| 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 | $19.73 | 8 | 2.28x | 30.8% | SAFE | 50 | $31,250 | $72,250 | ROLL NOW (38d) |
| INTC → +85C −100P +35P |
$102.31 | 85 | 100 | 35 | 0 | $114.00 | $117.12 | 65 | 3.24x | 65.8% | SAFE | 5 | $14,500 | $51,155 | ROLL NOW (38d) |
| IREN (Neville) → +45C −65P +21P −50C |
$38.75 | 45 | 65 | 21 | 50 | $56.50 | $58.82 | 44 | 15.67x | 45.8% | SAFE | 20 | $6,000 | $77,505 | ROLL NOW (38d) |
| IREN (Joint) → +25C −47P +35P −50C |
$38.75 | 25 | 47 | 35 | 50 | $44.00 | $48.64 | 12 | 1.75x | 9.7% | OK | 20 | $32,000 | $77,505 | REPAIR PLAN (94d) |
| IREN (Main) → +25C −47P +35P −50C |
$38.75 | 25 | 47 | 35 | 50 | $44.00 | $48.64 | 12 | 1.75x | 9.7% | OK | 20 | $32,000 | $77,505 | REPAIR PLAN (94d) |
| GOOG (Joint) +310C −370C |
$350.62 | 310 | 0 | 0 | 370 | $392.50 | $337.69 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $175,310 | LEAPS-ONLY |
| GOOG (Main) +310C −370C |
$350.62 | 310 | 0 | 0 | 370 | $392.50 | $337.69 | 0 | 1.00x | 0.0% | N/A | 10 | $82,500 | $350,620 | LEAPS-ONLY |
| IGV +70C −100C |
$92.07 | 70 | 0 | 0 | 100 | $96.50 | $85.42 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $110,484 | LEAPS-ONLY |
| SPY +640C −760C |
$748.46 | 640 | 0 | 0 | 760 | $764.00 | $693.28 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $898,146 | LEAPS-ONLY |
| AMZN +215C −260P +230P −258C |
$247.51 | 215 | 260 | 230 | 258 | $256.25 | $238.52 | 30 | 1.80x | 7.1% | OK | 10 | $37,500 | $247,510 | OK |
| APP +460C −540P +185P |
$434.72 | 460 | 540 | 185 | 0 | $588.00 | $603.24 | 355 | 3.77x | 57.4% | SAFE | 1 | $12,800 | $43,472 | OK |
| CLSK +17C −17P +10P |
$12.21 | 17 | 17 | 10 | 0 | $20.74 | $17.36 | 7 | 2.87x | 18.1% | SAFE | 25 | $9,350 | $30,538 | OK |
| COIN (Main) +165C −240P +85P |
$156.00 | 165 | 240 | 85 | 0 | $210.90 | $216.22 | 155 | 10.23x | 45.5% | SAFE | 8 | $13,440 | $124,796 | OK |
| COIN (RetireInc) +145C −200P +75P |
$156.00 | 145 | 200 | 75 | 0 | $182.40 | $187.45 | 125 | 7.31x | 51.9% | SAFE | 3 | $5,940 | $46,798 | OK |
| COPX +65C −90P +68P −82C |
$74.27 | 65 | 90 | 68 | 82 | $93.40 | $95.06 | 22 | 1.77x | 8.4% | OK | 20 | $56,800 | $148,540 | OK |
| CRWV +105C −120P +40P |
$83.22 | 105 | 120 | 40 | 0 | $125.45 | $128.70 | 80 | 4.91x | 51.9% | SAFE | 5 | $10,225 | $41,610 | OK |
| DELL +340C −390P +150P −480C |
$423.76 | 340 | 390 | 150 | 480 | $398.00 | $410.47 | 240 | 5.14x | 64.6% | SAFE | 3 | $17,400 | $127,128 | OK |
| ENPH +45C −60P +20P |
$42.72 | 45 | 60 | 20 | 0 | $56.15 | $58.54 | 40 | 6.48x | 53.2% | SAFE | 10 | $7,300 | $42,720 | OK |
| ETHA +13C −16P +10P |
$13.34 | 13 | 16 | 10 | 0 | $17.33 | $17.78 | 6 | 2.39x | 25.0% | SAFE | 50 | $21,650 | $66,700 | OK |
| GLD +320C −450P +330P −379C |
$366.70 | 320 | 450 | 330 | 379 | $456.00 | $472.67 | 120 | 1.88x | 10.0% | SAFE | 10 | $136,000 | $366,700 | OK |
| GLXY +38C −38P +18P −30C |
$23.35 | 38 | 38 | 18 | 30 | $39.71 | $33.22 | 20 | 10.05x | 25.1% | SAFE | 125 | $27,625 | $291,875 | OK |
| GOOG (Neville) +300C −345P +310P −370C |
$350.62 | 300 | 345 | 310 | 370 | $373.00 | $337.21 | 35 | 1.48x | 11.6% | SAFE | 15 | $109,500 | $525,930 | OK |
| GOOG (Neville) +340C −405P +360P −370C |
$350.62 | 340 | 405 | 360 | 370 | $398.00 | $374.61 | 45 | 1.88x | -2.7% | ITM | 5 | $25,500 | $175,310 | OK |
| HIMS +10C −20P +5P −48C |
$33.70 | 10 | 20 | 5 | 48 | $17.47 | $18.78 | 15 | 4.04x | 85.2% | SAFE | 15 | $7,395 | $50,550 | OK |
| IREN (RetireInc) +50C −70P +23P −50C |
$38.75 | 50 | 70 | 23 | 50 | $63.43 | $67.52 | 47 | 7.86x | 40.6% | SAFE | 20 | $13,700 | $77,505 | OK |
| MARA (Joint) +20C −17P +10P −14C |
$12.11 | 20 | 17 | 10 | 14 | $24.33 | $19.55 | 7 | 2.62x | 17.4% | SAFE | 50 | $21,650 | $60,525 | OK |
| MARA (Main) +20C −25P +15P −14C |
$12.11 | 20 | 25 | 15 | 14 | $22.69 | $17.97 | 10 | 27.32x | -23.9% | ITM | 200 | $7,600 | $242,100 | OK |
| MARA (Neville) +25C −15P +13P −14C |
$12.11 | 25 | 15 | 13 | 14 | $26.40 | $13.84 | 2 | 2.43x | -7.4% | ITM | 250 | $35,000 | $302,625 | OK |
| MDB +270C −340P +150P −410C |
$337.30 | 270 | 340 | 150 | 410 | $362.90 | $376.48 | 190 | 3.05x | 55.5% | SAFE | 1 | $9,290 | $33,730 | OK |
| META +480C −650P +330P −630C |
$657.42 | 480 | 650 | 330 | 630 | $601.50 | $604.30 | 320 | 5.38x | 49.8% | SAFE | 3 | $21,900 | $197,226 | OK |
| MSTR +125C −185P +55P |
$92.12 | 125 | 185 | 55 | 0 | $161.00 | $167.83 | 130 | 11.83x | 40.3% | SAFE | 4 | $4,800 | $36,848 | OK |
| MU (Main) +880C −1010P +320P |
$930.88 | 880 | 1010 | 320 | 0 | $1028.60 | $1055.06 | 690 | 5.64x | 65.6% | SAFE | 5 | $74,300 | $465,442 | OK |
| MU (Neville) +970C −1110P +370P |
$930.88 | 970 | 1110 | 370 | 0 | $1220.00 | $1245.35 | 740 | 3.96x | 60.3% | SAFE | 2 | $50,000 | $186,177 | OK |
| NEM +88C −105P +75P −100C |
$93.02 | 88 | 105 | 75 | 100 | $114.54 | $117.72 | 30 | 2.11x | 19.4% | SAFE | 5 | $13,520 | $46,510 | OK |
| NOW +80C −110P +90P −123C |
$110.29 | 80 | 110 | 90 | 123 | $108.93 | $112.45 | 20 | 1.72x | 18.4% | SAFE | 10 | $27,850 | $110,290 | OK |
| NVDA +140C −175P +70P −225C |
$203.68 | 140 | 175 | 70 | 225 | $199.60 | $202.77 | 105 | 2.76x | 65.6% | SAFE | 5 | $29,800 | $101,838 | OK |
| QCOM +190C −210P +90P |
$181.90 | 190 | 210 | 90 | 0 | $224.00 | $227.00 | 120 | 4.53x | 50.5% | SAFE | 5 | $17,000 | $90,948 | OK |
| RIOT +17C −40P +17P |
$19.95 | 17 | 40 | 17 | 0 | $23.65 | $30.86 | 23 | 8.80x | 14.8% | SAFE | 50 | $14,750 | $99,750 | OK |
| RKLB +115C −135P +45P |
$76.22 | 115 | 135 | 45 | 0 | $141.55 | $147.79 | 90 | 4.39x | 41.0% | SAFE | 6 | $15,930 | $45,735 | OK |
| SOFI +10C −13P +5P −23C |
$18.05 | 10 | 13 | 5 | 23 | $15.75 | $15.92 | 8 | 2.39x | 72.3% | SAFE | 35 | $20,125 | $63,175 | OK |
| SPCX +150C −195P +135P |
$138.21 | 150 | 195 | 135 | 0 | $186.00 | $183.51 | 60 | 3.22x | 2.3% | TIGHT | 5 | $13,500 | $69,105 | 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 | 94d | 12.3% | $6.60 | $0.10 | $200 | $51,255 | $52,441 | $3,495 | 13 | $2,000 | 7mo | 0mo | 1.81x | PASS |
| 2 | 33 | Oct 16 | 94d | 14.8% | $6.10 | $0.60 | $1,200 | $47,372 | $55,548 | $7,378 | 14 | $4,000 | 7mo | 0mo | 1.88x | PASS |
| 3 | 32 | Oct 16 | 94d | 17.4% | $5.70 | $1.00 | $2,000 | $44,266 | $57,489 | $10,484 | 15 | $6,000 | 7mo | 1mo | 1.94x | PASS |
| 4 | 32 | Sep 18 | 66d | 17.4% | $4.55 | $2.15 | $4,300 | $50,326 | $81,878 | $4,424 | 15 | $6,000 | 16mo | 1mo | 1.94x | PASS |
| 5 | 31 | Oct 16 | 94d | 20.0% | $5.10 | $1.60 | $3,200 | $39,606 | $61,760 | $15,144 | 16 | $8,000 | 6mo | 1mo | 2.00x | PASS |
| 6 | 31 | Sep 18 | 66d | 20.0% | $4.10 | $2.60 | $5,200 | $45,348 | $87,962 | $9,402 | 16 | $8,000 | 10mo | 1mo | 2.00x | PASS |
| 7 | 30 | Oct 16 | 94d | 22.6% | $4.60 | $2.10 | $4,200 | $35,723 | $53,585 | $19,027 | 17 | $10,000 | 6mo | 1mo | 2.06x | PASS |
| 8 | 30 | Sep 18 | 66d | 22.6% | $3.70 | $3.00 | $6,000 | $40,924 | $76,318 | $13,826 | 17 | $10,000 | 9mo | 1mo | 2.06x | PASS |
| 9 | 29 | Oct 16 | 94d | 25.2% | $4.30 | $2.40 | $4,800 | $33,394 | $49,702 | $21,356 | 18 | $12,000 | 7mo | 1mo | 2.12x | PASS |
| 10 | 29 | Sep 18 | 66d | 25.2% | $3.35 | $3.35 | $6,700 | $37,053 | $70,788 | $17,697 | 18 | $12,000 | 8mo | 1mo | 2.12x | PASS |
| 11 | 28 | Oct 16 | 94d | 27.7% | $3.95 | $2.75 | $5,500 | $30,676 | $45,819 | $24,074 | 19 | $14,000 | 7mo | 1mo | 2.19x | PASS |
| 12 | 28 | Sep 18 | 66d | 27.7% | $3.05 | $3.65 | $7,300 | $33,735 | $65,258 | $21,015 | 19 | $14,000 | 8mo | 1mo | 2.19x | PASS |
| 13 | 33 | Sep 18 | 66d | 14.8% | $5.05 | $1.65 | $3,300 | $55,856 | $79,113 | $-1,106 | 14 | $4,000 | N/A | 0mo | 1.88x | FAIL |
| 14 | 34 | Sep 18 | 66d | 12.3% | $5.40 | $1.30 | $2,600 | $59,727 | $74,689 | $-4,977 | 13 | $2,000 | N/A | 0mo | 1.81x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $2.13 | $49,471/yr | $51,255/yr | DEFICIT $149/mo |
| CC at MID $47 0.6σ, B $2.76 | $64,103/yr | $51,255/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $38.75 → $31.00, hedge $52,441/yr) | |||
| CC at SS vs stressed | $49,471/yr | $52,441/yr | DEFICIT $248/mo |
| CC at MID vs stressed | $64,103/yr | $52,441/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 | 94d | 12.3% | $6.60 | $0.10 | $200 | $51,255 | $52,441 | $3,495 | 13 | $2,000 | 7mo | 0mo | 1.81x | PASS |
| 2 | 33 | Oct 16 | 94d | 14.8% | $6.10 | $0.60 | $1,200 | $47,372 | $55,548 | $7,378 | 14 | $4,000 | 7mo | 0mo | 1.88x | PASS |
| 3 | 32 | Oct 16 | 94d | 17.4% | $5.70 | $1.00 | $2,000 | $44,266 | $57,489 | $10,484 | 15 | $6,000 | 7mo | 1mo | 1.94x | PASS |
| 4 | 32 | Sep 18 | 66d | 17.4% | $4.55 | $2.15 | $4,300 | $50,326 | $81,878 | $4,424 | 15 | $6,000 | 16mo | 1mo | 1.94x | PASS |
| 5 | 31 | Oct 16 | 94d | 20.0% | $5.10 | $1.60 | $3,200 | $39,606 | $61,760 | $15,144 | 16 | $8,000 | 6mo | 1mo | 2.00x | PASS |
| 6 | 31 | Sep 18 | 66d | 20.0% | $4.10 | $2.60 | $5,200 | $45,348 | $87,962 | $9,402 | 16 | $8,000 | 10mo | 1mo | 2.00x | PASS |
| 7 | 30 | Oct 16 | 94d | 22.6% | $4.60 | $2.10 | $4,200 | $35,723 | $53,585 | $19,027 | 17 | $10,000 | 6mo | 1mo | 2.06x | PASS |
| 8 | 30 | Sep 18 | 66d | 22.6% | $3.70 | $3.00 | $6,000 | $40,924 | $76,318 | $13,826 | 17 | $10,000 | 9mo | 1mo | 2.06x | PASS |
| 9 | 29 | Oct 16 | 94d | 25.2% | $4.30 | $2.40 | $4,800 | $33,394 | $49,702 | $21,356 | 18 | $12,000 | 7mo | 1mo | 2.12x | PASS |
| 10 | 29 | Sep 18 | 66d | 25.2% | $3.35 | $3.35 | $6,700 | $37,053 | $70,788 | $17,697 | 18 | $12,000 | 8mo | 1mo | 2.12x | PASS |
| 11 | 28 | Oct 16 | 94d | 27.7% | $3.95 | $2.75 | $5,500 | $30,676 | $45,819 | $24,074 | 19 | $14,000 | 7mo | 1mo | 2.19x | PASS |
| 12 | 28 | Sep 18 | 66d | 27.7% | $3.05 | $3.65 | $7,300 | $33,735 | $65,258 | $21,015 | 19 | $14,000 | 8mo | 1mo | 2.19x | PASS |
| 13 | 33 | Sep 18 | 66d | 14.8% | $5.05 | $1.65 | $3,300 | $55,856 | $79,113 | $-1,106 | 14 | $4,000 | N/A | 0mo | 1.88x | FAIL |
| 14 | 34 | Sep 18 | 66d | 12.3% | $5.40 | $1.30 | $2,600 | $59,727 | $74,689 | $-4,977 | 13 | $2,000 | N/A | 0mo | 1.81x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $2.13 | $49,471/yr | $51,255/yr | DEFICIT $149/mo |
| CC at MID $47 0.6σ, B $2.76 | $64,103/yr | $51,255/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $38.75 → $31.00, hedge $52,441/yr) | |||
| CC at SS vs stressed | $49,471/yr | $52,441/yr | DEFICIT $248/mo |
| CC at MID vs stressed | $64,103/yr | $52,441/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 10 CHEAP PROT | Jan 15 | 185d | 30.8% | $1.13 | $1.20 | $11,838 | 25% | $71,250 | = | D $5,200 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $20, B $0.18 | $10,452/yr | $11,838/yr | DEFICIT $116/mo |
| CC at MID $17 0.7σ, B $0.51 | $29,613/yr | $11,838/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 21 CHEAP | Oct 16 | 94d | 45.8% | $1.33 | $1.70 | $13,202 | 11% | $94,000 | = | D $2,300 |
| 2 | 21 | Sep 18 | 66d | 45.8% | $1.07 | $1.24 | $13,715 | 11% | $94,000 | = | D $1,380 |
| 3 | 22 | Oct 16 | 94d | 43.2% | $1.52 | $1.95 | $15,144 | 12% | $92,000 | -$2,000 | D $2,800 |
| 4 | 22 | Sep 18 | 66d | 43.2% | $1.26 | $1.61 | $17,808 | 14% | $92,000 | -$2,000 | D $2,120 |
| 5 | 23 | Sep 18 | 66d | 40.6% | $1.40 | $1.62 | $17,918 | 15% | $90,000 | -$4,000 | D $2,140 |
| 6 | 23 | Oct 16 | 94d | 40.6% | $1.88 | $2.37 | $18,405 | 15% | $90,000 | -$4,000 | D $3,640 |
| 7 | 24 | Oct 16 | 94d | 38.1% | $1.86 | $2.46 | $19,104 | 15% | $88,000 | -$6,000 | D $3,820 |
| 8 | 24 | Sep 18 | 66d | 38.1% | $1.68 | $1.83 | $20,241 | 16% | $88,000 | -$6,000 | D $2,560 |
| 9 | 25 | Oct 16 | 94d | 35.5% | $2.35 | $2.77 | $21,512 | 17% | $86,000 | -$8,000 | D $4,440 |
| 10 | 25 | Sep 18 | 66d | 35.5% | $2.00 | $2.11 | $23,338 | 19% | $86,000 | -$8,000 | D $3,120 |
| 11 | 26 | Oct 16 | 94d | 32.9% | $2.38 | $3.15 | $24,463 | 20% | $84,000 | -$10,000 | D $5,200 |
| 12 | 26 | Sep 18 | 66d | 32.9% | $2.27 | $2.42 | $26,767 | 22% | $84,000 | -$10,000 | D $3,740 |
| ▶ 13 | 28 PROT | Oct 16 | 94d | 27.7% | $3.30 | $3.95 | $30,676 | 25% | $80,000 | -$14,000 | D $6,800 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $60, B $0.68 | $15,794/yr | $13,202/yr | SELF-FUNDING |
| CC at MID $49 0.6σ, B $2.13 | $49,471/yr | $13,202/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Sep 18 | 66d | 65.8% | $0.10 | $0.21 | $581 | 1% | $47,000 | = | D $100 |
| 2 | 35 | Oct 16 | 94d | 65.8% | $0.13 | $0.30 | $582 | 1% | $47,000 | = | D $145 |
| 3 | 36 | Sep 18 | 66d | 64.8% | $0.04 | $0.23 | $636 | 1% | $46,500 | -$500 | D $110 |
| 4 | 37 | Sep 18 | 66d | 63.8% | $0.10 | $0.23 | $636 | 1% | $46,000 | -$1,000 | D $110 |
| 5 | 40 | Sep 18 | 66d | 60.9% | $0.15 | $0.24 | $664 | 1% | $44,500 | -$2,500 | D $115 |
| 6 | 38 | Sep 18 | 66d | 62.9% | $0.07 | $0.26 | $719 | 1% | $45,500 | -$1,500 | D $125 |
| 7 | 39 | Oct 16 | 94d | 61.9% | $0.28 | $0.38 | $738 | 1% | $45,000 | -$2,000 | D $185 |
| 8 | 39 | Sep 18 | 66d | 61.9% | $0.09 | $0.28 | $774 | 1% | $45,000 | -$2,000 | D $135 |
| 9 | 41 | Sep 18 | 66d | 59.9% | $0.13 | $0.33 | $912 | 2% | $44,000 | -$3,000 | D $160 |
| 10 | 42 | Sep 18 | 66d | 58.9% | $0.17 | $0.33 | $912 | 2% | $43,500 | -$3,500 | D $160 |
| 11 | 40 | Oct 16 | 94d | 60.9% | $0.32 | $0.48 | $932 | 2% | $44,500 | -$2,500 | D $235 |
| 12 | 41 | Oct 16 | 94d | 59.9% | $0.34 | $0.52 | $1,010 | 2% | $44,000 | -$3,000 | D $255 |
| ▶ 13 | 78 PROT | Oct 16 | 94d | 24.2% | $5.70 | $6.00 | $11,649 | 22% | $25,750 | -$21,250 | D $2,995 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $118, B $5.60 | $32,516/yr | $581/yr | SELF-FUNDING |
| CC at MID $120 0.5σ, B $5.20 | $30,194/yr | $581/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).