| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| BMNR → +10C −18P +10P |
$14.79 | 10 | 18 | 10 | 0 | $17.13 | $19.86 | 8 | 2.28x | 32.4% | SAFE | 50 | $31,250 | $73,975 | ROLL NOW (43d) |
| INTC → +85C −100P +35P |
$107.72 | 85 | 100 | 35 | 0 | $114.00 | $116.51 | 65 | 3.24x | 67.5% | SAFE | 5 | $14,500 | $53,862 | ROLL NOW (43d) |
| IREN (Neville) → +45C −65P +21P −48C |
$42.68 | 45 | 65 | 21 | 48 | $56.50 | $59.72 | 44 | 15.67x | 50.8% | SAFE | 20 | $6,000 | $85,360 | ROLL NOW (43d) |
| IREN (Joint) → +25C −47P +35P −55C |
$42.68 | 25 | 47 | 35 | 55 | $44.00 | $49.01 | 12 | 1.75x | 18.0% | SAFE | 20 | $32,000 | $85,360 | REPAIR PLAN (99d) |
| IREN (Main) → +25C −47P +35P −55C |
$42.68 | 25 | 47 | 35 | 55 | $44.00 | $49.01 | 12 | 1.75x | 18.0% | SAFE | 20 | $32,000 | $85,360 | REPAIR PLAN (99d) |
| GOOG (Joint) +310C −380C |
$356.15 | 310 | 0 | 0 | 380 | $392.50 | $338.97 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $178,075 | LEAPS-ONLY |
| GOOG (Main) +310C −380C |
$356.15 | 310 | 0 | 0 | 380 | $392.50 | $338.97 | 0 | 1.00x | 0.0% | N/A | 10 | $82,500 | $356,150 | LEAPS-ONLY |
| IGV +70C −100C |
$92.64 | 70 | 0 | 0 | 100 | $96.50 | $87.08 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $111,168 | LEAPS-ONLY |
| SPY +640C |
$745.22 | 640 | 0 | 0 | 0 | $764.00 | $694.24 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $894,264 | LEAPS-ONLY |
| AMZN +215C −260P +230P −252C |
$242.86 | 215 | 260 | 230 | 252 | $256.25 | $240.04 | 30 | 1.80x | 5.3% | OK | 10 | $37,500 | $242,860 | OK |
| APP +460C −540P +185P −600C |
$522.56 | 460 | 540 | 185 | 600 | $588.00 | $601.12 | 355 | 3.77x | 64.6% | SAFE | 1 | $12,800 | $52,256 | OK |
| CLSK +17C −17P +10P |
$12.27 | 17 | 17 | 10 | 0 | $20.74 | $17.50 | 7 | 2.87x | 18.5% | SAFE | 25 | $9,350 | $30,662 | OK |
| COIN (Main) +165C −240P +85P −215C |
$160.89 | 165 | 240 | 85 | 215 | $210.90 | $217.75 | 155 | 10.23x | 47.2% | SAFE | 8 | $13,440 | $128,713 | OK |
| COIN (RetireInc) +145C −200P +75P −215C |
$160.89 | 145 | 200 | 75 | 215 | $182.40 | $188.27 | 125 | 7.31x | 53.4% | SAFE | 3 | $5,940 | $48,267 | OK |
| COPX +65C −90P +68P |
$73.10 | 65 | 90 | 68 | 0 | $93.40 | $94.28 | 22 | 1.77x | 7.0% | OK | 20 | $56,800 | $146,200 | OK |
| CRWV +105C −120P +40P −90C |
$89.19 | 105 | 120 | 40 | 90 | $125.45 | $128.58 | 80 | 4.91x | 55.2% | SAFE | 5 | $10,225 | $44,595 | OK |
| DELL +340C −390P +150P −450C |
$430.52 | 340 | 390 | 150 | 450 | $398.00 | $408.87 | 240 | 5.14x | 65.2% | SAFE | 3 | $17,400 | $129,156 | OK |
| ENPH +45C −60P +20P |
$42.48 | 45 | 60 | 20 | 0 | $56.15 | $60.21 | 40 | 6.48x | 52.9% | SAFE | 10 | $7,300 | $42,485 | OK |
| ETHA +13C −16P +10P |
$13.12 | 13 | 16 | 10 | 0 | $17.33 | $18.02 | 6 | 2.39x | 23.8% | SAFE | 50 | $21,650 | $65,595 | OK |
| GLD +320C −450P +330P −410C |
$375.04 | 320 | 450 | 330 | 410 | $456.00 | $471.29 | 120 | 1.88x | 12.0% | SAFE | 10 | $136,000 | $375,040 | OK |
| GLXY +38C −38P +18P |
$24.34 | 38 | 38 | 18 | 0 | $39.71 | $33.71 | 20 | 10.05x | 28.1% | SAFE | 125 | $27,625 | $304,250 | OK |
| GOOG (Neville) +300C −345P +310P −380C |
$356.15 | 300 | 345 | 310 | 380 | $373.00 | $338.45 | 35 | 1.48x | 13.0% | SAFE | 15 | $109,500 | $534,225 | OK |
| GOOG (Neville) +340C −405P +360P −380C |
$356.15 | 340 | 405 | 360 | 380 | $398.00 | $375.11 | 45 | 1.88x | -1.1% | ITM | 5 | $25,500 | $178,075 | OK |
| HIMS +10C −20P +5P −48C |
$36.31 | 10 | 20 | 5 | 48 | $17.47 | $19.80 | 15 | 4.04x | 86.2% | SAFE | 15 | $7,395 | $54,465 | OK |
| IREN (RetireInc) +50C −70P +23P −48C |
$42.68 | 50 | 70 | 23 | 48 | $63.43 | $67.69 | 47 | 7.86x | 46.1% | SAFE | 20 | $13,700 | $85,360 | OK |
| MDB +270C −340P +150P −410C |
$359.27 | 270 | 340 | 150 | 410 | $362.90 | $374.70 | 190 | 3.05x | 58.2% | SAFE | 1 | $9,290 | $35,927 | OK |
| META +480C −650P +330P −630C |
$601.03 | 480 | 650 | 330 | 630 | $601.50 | $604.16 | 320 | 5.38x | 45.1% | SAFE | 3 | $21,900 | $180,309 | OK |
| MSTR +125C −185P +55P |
$94.69 | 125 | 185 | 55 | 0 | $161.00 | $168.21 | 130 | 11.83x | 41.9% | SAFE | 4 | $4,800 | $37,874 | OK |
| MU (Main) +880C −1010P +320P |
$947.25 | 880 | 1010 | 320 | 0 | $1028.60 | $1057.84 | 690 | 5.64x | 66.2% | SAFE | 5 | $74,300 | $473,625 | OK |
| MU (Neville) +970C −1110P +370P |
$947.25 | 970 | 1110 | 370 | 0 | $1220.00 | $1246.91 | 740 | 3.96x | 60.9% | SAFE | 2 | $50,000 | $189,450 | OK |
| NEM +88C −105P +75P −98C |
$93.03 | 88 | 105 | 75 | 98 | $114.54 | $118.26 | 30 | 2.11x | 19.4% | SAFE | 5 | $13,520 | $46,517 | OK |
| NOW +80C −110P +90P −112C |
$107.78 | 80 | 110 | 90 | 112 | $108.93 | $112.04 | 20 | 1.72x | 16.5% | SAFE | 10 | $27,850 | $107,780 | OK |
| NVDA +140C −175P +70P |
$204.44 | 140 | 175 | 70 | 0 | $199.60 | $202.94 | 105 | 2.76x | 65.8% | SAFE | 5 | $29,800 | $102,220 | OK |
| QCOM +190C −210P +90P −208C |
$185.10 | 190 | 210 | 90 | 208 | $224.00 | $228.22 | 120 | 4.53x | 51.4% | SAFE | 5 | $17,000 | $92,550 | OK |
| RIOT +17C −40P +17P |
$21.21 | 17 | 40 | 17 | 0 | $23.65 | $31.92 | 23 | 6.46x | 19.9% | SAFE | 50 | $21,075 | $106,075 | OK |
| RKLB +115C −135P +45P −101C |
$82.89 | 115 | 135 | 45 | 101 | $141.55 | $147.99 | 90 | 4.39x | 45.7% | SAFE | 6 | $15,930 | $49,734 | OK |
| SOFI +10C −13P +5P |
$17.64 | 10 | 13 | 5 | 0 | $15.75 | $16.17 | 8 | 2.39x | 71.6% | SAFE | 35 | $20,125 | $61,723 | OK |
| SPCX +150C −195P +135P |
$145.52 | 150 | 195 | 135 | 0 | $186.00 | $181.17 | 60 | 3.22x | 7.2% | OK | 5 | $13,500 | $72,759 | 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 | 20.3% | $6.30 | $-0.35 | $-700 | $46,455 | $67,322 | $2,949 | 13 | $2,000 | 8mo | 0mo | 1.81x | PASS |
| 2 | 33 | Oct 16 | 99d | 22.7% | $5.40 | $0.55 | $1,100 | $39,818 | $61,939 | $9,586 | 14 | $4,000 | 5mo | 0mo | 1.88x | PASS |
| 3 | 33 | Sep 18 | 71d | 22.7% | $4.45 | $1.50 | $3,000 | $45,754 | $86,366 | $3,651 | 14 | $4,000 | 13mo | 0mo | 1.88x | PASS |
| 4 | 32 | Oct 16 | 99d | 25.0% | $5.00 | $0.95 | $1,900 | $36,869 | $57,146 | $12,535 | 15 | $6,000 | 6mo | 0mo | 1.94x | PASS |
| 5 | 32 | Sep 18 | 71d | 25.0% | $4.05 | $1.90 | $3,800 | $41,641 | $79,683 | $7,763 | 15 | $6,000 | 9mo | 0mo | 1.94x | PASS |
| 6 | 31 | Oct 16 | 99d | 27.4% | $4.80 | $1.15 | $2,300 | $35,394 | $54,197 | $14,010 | 16 | $8,000 | 7mo | 1mo | 2.00x | PASS |
| 7 | 31 | Sep 18 | 71d | 27.4% | $3.70 | $2.25 | $4,500 | $38,042 | $75,570 | $11,362 | 16 | $8,000 | 8mo | 1mo | 2.00x | PASS |
| 8 | 30 | Sep 18 | 71d | 29.7% | $3.15 | $2.80 | $5,600 | $32,387 | $69,401 | $17,017 | 17 | $10,000 | 7mo | 1mo | 2.06x | PASS |
| 9 | 30 | Oct 16 | 99d | 29.7% | $4.40 | $1.55 | $3,100 | $32,444 | $49,773 | $16,960 | 17 | $10,000 | 7mo | 1mo | 2.06x | PASS |
| 10 | 34 | Sep 18 | 71d | 20.3% | $5.15 | $0.80 | $1,600 | $52,951 | $93,872 | $-3,547 | 13 | $2,000 | N/A | 0mo | 1.81x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $3.25 | $65,000/yr | $46,455/yr | SELF-FUNDING |
| CC at MID $53 0.6σ, B $2.60 | $52,000/yr | $46,455/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $42.68 → $34.14, hedge $67,322/yr) | |||
| CC at SS vs stressed | $65,000/yr | $67,322/yr | DEFICIT $194/mo |
| CC at MID vs stressed | $52,000/yr | $67,322/yr | DEFICIT $1,277/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 | 99d | 20.3% | $6.30 | $-0.35 | $-700 | $46,455 | $67,322 | $2,949 | 13 | $2,000 | 8mo | 0mo | 1.81x | PASS |
| 2 | 33 | Oct 16 | 99d | 22.7% | $5.40 | $0.55 | $1,100 | $39,818 | $61,939 | $9,586 | 14 | $4,000 | 5mo | 0mo | 1.88x | PASS |
| 3 | 33 | Sep 18 | 71d | 22.7% | $4.45 | $1.50 | $3,000 | $45,754 | $86,366 | $3,651 | 14 | $4,000 | 13mo | 0mo | 1.88x | PASS |
| 4 | 32 | Oct 16 | 99d | 25.0% | $5.00 | $0.95 | $1,900 | $36,869 | $57,146 | $12,535 | 15 | $6,000 | 6mo | 0mo | 1.94x | PASS |
| 5 | 32 | Sep 18 | 71d | 25.0% | $4.05 | $1.90 | $3,800 | $41,641 | $79,683 | $7,763 | 15 | $6,000 | 9mo | 0mo | 1.94x | PASS |
| 6 | 31 | Oct 16 | 99d | 27.4% | $4.80 | $1.15 | $2,300 | $35,394 | $54,197 | $14,010 | 16 | $8,000 | 7mo | 1mo | 2.00x | PASS |
| 7 | 31 | Sep 18 | 71d | 27.4% | $3.70 | $2.25 | $4,500 | $38,042 | $75,570 | $11,362 | 16 | $8,000 | 8mo | 1mo | 2.00x | PASS |
| 8 | 30 | Sep 18 | 71d | 29.7% | $3.15 | $2.80 | $5,600 | $32,387 | $69,401 | $17,017 | 17 | $10,000 | 7mo | 1mo | 2.06x | PASS |
| 9 | 30 | Oct 16 | 99d | 29.7% | $4.40 | $1.55 | $3,100 | $32,444 | $49,773 | $16,960 | 17 | $10,000 | 7mo | 1mo | 2.06x | PASS |
| 10 | 34 | Sep 18 | 71d | 20.3% | $5.15 | $0.80 | $1,600 | $52,951 | $93,872 | $-3,547 | 13 | $2,000 | N/A | 0mo | 1.81x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $3.25 | $65,000/yr | $46,455/yr | SELF-FUNDING |
| CC at MID $53 0.6σ, B $2.60 | $52,000/yr | $46,455/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $42.68 → $34.14, hedge $67,322/yr) | |||
| CC at SS vs stressed | $65,000/yr | $67,322/yr | DEFICIT $194/mo |
| CC at MID vs stressed | $52,000/yr | $67,322/yr | DEFICIT $1,277/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 10 CHEAP | Nov 20 | 134d | 32.4% | $0.85 | $0.87 | $11,849 | 17% | $71,250 | = | D $3,300 |
| 2 | 10 | Jan 15 | 190d | 32.4% | $1.17 | $1.27 | $12,199 | 18% | $71,250 | = | D $5,300 |
| ▶ 3 | 11 PROT | Nov 20 | 134d | 25.7% | $1.16 | $1.18 | $16,071 | 24% | $66,250 | -$5,000 | D $4,850 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $20, B $0.20 | $10,000/yr | $11,849/yr | DEFICIT $154/mo |
| CC at MID $18 0.6σ, B $0.57 | $28,500/yr | $11,849/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 21 CHEAP | Sep 18 | 71d | 50.8% | $0.91 | $1.11 | $11,413 | 8% | $94,000 | = | D $1,640 |
| 2 | 21 | Oct 16 | 99d | 50.8% | $1.30 | $1.75 | $12,904 | 9% | $94,000 | = | D $2,920 |
| 3 | 22 | Sep 18 | 71d | 48.5% | $0.96 | $1.33 | $13,675 | 9% | $92,000 | -$2,000 | D $2,080 |
| 4 | 22 | Oct 16 | 99d | 48.5% | $1.50 | $1.88 | $13,863 | 9% | $92,000 | -$2,000 | D $3,180 |
| 5 | 23 | Sep 18 | 71d | 46.1% | $1.25 | $1.48 | $15,217 | 10% | $90,000 | -$4,000 | D $2,380 |
| 6 | 23 | Oct 16 | 99d | 46.1% | $1.78 | $2.24 | $16,517 | 11% | $90,000 | -$4,000 | D $3,900 |
| 7 | 24 | Sep 18 | 71d | 43.8% | $1.43 | $1.68 | $17,273 | 12% | $88,000 | -$6,000 | D $2,780 |
| 8 | 24 | Oct 16 | 99d | 43.8% | $2.03 | $2.52 | $18,582 | 12% | $88,000 | -$6,000 | D $4,460 |
| 9 | 25 | Sep 18 | 71d | 41.4% | $1.65 | $1.93 | $19,844 | 13% | $86,000 | -$8,000 | D $3,280 |
| 10 | 25 | Oct 16 | 99d | 41.4% | $2.17 | $2.79 | $20,573 | 14% | $86,000 | -$8,000 | D $5,000 |
| 11 | 26 | Sep 18 | 71d | 39.1% | $1.91 | $2.12 | $21,797 | 15% | $84,000 | -$10,000 | D $3,660 |
| 12 | 26 | Oct 16 | 99d | 39.1% | $2.55 | $2.99 | $22,047 | 15% | $84,000 | -$10,000 | D $5,400 |
| ▶ 13 | 32 PROT | Oct 16 | 99d | 25.0% | $4.65 | $5.00 | $36,869 | 25% | $72,000 | -$22,000 | D $9,420 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $53, B $2.60 | $52,000/yr | $11,413/yr | SELF-FUNDING |
| CC at MID $53 0.5σ, B $2.60 | $52,000/yr | $11,413/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Sep 18 | 71d | 67.5% | $0.12 | $0.23 | $591 | 1% | $47,000 | = | D $105 |
| 2 | 36 | Sep 18 | 71d | 66.6% | $0.14 | $0.25 | $643 | 1% | $46,500 | -$500 | D $115 |
| 3 | 37 | Sep 18 | 71d | 65.7% | $0.16 | $0.25 | $643 | 1% | $46,000 | -$1,000 | D $115 |
| 4 | 35 | Oct 16 | 99d | 67.5% | $0.16 | $0.41 | $756 | 2% | $47,000 | = | D $195 |
| 5 | 40 | Sep 18 | 71d | 62.9% | $0.20 | $0.30 | $771 | 2% | $44,500 | -$2,500 | D $140 |
| 6 | 39 | Sep 18 | 71d | 63.8% | $0.19 | $0.32 | $823 | 2% | $45,000 | -$2,000 | D $150 |
| 7 | 38 | Sep 18 | 71d | 64.7% | $0.11 | $0.35 | $900 | 2% | $45,500 | -$1,500 | D $165 |
| 8 | 39 | Oct 16 | 99d | 63.8% | $0.32 | $0.50 | $922 | 2% | $45,000 | -$2,000 | D $240 |
| 9 | 40 | Oct 16 | 99d | 62.9% | $0.36 | $0.54 | $995 | 2% | $44,500 | -$2,500 | D $260 |
| 10 | 42 | Sep 18 | 71d | 61.0% | $0.25 | $0.40 | $1,028 | 2% | $43,500 | -$3,500 | D $190 |
| 11 | 41 | Oct 16 | 99d | 61.9% | $0.36 | $0.57 | $1,051 | 2% | $44,000 | -$3,000 | D $275 |
| 12 | 43 | Sep 18 | 71d | 60.1% | $0.28 | $0.43 | $1,105 | 2% | $43,000 | -$4,000 | D $205 |
| ▶ 13 | 78 PROT | Oct 16 | 99d | 28.1% | $5.55 | $5.95 | $10,968 | 24% | $25,750 | -$21,250 | D $2,965 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $117, B $9.25 | $46,250/yr | $591/yr | SELF-FUNDING |
| CC at MID $125 0.4σ, B $7.10 | $35,500/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).