → whole cycle still +$7,766 cash · rolled 4 ct earn ≈ $16,059/mo while parked; 1 ct free to re-sell · clears SS ✓ | ||||||
| Gross FIGHT income | $91,656/mo |
| vs 50% target ($42,857/mo) | +114% |
| vs normal income ($85,714/mo) | 107% covered |
| Net income (after hedge) | $94,115/mo |
| Cap give-up @ CC-SS (V-bounce) | -$31,138 |
| … as % of IC ($125,000) | 24.9% |
| … as % of ML ($470,000) | 6.6% |
| Recovery months (at normal income) | 0.4 mo |
| Surgical close (4 ct) | $-75,710 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $1,041.97 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $1,042-1,108.78 | 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 ≥ $1,108.78 | 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 | $1,052.50 (≤1σ, normal week) | $21,386 | $-36,128 | +$57,103 | +$15,086 |
| +2.5% | $1,078.81 (≤1σ, normal week) | $10,861 | $-34,812 | +$58,419 | +$4,561 |
| +5% | $1,105.12 (≤1σ, normal week) | $336 | $-33,497 | +$59,734 | -$5,964 |
| SS (= V-bounce) | $1,220.00 (1.7σ) | $-45,614 | $-27,753 | +$65,478 | -$51,914 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$1,255 | 17 Jul 2026 | 10d left | +$24.74/sh | +$2,474 cycle +$2,864 [+$2,601…+$3,914] · 100% credit | 68% surv 53% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$1,323 | 7 Aug 2026 | 32d left | +$43.54/sh | +$4,354 cycle +$4,744 [+$4,109…+$6,068] · 100% credit | 73% surv 63% |
| Up-and-out for even (raise the cap, free) | ~$1,308 | 17 Jul 2026 | 10d left | +$0.97/sh | +$97 cycle +$487 [-$215…+$1,266] · 67% credit | 73% surv 64% |
| Max even-money escape in the band | ~$1,468 | 7 Aug 2026 | 32d left | +$1.52/sh | +$152 cycle +$542 [-$564…+$1,530] · 58% credit | 81% surv 77% |
| Gross FIGHT income | $1,671/mo |
| vs 50% target ($42,857/mo) | -96% |
| vs normal income ($85,714/mo) | 2% covered |
| Net income (after hedge) | $14,256/mo |
| Cap give-up @ CC-SS (V-bounce) | -$0 |
| … as % of IC ($125,000) | 0.0% |
| … as % of ML ($470,000) | 0.0% |
| Recovery months (at normal income) | 0.0 mo |
| Surgical close (1 ct) | $-18,676 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $1,242.45 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $1,242-1,259.20 | 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 ≥ $1,259.20 | 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 | $1,255.00 (2.0σ) | $390 | $24,725 | +$117,957 | +$2,315 |
| +2.5% | $1,286.38 (2.2σ) | $-2,748 | $23,157 | +$116,388 | +$2,315 |
| +5% | $1,317.75 (2.4σ) | $-5,885 | $21,588 | +$114,819 | +$2,315 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Reliable up-and-out (highest cap still free ≥60%) | ~$1,163 | 14 Aug 2026 | 38d left | +$80.65/sh | +$40,323 cycle +$100,919 [+$36,238…+$43,789] · 100% credit | 76% surv 64% |
| Roll out (same strike, buy time) | ~$1,095 | 17 Jul 2026 | 10d left | +$26.52/sh | +$13,259 cycle +$73,855 [+$10,032…+$15,455] · 100% credit | 69% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$1,153 | 17 Jul 2026 | 10d left | +$1.00/sh | +$500 cycle +$61,096 [-$5,097…+$919] · 31% credit | 74% surv 65% |
| Max even-money escape in the band | ~$1,318 | 7 Aug 2026 | 32d left | +$0.91/sh | +$453 cycle +$61,049 [-$9,088…+$526] · 27% credit | 82% surv 79% |
| reaches SS ✓ | ||||||
| Safety roll (pay small debit, max POP) | ~$1,368 | 31 Jul 2026 | 24d left | -$19.31/sh | -$9,656 cycle +$50,940 [-$20,830…-$10,238] · 2% credit | 87% surv 85% |
| budget: banked $60,596 debit $9,656 (16% used ≈ 1.0 wk of income) → whole cycle still +$50,940 cash · rolled 5 ct earn ≈ $18,774/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Gross FIGHT income | $43,283/mo |
| vs 50% target ($42,857/mo) | +1% |
| vs normal income ($85,714/mo) | 50% covered |
| Net income (after hedge) | $42,367/mo |
| Cap give-up @ CC-SS (V-bounce) | -$1,309 |
| … as % of IC ($125,000) | 1.0% |
| … as % of ML ($470,000) | 0.3% |
| Recovery months (at normal income) | 0.0 mo |
| Surgical close (5 ct) | $-96,420 |
| Spot \ Time | ≥ 22d left | 3-21d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $1,084.05 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $1,084-1,187.57 | 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 ≥ $1,187.57 | 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 | $1,095.00 (≤1σ, normal week) | $10,250 | $-29,715 | +$63,516 | +$2,375 |
| +2.5% | $1,122.38 (≤1σ, normal week) | $-3,438 | $-31,083 | +$62,148 | -$11,312 |
| +5% | $1,149.75 (≤1σ, normal week) | $-17,125 | $-32,452 | +$60,779 | -$25,000 |
| SS (= V-bounce) | $1,220.00 (≤1σ, normal week) | $-52,250 | $-35,965 | +$57,267 | -$60,125 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$1,125 | 14 Aug 2026 | 24d left | +$27.86/sh | +$13,929 cycle +$47,379 [+$13,254…+$14,792] · 100% credit | 72% surv 55% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$1,173 | 14 Aug 2026 | 24d left | +$4.22/sh | +$2,109 cycle +$35,559 [+$671…+$1,607] · 94% credit | 75% surv 62% |
| Up-and-out for even (raise the cap, free) | ~$1,178 | 14 Aug 2026 | 24d left | +$1.85/sh | +$927 cycle +$34,377 [-$686…+$331] · 42% credit | 75% surv 62% |
| Max even-money escape in the band | ~$1,178 | 14 Aug 2026 | 24d left | +$1.85/sh | +$927 cycle +$34,377 [-$686…+$331] · 42% credit | 75% surv 62% |
| SS $1,220 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$1,263 | 14 Aug 2026 | 24d left | -$30.50/sh | -$15,251 cycle +$18,199 [-$19,824…-$16,587] · 0% credit | 80% surv 73% |
| budget: banked $33,450 debit $15,251 (46% used ≈ 2.3 wk of income) → whole cycle still +$18,199 cash · rolled 5 ct earn ≈ $45,341/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Gross FIGHT income | $28,671/mo |
| vs 50% target ($42,857/mo) | -33% |
| vs normal income ($85,714/mo) | 33% covered |
| Net income (after hedge) | $27,756/mo |
| Cap give-up @ CC-SS (V-bounce) | -$0 |
| … as % of IC ($125,000) | 0.0% |
| … as % of ML ($470,000) | 0.0% |
| Recovery months (at normal income) | 0.0 mo |
| Surgical close (5 ct) | $-94,981 |
| Spot \ Time | ≥ 18d left | 3-17d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $1,113.75 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $1,114-1,195.40 | 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 ≥ $1,195.40 | Act now: intrinsic compounds daily. Up-and-out or safety roll. | Roll or close immediately; time value is gone. | Close today, or be assigned. |
| Scenario | Spot | CC leg net | Position total | vs today | vs do-nothing |
|---|---|---|---|---|---|
| at strike | $1,125.00 (≤1σ, normal week) | $33,450 | $6,985 | +$100,217 | +$25,575 |
| +2.5% | $1,153.12 (≤1σ, normal week) | $19,388 | $5,579 | +$98,810 | +$11,513 |
| +5% | $1,181.25 (≤1σ, normal week) | $5,325 | $4,173 | +$97,404 | -$2,550 |
| SS (= V-bounce) | $1,220.00 (≤1σ, normal week) | $-14,050 | $2,235 | +$95,467 | -$21,925 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$1,250 | 14 Aug 2026 | 24d left | +$23.11/sh | +$2,311 cycle +$6,321 [+$2,112…+$2,862] · 100% credit | 72% surv 55% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$1,288 | 14 Aug 2026 | 24d left | +$4.01/sh | +$401 cycle +$4,411 [+$66…+$692] · 86% credit | 74% surv 60% |
| Up-and-out for even (raise the cap, free) | ~$1,293 | 14 Aug 2026 | 24d left | +$1.60/sh | +$160 cycle +$4,170 [-$200…+$414] · 49% credit | 74% surv 60% |
| Max even-money escape in the band | ~$1,293 | 14 Aug 2026 | 24d left | +$1.60/sh | +$160 cycle +$4,170 [-$200…+$414] · 49% credit | 74% surv 60% |
| Safety roll (pay small debit, max POP) | ~$1,388 | 14 Aug 2026 | 24d left | -$36.29/sh | -$3,629 cycle +$381 [-$4,643…-$3,741] | 79% surv 72% |
| budget: banked $4,010 debit $3,629 (90% used ≈ 4.6 wk of income) → whole cycle still +$381 cash · rolled 1 ct earn ≈ $9,776/mo while parked; 4 ct free to re-sell | ||||||
| Gross FIGHT income | $3,437/mo |
| vs 50% target ($42,857/mo) | -92% |
| vs normal income ($85,714/mo) | 4% covered |
| Net income (after hedge) | $16,022/mo |
| Cap give-up @ CC-SS (V-bounce) | -$0 |
| … as % of IC ($125,000) | 0.0% |
| … as % of ML ($470,000) | 0.0% |
| Recovery months (at normal income) | 0.0 mo |
| Surgical close (1 ct) | $-18,874 |
| Spot \ Time | ≥ 18d left | 3-17d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $1,237.50 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $1,238-1,292.38 | 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 ≥ $1,292.38 | 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 | $1,250.00 (≤1σ, normal week) | $4,010 | $28,095 | +$121,327 | +$5,435 |
| +2.5% | $1,281.25 (≤1σ, normal week) | $885 | $26,533 | +$119,764 | +$5,435 |
| +5% | $1,312.50 (1.1σ) | $-2,240 | $24,970 | +$118,202 | +$5,435 |
Every eligible strike x expiry in the 5-45 DTE band (6 expiries scanned, 127 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: 0.900 (fallback) | Recovery@SS: +$93,231 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $7,875
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1095 | 7d | 10 Jul 2026 | $20.50 | 5/5 | $43,929 | $43,013 | 81% | 84% | +$18,490 | -$34,155 | 27.3% | $-34,155 (vs do-nothing $-42,030) |
| $1090 | 7d | 10 Jul 2026 | $21.05 | 5/5 | $45,107 | $44,192 | 80% | 83% | +$17,885 | -$36,380 | 29.1% | $-36,380 (vs do-nothing $-44,255) |
| $1085 | 7d | 10 Jul 2026 | $22.15 | 5/5 | $47,464 | $46,549 | 79% | 83% | +$18,350 | -$38,330 | 30.7% | $-38,330 (vs do-nothing $-46,205) |
| $1080 | 7d | 10 Jul 2026 | $23.85 | 5/5 | $51,107 | $50,192 | 78% | 82% | +$19,989 | -$39,980 | 32.0% | $-39,980 (vs do-nothing $-47,855) |
| $1075 | 7d | 10 Jul 2026 | $24.40 | 5/5 | $52,286 | $51,370 | 77% | 82% | +$19,046 | -$42,205 | 33.8% | $-42,205 (vs do-nothing $-50,080) |
| $1070 | 7d | 10 Jul 2026 | $25.85 | 4/5 | $44,314 | $46,774 | 76% | 81% | +$15,929 | -$35,184 | 28.1% | $-33,609 (vs do-nothing $-41,484) |
| $1065 | 7d | 10 Jul 2026 | $27.15 | 4/5 | $46,543 | $49,002 | 75% | 80% | +$16,263 | -$36,664 | 29.3% | $-35,089 (vs do-nothing $-42,964) |
| $1060 | 7d | 10 Jul 2026 | $28.70 | 4/5 | $49,200 | $51,659 | 74% | 80% | +$16,922 | -$38,044 | 30.4% | $-36,469 (vs do-nothing $-44,344) |
| $1085 | 14d | 17 Jul 2026 | $40.75 | 5/5 | $43,661 | $42,745 | 73% | 79% | +$12,359 | -$29,030 | 23.2% | $-29,030 (vs do-nothing $-36,905) |
| $1055 | 7d | 10 Jul 2026 | $29.50 | 4/5 | $50,571 | $53,031 | 73% | 79% | +$16,187 | -$39,724 | 31.8% | $-38,149 (vs do-nothing $-46,024) |
| $1080 | 14d | 17 Jul 2026 | $42.20 | 5/5 | $45,214 | $44,299 | 73% | 79% | +$12,590 | -$30,805 | 24.6% | $-30,805 (vs do-nothing $-38,680) |
| $1052 | 7d | 10 Jul 2026 | $53.47 | 2/5 | $45,828 | $55,037 | 72% | 83% | +$28,089 | -$15,569 | 12.5% | $-10,844 (vs do-nothing $-18,719) |
| $1075 | 14d | 17 Jul 2026 | $43.70 | 5/5 | $46,821 | $45,906 | 72% | 78% | +$12,829 | -$32,555 | 26.0% | $-32,555 (vs do-nothing $-40,430) |
Showing the 60 next-safest rows of 114.
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1050 | 7d | 10 Jul 2026 | $31.40 | 4/5 | $53,829 | $56,288 | 72% | 78% | +$17,227 | -$40,964 | 32.8% | $-39,389 (vs do-nothing $-47,264) |
| $1048 | 7d | 10 Jul 2026 | $55.66 | 2/5 | $47,709 | $56,918 | 71% | 82% | +$28,832 | -$16,130 | 12.9% | $-11,405 (vs do-nothing $-19,280) |
| $1070 | 14d | 17 Jul 2026 | $45.45 | 5/5 | $48,696 | $47,781 | 71% | 78% | +$13,289 | -$34,180 | 27.3% | $-34,180 (vs do-nothing $-42,055) |
| $1045 | 7d | 10 Jul 2026 | $31.65 | 4/5 | $54,257 | $56,717 | 71% | 78% | +$15,322 | -$42,864 | 34.3% | $-41,289 (vs do-nothing $-49,164) |
| $1065 | 14d | 17 Jul 2026 | $46.90 | 5/5 | $50,250 | $49,334 | 70% | 77% | +$13,380 | -$35,955 | 28.8% | $-35,955 (vs do-nothing $-43,830) |
| $1042 | 7d | 10 Jul 2026 | $57.86 | 2/5 | $49,598 | $58,808 | 70% | 82% | +$29,525 | -$16,689 | 13.4% | $-11,964 (vs do-nothing $-19,839) |
| $1040 | 7d | 10 Jul 2026 | $34.05 | 3/5 | $43,779 | $49,613 | 69% | 77% | +$12,739 | -$32,928 | 26.3% | $-29,778 (vs do-nothing $-37,653) |
| $1060 | 14d | 17 Jul 2026 | $48.50 | 5/5 | $51,964 | $51,049 | 69% | 77% | +$13,582 | -$37,655 | 30.1% | $-37,655 (vs do-nothing $-45,530) |
| $1038 | 7d | 10 Jul 2026 | $60.07 | 2/5 | $51,487 | $60,697 | 69% | 82% | +$30,158 | -$17,248 | 13.8% | $-12,523 (vs do-nothing $-20,398) |
| $1055 | 14d | 17 Jul 2026 | $49.85 | 5/5 | $53,411 | $52,495 | 69% | 76% | +$13,466 | -$39,480 | 31.6% | $-39,480 (vs do-nothing $-47,355) |
| $1065 | 21d | 24 Jul 2026 | $61.10 | 5/5 | $43,643 | $42,727 | 68% | 76% | +$9,444 | -$28,855 | 23.1% | $-28,855 (vs do-nothing $-36,730) |
| $1035 | 7d | 10 Jul 2026 | $35.70 | 3/5 | $45,900 | $51,734 | 68% | 76% | +$12,930 | -$33,933 | 27.1% | $-30,783 (vs do-nothing $-38,658) |
| $1050 | 14d | 17 Jul 2026 | $51.30 | 4/5 | $43,971 | $46,431 | 68% | 76% | +$10,725 | -$33,004 | 26.4% | $-31,429 (vs do-nothing $-39,304) |
| $1060 | 21d | 24 Jul 2026 | $62.25 | 5/5 | $44,464 | $43,549 | 68% | 76% | +$9,136 | -$30,780 | 24.6% | $-30,780 (vs do-nothing $-38,655) |
| $1032 | 7d | 10 Jul 2026 | $62.28 | 2/5 | $53,385 | $62,594 | 68% | 81% | +$30,738 | -$17,806 | 14.2% | $-13,081 (vs do-nothing $-20,956) |
| $1030 | 7d | 10 Jul 2026 | $37.40 | 3/5 | $48,086 | $53,920 | 67% | 76% | +$13,092 | -$34,923 | 27.9% | $-31,773 (vs do-nothing $-39,648) |
| $1055 | 21d | 24 Jul 2026 | $64.25 | 5/5 | $45,893 | $44,977 | 67% | 75% | +$9,404 | -$32,280 | 25.8% | $-32,280 (vs do-nothing $-40,155) |
| $1045 | 14d | 17 Jul 2026 | $53.20 | 4/5 | $45,600 | $48,059 | 67% | 75% | +$11,021 | -$34,244 | 27.4% | $-32,669 (vs do-nothing $-40,544) |
| $1028 | 7d | 10 Jul 2026 | $38.20 | 3/5 | $49,114 | $54,949 | 66% | 75% | +$13,072 | -$35,433 | 28.3% | $-32,283 (vs do-nothing $-40,158) |
| $1050 | 21d | 24 Jul 2026 | $65.95 | 5/5 | $47,107 | $46,192 | 66% | 75% | +$9,426 | -$33,930 | 27.1% | $-33,930 (vs do-nothing $-41,805) |
| $1040 | 14d | 17 Jul 2026 | $54.70 | 4/5 | $46,886 | $49,345 | 66% | 75% | +$10,932 | -$35,644 | 28.5% | $-34,069 (vs do-nothing $-41,944) |
| $1060 | 42d | 14 Aug 2026 | $121.19 | 5/5 | $43,283 | $42,367 | 66% | 77% | +$15,095 | -$1,309 | 1.0% | $-1,309 (vs do-nothing $-9,184) |
| $1025 | 7d | 10 Jul 2026 | $39.80 | 3/5 | $51,171 | $57,006 | 66% | 75% | +$14,057 | -$35,703 | 28.6% | $-32,553 (vs do-nothing $-40,428) |
| $1045 | 21d | 24 Jul 2026 | $67.75 | 5/5 | $48,393 | $47,477 | 65% | 75% | +$9,489 | -$35,530 | 28.4% | $-35,530 (vs do-nothing $-43,405) |
| $1055 | 42d | 14 Aug 2026 | $123.13 | 5/5 | $43,975 | $43,059 | 65% | 77% | +$15,163 | -$2,840 | 2.3% | $-2,840 (vs do-nothing $-10,715) |
| $1022 | 7d | 10 Jul 2026 | $40.70 | 3/5 | $52,329 | $58,163 | 65% | 75% | +$14,117 | -$36,183 | 28.9% | $-33,033 (vs do-nothing $-40,908) |
| $1035 | 14d | 17 Jul 2026 | $56.40 | 4/5 | $48,343 | $50,802 | 65% | 74% | +$10,513 | -$36,964 | 29.6% | $-35,389 (vs do-nothing $-43,264) |
| $1050 | 42d | 14 Aug 2026 | $125.08 | 5/5 | $44,670 | $43,755 | 65% | 77% | +$15,222 | -$4,367 | 3.5% | $-4,367 (vs do-nothing $-12,242) |
| $1045 | 28d | 31 Jul 2026 | $80.05 | 5/5 | $42,884 | $41,968 | 65% | 74% | +$7,646 | -$29,380 | 23.5% | $-29,380 (vs do-nothing $-37,255) |
| $1040 | 21d | 24 Jul 2026 | $69.55 | 5/5 | $49,679 | $48,763 | 65% | 74% | +$9,519 | -$37,130 | 29.7% | $-37,130 (vs do-nothing $-45,005) |
| $1020 | 7d | 10 Jul 2026 | $40.95 | 3/5 | $52,650 | $58,484 | 64% | 74% | +$13,316 | -$36,858 | 29.5% | $-33,708 (vs do-nothing $-41,583) |
| $1045 | 42d | 14 Aug 2026 | $127.02 | 5/5 | $45,366 | $44,450 | 64% | 77% | +$15,272 | -$5,893 | 4.7% | $-5,893 (vs do-nothing $-13,768) |
| $1040 | 28d | 31 Jul 2026 | $84.80 | 5/5 | $45,429 | $44,513 | 64% | 74% | +$9,233 | -$29,505 | 23.6% | $-29,505 (vs do-nothing $-37,380) |
| $1030 | 14d | 17 Jul 2026 | $58.65 | 4/5 | $50,271 | $52,731 | 64% | 74% | +$10,926 | -$38,064 | 30.5% | $-36,489 (vs do-nothing $-44,364) |
| $1035 | 21d | 24 Jul 2026 | $71.15 | 5/5 | $50,821 | $49,906 | 64% | 74% | +$9,374 | -$38,830 | 31.1% | $-38,830 (vs do-nothing $-46,705) |
| $1040 | 42d | 14 Aug 2026 | $128.98 | 5/5 | $46,065 | $45,149 | 64% | 76% | +$15,315 | -$7,414 | 5.9% | $-7,414 (vs do-nothing $-15,289) |
| $1018 | 7d | 10 Jul 2026 | $41.75 | 3/5 | $53,679 | $59,513 | 64% | 74% | +$13,198 | -$37,368 | 29.9% | $-34,218 (vs do-nothing $-42,093) |
| $1035 | 28d | 31 Jul 2026 | $84.20 | 5/5 | $45,107 | $44,192 | 64% | 74% | +$7,932 | -$32,305 | 25.8% | $-32,305 (vs do-nothing $-40,180) |
| $1035 | 42d | 14 Aug 2026 | $130.93 | 5/5 | $46,760 | $45,845 | 63% | 76% | +$15,347 | -$8,941 | 7.2% | $-8,941 (vs do-nothing $-16,816) |
| $1030 | 21d | 24 Jul 2026 | $73.45 | 5/5 | $52,464 | $51,549 | 63% | 74% | +$9,696 | -$40,180 | 32.1% | $-40,180 (vs do-nothing $-48,055) |
| $1015 | 7d | 10 Jul 2026 | $43.05 | 3/5 | $55,350 | $61,184 | 63% | 74% | +$13,697 | -$37,728 | 30.2% | $-34,578 (vs do-nothing $-42,453) |
| $1030 | 28d | 31 Jul 2026 | $86.50 | 5/5 | $46,339 | $45,424 | 63% | 73% | +$8,163 | -$33,655 | 26.9% | $-33,655 (vs do-nothing $-41,530) |
| $1030 | 42d | 14 Aug 2026 | $133.04 | 5/5 | $47,514 | $46,598 | 63% | 76% | +$15,429 | -$10,386 | 8.3% | $-10,386 (vs do-nothing $-18,261) |
| $1012 | 7d | 10 Jul 2026 | $43.80 | 3/5 | $56,314 | $62,149 | 63% | 73% | +$13,463 | -$38,253 | 30.6% | $-35,103 (vs do-nothing $-42,978) |
| $1025 | 21d | 24 Jul 2026 | $76.60 | 4/5 | $43,771 | $46,231 | 63% | 73% | +$8,473 | -$32,884 | 26.3% | $-31,309 (vs do-nothing $-39,184) |
| $1025 | 28d | 31 Jul 2026 | $87.70 | 5/5 | $46,982 | $46,067 | 62% | 73% | +$7,782 | -$35,555 | 28.4% | $-35,555 (vs do-nothing $-43,430) |
| $1025 | 42d | 14 Aug 2026 | $135.38 | 5/5 | $48,348 | $47,433 | 62% | 76% | +$15,584 | -$11,718 | 9.4% | $-11,718 (vs do-nothing $-19,593) |
| $1010 | 7d | 10 Jul 2026 | $45.40 | 3/5 | $58,371 | $64,206 | 62% | 73% | +$14,296 | -$38,523 | 30.8% | $-35,373 (vs do-nothing $-43,248) |
| $1020 | 21d | 24 Jul 2026 | $77.35 | 4/5 | $44,200 | $46,659 | 62% | 73% | +$7,792 | -$34,584 | 27.7% | $-33,009 (vs do-nothing $-40,884) |
| $1020 | 42d | 14 Aug 2026 | $137.70 | 5/5 | $49,179 | $48,264 | 62% | 76% | +$15,729 | -$13,054 | 10.4% | $-13,054 (vs do-nothing $-20,929) |
| $1020 | 35d | 7 Aug 2026 | $100.70 | 5/5 | $43,157 | $42,242 | 62% | 73% | +$6,834 | -$31,555 | 25.2% | $-31,555 (vs do-nothing $-39,430) |
| $1020 | 28d | 31 Jul 2026 | $89.20 | 5/5 | $47,786 | $46,870 | 62% | 73% | +$7,541 | -$37,305 | 29.8% | $-37,305 (vs do-nothing $-45,180) |
| $1008 | 7d | 10 Jul 2026 | $45.85 | 3/5 | $58,950 | $64,784 | 61% | 73% | +$13,624 | -$39,138 | 31.3% | $-35,988 (vs do-nothing $-43,863) |
| $1015 | 42d | 14 Aug 2026 | $140.03 | 5/5 | $50,011 | $49,095 | 61% | 75% | +$15,864 | -$14,390 | 11.5% | $-14,390 (vs do-nothing $-22,265) |
| $1015 | 35d | 7 Aug 2026 | $102.80 | 5/5 | $44,057 | $43,142 | 61% | 73% | +$6,889 | -$33,005 | 26.4% | $-33,005 (vs do-nothing $-40,880) |
| $1015 | 21d | 24 Jul 2026 | $79.10 | 4/5 | $45,200 | $47,659 | 61% | 72% | +$7,654 | -$35,884 | 28.7% | $-34,309 (vs do-nothing $-42,184) |
| $1015 | 28d | 31 Jul 2026 | $91.60 | 5/5 | $49,071 | $48,156 | 61% | 72% | +$7,759 | -$38,605 | 30.9% | $-38,605 (vs do-nothing $-46,480) |
| $1005 | 7d | 10 Jul 2026 | $46.90 | 3/5 | $60,300 | $66,134 | 61% | 72% | +$13,698 | -$39,573 | 31.7% | $-36,423 (vs do-nothing $-44,298) |
| $1010 | 42d | 14 Aug 2026 | $142.37 | 5/5 | $50,845 | $49,930 | 61% | 75% | +$15,993 | -$15,722 | 12.6% | $-15,722 (vs do-nothing $-23,597) |
| $1010 | 14d | 17 Jul 2026 | $66.35 | 4/5 | $56,871 | $59,331 | 61% | 72% | +$10,980 | -$42,984 | 34.4% | $-41,409 (vs do-nothing $-49,284) |
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 5 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 |