5 contracts (500 sh) | BE SS: $224.00 | CC-SS: $233.02 | IV: HIGH | Accounts: RetireInc:7291
| Max Loss | $77,000 | (ND $34.00 + SW $120) x 500 |
| Normal income ref | $11,986/mo | 95% ann ROI on ML |
| Hedge rolling cost | $203/mo | |
| Unrealized P&L | $-21,912 | 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). Short DTE by design; if a call gets challenged, the roll menu prices the longer-dated cap-raise exits.
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$200 | 24 Jul 2026 | 12d left | +$2.58/sh | +$1,288 cycle +$3,513 [+$806…+$1,408] · 100% credit | 68% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$204 | 24 Jul 2026 | 12d left | +$1.05/sh | +$524 cycle +$2,749 [-$55…+$546] · 70% credit | 71% surv 58% |
| Max even-money escape in the band | ~$204 | 24 Jul 2026 | 12d left | +$1.05/sh | +$524 cycle +$2,749 [-$55…+$546] · 70% credit | 71% surv 58% |
| SS $224 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$221 | 24 Jul 2026 | 12d left | -$4.23/sh | -$2,114 cycle +$111 [-$3,385…-$2,375] | 84% surv 81% |
| budget: banked $2,225 debit $2,114 (95% used ≈ 1.5 wk of income) → whole cycle still +$111 cash · rolled 5 ct earn ≈ $4,098/mo while parked; 0 ct free to re-sell | ||||||
| Gross FIGHT income | $6,068/mo |
| vs 50% target ($5,993/mo) | +1% |
| vs normal income ($11,986/mo) | 51% covered |
| Net income (after hedge) | $5,865/mo |
| Cap give-up @ CC-SS (V-bounce) | -$14,287 |
| … as % of IC ($17,000) | 84.0% |
| … as % of ML ($77,000) | 18.6% |
| Recovery months (at normal income) | 1.2 mo |
| Surgical close (5 ct) | $-22,000 |
| Spot \ Time | ≥ 6d left | 3-5d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $198.00 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $198-204.62 | 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 ≥ $204.62 | 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 | $200.00 (≤1σ, normal week) | $2,225 | $-13,482 | +$8,430 | +$1,710 |
| +2.5% | $205.00 (≤1σ, normal week) | $-275 | $-13,732 | +$8,180 | -$790 |
| +5% | $210.00 (1.0σ) | $-2,775 | $-13,982 | +$7,930 | -$3,290 |
| SS (= V-bounce) | $224.00 (1.6σ) | $-9,775 | $-14,682 | +$7,230 | -$10,290 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$208 | 24 Jul 2026 | 12d left | +$2.43/sh | +$1,215 cycle +$2,680 [+$822…+$1,585] · 100% credit | 67% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$211 | 24 Jul 2026 | 12d left | +$0.90/sh | +$449 cycle +$1,914 [-$34…+$684] · 72% credit | 70% surv 58% |
| Max even-money escape in the band | ~$211 | 24 Jul 2026 | 12d left | +$0.90/sh | +$449 cycle +$1,914 [-$34…+$684] · 72% credit | 70% surv 58% |
| SS $224 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$221 | 24 Jul 2026 | 12d left | -$2.64/sh | -$1,319 cycle +$146 [-$2,194…-$1,198] · 2% credit | 78% surv 72% |
| budget: banked $1,465 debit $1,319 (90% used ≈ 1.4 wk of income) → whole cycle still +$146 cash · rolled 5 ct earn ≈ $6,437/mo while parked; 0 ct free to re-sell | ||||||
| Gross FIGHT income | $3,995/mo |
| vs 50% target ($5,993/mo) | -33% |
| vs normal income ($11,986/mo) | 33% covered |
| Net income (after hedge) | $3,793/mo |
| Cap give-up @ CC-SS (V-bounce) | -$11,297 |
| … as % of IC ($17,000) | 66.5% |
| … as % of ML ($77,000) | 14.7% |
| Recovery months (at normal income) | 0.9 mo |
| Surgical close (5 ct) | $-21,968 |
| Spot \ Time | ≥ 6d left | 3-5d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $205.43 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $205-210.54 | 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 ≥ $210.54 | 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 | $207.50 (≤1σ, normal week) | $1,465 | $-10,867 | +$11,045 | +$950 |
| +2.5% | $212.69 (1.1σ) | $-1,129 | $-11,126 | +$10,786 | -$1,644 |
| +5% | $217.88 (1.4σ) | $-3,722 | $-11,386 | +$10,527 | -$4,238 |
| SS (= V-bounce) | $224.00 (1.6σ) | $-6,785 | $-11,692 | +$10,220 | -$7,300 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$185 | 24 Jul 2026 | 12d left | +$2.82/sh | +$1,408 cycle +$6,408 | 68% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$190 | 24 Jul 2026 | 12d left | +$0.80/sh | +$400 cycle +$5,400 | 72% surv 61% |
| Max even-money escape in the band | ~$190 | 24 Jul 2026 | 12d left | +$0.80/sh | +$400 cycle +$5,400 | 72% surv 61% |
| SS $224 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$218 | 24 Jul 2026 | 12d left | -$5.42/sh | -$2,709 cycle +$2,291 | 91% surv 90% |
| budget: banked $5,000 debit $2,709 (54% used ≈ 0.9 wk of income) → whole cycle still +$2,291 cash · rolled 5 ct earn ≈ $1,907/mo while parked; 0 ct free to re-sell | ||||||
| Gross FIGHT income | $13,636/mo |
| vs 50% target ($5,993/mo) | +128% |
| vs normal income ($11,986/mo) | 114% covered |
| Net income (after hedge) | $13,434/mo |
| Cap give-up @ CC-SS (V-bounce) | -$19,012 |
| … as % of IC ($17,000) | 111.8% |
| … as % of ML ($77,000) | 24.7% |
| Recovery months (at normal income) | 1.6 mo |
| Surgical close (5 ct) | $-22,038 |
| Spot \ Time | ≥ 6d left | 3-5d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $183.15 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $183-195.25 | 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 ≥ $195.25 | 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 | $185.00 (≤1σ, normal week) | $5,000 | $-16,912 | +$5,000 | +$4,485 |
| +2.5% | $189.62 (≤1σ, normal week) | $2,688 | $-17,688 | +$4,224 | +$2,173 |
| +5% | $194.25 (≤1σ, normal week) | $375 | $-17,920 | +$3,993 | -$140 |
| SS (= V-bounce) | $224.00 (1.6σ) | $-14,500 | $-19,407 | +$2,505 | -$15,015 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (2 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$240 | 24 Jul 2026 | 12d left | +$1.59/sh | +$319 cycle +$407 [+$354…+$774] · 99% credit | 67% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$244 | 24 Jul 2026 | 12d left | +$0.05/sh | +$11 cycle +$99 [+$15…+$398] · 76% credit | 70% surv 58% |
| Max even-money escape in the band | ~$244 | 24 Jul 2026 | 12d left | +$0.05/sh | +$11 cycle +$99 [+$15…+$398] · 76% credit | 70% surv 58% |
| Gross FIGHT income | $240/mo |
| vs 50% target ($5,993/mo) | -96% |
| vs normal income ($11,986/mo) | 2% covered |
| Net income (after hedge) | $880/mo |
| Cap give-up @ CC-SS (V-bounce) | -$0 |
| … as % of IC ($17,000) | 0.0% |
| … as % of ML ($77,000) | 0.0% |
| Recovery months (at normal income) | 0.0 mo |
| Surgical close (2 ct) | $-8,773 |
| Spot \ Time | ≥ 6d left | 3-5d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $237.60 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $238-240.48 | 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 ≥ $240.48 | 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 | $240.00 (2.3σ) | $88 | $-1,810 | +$20,102 | +$2,882 |
| +2.5% | $246.00 (2.6σ) | $-1,112 | $-2,110 | +$19,802 | +$2,882 |
| +5% | $252.00 (2.8σ) | $-2,312 | $-2,410 | +$19,502 | +$2,882 |
Every eligible strike x expiry in the 5-45 DTE band (2 expiries scanned, 11 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: +$21,066 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-4,343
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $200 | 11d | 17 Jul 2026 | $4.45 | 5/5 | $6,068 | $5,865 | 73% | 79% | +$1,714 | -$14,287 | 84.0% | $-15,133 (vs do-nothing $-10,790) |
| $198 | 18d | 24 Jul 2026 | $7.20 | 5/5 | $6,000 | $5,797 | 67% | 75% | +$1,218 | -$14,162 | 83.3% | $-15,008 (vs do-nothing $-10,665) |
| $195 | 11d | 17 Jul 2026 | $5.80 | 4/5 | $6,327 | $6,405 | 67% | 75% | +$1,390 | -$12,889 | 75.8% | $-14,435 (vs do-nothing $-10,092) |
| $195 | 18d | 24 Jul 2026 | $8.05 | 5/5 | $6,708 | $6,506 | 64% | 74% | +$1,254 | -$14,987 | 88.2% | $-15,833 (vs do-nothing $-11,490) |
| $192 | 18d | 24 Jul 2026 | $9.00 | 4/5 | $6,000 | $6,078 | 61% | 72% | +$1,040 | -$12,609 | 74.2% | $-14,155 (vs do-nothing $-9,812) |
| $190 | 11d | 17 Jul 2026 | $7.75 | 3/5 | $6,341 | $6,700 | 59% | 71% | +$1,190 | -$10,582 | 62.2% | $-12,827 (vs do-nothing $-8,484) |
| $190 | 18d | 24 Jul 2026 | $10.25 | 4/5 | $6,833 | $6,912 | 58% | 71% | +$1,213 | -$13,109 | 77.1% | $-14,655 (vs do-nothing $-10,312) |
| $188 | 18d | 24 Jul 2026 | $11.15 | 4/5 | $7,433 | $7,512 | 55% | 69% | +$1,088 | -$13,749 | 80.9% | $-15,295 (vs do-nothing $-10,952) |
| $185 | 18d | 24 Jul 2026 | $12.30 | 3/5 | $6,150 | $6,509 | 52% | 68% | +$797 | -$10,717 | 63.0% | $-12,962 (vs do-nothing $-8,619) |
| $185 | 11d | 17 Jul 2026 | $10.00 | 3/5 | $8,182 | $8,541 | 50% | 67% | +$1,173 | -$11,407 | 67.1% | $-13,652 (vs do-nothing $-9,309) |
| $182 | 18d | 24 Jul 2026 | $13.60 | 3/5 | $6,800 | $7,159 | 48% | 66% | +$802 | -$11,077 | 65.2% | $-13,322 (vs do-nothing $-8,979) |
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 |