5 contracts (500 sh) | BE SS: $224.00 | CC-SS: $216.38 | IV: HIGH | Accounts: RetireInc:7291
| Max Loss | $77,000 | (ND $34.00 + SW $120) x 500 |
| Normal income ref | $8,261/mo | 95% ann ROI on ML |
| Hedge rolling cost | $166/mo | |
| Unrealized P&L | $-21,305 | 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) | ~$190 | 17 Jul 2026 | 10d left | +$2.89/sh | +$1,444 cycle +$2,474 [+$1,162…+$1,667] · 100% credit | 67% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$193 | 17 Jul 2026 | 10d left | +$1.55/sh | +$774 cycle +$1,804 [+$384…+$862] · 95% credit | 70% surv 58% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$213 | 31 Jul 2026 | 24d left | +$1.18/sh | +$590 cycle +$1,620 [-$225…+$590] · 63% credit | 81% surv 76% |
| Max even-money escape in the band | ~$215 | 7 Aug 2026 | 32d left | +$0.39/sh | +$194 cycle +$1,224 [-$795…+$186] · 32% credit | 79% surv 76% |
| SS $224 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$223 | 31 Jul 2026 | 24d left | -$1.35/sh | -$677 cycle +$353 [-$1,748…-$759] · 6% credit | 85% surv 83% |
| budget: banked $1,030 debit $677 (66% used ≈ 0.7 wk of income) → whole cycle still +$353 cash · rolled 5 ct earn ≈ $2,259/mo while parked; 0 ct free to re-sell | ||||||
| Gross FIGHT income | $4,414/mo |
| vs 50% target ($4,130/mo) | +7% |
| vs normal income ($8,261/mo) | 53% covered |
| Net income (after hedge) | $4,249/mo |
| Cap give-up @ CC-SS (V-bounce) | -$12,161 |
| … as % of IC ($17,000) | 71.5% |
| … as % of ML ($77,000) | 15.8% |
| Recovery months (at normal income) | 1.5 mo |
| Surgical close (5 ct) | $-21,388 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $188.10 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $188-192.22 | 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 ≥ $192.22 | 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 | $190.00 (≤1σ, normal week) | $1,030 | $-13,588 | +$7,717 | +$750 |
| +2.5% | $194.75 (1.1σ) | $-1,345 | $-13,484 | +$7,821 | -$1,625 |
| +5% | $199.50 (1.4σ) | $-3,720 | $-13,379 | +$7,926 | -$4,000 |
| SS (= V-bounce) | $224.00 (2.9σ) | $-15,970 | $-12,840 | +$8,465 | -$16,250 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$195 | 17 Jul 2026 | 10d left | +$2.82/sh | +$1,409 cycle +$2,089 [+$1,182…+$1,737] · 100% credit | 67% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$198 | 17 Jul 2026 | 10d left | +$1.48/sh | +$738 cycle +$1,418 [+$380…+$1,032] · 95% credit | 70% surv 58% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$218 | 31 Jul 2026 | 24d left | +$1.16/sh | +$579 cycle +$1,259 [-$228…+$809] · 66% credit | 80% surv 76% |
| Max even-money escape in the band | ~$220 | 7 Aug 2026 | 32d left | +$0.35/sh | +$173 cycle +$853 [-$803…+$414] · 41% credit | 79% surv 76% |
| SS $224 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$225 | 31 Jul 2026 | 24d left | -$0.65/sh | -$323 cycle +$357 [-$1,301…-$140] · 20% credit | 84% surv 81% |
| budget: banked $680 debit $323 (48% used ≈ 0.5 wk of income) → whole cycle still +$357 cash · rolled 5 ct earn ≈ $2,782/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Gross FIGHT income | $2,914/mo |
| vs 50% target ($4,130/mo) | -29% |
| vs normal income ($8,261/mo) | 35% covered |
| Net income (after hedge) | $2,749/mo |
| Cap give-up @ CC-SS (V-bounce) | -$10,011 |
| … as % of IC ($17,000) | 58.9% |
| … as % of ML ($77,000) | 13.0% |
| Recovery months (at normal income) | 1.2 mo |
| Surgical close (5 ct) | $-21,348 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $193.05 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $193-196.44 | 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 ≥ $196.44 | 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 | $195.00 (1.1σ) | $680 | $-11,328 | +$9,977 | +$400 |
| +2.5% | $199.87 (1.4σ) | $-1,757 | $-11,221 | +$10,084 | -$2,037 |
| +5% | $204.75 (1.7σ) | $-4,195 | $-11,114 | +$10,191 | -$4,475 |
| SS (= V-bounce) | $224.00 (2.9σ) | $-13,820 | $-10,690 | +$10,615 | -$14,100 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (5 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$182 | 17 Jul 2026 | 10d left | +$2.98/sh | +$1,489 cycle +$3,464 [+$1,109…+$1,405] · 100% credit | 67% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$185 | 17 Jul 2026 | 10d left | +$1.64/sh | +$822 cycle +$2,797 [+$314…+$662] · 94% credit | 70% surv 58% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$200 | 7 Aug 2026 | 32d left | +$2.52/sh | +$1,259 cycle +$3,234 [+$188…+$899] · 81% credit | 76% surv 71% |
| Max even-money escape in the band | ~$208 | 7 Aug 2026 | 32d left | +$0.44/sh | +$218 cycle +$2,193 [-$1,048…-$202] · 17% credit | 80% surv 76% |
| SS $224 not reachable for even money within 45d; this is the ceiling of the free ladder | ||||||
| Safety roll (pay small debit, max POP) | ~$233 | 31 Jul 2026 | 24d left | -$2.72/sh | -$1,359 cycle +$616 [-$2,889…-$1,866] | 92% surv 91% |
| budget: banked $1,975 debit $1,359 (69% used ≈ 0.7 wk of income) → whole cycle still +$616 cash · rolled 5 ct earn ≈ $1,283/mo while parked; 0 ct free to re-sell · clears SS ✓ | ||||||
| Gross FIGHT income | $8,464/mo |
| vs 50% target ($4,130/mo) | +105% |
| vs normal income ($8,261/mo) | 102% covered |
| Net income (after hedge) | $8,299/mo |
| Cap give-up @ CC-SS (V-bounce) | -$14,966 |
| … as % of IC ($17,000) | 88.0% |
| … as % of ML ($77,000) | 19.4% |
| Recovery months (at normal income) | 1.8 mo |
| Surgical close (5 ct) | $-21,418 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $180.68 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $181-186.68 | 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 ≥ $186.68 | 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 | $182.50 (≤1σ, normal week) | $1,975 | $-16,558 | +$4,747 | +$1,695 |
| +2.5% | $187.06 (≤1σ, normal week) | $-306 | $-16,458 | +$4,847 | -$586 |
| +5% | $191.62 (≤1σ, normal week) | $-2,588 | $-16,357 | +$4,948 | -$2,868 |
| SS (= V-bounce) | $224.00 (2.9σ) | $-18,775 | $-15,645 | +$5,660 | -$19,055 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (4 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$222 | 17 Jul 2026 | 10d left | +$2.30/sh | +$920 cycle +$960 | 67% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$225 | 17 Jul 2026 | 10d left | +$0.95/sh | +$378 cycle +$418 | 69% surv 57% |
| Max even-money escape in the band | ~$245 | 31 Jul 2026 | 24d left | +$0.87/sh | +$347 cycle +$387 | 80% surv 75% |
| reaches SS ✓ | ||||||
| Gross FIGHT income | $171/mo |
| vs 50% target ($4,130/mo) | -96% |
| vs normal income ($8,261/mo) | 2% covered |
| Net income (after hedge) | $126/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 (4 ct) | $-17,156 |
| Spot \ Time | ≥ 4d left | 3d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $220.28 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $220-222.88 | 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 ≥ $222.88 | 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 | $222.50 (2.8σ) | $40 | $2,443 | +$23,748 | -$184 |
| +2.5% | $228.06 (3.1σ) | $-2,185 | $2,815 | +$24,120 | -$1,184 |
| +5% | $233.62 (3.5σ) | $-4,410 | $2,938 | +$24,243 | -$1,184 |
Every eligible strike x expiry in the 5-45 DTE band (5 expiries scanned, 32 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: 1.044 (IBKR) | Recovery@SS: +$20,459 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-566
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $190 | 7d | 10 Jul 2026 | $2.06 | 5/5 | $4,414 | $4,249 | 79% | 83% | +$1,421 | -$12,161 | 71.5% | $-13,008 (vs do-nothing $-12,441) |
| $187.50 | 7d | 10 Jul 2026 | $2.68 | 4/5 | $4,594 | $4,549 | 75% | 80% | +$1,396 | -$10,481 | 61.7% | $-11,271 (vs do-nothing $-10,705) |
| $190 | 14d | 17 Jul 2026 | $4.15 | 5/5 | $4,446 | $4,281 | 73% | 78% | +$1,069 | -$11,116 | 65.4% | $-11,963 (vs do-nothing $-11,396) |
| $185 | 7d | 10 Jul 2026 | $3.20 | 4/5 | $5,486 | $5,440 | 70% | 77% | +$1,260 | -$11,273 | 66.3% | $-12,063 (vs do-nothing $-11,497) |
| $190 | 21d | 24 Jul 2026 | $5.85 | 5/5 | $4,179 | $4,013 | 70% | 77% | +$745 | -$10,266 | 60.4% | $-11,113 (vs do-nothing $-10,546) |
| $192.50 | 28d | 31 Jul 2026 | $8.20 | 5/5 | $4,393 | $4,227 | 69% | 76% | +$828 | -$7,841 | 46.1% | $-8,688 (vs do-nothing $-8,121) |
| $190 | 28d | 31 Jul 2026 | $9.05 | 5/5 | $4,848 | $4,683 | 67% | 75% | +$891 | -$8,666 | 51.0% | $-9,513 (vs do-nothing $-8,946) |
| $187.50 | 21d | 24 Jul 2026 | $6.70 | 5/5 | $4,786 | $4,620 | 67% | 75% | +$846 | -$11,091 | 65.2% | $-11,938 (vs do-nothing $-11,371) |
| $185 | 14d | 17 Jul 2026 | $5.75 | 4/5 | $4,929 | $4,883 | 66% | 74% | +$1,038 | -$10,253 | 60.3% | $-11,043 (vs do-nothing $-10,477) |
| $187.50 | 28d | 31 Jul 2026 | $8.70 | 5/5 | $4,661 | $4,495 | 65% | 73% | +$275 | -$10,091 | 59.4% | $-10,938 (vs do-nothing $-10,371) |
| $182.50 | 7d | 10 Jul 2026 | $3.95 | 3/5 | $5,079 | $5,153 | 65% | 73% | +$944 | -$8,980 | 52.8% | $-9,714 (vs do-nothing $-9,148) |
| $187.50 | 35d | 7 Aug 2026 | $9.85 | 5/5 | $4,221 | $4,056 | 64% | 73% | +$224 | -$9,516 | 56.0% | $-10,363 (vs do-nothing $-9,796) |
| $185 | 21d | 24 Jul 2026 | $7.25 | 4/5 | $4,143 | $4,097 | 64% | 73% | +$534 | -$9,653 | 56.8% | $-10,443 (vs do-nothing $-9,877) |
| Strike | DTE | Expiry | Bid | Sell | Income/mo | Net/mo | Survival | POP (mid) | EV/mo | Cap Give-up @ CC-SS | %IC | Total P&L @ SS |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $185 | 28d | 31 Jul 2026 | $10.70 | 4/5 | $4,586 | $4,540 | 62% | 73% | +$703 | -$8,273 | 48.7% | $-9,063 (vs do-nothing $-8,497) |
| $185 | 35d | 7 Aug 2026 | $10.75 | 5/5 | $4,607 | $4,442 | 62% | 72% | +$228 | -$10,316 | 60.7% | $-11,163 (vs do-nothing $-10,596) |
| $182.50 | 21d | 24 Jul 2026 | $8.15 | 4/5 | $4,657 | $4,612 | 60% | 71% | +$535 | -$10,293 | 60.5% | $-11,083 (vs do-nothing $-10,517) |
| $182.50 | 28d | 31 Jul 2026 | $11.75 | 4/5 | $5,036 | $4,990 | 60% | 71% | +$746 | -$8,853 | 52.1% | $-9,643 (vs do-nothing $-9,077) |
| $182.50 | 35d | 7 Aug 2026 | $11.65 | 5/5 | $4,993 | $4,827 | 60% | 71% | +$203 | -$11,116 | 65.4% | $-11,963 (vs do-nothing $-11,396) |
| $180 | 7d | 10 Jul 2026 | $4.95 | 2/5 | $4,243 | $4,437 | 59% | 70% | +$601 | -$6,287 | 37.0% | $-6,965 (vs do-nothing $-6,399) |
| $180 | 14d | 17 Jul 2026 | $7.50 | 3/5 | $4,821 | $4,896 | 57% | 70% | +$712 | -$8,665 | 51.0% | $-9,399 (vs do-nothing $-8,833) |
| $180 | 35d | 7 Aug 2026 | $12.65 | 4/5 | $4,337 | $4,292 | 57% | 70% | +$151 | -$9,493 | 55.8% | $-10,283 (vs do-nothing $-9,717) |
| $180 | 28d | 31 Jul 2026 | $12.35 | 4/5 | $5,293 | $5,247 | 57% | 70% | +$562 | -$9,613 | 56.5% | $-10,403 (vs do-nothing $-9,837) |
| $180 | 21d | 24 Jul 2026 | $9.50 | 4/5 | $5,429 | $5,383 | 57% | 70% | +$735 | -$10,753 | 63.3% | $-11,543 (vs do-nothing $-10,977) |
| $177.50 | 35d | 7 Aug 2026 | $13.75 | 4/5 | $4,714 | $4,669 | 55% | 69% | +$149 | -$10,053 | 59.1% | $-10,843 (vs do-nothing $-10,277) |
| $177.50 | 28d | 31 Jul 2026 | $13.65 | 3/5 | $4,388 | $4,462 | 54% | 69% | +$483 | -$7,570 | 44.5% | $-8,304 (vs do-nothing $-7,738) |
| $177.50 | 21d | 24 Jul 2026 | $10.35 | 3/5 | $4,436 | $4,510 | 54% | 68% | +$440 | -$8,560 | 50.4% | $-9,294 (vs do-nothing $-8,728) |
| $177.50 | 7d | 10 Jul 2026 | $5.90 | 2/5 | $5,057 | $5,252 | 53% | 67% | +$472 | -$6,597 | 38.8% | $-7,275 (vs do-nothing $-6,709) |
| $175 | 35d | 7 Aug 2026 | $15.00 | 4/5 | $5,143 | $5,097 | 52% | 68% | +$172 | -$10,553 | 62.1% | $-11,343 (vs do-nothing $-10,777) |
| $175 | 28d | 31 Jul 2026 | $14.75 | 3/5 | $4,741 | $4,815 | 52% | 68% | +$452 | -$7,990 | 47.0% | $-8,724 (vs do-nothing $-8,158) |
| $175 | 21d | 24 Jul 2026 | $11.40 | 3/5 | $4,886 | $4,960 | 50% | 66% | +$366 | -$8,995 | 52.9% | $-9,729 (vs do-nothing $-9,163) |
| $175 | 14d | 17 Jul 2026 | $9.90 | 2/5 | $4,243 | $4,437 | 49% | 66% | +$485 | -$6,297 | 37.0% | $-6,975 (vs do-nothing $-6,409) |
| $175 | 7d | 10 Jul 2026 | $7.15 | 2/5 | $6,129 | $6,323 | 46% | 64% | +$524 | -$6,847 | 40.3% | $-7,525 (vs do-nothing $-6,959) |
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 |