1 contracts (100 sh) | BE SS: $362.90 | CC-SS: $379.73 | IV: HIGH | Accounts: Neville:0865
| Max Loss | $28,290 | (ND $92.90 + SW $190) x 100 |
| Normal income ref | $2,929/mo | 95% ann ROI on ML |
| Hedge rolling cost | $109/mo | |
| Unrealized P&L | $-4,699 | fortress legs from IBKR |
Each rung is the safest strike (lowest breach probability) that still earns that income, sized across your 1 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).
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Safety roll (pay small debit, max POP) | ~$383 | 24 Jul 2026 | 19d left | -$3.90/sh | -$390 cycle +$125 [-$885…-$437] · 5% credit | 73% surv 67% |
| budget: banked $515 debit $390 (76% used ≈ 1.1 wk of income) → whole cycle still +$125 cash · rolled 1 ct earn ≈ $1,507/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Max even-money escape in the band | ~$368 | 24 Jul 2026 | 19d left | +$1.60/sh | +$160 cycle +$675 [-$216…+$152] · 40% credit | 67% surv 56% |
| reaches SS ✓ | ||||||
| Reliable up-and-out (highest cap still free ≥60%) | ~$363 | 24 Jul 2026 | 19d left | +$3.73/sh | +$373 cycle +$888 [+$30…+$383] · 80% credit | 65% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$360 | 17 Jul 2026 | 12d left | +$0.81/sh | +$81 cycle +$596 [-$233…+$78] · 33% credit | 64% surv 50% |
| Roll out (same strike, buy time) | ~$360 | 17 Jul 2026 | 12d left | +$1.02/sh | +$102 cycle +$617 [-$208…+$101] · 38% credit | 63% surv 50% |
| Gross FIGHT income | $1,545/mo |
| vs 50% target ($1,465/mo) | +5% |
| vs normal income ($2,929/mo) | 53% covered |
| Net income (after hedge) | $1,436/mo |
| Cap give-up @ CC-SS (V-bounce) | -$1,458 |
| … as % of IC ($9,290) | 15.7% |
| … as % of ML ($28,290) | 5.2% |
| Recovery months (at normal income) | 0.5 mo |
| Surgical close (1 ct) | $-4,817 |
| Spot \ Time | ≥ 6d left | 3-5d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $356.40 | Do nothing. Theta wins. | Do nothing. | Let expire; re-sell next cycle. |
| Pressing the strike $356-366.32 | 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 ≥ $366.32 | 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 | $360.00 (≤1σ, normal week) | $515 | $-1,657 | +$3,042 | +$239 |
| +2.5% | $369.00 (≤1σ, normal week) | $-385 | $-1,566 | +$3,133 | -$11 |
| +5% | $378.00 (1.1σ) | $-1,285 | $-1,475 | +$3,224 | -$11 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Safety roll (pay small debit, max POP) | ~$383 | 24 Jul 2026 | 16d left | -$3.99/sh | -$399 cycle +$156 [-$727…-$331] · 8% credit | 67% surv 57% |
| budget: banked $555 debit $399 (72% used ≈ 1.8 wk of income) → whole cycle still +$156 cash · rolled 1 ct earn ≈ $2,528/mo while parked; 0 ct free to re-sell | ||||||
| Roll out (same strike, buy time) | ~$375 | 24 Jul 2026 | 16d left | -$0.52/sh | -$52 cycle +$503 [-$327…+$55] · 29% credit | 64% surv 50% |
| Max even-money escape in the band | ~$373 | 24 Jul 2026 | 16d left | +$0.43/sh | +$43 cycle +$598 [-$219…+$160] · 39% credit | 63% surv 48% |
| Gross FIGHT income | $979/mo |
| vs 50% target ($1,465/mo) | -33% |
| vs normal income ($2,929/mo) | 33% covered |
| Net income (after hedge) | $871/mo |
| Cap give-up @ CC-SS (V-bounce) | -$0 |
| … as % of IC ($9,290) | 0.0% |
| … as % of ML ($28,290) | 0.0% |
| Recovery months (at normal income) | 0.0 mo |
| Surgical close (1 ct) | $-4,902 |
| Spot \ Time | ≥ 9d left | 3-8d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $371.25 | Do nothing. Theta wins. | Do nothing. | Let expire; re-sell next cycle. |
| Pressing the strike $371-382.57 | 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 ≥ $382.57 | 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 | $375.00 (≤1σ, normal week) | $555 | $34 | +$4,733 | +$1,529 |
| +2.5% | $384.37 (≤1σ, normal week) | $-382 | $129 | +$4,828 | +$1,529 |
| +5% | $393.75 (1.2σ) | $-1,320 | $224 | +$4,923 | +$1,529 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Safety roll (pay small debit, max POP) | ~$388 | 17 Jul 2026 | 12d left | -$10.29/sh | -$1,029 cycle +$36 [-$1,894…-$1,396] | 87% surv 86% |
| budget: banked $1,065 debit $1,029 (97% used ≈ 1.4 wk of income) → whole cycle still +$36 cash · rolled 1 ct earn ≈ $603/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Max even-money escape in the band | ~$353 | 24 Jul 2026 | 19d left | +$0.02/sh | +$2 cycle +$1,067 [-$567…-$274] · 7% credit | 69% surv 60% |
| SS $363 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Reliable up-and-out (highest cap still free ≥60%) | ~$343 | 24 Jul 2026 | 19d left | +$4.12/sh | +$412 cycle +$1,477 [-$65…+$162] · 65% credit | 65% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$343 | 17 Jul 2026 | 12d left | +$0.26/sh | +$26 cycle +$1,091 [-$429…-$199] · 8% credit | 65% surv 53% |
| Roll out (same strike, buy time) | ~$340 | 17 Jul 2026 | 12d left | +$1.48/sh | +$148 cycle +$1,213 [-$282…-$72] · 16% credit | 63% surv 50% |
| Gross FIGHT income | $3,195/mo |
| vs 50% target ($1,465/mo) | +118% |
| vs normal income ($2,929/mo) | 109% covered |
| Net income (after hedge) | $3,086/mo |
| Cap give-up @ CC-SS (V-bounce) | -$2,908 |
| … as % of IC ($9,290) | 31.3% |
| … as % of ML ($28,290) | 10.3% |
| Recovery months (at normal income) | 1.0 mo |
| Surgical close (1 ct) | $-5,007 |
| Spot \ Time | ≥ 6d left | 3-5d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $336.60 | Do nothing. Theta wins. | Do nothing. | Let expire; re-sell next cycle. |
| Pressing the strike $337-353.73 | 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 ≥ $353.73 | 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 | $340.00 (≤1σ, normal week) | $1,065 | $-3,309 | +$1,390 | +$789 |
| +2.5% | $348.50 (≤1σ, normal week) | $215 | $-3,223 | +$1,476 | -$61 |
| +5% | $357.00 (≤1σ, normal week) | $-635 | $-3,138 | +$1,561 | -$911 |
| SS (= V-bounce) | $362.90 (≤1σ, normal week) | $-1,225 | $-3,078 | +$1,621 | -$1,461 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (1 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$420 | 24 Jul 2026 | 16d left | -$2.26/sh | -$226 cycle -$122 [-$365…+$178] · 40% credit | 64% surv 50% |
| Gross FIGHT income | $184/mo |
| vs 50% target ($1,465/mo) | -87% |
| vs normal income ($2,929/mo) | 6% covered |
| Net income (after hedge) | $75/mo |
| Cap give-up @ CC-SS (V-bounce) | -$0 |
| … as % of IC ($9,290) | 0.0% |
| … as % of ML ($28,290) | 0.0% |
| Recovery months (at normal income) | 0.0 mo |
| Surgical close (1 ct) | $-4,772 |
| Spot \ Time | ≥ 9d left | 3-8d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $415.80 | Do nothing. Theta wins. | Do nothing. | Let expire; re-sell next cycle. |
| Pressing the strike $416-421.76 | 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 ≥ $421.76 | 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 | $420.00 (1.7σ) | $104 | $4,538 | +$9,237 | +$5,578 |
| +2.5% | $430.50 (1.9σ) | $-946 | $4,644 | +$9,343 | +$5,578 |
| +5% | $441.00 (2.2σ) | $-1,996 | $4,750 | +$9,449 | +$5,578 |
Every eligible strike x expiry in the 5-45 DTE band (3 expiries scanned, 25 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: 1.101 (IBKR) | Recovery@SS: +$4,699 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-1,447
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $360 | 10d | 10 Jul 2026 | $5.15 | 1/1 | $1,545 | $1,436 | 72% | 77% | +$61 | -$1,458 | 15.7% | $-1,458 (vs do-nothing $-11) |
| $355 | 10d | 10 Jul 2026 | $5.45 | 1/1 | $1,635 | $1,526 | 68% | 74% | $-207 | -$1,928 | 20.8% | $-1,928 (vs do-nothing $-481) |
| $360 | 17d | 17 Jul 2026 | $8.75 | 1/1 | $1,544 | $1,435 | 68% | 75% | +$147 | -$1,098 | 11.8% | $-1,098 (vs do-nothing +$349) |
| $352 | 10d | 10 Jul 2026 | $5.75 | 1/1 | $1,725 | $1,616 | 65% | 73% | $-323 | -$2,148 | 23.1% | $-2,148 (vs do-nothing $-701) |
| $355 | 17d | 17 Jul 2026 | $9.45 | 1/1 | $1,668 | $1,559 | 64% | 73% | +$19 | -$1,528 | 16.4% | $-1,528 (vs do-nothing $-81) |
| $350 | 10d | 10 Jul 2026 | $6.60 | 1/1 | $1,980 | $1,871 | 63% | 72% | $-293 | -$2,313 | 24.9% | $-2,313 (vs do-nothing $-866) |
| $355 | 24d | 24 Jul 2026 | $12.90 | 1/1 | $1,612 | $1,504 | 62% | 72% | +$134 | -$1,183 | 12.7% | $-1,183 (vs do-nothing +$264) |
| $348 | 10d | 10 Jul 2026 | $7.25 | 1/1 | $2,175 | $2,066 | 61% | 70% | $-343 | -$2,498 | 26.9% | $-2,498 (vs do-nothing $-1,051) |
| $350 | 17d | 17 Jul 2026 | $11.60 | 1/1 | $2,047 | $1,938 | 60% | 70% | +$111 | -$1,813 | 19.5% | $-1,813 (vs do-nothing $-366) |
| $350 | 24d | 24 Jul 2026 | $14.80 | 1/1 | $1,850 | $1,741 | 59% | 70% | +$155 | -$1,493 | 16.1% | $-1,493 (vs do-nothing $-46) |
| $345 | 10d | 10 Jul 2026 | $7.70 | 1/1 | $2,310 | $2,201 | 58% | 69% | $-474 | -$2,703 | 29.1% | $-2,703 (vs do-nothing $-1,256) |
| $345 | 17d | 17 Jul 2026 | $14.90 | 1/1 | $2,629 | $2,521 | 56% | 69% | +$367 | -$1,983 | 21.3% | $-1,983 (vs do-nothing $-536) |
| $342 | 10d | 10 Jul 2026 | $8.80 | 1/1 | $2,640 | $2,531 | 56% | 68% | $-433 | -$2,843 | 30.6% | $-2,843 (vs do-nothing $-1,396) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $345 | 24d | 24 Jul 2026 | $16.85 | 1/1 | $2,106 | $1,998 | 56% | 68% | +$171 | -$1,788 | 19.2% | $-1,788 (vs do-nothing $-341) |
| $342 | 17d | 17 Jul 2026 | $15.25 | 1/1 | $2,691 | $2,582 | 54% | 68% | +$250 | -$2,198 | 23.7% | $-2,198 (vs do-nothing $-751) |
| $340 | 10d | 10 Jul 2026 | $10.65 | 1/1 | $3,195 | $3,086 | 53% | 67% | $-191 | -$2,908 | 31.3% | $-2,908 (vs do-nothing $-1,461) |
| $340 | 17d | 17 Jul 2026 | $15.60 | 1/1 | $2,753 | $2,644 | 52% | 66% | +$123 | -$2,413 | 26.0% | $-2,413 (vs do-nothing $-966) |
| $340 | 24d | 24 Jul 2026 | $19.00 | 1/1 | $2,375 | $2,266 | 52% | 67% | +$173 | -$2,073 | 22.3% | $-2,073 (vs do-nothing $-626) |
| $338 | 10d | 10 Jul 2026 | $11.65 | 1/1 | $3,495 | $3,386 | 50% | 65% | $-227 | -$3,058 | 32.9% | $-3,058 (vs do-nothing $-1,611) |
| $338 | 17d | 17 Jul 2026 | $16.60 | 1/1 | $2,929 | $2,821 | 50% | 66% | +$99 | -$2,563 | 27.6% | $-2,563 (vs do-nothing $-1,116) |
| $335 | 24d | 24 Jul 2026 | $21.30 | 1/1 | $2,662 | $2,554 | 49% | 65% | +$167 | -$2,343 | 25.2% | $-2,343 (vs do-nothing $-896) |
| $335 | 17d | 17 Jul 2026 | $17.80 | 1/1 | $3,141 | $3,032 | 48% | 65% | +$100 | -$2,693 | 29.0% | $-2,693 (vs do-nothing $-1,246) |
| $335 | 10d | 10 Jul 2026 | $13.00 | 1/1 | $3,900 | $3,791 | 48% | 64% | $-182 | -$3,173 | 34.2% | $-3,173 (vs do-nothing $-1,726) |
| $332 | 17d | 17 Jul 2026 | $18.95 | 1/1 | $3,344 | $3,235 | 46% | 64% | +$81 | -$2,828 | 30.4% | $-2,828 (vs do-nothing $-1,381) |
| $332 | 10d | 10 Jul 2026 | $14.10 | 1/1 | $4,230 | $4,121 | 45% | 63% | $-238 | -$3,313 | 35.7% | $-3,313 (vs do-nothing $-1,866) |
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 1 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 |