| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| BMNR → +10C −18P +10P |
$15.05 | 10 | 18 | 10 | 0 | $17.13 | $19.57 | 8 | 2.28x | 33.6% | SAFE | 50 | $31,250 | $75,275 | ROLL NOW (44d) |
| INTC → +85C −100P +35P |
$109.55 | 85 | 100 | 35 | 0 | $114.00 | $116.74 | 65 | 3.24x | 68.1% | SAFE | 5 | $14,500 | $54,775 | ROLL NOW (44d) |
| IREN (Neville) → +45C −65P +21P −60C |
$40.23 | 45 | 65 | 21 | 60 | $56.50 | $58.93 | 44 | 15.67x | 47.8% | SAFE | 20 | $6,000 | $80,460 | ROLL NOW (44d) |
| IREN (Joint) → +25C −47P +35P −60C |
$40.23 | 25 | 47 | 35 | 60 | $44.00 | $47.73 | 12 | 1.75x | 13.0% | SAFE | 20 | $32,000 | $80,460 | REPAIR PLAN (100d) |
| IREN (Main) → +25C −47P +35P −60C |
$40.23 | 25 | 47 | 35 | 60 | $44.00 | $47.73 | 12 | 1.75x | 13.0% | SAFE | 20 | $32,000 | $80,460 | REPAIR PLAN (100d) |
| GOOG (Joint) +310C −380C |
$363.94 | 310 | 0 | 0 | 380 | $392.50 | $337.36 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $181,968 | LEAPS-ONLY |
| GOOG (Main) +310C −380C |
$363.94 | 310 | 0 | 0 | 380 | $392.50 | $337.36 | 0 | 1.00x | 0.0% | N/A | 10 | $82,500 | $363,935 | LEAPS-ONLY |
| IGV +70C −100C |
$94.44 | 70 | 0 | 0 | 100 | $96.50 | $85.37 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $113,328 | LEAPS-ONLY |
| SPY +640C −765C |
$746.71 | 640 | 0 | 0 | 765 | $764.00 | $693.53 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $896,052 | LEAPS-ONLY |
| AMZN +215C −260P +230P −252C |
$245.44 | 215 | 260 | 230 | 252 | $256.25 | $239.14 | 30 | 1.80x | 6.3% | OK | 10 | $37,500 | $245,440 | OK |
| APP +460C −540P +185P −600C |
$529.14 | 460 | 540 | 185 | 600 | $588.00 | $603.44 | 355 | 3.77x | 65.0% | SAFE | 1 | $12,800 | $52,914 | OK |
| CLSK +17C −17P +10P |
$12.53 | 17 | 17 | 10 | 0 | $20.74 | $17.44 | 7 | 2.87x | 20.2% | SAFE | 25 | $9,350 | $31,312 | OK |
| COIN (Main) +165C −240P +85P −215C |
$164.24 | 165 | 240 | 85 | 215 | $210.90 | $215.90 | 155 | 10.23x | 48.2% | SAFE | 8 | $13,440 | $131,392 | OK |
| COIN (RetireInc) +145C −200P +75P −185C |
$164.24 | 145 | 200 | 75 | 185 | $182.40 | $185.45 | 125 | 7.31x | 54.3% | SAFE | 3 | $5,940 | $49,272 | OK |
| COPX +65C −90P +68P |
$74.24 | 65 | 90 | 68 | 0 | $93.40 | $94.71 | 22 | 1.77x | 8.4% | OK | 20 | $56,800 | $148,480 | OK |
| CRWV +105C −120P +40P −90C |
$83.23 | 105 | 120 | 40 | 90 | $125.45 | $128.62 | 80 | 4.91x | 51.9% | SAFE | 5 | $10,225 | $41,618 | OK |
| DELL +340C −390P +150P −450C |
$417.63 | 340 | 390 | 150 | 450 | $398.00 | $409.41 | 240 | 5.14x | 64.1% | SAFE | 3 | $17,400 | $125,289 | OK |
| ENPH +45C −60P +20P |
$42.85 | 45 | 60 | 20 | 0 | $56.15 | $58.90 | 40 | 6.48x | 53.3% | SAFE | 10 | $7,300 | $42,850 | OK |
| ETHA +13C −16P +10P |
$13.48 | 13 | 16 | 10 | 0 | $17.33 | $17.91 | 6 | 2.39x | 25.8% | SAFE | 50 | $21,650 | $67,425 | OK |
| GLD +320C −450P +330P −390C |
$377.29 | 320 | 450 | 330 | 390 | $456.00 | $471.20 | 120 | 1.88x | 12.5% | SAFE | 10 | $136,000 | $377,285 | OK |
| GLXY +38C −38P +18P |
$24.67 | 38 | 38 | 18 | 0 | $39.71 | $33.00 | 20 | 10.05x | 29.1% | SAFE | 125 | $27,625 | $308,375 | OK |
| GOOG (Neville) +300C −345P +310P −375C |
$363.94 | 300 | 345 | 310 | 375 | $373.00 | $336.65 | 35 | 1.48x | 14.8% | SAFE | 15 | $109,500 | $545,902 | OK |
| GOOG (Neville) +340C −405P +360P −375C |
$363.94 | 340 | 405 | 360 | 375 | $398.00 | $372.10 | 45 | 1.88x | 1.1% | TIGHT | 5 | $25,500 | $181,968 | OK |
| HIMS +10C −20P +5P −48C |
$36.40 | 10 | 20 | 5 | 48 | $17.47 | $18.78 | 15 | 4.04x | 86.3% | SAFE | 15 | $7,395 | $54,600 | OK |
| IREN (RetireInc) +50C −70P +23P −60C |
$40.23 | 50 | 70 | 23 | 60 | $63.43 | $67.52 | 47 | 7.86x | 42.8% | SAFE | 20 | $13,700 | $80,460 | OK |
| MDB +270C −340P +150P −410C |
$363.10 | 270 | 340 | 150 | 410 | $362.90 | $377.42 | 190 | 3.05x | 58.7% | SAFE | 1 | $9,290 | $36,310 | OK |
| META +480C −650P +330P −630C |
$615.63 | 480 | 650 | 330 | 630 | $601.50 | $601.89 | 320 | 5.38x | 46.4% | SAFE | 3 | $21,900 | $184,690 | OK |
| MSTR +125C −185P +55P −112C |
$98.53 | 125 | 185 | 55 | 112 | $161.00 | $167.50 | 130 | 11.83x | 44.2% | SAFE | 4 | $4,800 | $39,412 | OK |
| MU (Main) +880C −1010P +320P −1180C |
$919.00 | 880 | 1010 | 320 | 1180 | $1028.60 | $1056.41 | 690 | 5.64x | 65.2% | SAFE | 5 | $74,300 | $459,498 | OK |
| MU (Neville) +970C −1110P +370P −1180C |
$919.00 | 970 | 1110 | 370 | 1180 | $1220.00 | $1245.13 | 740 | 3.96x | 59.7% | SAFE | 2 | $50,000 | $183,799 | OK |
| NEM +88C −105P +75P −98C |
$94.85 | 88 | 105 | 75 | 98 | $114.54 | $116.83 | 30 | 2.11x | 20.9% | SAFE | 5 | $13,520 | $47,425 | OK |
| NOW +80C −110P +90P −112C |
$110.86 | 80 | 110 | 90 | 112 | $108.93 | $113.02 | 20 | 1.72x | 18.8% | SAFE | 10 | $27,850 | $110,860 | OK |
| QCOM +190C −210P +90P −208C |
$181.01 | 190 | 210 | 90 | 208 | $224.00 | $228.13 | 120 | 4.53x | 50.3% | SAFE | 5 | $17,000 | $90,505 | OK |
| RIOT +17C −40P +17P |
$21.39 | 17 | 40 | 17 | 0 | $23.65 | $31.60 | 23 | 6.24x | 20.5% | SAFE | 50 | $21,950 | $106,950 | OK |
| RKLB +115C −135P +45P −101C |
$83.75 | 115 | 135 | 45 | 101 | $141.55 | $147.78 | 90 | 4.39x | 46.3% | SAFE | 6 | $15,930 | $50,250 | OK |
| SOFI +10C −13P +5P |
$17.80 | 10 | 13 | 5 | 0 | $15.75 | $16.11 | 8 | 2.39x | 71.9% | SAFE | 35 | $20,125 | $62,318 | OK |
| SPCX +150C −195P +135P −185C |
$150.56 | 150 | 195 | 135 | 185 | $186.00 | $182.10 | 60 | 3.22x | 10.3% | SAFE | 5 | $13,500 | $75,280 | 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 | 100d | 15.5% | $6.40 | $-0.40 | $-800 | $46,720 | $57,889 | $5,110 | 13 | $2,000 | 5mo | 0mo | 1.81x | PASS |
| 2 | 33 | Oct 16 | 100d | 18.0% | $6.20 | $-0.20 | $-400 | $45,260 | $60,444 | $6,570 | 14 | $4,000 | 7mo | 0mo | 1.88x | PASS |
| 3 | 33 | Sep 18 | 72d | 18.0% | $4.90 | $1.10 | $2,200 | $49,681 | $83,950 | $2,149 | 14 | $4,000 | 22mo | 0mo | 1.88x | PASS |
| 4 | 32 | Oct 16 | 100d | 20.5% | $5.70 | $0.30 | $600 | $41,610 | $62,050 | $10,220 | 15 | $6,000 | 7mo | 1mo | 1.94x | PASS |
| 5 | 32 | Sep 18 | 72d | 20.5% | $4.50 | $1.50 | $3,000 | $45,625 | $86,181 | $6,205 | 15 | $6,000 | 12mo | 1mo | 1.94x | PASS |
| 6 | 31 | Oct 16 | 100d | 22.9% | $5.20 | $0.80 | $1,600 | $37,960 | $57,670 | $13,870 | 16 | $8,000 | 7mo | 1mo | 2.00x | PASS |
| 7 | 31 | Sep 18 | 72d | 22.9% | $4.05 | $1.95 | $3,900 | $41,062 | $80,097 | $10,768 | 16 | $8,000 | 9mo | 1mo | 2.00x | PASS |
| 8 | 30 | Oct 16 | 100d | 25.4% | $4.50 | $1.50 | $3,000 | $32,850 | $49,640 | $18,980 | 17 | $10,000 | 6mo | 1mo | 2.06x | PASS |
| 9 | 30 | Sep 18 | 72d | 25.4% | $3.60 | $2.40 | $4,800 | $36,500 | $68,944 | $15,330 | 17 | $10,000 | 8mo | 1mo | 2.06x | PASS |
| 10 | 29 | Oct 16 | 100d | 27.9% | $4.30 | $1.70 | $3,400 | $31,390 | $45,990 | $20,440 | 18 | $12,000 | 7mo | 1mo | 2.12x | PASS |
| 11 | 29 | Sep 18 | 72d | 27.9% | $3.30 | $2.70 | $5,400 | $33,458 | $63,875 | $18,372 | 18 | $12,000 | 8mo | 1mo | 2.12x | PASS |
| 12 | 34 | Sep 18 | 72d | 15.5% | $5.35 | $0.65 | $1,300 | $54,243 | $80,401 | $-2,413 | 13 | $2,000 | N/A | 0mo | 1.81x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $48, B $2.70 | $64,800/yr | $46,720/yr | SELF-FUNDING |
| CC at MID $49 0.6σ, B $2.24 | $53,760/yr | $46,720/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $40.23 → $32.18, hedge $57,889/yr) | |||
| CC at SS vs stressed | $64,800/yr | $57,889/yr | SELF-FUNDING |
| CC at MID vs stressed | $53,760/yr | $57,889/yr | DEFICIT $344/mo |
| # | 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 | 100d | 15.5% | $6.40 | $-0.40 | $-800 | $46,720 | $57,889 | $5,110 | 13 | $2,000 | 5mo | 0mo | 1.81x | PASS |
| 2 | 33 | Oct 16 | 100d | 18.0% | $6.20 | $-0.20 | $-400 | $45,260 | $60,444 | $6,570 | 14 | $4,000 | 7mo | 0mo | 1.88x | PASS |
| 3 | 33 | Sep 18 | 72d | 18.0% | $4.90 | $1.10 | $2,200 | $49,681 | $83,950 | $2,149 | 14 | $4,000 | 22mo | 0mo | 1.88x | PASS |
| 4 | 32 | Oct 16 | 100d | 20.5% | $5.70 | $0.30 | $600 | $41,610 | $62,050 | $10,220 | 15 | $6,000 | 7mo | 1mo | 1.94x | PASS |
| 5 | 32 | Sep 18 | 72d | 20.5% | $4.50 | $1.50 | $3,000 | $45,625 | $86,181 | $6,205 | 15 | $6,000 | 12mo | 1mo | 1.94x | PASS |
| 6 | 31 | Oct 16 | 100d | 22.9% | $5.20 | $0.80 | $1,600 | $37,960 | $57,670 | $13,870 | 16 | $8,000 | 7mo | 1mo | 2.00x | PASS |
| 7 | 31 | Sep 18 | 72d | 22.9% | $4.05 | $1.95 | $3,900 | $41,062 | $80,097 | $10,768 | 16 | $8,000 | 9mo | 1mo | 2.00x | PASS |
| 8 | 30 | Oct 16 | 100d | 25.4% | $4.50 | $1.50 | $3,000 | $32,850 | $49,640 | $18,980 | 17 | $10,000 | 6mo | 1mo | 2.06x | PASS |
| 9 | 30 | Sep 18 | 72d | 25.4% | $3.60 | $2.40 | $4,800 | $36,500 | $68,944 | $15,330 | 17 | $10,000 | 8mo | 1mo | 2.06x | PASS |
| 10 | 29 | Oct 16 | 100d | 27.9% | $4.30 | $1.70 | $3,400 | $31,390 | $45,990 | $20,440 | 18 | $12,000 | 7mo | 1mo | 2.12x | PASS |
| 11 | 29 | Sep 18 | 72d | 27.9% | $3.30 | $2.70 | $5,400 | $33,458 | $63,875 | $18,372 | 18 | $12,000 | 8mo | 1mo | 2.12x | PASS |
| 12 | 34 | Sep 18 | 72d | 15.5% | $5.35 | $0.65 | $1,300 | $54,243 | $80,401 | $-2,413 | 13 | $2,000 | N/A | 0mo | 1.81x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $48, B $2.70 | $64,800/yr | $46,720/yr | SELF-FUNDING |
| CC at MID $49 0.6σ, B $2.24 | $53,760/yr | $46,720/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $40.23 → $32.18, hedge $57,889/yr) | |||
| CC at SS vs stressed | $64,800/yr | $57,889/yr | SELF-FUNDING |
| CC at MID vs stressed | $53,760/yr | $57,889/yr | DEFICIT $344/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 10 CHEAP | Nov 20 | 135d | 33.6% | $0.72 | $0.85 | $11,491 | 15% | $71,250 | = | D $3,450 |
| 2 | 10 | Jan 15 | 191d | 33.6% | $1.05 | $1.25 | $11,944 | 15% | $71,250 | = | D $5,450 |
| 3 | 11 | Nov 20 | 135d | 26.9% | $1.10 | $1.13 | $15,276 | 19% | $66,250 | -$5,000 | D $4,850 |
| ▶ 4 | 12 PROT | Jan 15 | 191d | 20.3% | $1.86 | $1.99 | $19,014 | 24% | $61,250 | -$10,000 | D $9,150 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $20, B $0.30 | $18,000/yr | $11,491/yr | SELF-FUNDING |
| CC at MID $18 0.6σ, B $0.57 | $34,200/yr | $11,491/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 21 CHEAP | Oct 16 | 100d | 47.8% | $1.12 | $1.60 | $11,680 | 9% | $94,000 | = | D $2,240 |
| 2 | 21 | Sep 18 | 72d | 47.8% | $0.91 | $1.21 | $12,268 | 9% | $94,000 | = | D $1,460 |
| 3 | 22 | Oct 16 | 100d | 45.3% | $1.47 | $1.90 | $13,870 | 10% | $92,000 | -$2,000 | D $2,840 |
| 4 | 22 | Sep 18 | 72d | 45.3% | $1.07 | $1.53 | $15,512 | 12% | $92,000 | -$2,000 | D $2,100 |
| 5 | 23 | Oct 16 | 100d | 42.8% | $1.50 | $2.30 | $16,790 | 13% | $90,000 | -$4,000 | D $3,640 |
| 6 | 23 | Sep 18 | 72d | 42.8% | $1.01 | $1.73 | $17,540 | 13% | $90,000 | -$4,000 | D $2,500 |
| 7 | 24 | Sep 18 | 72d | 40.3% | $1.44 | $1.86 | $18,858 | 14% | $88,000 | -$6,000 | D $2,760 |
| 8 | 24 | Oct 16 | 100d | 40.3% | $1.90 | $2.60 | $18,980 | 14% | $88,000 | -$6,000 | D $4,240 |
| 9 | 25 | Oct 16 | 100d | 37.9% | $2.07 | $2.90 | $21,170 | 16% | $86,000 | -$8,000 | D $4,840 |
| 10 | 25 | Sep 18 | 72d | 37.9% | $1.59 | $2.10 | $21,292 | 16% | $86,000 | -$8,000 | D $3,240 |
| 11 | 26 | Oct 16 | 100d | 35.4% | $2.42 | $3.25 | $23,725 | 18% | $84,000 | -$10,000 | D $5,540 |
| 12 | 26 | Sep 18 | 72d | 35.4% | $2.05 | $2.40 | $24,333 | 18% | $84,000 | -$10,000 | D $3,840 |
| ▶ 13 | 30 PROT | Oct 16 | 100d | 25.4% | $4.25 | $4.50 | $32,850 | 25% | $76,000 | -$18,000 | D $8,040 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $2.24 | $53,760/yr | $11,680/yr | SELF-FUNDING |
| CC at MID $49 0.5σ, B $2.24 | $53,760/yr | $11,680/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Sep 18 | 72d | 68.1% | $0.12 | $0.25 | $634 | 1% | $47,000 | = | D $115 |
| 2 | 36 | Sep 18 | 72d | 67.1% | $0.14 | $0.27 | $684 | 1% | $46,500 | -$500 | D $125 |
| 3 | 37 | Sep 18 | 72d | 66.2% | $0.16 | $0.28 | $710 | 1% | $46,000 | -$1,000 | D $130 |
| 4 | 40 | Sep 18 | 72d | 63.5% | $0.25 | $0.32 | $811 | 2% | $44,500 | -$2,500 | D $150 |
| 5 | 39 | Sep 18 | 72d | 64.4% | $0.20 | $0.33 | $836 | 2% | $45,000 | -$2,000 | D $155 |
| 6 | 35 | Oct 16 | 100d | 68.1% | $0.17 | $0.46 | $840 | 2% | $47,000 | = | D $220 |
| 7 | 38 | Sep 18 | 72d | 65.3% | $0.12 | $0.35 | $887 | 2% | $45,500 | -$1,500 | D $165 |
| 8 | 39 | Oct 16 | 100d | 64.4% | $0.37 | $0.50 | $912 | 2% | $45,000 | -$2,000 | D $240 |
| 9 | 40 | Oct 16 | 100d | 63.5% | $0.42 | $0.53 | $967 | 2% | $44,500 | -$2,500 | D $255 |
| 10 | 42 | Sep 18 | 72d | 61.7% | $0.28 | $0.41 | $1,039 | 2% | $43,500 | -$3,500 | D $195 |
| 11 | 43 | Sep 18 | 72d | 60.7% | $0.32 | $0.43 | $1,090 | 2% | $43,000 | -$4,000 | D $205 |
| 12 | 42 | Oct 16 | 100d | 61.7% | $0.40 | $0.61 | $1,113 | 2% | $43,500 | -$3,500 | D $295 |
| ▶ 13 | 80 PROT | Oct 16 | 100d | 27.0% | $6.20 | $6.45 | $11,771 | 24% | $24,500 | -$22,500 | D $3,215 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $117, B $9.40 | $56,400/yr | $634/yr | SELF-FUNDING |
| CC at MID $127 0.4σ, B $6.55 | $39,300/yr | $634/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).