| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| BMNR → +10C −18P +10P |
$14.83 | 10 | 18 | 10 | 0 | $17.13 | $19.53 | 8 | 2.28x | 32.6% | SAFE | 50 | $31,250 | $74,150 | ROLL NOW (43d) |
| INTC → +85C −100P +35P |
$111.09 | 85 | 100 | 35 | 0 | $114.00 | $116.94 | 65 | 3.24x | 68.5% | SAFE | 5 | $14,500 | $55,545 | ROLL NOW (43d) |
| IREN (Neville) → +45C −65P +21P −48C |
$43.57 | 45 | 65 | 21 | 48 | $56.50 | $59.13 | 44 | 15.67x | 51.8% | SAFE | 20 | $6,000 | $87,140 | ROLL NOW (43d) |
| IREN (Joint) → +25C −47P +35P −55C |
$43.57 | 25 | 47 | 35 | 55 | $44.00 | $49.58 | 12 | 1.75x | 19.7% | SAFE | 20 | $32,000 | $87,140 | REPAIR PLAN (99d) |
| IREN (Main) → +25C −47P +35P −55C |
$43.57 | 25 | 47 | 35 | 55 | $44.00 | $49.58 | 12 | 1.75x | 19.7% | SAFE | 20 | $32,000 | $87,140 | REPAIR PLAN (99d) |
| GOOG (Joint) +310C −380C |
$358.81 | 310 | 0 | 0 | 380 | $392.50 | $338.26 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $179,405 | LEAPS-ONLY |
| GOOG (Main) +310C −380C |
$358.81 | 310 | 0 | 0 | 380 | $392.50 | $338.26 | 0 | 1.00x | 0.0% | N/A | 10 | $82,500 | $358,810 | LEAPS-ONLY |
| IGV +70C −100C |
$92.69 | 70 | 0 | 0 | 100 | $96.50 | $87.54 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $111,228 | LEAPS-ONLY |
| SPY +640C |
$746.80 | 640 | 0 | 0 | 0 | $764.00 | $695.07 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $896,160 | LEAPS-ONLY |
| AMZN +215C −260P +230P −252C |
$243.78 | 215 | 260 | 230 | 252 | $256.25 | $239.23 | 30 | 1.80x | 5.7% | OK | 10 | $37,500 | $243,780 | OK |
| APP +460C −540P +185P −600C |
$522.20 | 460 | 540 | 185 | 600 | $588.00 | $603.65 | 355 | 3.77x | 64.6% | SAFE | 1 | $12,800 | $52,220 | OK |
| CLSK +17C −17P +10P |
$12.46 | 17 | 17 | 10 | 0 | $20.74 | $17.13 | 7 | 2.87x | 19.7% | SAFE | 25 | $9,350 | $31,150 | OK |
| COIN (Main) +165C −240P +85P −215C |
$160.05 | 165 | 240 | 85 | 215 | $210.90 | $218.41 | 155 | 10.23x | 46.9% | SAFE | 8 | $13,440 | $128,040 | OK |
| COIN (RetireInc) +145C −200P +75P −215C |
$160.05 | 145 | 200 | 75 | 215 | $182.40 | $188.69 | 125 | 7.31x | 53.1% | SAFE | 3 | $5,940 | $48,015 | OK |
| COPX +65C −90P +68P |
$72.41 | 65 | 90 | 68 | 0 | $93.40 | $93.93 | 22 | 1.77x | 6.1% | OK | 20 | $56,800 | $144,820 | OK |
| CRWV +105C −120P +40P −90C |
$89.39 | 105 | 120 | 40 | 90 | $125.45 | $128.04 | 80 | 4.91x | 55.3% | SAFE | 5 | $10,225 | $44,695 | OK |
| DELL +340C −390P +150P −450C |
$433.95 | 340 | 390 | 150 | 450 | $398.00 | $410.30 | 240 | 5.14x | 65.4% | SAFE | 3 | $17,400 | $130,185 | OK |
| ENPH +45C −60P +20P |
$43.05 | 45 | 60 | 20 | 0 | $56.15 | $59.26 | 40 | 6.48x | 53.5% | SAFE | 10 | $7,300 | $43,050 | OK |
| ETHA +13C −16P +10P |
$13.11 | 13 | 16 | 10 | 0 | $17.33 | $18.01 | 6 | 2.39x | 23.8% | SAFE | 50 | $21,650 | $65,575 | OK |
| GLD +320C −450P +330P −410C |
$373.51 | 320 | 450 | 330 | 410 | $456.00 | $470.52 | 120 | 1.88x | 11.6% | SAFE | 10 | $136,000 | $373,510 | OK |
| GLXY +38C −38P +18P |
$24.90 | 38 | 38 | 18 | 0 | $39.71 | $33.98 | 20 | 10.05x | 29.7% | SAFE | 125 | $27,625 | $311,250 | OK |
| GOOG (Neville) +300C −345P +310P −380C |
$358.81 | 300 | 345 | 310 | 380 | $373.00 | $337.39 | 35 | 1.48x | 13.6% | SAFE | 15 | $109,500 | $538,215 | OK |
| GOOG (Neville) +340C −405P +360P −380C |
$358.81 | 340 | 405 | 360 | 380 | $398.00 | $375.10 | 45 | 1.88x | -0.3% | ITM | 5 | $25,500 | $179,405 | OK |
| HIMS +10C −20P +5P −48C |
$36.19 | 10 | 20 | 5 | 48 | $17.47 | $19.49 | 15 | 4.04x | 86.2% | SAFE | 15 | $7,395 | $54,285 | OK |
| IREN (RetireInc) +50C −70P +23P −48C |
$43.57 | 50 | 70 | 23 | 48 | $63.43 | $68.67 | 47 | 7.86x | 47.2% | SAFE | 20 | $13,700 | $87,140 | OK |
| MDB +270C −340P +150P −410C |
$358.00 | 270 | 340 | 150 | 410 | $362.90 | $372.75 | 190 | 3.05x | 58.1% | SAFE | 1 | $9,290 | $35,800 | OK |
| META +480C −650P +330P −630C |
$604.51 | 480 | 650 | 330 | 630 | $601.50 | $605.59 | 320 | 5.38x | 45.4% | SAFE | 3 | $21,900 | $181,353 | OK |
| MSTR +125C −185P +55P |
$94.60 | 125 | 185 | 55 | 0 | $161.00 | $168.28 | 130 | 11.83x | 41.9% | SAFE | 4 | $4,800 | $37,840 | OK |
| MU (Main) +880C −1010P +320P |
$942.91 | 880 | 1010 | 320 | 0 | $1028.60 | $1051.37 | 690 | 5.64x | 66.1% | SAFE | 5 | $74,300 | $471,455 | OK |
| MU (Neville) +970C −1110P +370P |
$942.91 | 970 | 1110 | 370 | 0 | $1220.00 | $1241.20 | 740 | 3.96x | 60.8% | SAFE | 2 | $50,000 | $188,582 | OK |
| NEM +88C −105P +75P −98C |
$93.20 | 88 | 105 | 75 | 98 | $114.54 | $118.33 | 30 | 2.11x | 19.5% | SAFE | 5 | $13,520 | $46,600 | OK |
| NOW +80C −110P +90P −112C |
$108.20 | 80 | 110 | 90 | 112 | $108.93 | $112.08 | 20 | 1.72x | 16.8% | SAFE | 10 | $27,850 | $108,200 | OK |
| NVDA +140C −175P +70P |
$204.26 | 140 | 175 | 70 | 0 | $199.60 | $202.77 | 105 | 2.76x | 65.7% | SAFE | 5 | $29,800 | $102,130 | OK |
| QCOM +190C −210P +90P −208C |
$186.96 | 190 | 210 | 90 | 208 | $224.00 | $229.29 | 120 | 4.53x | 51.9% | SAFE | 5 | $17,000 | $93,478 | OK |
| RIOT +17C −40P +17P |
$21.09 | 17 | 40 | 17 | 0 | $23.65 | $31.60 | 23 | 6.62x | 19.4% | SAFE | 50 | $20,450 | $105,450 | OK |
| RKLB +115C −135P +45P −101C |
$85.35 | 115 | 135 | 45 | 101 | $141.55 | $150.42 | 90 | 4.39x | 47.3% | SAFE | 6 | $15,930 | $51,210 | OK |
| SOFI +10C −13P +5P |
$17.73 | 10 | 13 | 5 | 0 | $15.75 | $16.18 | 8 | 2.39x | 71.8% | SAFE | 35 | $20,125 | $62,055 | OK |
| SPCX +150C −195P +135P |
$149.21 | 150 | 195 | 135 | 0 | $186.00 | $184.00 | 60 | 3.22x | 9.5% | OK | 5 | $13,500 | $74,605 | 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 | 22.0% | $6.30 | $-1.00 | $-2,000 | $46,455 | $63,414 | $2,212 | 13 | $2,000 | 11mo | 0mo | 1.81x | PASS |
| 2 | 33 | Oct 16 | 99d | 24.3% | $5.55 | $-0.25 | $-500 | $40,924 | $61,939 | $7,742 | 14 | $4,000 | 6mo | 0mo | 1.88x | PASS |
| 3 | 33 | Sep 18 | 71d | 24.3% | $4.40 | $0.90 | $1,800 | $45,239 | $86,366 | $3,427 | 14 | $4,000 | 14mo | 0mo | 1.88x | PASS |
| 4 | 32 | Oct 16 | 99d | 26.6% | $5.20 | $0.10 | $200 | $38,343 | $56,409 | $10,323 | 15 | $6,000 | 7mo | 1mo | 1.94x | PASS |
| 5 | 32 | Sep 18 | 71d | 26.6% | $4.05 | $1.25 | $2,500 | $41,641 | $78,655 | $7,026 | 15 | $6,000 | 10mo | 1mo | 1.94x | PASS |
| 6 | 31 | Oct 16 | 99d | 28.9% | $4.80 | $0.50 | $1,000 | $35,394 | $54,934 | $13,273 | 16 | $8,000 | 7mo | 1mo | 2.00x | PASS |
| 7 | 31 | Sep 18 | 71d | 28.9% | $3.95 | $1.35 | $2,700 | $40,613 | $76,599 | $8,054 | 16 | $8,000 | 12mo | 1mo | 2.00x | PASS |
| 8 | 34 | Sep 18 | 71d | 22.0% | $5.15 | $0.15 | $300 | $52,951 | $88,423 | $-4,284 | 13 | $2,000 | N/A | 0mo | 1.81x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $2.65 | $53,000/yr | $46,455/yr | SELF-FUNDING |
| CC at MID $54 0.6σ, B $2.27 | $45,400/yr | $46,455/yr | DEFICIT $88/mo |
| AT 20% DRAWDOWN (stock $43.57 → $34.86, hedge $63,414/yr) | |||
| CC at SS vs stressed | $53,000/yr | $63,414/yr | DEFICIT $868/mo |
| CC at MID vs stressed | $45,400/yr | $63,414/yr | DEFICIT $1,501/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 | 22.0% | $6.30 | $-1.00 | $-2,000 | $46,455 | $63,414 | $2,212 | 13 | $2,000 | 11mo | 0mo | 1.81x | PASS |
| 2 | 33 | Oct 16 | 99d | 24.3% | $5.55 | $-0.25 | $-500 | $40,924 | $61,939 | $7,742 | 14 | $4,000 | 6mo | 0mo | 1.88x | PASS |
| 3 | 33 | Sep 18 | 71d | 24.3% | $4.40 | $0.90 | $1,800 | $45,239 | $86,366 | $3,427 | 14 | $4,000 | 14mo | 0mo | 1.88x | PASS |
| 4 | 32 | Oct 16 | 99d | 26.6% | $5.20 | $0.10 | $200 | $38,343 | $56,409 | $10,323 | 15 | $6,000 | 7mo | 1mo | 1.94x | PASS |
| 5 | 32 | Sep 18 | 71d | 26.6% | $4.05 | $1.25 | $2,500 | $41,641 | $78,655 | $7,026 | 15 | $6,000 | 10mo | 1mo | 1.94x | PASS |
| 6 | 31 | Oct 16 | 99d | 28.9% | $4.80 | $0.50 | $1,000 | $35,394 | $54,934 | $13,273 | 16 | $8,000 | 7mo | 1mo | 2.00x | PASS |
| 7 | 31 | Sep 18 | 71d | 28.9% | $3.95 | $1.35 | $2,700 | $40,613 | $76,599 | $8,054 | 16 | $8,000 | 12mo | 1mo | 2.00x | PASS |
| 8 | 34 | Sep 18 | 71d | 22.0% | $5.15 | $0.15 | $300 | $52,951 | $88,423 | $-4,284 | 13 | $2,000 | N/A | 0mo | 1.81x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $2.65 | $53,000/yr | $46,455/yr | SELF-FUNDING |
| CC at MID $54 0.6σ, B $2.27 | $45,400/yr | $46,455/yr | DEFICIT $88/mo |
| AT 20% DRAWDOWN (stock $43.57 → $34.86, hedge $63,414/yr) | |||
| CC at SS vs stressed | $53,000/yr | $63,414/yr | DEFICIT $868/mo |
| CC at MID vs stressed | $45,400/yr | $63,414/yr | DEFICIT $1,501/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 10 CHEAP | Nov 20 | 134d | 32.6% | $0.83 | $0.86 | $11,713 | 17% | $71,250 | = | D $3,400 |
| 2 | 10 | Jan 15 | 190d | 32.6% | $1.15 | $1.27 | $12,199 | 17% | $71,250 | = | D $5,450 |
| ▶ 3 | 11 PROT | Nov 20 | 134d | 25.8% | $1.13 | $1.17 | $15,935 | 23% | $66,250 | -$5,000 | D $4,950 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $20, B $0.20 | $10,000/yr | $11,713/yr | DEFICIT $143/mo |
| CC at MID $18 0.6σ, B $0.60 | $30,000/yr | $11,713/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 21 CHEAP | Sep 18 | 71d | 51.8% | $0.91 | $1.11 | $11,413 | 9% | $94,000 | = | D $2,040 |
| 2 | 21 | Oct 16 | 99d | 51.8% | $1.30 | $1.75 | $12,904 | 10% | $94,000 | = | D $3,320 |
| 3 | 22 | Sep 18 | 71d | 49.5% | $0.96 | $1.33 | $13,675 | 10% | $92,000 | -$2,000 | D $2,480 |
| 4 | 22 | Oct 16 | 99d | 49.5% | $1.50 | $1.88 | $13,863 | 10% | $92,000 | -$2,000 | D $3,580 |
| 5 | 23 | Oct 16 | 99d | 47.2% | $1.77 | $2.24 | $16,517 | 12% | $90,000 | -$4,000 | D $4,300 |
| 6 | 23 | Sep 18 | 71d | 47.2% | $1.25 | $1.68 | $17,273 | 13% | $90,000 | -$4,000 | D $3,180 |
| 7 | 24 | Sep 18 | 71d | 44.9% | $1.43 | $1.68 | $17,273 | 13% | $88,000 | -$6,000 | D $3,180 |
| 8 | 24 | Oct 16 | 99d | 44.9% | $1.95 | $2.52 | $18,582 | 14% | $88,000 | -$6,000 | D $4,860 |
| 9 | 25 | Sep 18 | 71d | 42.6% | $1.65 | $1.93 | $19,844 | 15% | $86,000 | -$8,000 | D $3,680 |
| 10 | 25 | Oct 16 | 99d | 42.6% | $2.18 | $2.79 | $20,573 | 15% | $86,000 | -$8,000 | D $5,400 |
| 11 | 26 | Oct 16 | 99d | 40.3% | $2.55 | $2.99 | $22,047 | 16% | $84,000 | -$10,000 | D $5,800 |
| 12 | 26 | Sep 18 | 71d | 40.3% | $1.75 | $2.32 | $23,854 | 18% | $84,000 | -$10,000 | D $4,460 |
| ▶ 13 | 30 PROT | Sep 18 | 71d | 31.1% | $2.99 | $3.15 | $32,387 | 24% | $76,000 | -$18,000 | D $6,120 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $55, B $2.19 | $43,800/yr | $11,413/yr | SELF-FUNDING |
| CC at MID $55 0.6σ, B $2.19 | $43,800/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 | 68.5% | $0.10 | $0.22 | $565 | 1% | $47,000 | = | D $100 |
| 2 | 36 | Sep 18 | 71d | 67.6% | $0.10 | $0.24 | $617 | 1% | $46,500 | -$500 | D $110 |
| 3 | 37 | Sep 18 | 71d | 66.7% | $0.12 | $0.26 | $668 | 1% | $46,000 | -$1,000 | D $120 |
| 4 | 40 | Sep 18 | 71d | 64.0% | $0.20 | $0.29 | $745 | 1% | $44,500 | -$2,500 | D $135 |
| 5 | 35 | Oct 16 | 99d | 68.5% | $0.10 | $0.41 | $756 | 1% | $47,000 | = | D $195 |
| 6 | 39 | Sep 18 | 71d | 64.9% | $0.16 | $0.30 | $771 | 1% | $45,000 | -$2,000 | D $140 |
| 7 | 38 | Sep 18 | 71d | 65.8% | $0.10 | $0.35 | $900 | 2% | $45,500 | -$1,500 | D $165 |
| 8 | 39 | Oct 16 | 99d | 64.9% | $0.30 | $0.49 | $903 | 2% | $45,000 | -$2,000 | D $235 |
| 9 | 40 | Oct 16 | 99d | 64.0% | $0.35 | $0.53 | $977 | 2% | $44,500 | -$2,500 | D $255 |
| 10 | 42 | Sep 18 | 71d | 62.2% | $0.23 | $0.39 | $1,002 | 2% | $43,500 | -$3,500 | D $185 |
| 11 | 41 | Sep 18 | 71d | 63.1% | $0.13 | $0.42 | $1,080 | 2% | $44,000 | -$3,000 | D $200 |
| 12 | 43 | Sep 18 | 71d | 61.3% | $0.27 | $0.42 | $1,080 | 2% | $43,000 | -$4,000 | D $200 |
| ▶ 13 | 82 PROT | Oct 16 | 99d | 25.7% | $6.45 | $7.25 | $13,365 | 24% | $23,250 | -$23,750 | D $3,615 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $117, B $10.30 | $51,500/yr | $565/yr | SELF-FUNDING |
| CC at MID $128 0.4σ, B $7.00 | $35,000/yr | $565/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).