5 contracts (500 sh) | BE SS: $224.00 | CC-SS: $225.87 | IV: HIGH | Accounts: RetireInc:7291
| Max Loss | $77,000 | (ND $34.00 + SW $120) x 500 |
| Normal income ref | $11,748/mo | 95% ann ROI on ML |
| Hedge rolling cost | $203/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) | ~$200 | 24 Jul 2026 | 12d left | +$2.61/sh | +$1,305 cycle +$3,530 [+$828…+$1,384] · 100% credit | 68% surv 52% |
| Reliable up-and-out (highest cap still free ≥60%) | ~$203 | 24 Jul 2026 | 12d left | +$1.17/sh | +$587 cycle +$2,812 [+$17…+$589] · 76% credit | 70% surv 58% |
| Up-and-out for even (raise the cap, free) | ~$206 | 24 Jul 2026 | 12d left | +$0.14/sh | +$70 cycle +$2,295 [-$598…-$3] · 25% credit | 72% surv 62% |
| Max even-money escape in the band | ~$206 | 24 Jul 2026 | 12d left | +$0.14/sh | +$70 cycle +$2,295 [-$598…-$3] · 25% credit | 72% surv 62% |
| 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 | -$4.12/sh | -$2,060 cycle +$165 [-$3,328…-$2,334] | 83% surv 80% |
| budget: banked $2,225 debit $2,060 (93% used ≈ 1.5 wk of income) → whole cycle still +$165 cash · rolled 5 ct earn ≈ $4,151/mo while parked; 0 ct free to re-sell | ||||||
| Gross FIGHT income | $6,068/mo |
| vs 50% target ($5,874/mo) | +3% |
| vs normal income ($11,748/mo) | 52% covered |
| Net income (after hedge) | $5,865/mo |
| Cap give-up @ CC-SS (V-bounce) | -$10,708 |
| … as % of IC ($17,000) | 63.0% |
| … as % of ML ($77,000) | 13.9% |
| Recovery months (at normal income) | 0.9 mo |
| Surgical close (5 ct) | $-21,393 |
| 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 | $-12,110 | +$9,195 | +$1,705 |
| +2.5% | $205.00 (≤1σ, normal week) | $-275 | $-12,003 | +$9,302 | -$795 |
| +5% | $210.00 (1.0σ) | $-2,775 | $-11,895 | +$9,410 | -$3,295 |
| SS (= V-bounce) | $224.00 (1.6σ) | $-9,775 | $-11,594 | +$9,711 | -$10,295 |
| 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 | +$2.47/sh | +$1,233 cycle +$2,688 [+$835…+$1,597] · 100% credit | 67% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$211 | 24 Jul 2026 | 12d left | +$1.03/sh | +$513 cycle +$1,968 [+$30…+$764] · 78% credit | 70% surv 58% |
| Max even-money escape in the band | ~$211 | 24 Jul 2026 | 12d left | +$1.03/sh | +$513 cycle +$1,968 [+$30…+$764] · 78% 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 | -$2.52/sh | -$1,261 cycle +$194 [-$2,129…-$1,161] · 3% credit | 78% surv 72% |
| budget: banked $1,455 debit $1,261 (87% used ≈ 1.4 wk of income) → whole cycle still +$194 cash · rolled 5 ct earn ≈ $6,497/mo while parked; 0 ct free to re-sell | ||||||
| Gross FIGHT income | $3,968/mo |
| vs 50% target ($5,874/mo) | -32% |
| vs normal income ($11,748/mo) | 34% covered |
| Net income (after hedge) | $3,765/mo |
| Cap give-up @ CC-SS (V-bounce) | -$7,728 |
| … as % of IC ($17,000) | 45.5% |
| … as % of ML ($77,000) | 10.0% |
| Recovery months (at normal income) | 0.7 mo |
| Surgical close (5 ct) | $-21,353 |
| 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 $205-210.50 | 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 ≥ $210.50 | 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) | $1,455 | $-8,969 | +$12,336 | +$935 |
| +2.5% | $212.69 (1.1σ) | $-1,139 | $-8,857 | +$12,448 | -$1,659 |
| +5% | $217.88 (1.3σ) | $-3,732 | $-8,746 | +$12,559 | -$4,252 |
| SS (= V-bounce) | $224.00 (1.6σ) | $-6,795 | $-8,614 | +$12,691 | -$7,315 |
| 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 | +$2.85/sh | +$1,424 cycle +$6,549 | 68% surv 53% |
| Up-and-out for even (raise the cap, free) | ~$190 | 24 Jul 2026 | 12d left | +$0.75/sh | +$376 cycle +$5,501 | 72% surv 61% |
| Max even-money escape in the band | ~$190 | 24 Jul 2026 | 12d left | +$0.75/sh | +$376 cycle +$5,501 | 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 | -$5.34/sh | -$2,669 cycle +$2,456 | 91% surv 90% |
| budget: banked $5,125 debit $2,669 (52% used ≈ 0.8 wk of income) → whole cycle still +$2,456 cash · rolled 5 ct earn ≈ $1,930/mo while parked; 0 ct free to re-sell | ||||||
| Gross FIGHT income | $13,977/mo |
| vs 50% target ($5,874/mo) | +138% |
| vs normal income ($11,748/mo) | 119% covered |
| Net income (after hedge) | $13,775/mo |
| Cap give-up @ CC-SS (V-bounce) | -$15,308 |
| … as % of IC ($17,000) | 90.0% |
| … as % of ML ($77,000) | 19.9% |
| Recovery months (at normal income) | 1.3 mo |
| Surgical close (5 ct) | $-21,405 |
| 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 $183-195.45 | 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 ≥ $195.45 | 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) | $5,125 | $-16,180 | +$5,125 | +$4,605 |
| +2.5% | $189.62 (≤1σ, normal week) | $2,813 | $-16,933 | +$4,372 | +$2,293 |
| +5% | $194.25 (≤1σ, normal week) | $500 | $-16,834 | +$4,471 | -$20 |
| SS (= V-bounce) | $224.00 (1.6σ) | $-14,375 | $-16,194 | +$5,111 | -$14,895 |
| Move | New strike ≈ | New expiry | Tenor | Est net | Total (2 ct) | POP / surv of new CC |
|---|---|---|---|---|---|---|
| Roll out (same strike, buy time) | ~$232 | 24 Jul 2026 | 12d left | +$1.86/sh | +$371 cycle +$501 [+$362…+$729] · 99% credit | 67% surv 52% |
| Up-and-out for even (raise the cap, free) | ~$236 | 24 Jul 2026 | 12d left | +$0.41/sh | +$82 cycle +$212 [+$8…+$414] · 76% credit | 70% surv 57% |
| Max even-money escape in the band | ~$236 | 24 Jul 2026 | 12d left | +$0.41/sh | +$82 cycle +$212 [+$8…+$414] · 76% credit | 70% surv 57% |
| Safety roll (pay small debit, max POP) | ~$238 | 24 Jul 2026 | 12d left | -$0.64/sh | -$128 cycle +$2 [-$247…+$167] · 45% credit | 72% surv 61% |
| budget: banked $130 debit $128 (99% used ≈ 1.6 wk of income) → whole cycle still +$2 cash · rolled 2 ct earn ≈ $4,004/mo while parked; 3 ct free to re-sell | ||||||
| Gross FIGHT income | $355/mo |
| vs 50% target ($5,874/mo) | -94% |
| vs normal income ($11,748/mo) | 3% covered |
| Net income (after hedge) | $1,003/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) | $-8,532 |
| Spot \ Time | ≥ 6d left | 3-5d left | ≤ 2d (expiry) |
|---|---|---|---|
| Below $230.18 | Do nothing. Theta wins. | Do nothing. | Penny buyback at the close; re-sell next cycle. |
| Pressing the strike $230-233.20 | 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 ≥ $233.20 | 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 | $232.50 (2.0σ) | $130 | $806 | +$22,111 | +$1,422 |
| +2.5% | $238.31 (2.2σ) | $-1,032 | $931 | +$22,236 | +$1,422 |
| +5% | $244.12 (2.5σ) | $-2,195 | $1,056 | +$22,361 | +$1,422 |
Every eligible strike x expiry in the 5-45 DTE band (2 expiries scanned, 10 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: 1.043 (IBKR) | Recovery@SS: +$20,459 (un-capped fortress gain if stock rallies to SS) | Do-nothing @ SS: $-759
| 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% | +$1,604 | -$10,708 | 63.0% | $-11,554 (vs do-nothing $-10,795) |
| $197.50 | 18d | 24 Jul 2026 | $7.40 | 5/5 | $6,167 | $5,964 | 67% | 75% | +$1,300 | -$10,483 | 61.7% | $-11,329 (vs do-nothing $-10,570) |
| $195 | 11d | 17 Jul 2026 | $6.00 | 4/5 | $6,545 | $6,626 | 66% | 74% | +$1,475 | -$9,946 | 58.5% | $-10,775 (vs do-nothing $-10,016) |
| $195 | 18d | 24 Jul 2026 | $8.25 | 5/5 | $6,875 | $6,672 | 64% | 73% | +$1,325 | -$11,308 | 66.5% | $-12,154 (vs do-nothing $-11,395) |
| $192.50 | 18d | 24 Jul 2026 | $9.25 | 4/5 | $6,167 | $6,248 | 61% | 72% | +$1,119 | -$9,646 | 56.7% | $-10,475 (vs do-nothing $-9,716) |
| $190 | 11d | 17 Jul 2026 | $7.90 | 3/5 | $6,464 | $6,828 | 58% | 70% | +$1,170 | -$8,390 | 49.4% | $-9,201 (vs do-nothing $-8,442) |
| $190 | 18d | 24 Jul 2026 | $10.30 | 4/5 | $6,867 | $6,948 | 58% | 70% | +$1,148 | -$10,226 | 60.2% | $-11,055 (vs do-nothing $-10,296) |
| $187.50 | 18d | 24 Jul 2026 | $11.25 | 4/5 | $7,500 | $7,581 | 54% | 69% | +$1,044 | -$10,846 | 63.8% | $-11,675 (vs do-nothing $-10,916) |
| $185 | 18d | 24 Jul 2026 | $12.60 | 3/5 | $6,300 | $6,665 | 51% | 67% | +$853 | -$8,480 | 49.9% | $-9,291 (vs do-nothing $-8,532) |
| $185 | 11d | 17 Jul 2026 | $10.25 | 3/5 | $8,386 | $8,751 | 50% | 67% | +$1,191 | -$9,185 | 54.0% | $-9,996 (vs do-nothing $-9,237) |
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 |