| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| BMNR → +10C −18P +10P |
$14.45 | 10 | 18 | 10 | 0 | $17.13 | $19.79 | 8 | 2.28x | 30.8% | SAFE | 50 | $31,250 | $72,225 | ROLL NOW (43d) |
| INTC → +85C −100P +35P |
$107.33 | 85 | 100 | 35 | 0 | $114.00 | $116.91 | 65 | 3.24x | 67.4% | SAFE | 5 | $14,500 | $53,665 | ROLL NOW (43d) |
| IREN (Neville) → +45C −65P +21P −60C |
$41.16 | 45 | 65 | 21 | 60 | $56.50 | $59.04 | 44 | 15.67x | 49.0% | SAFE | 20 | $6,000 | $82,330 | ROLL NOW (43d) |
| IREN (Joint) → +25C −47P +35P −55C |
$41.16 | 25 | 47 | 35 | 55 | $44.00 | $48.08 | 12 | 1.75x | 15.0% | SAFE | 20 | $32,000 | $82,330 | REPAIR PLAN (99d) |
| IREN (Main) → +25C −47P +35P −55C |
$41.16 | 25 | 47 | 35 | 55 | $44.00 | $48.08 | 12 | 1.75x | 15.0% | SAFE | 20 | $32,000 | $82,330 | REPAIR PLAN (99d) |
| GOOG (Joint) +310C −380C |
$358.47 | 310 | 0 | 0 | 380 | $392.50 | $337.66 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $179,235 | LEAPS-ONLY |
| GOOG (Main) +310C −380C |
$358.47 | 310 | 0 | 0 | 380 | $392.50 | $337.66 | 0 | 1.00x | 0.0% | N/A | 10 | $82,500 | $358,470 | LEAPS-ONLY |
| IGV +70C −100C |
$92.03 | 70 | 0 | 0 | 100 | $96.50 | $86.75 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $110,430 | LEAPS-ONLY |
| SPY +640C |
$743.63 | 640 | 0 | 0 | 0 | $764.00 | $693.97 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $892,356 | LEAPS-ONLY |
| AMZN +215C −260P +230P −252C |
$241.83 | 215 | 260 | 230 | 252 | $256.25 | $239.30 | 30 | 1.80x | 4.9% | TIGHT | 10 | $37,500 | $241,827 | OK |
| APP +460C −540P +185P −600C |
$517.47 | 460 | 540 | 185 | 600 | $588.00 | $604.68 | 355 | 3.77x | 64.2% | SAFE | 1 | $12,800 | $51,747 | OK |
| CLSK +17C −17P +10P |
$12.16 | 17 | 17 | 10 | 0 | $20.74 | $17.34 | 7 | 2.87x | 17.8% | SAFE | 25 | $9,350 | $30,400 | OK |
| COIN (Main) +165C −240P +85P −215C |
$160.10 | 165 | 240 | 85 | 215 | $210.90 | $218.93 | 155 | 10.23x | 46.9% | SAFE | 8 | $13,440 | $128,084 | OK |
| COIN (RetireInc) +145C −200P +75P −215C |
$160.10 | 145 | 200 | 75 | 215 | $182.40 | $189.88 | 125 | 7.31x | 53.2% | SAFE | 3 | $5,940 | $48,032 | OK |
| COPX +65C −90P +68P |
$72.04 | 65 | 90 | 68 | 0 | $93.40 | $94.63 | 22 | 1.77x | 5.6% | OK | 20 | $56,800 | $144,080 | OK |
| CRWV +105C −120P +40P −90C |
$85.88 | 105 | 120 | 40 | 90 | $125.45 | $128.66 | 80 | 4.91x | 53.4% | SAFE | 5 | $10,225 | $42,940 | OK |
| DELL +340C −390P +150P −450C |
$429.43 | 340 | 390 | 150 | 450 | $398.00 | $409.32 | 240 | 5.14x | 65.1% | SAFE | 3 | $17,400 | $128,828 | OK |
| ENPH +45C −60P +20P |
$41.54 | 45 | 60 | 20 | 0 | $56.15 | $58.96 | 40 | 6.48x | 51.9% | SAFE | 10 | $7,300 | $41,540 | OK |
| ETHA +13C −16P +10P |
$13.05 | 13 | 16 | 10 | 0 | $17.33 | $17.95 | 6 | 2.39x | 23.4% | SAFE | 50 | $21,650 | $65,250 | OK |
| GLD +320C −450P +330P −410C |
$371.28 | 320 | 450 | 330 | 410 | $456.00 | $471.63 | 120 | 1.88x | 11.1% | SAFE | 10 | $136,000 | $371,280 | OK |
| GLXY +38C −38P +18P |
$24.00 | 38 | 38 | 18 | 0 | $39.71 | $33.31 | 20 | 10.05x | 27.1% | SAFE | 125 | $27,625 | $300,062 | OK |
| GOOG (Neville) +300C −345P +310P −380C |
$358.47 | 300 | 345 | 310 | 380 | $373.00 | $338.39 | 35 | 1.48x | 13.5% | SAFE | 15 | $109,500 | $537,705 | OK |
| GOOG (Neville) +340C −405P +360P −380C |
$358.47 | 340 | 405 | 360 | 380 | $398.00 | $373.98 | 45 | 1.88x | -0.4% | ITM | 5 | $25,500 | $179,235 | OK |
| HIMS +10C −20P +5P −48C |
$35.13 | 10 | 20 | 5 | 48 | $17.47 | $18.58 | 15 | 4.04x | 85.8% | SAFE | 15 | $7,395 | $52,702 | OK |
| IREN (RetireInc) +50C −70P +23P −48C |
$41.16 | 50 | 70 | 23 | 48 | $63.43 | $67.95 | 47 | 7.86x | 44.1% | SAFE | 20 | $13,700 | $82,330 | OK |
| MDB +270C −340P +150P −410C |
$356.71 | 270 | 340 | 150 | 410 | $362.90 | $374.89 | 190 | 3.05x | 57.9% | SAFE | 1 | $9,290 | $35,672 | OK |
| META +480C −650P +330P −630C |
$604.86 | 480 | 650 | 330 | 630 | $601.50 | $604.55 | 320 | 5.38x | 45.4% | SAFE | 3 | $21,900 | $181,458 | OK |
| MSTR +125C −185P +55P −112C |
$94.08 | 125 | 185 | 55 | 112 | $161.00 | $169.55 | 130 | 11.83x | 41.5% | SAFE | 4 | $4,800 | $37,632 | OK |
| MU (Main) +880C −1010P +320P |
$941.00 | 880 | 1010 | 320 | 0 | $1028.60 | $1058.47 | 690 | 5.64x | 66.0% | SAFE | 5 | $74,300 | $470,500 | OK |
| MU (Neville) +970C −1110P +370P |
$941.00 | 970 | 1110 | 370 | 0 | $1220.00 | $1248.70 | 740 | 3.96x | 60.7% | SAFE | 2 | $50,000 | $188,200 | OK |
| NEM +88C −105P +75P −98C |
$92.42 | 88 | 105 | 75 | 98 | $114.54 | $117.56 | 30 | 2.11x | 18.8% | SAFE | 5 | $13,520 | $46,210 | OK |
| NOW +80C −110P +90P −112C |
$107.01 | 80 | 110 | 90 | 112 | $108.93 | $112.54 | 20 | 1.72x | 15.9% | SAFE | 10 | $27,850 | $107,010 | OK |
| QCOM +190C −210P +90P −208C |
$184.99 | 190 | 210 | 90 | 208 | $224.00 | $229.83 | 120 | 4.53x | 51.3% | SAFE | 5 | $17,000 | $92,495 | OK |
| RIOT +17C −40P +17P |
$20.71 | 17 | 40 | 17 | 0 | $23.65 | $30.96 | 23 | 7.19x | 17.9% | SAFE | 50 | $18,575 | $103,575 | OK |
| RKLB +115C −135P +45P −101C |
$82.37 | 115 | 135 | 45 | 101 | $141.55 | $148.34 | 90 | 4.39x | 45.4% | SAFE | 6 | $15,930 | $49,422 | OK |
| SOFI +10C −13P +5P |
$17.36 | 10 | 13 | 5 | 0 | $15.75 | $16.33 | 8 | 2.39x | 71.2% | SAFE | 35 | $20,125 | $60,777 | OK |
| SPCX +150C −195P +135P |
$149.46 | 150 | 195 | 135 | 0 | $186.00 | $182.63 | 60 | 3.22x | 9.7% | OK | 5 | $13,500 | $74,729 | OK |
| # | NEW HP | EXPIRY | DTE | OTM% | ASK | ROLL CR/SH | ROLL TOTAL | HEDGE/YR | STRESS/YR | SAVED/YR | GAP | ML+ | PAYBACK | PB+INC | NEW RM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 34 | Oct 16 | 99d | 17.4% | $6.30 | $0.00 | $0 | $46,455 | $62,419 | $2,949 | 13 | $2,000 | 8mo | 0mo | 1.81x | PASS |
| 2 | 33 | Oct 16 | 99d | 19.8% | $5.85 | $0.45 | $900 | $43,136 | $63,045 | $6,268 | 14 | $4,000 | 8mo | 0mo | 1.88x | PASS |
| 3 | 33 | Sep 18 | 71d | 19.8% | $4.65 | $1.65 | $3,300 | $47,810 | $87,908 | $1,594 | 14 | $4,000 | 30mo | 0mo | 1.88x | PASS |
| 4 | 32 | Oct 16 | 99d | 22.3% | $5.15 | $1.15 | $2,300 | $37,975 | $60,096 | $11,429 | 15 | $6,000 | 6mo | 0mo | 1.94x | PASS |
| 5 | 32 | Sep 18 | 71d | 22.3% | $4.35 | $1.95 | $3,900 | $44,725 | $83,796 | $4,679 | 15 | $6,000 | 15mo | 1mo | 1.94x | PASS |
| 6 | 31 | Oct 16 | 99d | 24.7% | $4.80 | $1.50 | $3,000 | $35,394 | $55,303 | $14,010 | 16 | $8,000 | 7mo | 1mo | 2.00x | PASS |
| 7 | 31 | Sep 18 | 71d | 24.7% | $3.85 | $2.45 | $4,900 | $39,585 | $77,113 | $9,820 | 16 | $8,000 | 10mo | 1mo | 2.00x | PASS |
| 8 | 30 | Oct 16 | 99d | 27.1% | $4.30 | $2.00 | $4,000 | $31,707 | $48,667 | $17,697 | 17 | $10,000 | 7mo | 1mo | 2.06x | PASS |
| 9 | 30 | Sep 18 | 71d | 27.1% | $3.45 | $2.85 | $5,700 | $35,472 | $67,859 | $13,932 | 17 | $10,000 | 9mo | 1mo | 2.06x | PASS |
| 10 | 29 | Oct 16 | 99d | 29.6% | $4.20 | $2.10 | $4,200 | $30,970 | $44,980 | $18,434 | 18 | $12,000 | 8mo | 1mo | 2.12x | PASS |
| 11 | 29 | Sep 18 | 71d | 29.6% | $3.15 | $3.15 | $6,300 | $32,387 | $62,718 | $17,017 | 18 | $12,000 | 8mo | 1mo | 2.12x | PASS |
| 12 | 34 | Sep 18 | 71d | 17.4% | $5.15 | $1.15 | $2,300 | $52,951 | $87,035 | $-3,547 | 13 | $2,000 | N/A | 0mo | 1.81x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $3.00 | $60,000/yr | $46,455/yr | SELF-FUNDING |
| CC at MID $50 0.6σ, B $3.25 | $65,000/yr | $46,455/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $41.16 → $32.93, hedge $62,419/yr) | |||
| CC at SS vs stressed | $60,000/yr | $62,419/yr | DEFICIT $202/mo |
| CC at MID vs stressed | $65,000/yr | $62,419/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | ASK | ROLL CR/SH | ROLL TOTAL | HEDGE/YR | STRESS/YR | SAVED/YR | GAP | ML+ | PAYBACK | PB+INC | NEW RM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1 | 34 | Oct 16 | 99d | 17.4% | $6.30 | $0.00 | $0 | $46,455 | $62,419 | $2,949 | 13 | $2,000 | 8mo | 0mo | 1.81x | PASS |
| 2 | 33 | Oct 16 | 99d | 19.8% | $5.85 | $0.45 | $900 | $43,136 | $63,045 | $6,268 | 14 | $4,000 | 8mo | 0mo | 1.88x | PASS |
| 3 | 33 | Sep 18 | 71d | 19.8% | $4.65 | $1.65 | $3,300 | $47,810 | $87,908 | $1,594 | 14 | $4,000 | 30mo | 0mo | 1.88x | PASS |
| 4 | 32 | Oct 16 | 99d | 22.3% | $5.15 | $1.15 | $2,300 | $37,975 | $60,096 | $11,429 | 15 | $6,000 | 6mo | 0mo | 1.94x | PASS |
| 5 | 32 | Sep 18 | 71d | 22.3% | $4.35 | $1.95 | $3,900 | $44,725 | $83,796 | $4,679 | 15 | $6,000 | 15mo | 1mo | 1.94x | PASS |
| 6 | 31 | Oct 16 | 99d | 24.7% | $4.80 | $1.50 | $3,000 | $35,394 | $55,303 | $14,010 | 16 | $8,000 | 7mo | 1mo | 2.00x | PASS |
| 7 | 31 | Sep 18 | 71d | 24.7% | $3.85 | $2.45 | $4,900 | $39,585 | $77,113 | $9,820 | 16 | $8,000 | 10mo | 1mo | 2.00x | PASS |
| 8 | 30 | Oct 16 | 99d | 27.1% | $4.30 | $2.00 | $4,000 | $31,707 | $48,667 | $17,697 | 17 | $10,000 | 7mo | 1mo | 2.06x | PASS |
| 9 | 30 | Sep 18 | 71d | 27.1% | $3.45 | $2.85 | $5,700 | $35,472 | $67,859 | $13,932 | 17 | $10,000 | 9mo | 1mo | 2.06x | PASS |
| 10 | 29 | Oct 16 | 99d | 29.6% | $4.20 | $2.10 | $4,200 | $30,970 | $44,980 | $18,434 | 18 | $12,000 | 8mo | 1mo | 2.12x | PASS |
| 11 | 29 | Sep 18 | 71d | 29.6% | $3.15 | $3.15 | $6,300 | $32,387 | $62,718 | $17,017 | 18 | $12,000 | 8mo | 1mo | 2.12x | PASS |
| 12 | 34 | Sep 18 | 71d | 17.4% | $5.15 | $1.15 | $2,300 | $52,951 | $87,035 | $-3,547 | 13 | $2,000 | N/A | 0mo | 1.81x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $3.00 | $60,000/yr | $46,455/yr | SELF-FUNDING |
| CC at MID $50 0.6σ, B $3.25 | $65,000/yr | $46,455/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $41.16 → $32.93, hedge $62,419/yr) | |||
| CC at SS vs stressed | $60,000/yr | $62,419/yr | DEFICIT $202/mo |
| CC at MID vs stressed | $65,000/yr | $62,419/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 10 CHEAP PROT | Jan 15 | 190d | 30.8% | $1.10 | $1.27 | $12,199 | 21% | $71,250 | = | D $5,200 |
| 2 | 10 | Nov 20 | 134d | 30.8% | $0.88 | $1.01 | $13,756 | 24% | $71,250 | = | D $3,900 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $20, B $0.20 | $10,000/yr | $12,199/yr | DEFICIT $183/mo |
| CC at MID $17 0.6σ, B $0.65 | $32,500/yr | $12,199/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 21 CHEAP | Sep 18 | 71d | 49.0% | $1.00 | $1.17 | $12,030 | 9% | $94,000 | = | D $1,640 |
| 2 | 21 | Oct 16 | 99d | 49.0% | $1.30 | $1.75 | $12,904 | 9% | $94,000 | = | D $2,800 |
| 3 | 22 | Oct 16 | 99d | 46.6% | $1.52 | $1.81 | $13,346 | 10% | $92,000 | -$2,000 | D $2,920 |
| 4 | 22 | Sep 18 | 71d | 46.6% | $1.17 | $1.34 | $13,777 | 10% | $92,000 | -$2,000 | D $1,980 |
| 5 | 23 | Oct 16 | 99d | 44.1% | $1.76 | $2.24 | $16,517 | 12% | $90,000 | -$4,000 | D $3,780 |
| 6 | 24 | Oct 16 | 99d | 41.7% | $2.03 | $2.38 | $17,549 | 13% | $88,000 | -$6,000 | D $4,060 |
| 7 | 23 | Sep 18 | 71d | 44.1% | $1.25 | $1.72 | $17,685 | 13% | $90,000 | -$4,000 | D $2,740 |
| 8 | 24 | Sep 18 | 71d | 41.7% | $1.43 | $1.93 | $19,844 | 14% | $88,000 | -$6,000 | D $3,160 |
| 9 | 25 | Sep 18 | 71d | 39.3% | $1.77 | $1.99 | $20,461 | 15% | $86,000 | -$8,000 | D $3,280 |
| 10 | 25 | Oct 16 | 99d | 39.3% | $2.32 | $2.79 | $20,573 | 15% | $86,000 | -$8,000 | D $4,880 |
| 11 | 26 | Oct 16 | 99d | 36.8% | $2.73 | $2.80 | $20,646 | 15% | $84,000 | -$10,000 | D $4,900 |
| 12 | 26 | Sep 18 | 71d | 36.8% | $2.07 | $2.27 | $23,339 | 17% | $84,000 | -$10,000 | D $3,840 |
| ▶ 13 | 30 PROT | Oct 16 | 99d | 27.1% | $4.10 | $4.30 | $31,707 | 23% | $76,000 | -$18,000 | D $7,900 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $3.25 | $65,000/yr | $12,030/yr | SELF-FUNDING |
| CC at MID $50 0.5σ, B $3.25 | $65,000/yr | $12,030/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Sep 18 | 71d | 67.4% | $0.12 | $0.23 | $591 | 1% | $47,000 | = | D $105 |
| 2 | 36 | Sep 18 | 71d | 66.5% | $0.14 | $0.26 | $668 | 1% | $46,500 | -$500 | D $120 |
| 3 | 35 | Oct 16 | 99d | 67.4% | $0.16 | $0.41 | $756 | 2% | $47,000 | = | D $195 |
| 4 | 37 | Sep 18 | 71d | 65.5% | $0.16 | $0.30 | $771 | 2% | $46,000 | -$1,000 | D $140 |
| 5 | 40 | Sep 18 | 71d | 62.7% | $0.25 | $0.30 | $771 | 2% | $44,500 | -$2,500 | D $140 |
| 6 | 39 | Sep 18 | 71d | 63.7% | $0.22 | $0.33 | $848 | 2% | $45,000 | -$2,000 | D $155 |
| 7 | 38 | Sep 18 | 71d | 64.6% | $0.11 | $0.35 | $900 | 2% | $45,500 | -$1,500 | D $165 |
| 8 | 39 | Oct 16 | 99d | 63.7% | $0.36 | $0.50 | $922 | 2% | $45,000 | -$2,000 | D $240 |
| 9 | 40 | Oct 16 | 99d | 62.7% | $0.42 | $0.55 | $1,014 | 2% | $44,500 | -$2,500 | D $265 |
| 10 | 42 | Sep 18 | 71d | 60.9% | $0.29 | $0.44 | $1,131 | 2% | $43,500 | -$3,500 | D $210 |
| 11 | 43 | Sep 18 | 71d | 59.9% | $0.33 | $0.44 | $1,131 | 2% | $43,000 | -$4,000 | D $210 |
| 12 | 45 | Sep 18 | 71d | 58.1% | $0.40 | $0.44 | $1,131 | 2% | $42,000 | -$5,000 | D $210 |
| ▶ 13 | 78 PROT | Oct 16 | 99d | 27.8% | $5.75 | $5.95 | $10,968 | 24% | $25,750 | -$21,250 | D $2,965 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $117, B $9.05 | $45,250/yr | $591/yr | SELF-FUNDING |
| CC at MID $125 0.4σ, B $6.95 | $34,750/yr | $591/yr | SELF-FUNDING |
HP roll-downs do not change Safe Strike. SS = Max(LC+ND, (LC+SP+ND)/2). HP is not in the formula.
Monthly hedge cost prorated: (30/DTE) × (Ask × Shares). Payback = ML increase / Annual savings.
EST = ask price estimated as mid × 1.10 (10% safety buffer). Verify with live prices before executing.
Always prefer longest viable DTE for repair rolls (fewer rolls/yr = lower annual cost).