| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| BMNR → +10C −18P +10P |
$15.72 | 10 | 18 | 10 | 0 | $17.13 | $19.87 | 8 | 2.28x | 36.4% | SAFE | 50 | $31,250 | $78,610 | ROLL NOW (38d) |
| INTC → +85C −100P +35P |
$107.27 | 85 | 100 | 35 | 0 | $114.00 | $117.18 | 65 | 3.24x | 67.4% | SAFE | 5 | $14,500 | $53,635 | ROLL NOW (38d) |
| IREN (Neville) → +45C −65P +21P −50C |
$39.19 | 45 | 65 | 21 | 50 | $56.50 | $58.09 | 44 | 15.67x | 46.4% | SAFE | 20 | $6,000 | $78,370 | ROLL NOW (38d) |
| IREN (Joint) → +25C −47P +35P −50C |
$39.19 | 25 | 47 | 35 | 50 | $44.00 | $48.16 | 12 | 1.75x | 10.7% | SAFE | 20 | $32,000 | $78,370 | REPAIR PLAN (94d) |
| IREN (Main) → +25C −47P +35P −50C |
$39.19 | 25 | 47 | 35 | 50 | $44.00 | $48.16 | 12 | 1.75x | 10.7% | SAFE | 20 | $32,000 | $78,370 | REPAIR PLAN (94d) |
| GOOG (Joint) +310C −370C |
$350.69 | 310 | 0 | 0 | 370 | $392.50 | $339.56 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $175,348 | LEAPS-ONLY |
| GOOG (Main) +310C −370C |
$350.69 | 310 | 0 | 0 | 370 | $392.50 | $339.56 | 0 | 1.00x | 0.0% | N/A | 10 | $82,500 | $350,695 | LEAPS-ONLY |
| IGV +70C −100C |
$92.10 | 70 | 0 | 0 | 100 | $96.50 | $87.89 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $110,520 | LEAPS-ONLY |
| SPY +640C −760C |
$751.08 | 640 | 0 | 0 | 760 | $764.00 | $693.58 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $901,291 | LEAPS-ONLY |
| AMZN +215C −260P +230P −258C |
$246.17 | 215 | 260 | 230 | 258 | $256.25 | $239.39 | 30 | 1.80x | 6.6% | OK | 10 | $37,500 | $246,170 | OK |
| APP +460C −540P +185P |
$450.53 | 460 | 540 | 185 | 0 | $588.00 | $607.77 | 355 | 3.77x | 58.9% | SAFE | 1 | $12,800 | $45,053 | OK |
| CLSK +17C −17P +10P |
$13.56 | 17 | 17 | 10 | 0 | $20.74 | $16.72 | 7 | 2.87x | 26.3% | SAFE | 25 | $9,350 | $33,900 | OK |
| COIN (Main) +165C −240P +85P |
$158.65 | 165 | 240 | 85 | 0 | $210.90 | $216.09 | 155 | 10.23x | 46.4% | SAFE | 8 | $13,440 | $126,920 | OK |
| COIN (RetireInc) +145C −200P +75P |
$158.65 | 145 | 200 | 75 | 0 | $182.40 | $186.08 | 125 | 7.31x | 52.7% | SAFE | 3 | $5,940 | $47,595 | OK |
| COPX +65C −90P +68P −82C |
$78.74 | 65 | 90 | 68 | 82 | $93.40 | $94.54 | 22 | 1.77x | 13.6% | SAFE | 20 | $56,800 | $157,480 | OK |
| CRWV +105C −120P +40P |
$85.07 | 105 | 120 | 40 | 0 | $125.45 | $128.39 | 80 | 4.91x | 53.0% | SAFE | 5 | $10,225 | $42,535 | OK |
| DELL +340C −390P +150P −480C |
$448.81 | 340 | 390 | 150 | 480 | $398.00 | $409.49 | 240 | 5.14x | 66.6% | SAFE | 3 | $17,400 | $134,643 | OK |
| ENPH +45C −60P +20P |
$44.76 | 45 | 60 | 20 | 0 | $56.15 | $59.48 | 40 | 6.48x | 55.3% | SAFE | 10 | $7,300 | $44,760 | OK |
| ETHA +13C −16P +10P |
$14.16 | 13 | 16 | 10 | 0 | $17.33 | $18.00 | 6 | 2.39x | 29.4% | SAFE | 50 | $21,650 | $70,825 | OK |
| GLD +320C −450P +330P −379C |
$374.79 | 320 | 450 | 330 | 379 | $456.00 | $471.83 | 120 | 1.88x | 11.9% | SAFE | 10 | $136,000 | $374,785 | OK |
| GLXY +38C −38P +18P −30C |
$23.74 | 38 | 38 | 18 | 30 | $39.71 | $32.82 | 20 | 10.05x | 26.3% | SAFE | 125 | $27,625 | $296,750 | OK |
| GOOG (Neville) +300C −345P +310P −370C |
$350.69 | 300 | 345 | 310 | 370 | $373.00 | $336.86 | 35 | 1.48x | 11.6% | SAFE | 15 | $109,500 | $526,042 | OK |
| GOOG (Neville) +340C −405P +360P −370C |
$350.69 | 340 | 405 | 360 | 370 | $398.00 | $374.88 | 45 | 1.88x | -2.7% | ITM | 5 | $25,500 | $175,348 | OK |
| HIMS +10C −20P +5P −48C |
$34.59 | 10 | 20 | 5 | 48 | $17.47 | $19.82 | 15 | 4.04x | 85.5% | SAFE | 15 | $7,395 | $51,892 | OK |
| IREN (RetireInc) +50C −70P +23P −50C |
$39.19 | 50 | 70 | 23 | 50 | $63.43 | $67.54 | 47 | 7.86x | 41.3% | SAFE | 20 | $13,700 | $78,370 | OK |
| MARA (Joint) +20C −17P +10P −14C |
$12.17 | 20 | 17 | 10 | 14 | $24.33 | $18.82 | 7 | 2.62x | 17.8% | SAFE | 50 | $21,650 | $60,826 | OK |
| MARA (Main) +20C −25P +15P −14C |
$12.17 | 20 | 25 | 15 | 14 | $22.69 | $18.49 | 10 | 27.32x | -23.3% | ITM | 200 | $7,600 | $243,302 | OK |
| MARA (Neville) +25C −15P +13P −14C |
$12.17 | 25 | 15 | 13 | 14 | $26.40 | $14.50 | 2 | 2.43x | -6.9% | ITM | 250 | $35,000 | $304,128 | OK |
| MDB +270C −340P +150P −410C |
$332.23 | 270 | 340 | 150 | 410 | $362.90 | $381.93 | 190 | 3.05x | 54.9% | SAFE | 1 | $9,290 | $33,223 | OK |
| META +480C −650P +330P −630C |
$659.42 | 480 | 650 | 330 | 630 | $601.50 | $607.29 | 320 | 5.38x | 50.0% | SAFE | 3 | $21,900 | $197,826 | OK |
| MSTR +125C −185P +55P |
$95.04 | 125 | 185 | 55 | 0 | $161.00 | $169.22 | 130 | 11.83x | 42.1% | SAFE | 4 | $4,800 | $38,016 | OK |
| MU (Main) +880C −1010P +320P |
$971.63 | 880 | 1010 | 320 | 0 | $1028.60 | $1053.56 | 690 | 5.64x | 67.1% | SAFE | 5 | $74,300 | $485,818 | OK |
| MU (Neville) +970C −1110P +370P |
$971.63 | 970 | 1110 | 370 | 0 | $1220.00 | $1244.27 | 740 | 3.96x | 61.9% | SAFE | 2 | $50,000 | $194,327 | OK |
| NEM +88C −105P +75P −100C |
$97.62 | 88 | 105 | 75 | 100 | $114.54 | $118.41 | 30 | 2.11x | 23.2% | SAFE | 5 | $13,520 | $48,810 | OK |
| NOW +80C −110P +90P −123C |
$103.28 | 80 | 110 | 90 | 123 | $108.93 | $113.68 | 20 | 1.72x | 12.9% | SAFE | 10 | $27,850 | $103,280 | OK |
| NVDA +140C −175P +70P −225C |
$204.27 | 140 | 175 | 70 | 225 | $199.60 | $202.10 | 105 | 2.76x | 65.7% | SAFE | 5 | $29,800 | $102,135 | OK |
| QCOM +190C −210P +90P |
$185.46 | 190 | 210 | 90 | 0 | $224.00 | $227.18 | 120 | 4.53x | 51.5% | SAFE | 5 | $17,000 | $92,730 | OK |
| RIOT +17C −40P +17P |
$20.55 | 17 | 40 | 17 | 0 | $23.65 | $30.90 | 23 | 7.48x | 17.3% | SAFE | 50 | $17,750 | $102,750 | OK |
| RKLB +115C −135P +45P |
$81.45 | 115 | 135 | 45 | 0 | $141.55 | $149.43 | 90 | 4.39x | 44.8% | SAFE | 6 | $15,930 | $48,870 | OK |
| SOFI +10C −13P +5P −23C |
$18.52 | 10 | 13 | 5 | 23 | $15.75 | $16.32 | 8 | 2.39x | 73.0% | SAFE | 35 | $20,125 | $64,822 | OK |
| SPCX +150C −195P +135P |
$142.80 | 150 | 195 | 135 | 0 | $186.00 | $183.79 | 60 | 3.22x | 5.5% | OK | 5 | $13,500 | $71,400 | 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 | 13.2% | $6.75 | $-0.90 | $-1,800 | $52,420 | $54,245 | $2,330 | 13 | $2,000 | 10mo | 0mo | 1.81x | PASS |
| 2 | 33 | Oct 16 | 94d | 15.8% | $5.95 | $-0.10 | $-200 | $46,207 | $56,963 | $8,543 | 14 | $4,000 | 6mo | 0mo | 1.88x | PASS |
| 3 | 33 | Sep 18 | 66d | 15.8% | $4.90 | $0.95 | $1,900 | $54,197 | $81,130 | $553 | 14 | $4,000 | 87mo | 0mo | 1.88x | PASS |
| 4 | 32 | Oct 16 | 94d | 18.3% | $5.65 | $0.20 | $400 | $43,878 | $59,681 | $10,872 | 15 | $6,000 | 7mo | 1mo | 1.94x | PASS |
| 5 | 32 | Sep 18 | 66d | 18.3% | $4.45 | $1.40 | $2,800 | $49,220 | $85,001 | $5,530 | 15 | $6,000 | 13mo | 1mo | 1.94x | PASS |
| 6 | 31 | Oct 16 | 94d | 20.9% | $5.20 | $0.65 | $1,300 | $40,383 | $61,739 | $14,367 | 16 | $8,000 | 7mo | 1mo | 2.00x | PASS |
| 7 | 31 | Sep 18 | 66d | 20.9% | $4.10 | $1.75 | $3,500 | $45,348 | $87,932 | $9,402 | 16 | $8,000 | 10mo | 1mo | 2.00x | PASS |
| 8 | 30 | Oct 16 | 94d | 23.4% | $4.60 | $1.25 | $2,500 | $35,723 | $53,197 | $19,027 | 17 | $10,000 | 6mo | 1mo | 2.06x | PASS |
| 9 | 30 | Sep 18 | 66d | 23.4% | $3.65 | $2.20 | $4,400 | $40,371 | $75,765 | $14,379 | 17 | $10,000 | 8mo | 1mo | 2.06x | PASS |
| 10 | 29 | Oct 16 | 94d | 26.0% | $4.25 | $1.60 | $3,200 | $33,005 | $49,314 | $21,745 | 18 | $12,000 | 7mo | 1mo | 2.12x | PASS |
| 11 | 29 | Sep 18 | 66d | 26.0% | $3.40 | $2.45 | $4,900 | $37,606 | $70,235 | $17,144 | 18 | $12,000 | 8mo | 1mo | 2.12x | PASS |
| 12 | 28 | Sep 18 | 66d | 28.5% | $3.00 | $2.85 | $5,700 | $33,182 | $63,598 | $21,568 | 19 | $14,000 | 8mo | 1mo | 2.19x | PASS |
| 13 | 28 | Oct 16 | 94d | 28.5% | $4.45 | $1.40 | $2,800 | $34,559 | $44,654 | $20,191 | 19 | $14,000 | 8mo | 1mo | 2.19x | PASS |
| 14 | 34 | Sep 18 | 66d | 13.2% | $5.35 | $0.50 | $1,000 | $59,174 | $77,258 | $-4,424 | 13 | $2,000 | N/A | 0mo | 1.81x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $1.98 | $45,987/yr | $52,420/yr | DEFICIT $536/mo |
| CC at MID $48 0.7σ, B $1.80 | $41,806/yr | $52,420/yr | DEFICIT $884/mo |
| AT 20% DRAWDOWN (stock $39.19 → $31.35, hedge $54,245/yr) | |||
| CC at SS vs stressed | $45,987/yr | $54,245/yr | DEFICIT $688/mo |
| CC at MID vs stressed | $41,806/yr | $54,245/yr | DEFICIT $1,037/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 | 94d | 13.2% | $6.75 | $-0.90 | $-1,800 | $52,420 | $54,245 | $2,330 | 13 | $2,000 | 10mo | 0mo | 1.81x | PASS |
| 2 | 33 | Oct 16 | 94d | 15.8% | $5.95 | $-0.10 | $-200 | $46,207 | $56,963 | $8,543 | 14 | $4,000 | 6mo | 0mo | 1.88x | PASS |
| 3 | 33 | Sep 18 | 66d | 15.8% | $4.90 | $0.95 | $1,900 | $54,197 | $81,130 | $553 | 14 | $4,000 | 87mo | 0mo | 1.88x | PASS |
| 4 | 32 | Oct 16 | 94d | 18.3% | $5.65 | $0.20 | $400 | $43,878 | $59,681 | $10,872 | 15 | $6,000 | 7mo | 1mo | 1.94x | PASS |
| 5 | 32 | Sep 18 | 66d | 18.3% | $4.45 | $1.40 | $2,800 | $49,220 | $85,001 | $5,530 | 15 | $6,000 | 13mo | 1mo | 1.94x | PASS |
| 6 | 31 | Oct 16 | 94d | 20.9% | $5.20 | $0.65 | $1,300 | $40,383 | $61,739 | $14,367 | 16 | $8,000 | 7mo | 1mo | 2.00x | PASS |
| 7 | 31 | Sep 18 | 66d | 20.9% | $4.10 | $1.75 | $3,500 | $45,348 | $87,932 | $9,402 | 16 | $8,000 | 10mo | 1mo | 2.00x | PASS |
| 8 | 30 | Oct 16 | 94d | 23.4% | $4.60 | $1.25 | $2,500 | $35,723 | $53,197 | $19,027 | 17 | $10,000 | 6mo | 1mo | 2.06x | PASS |
| 9 | 30 | Sep 18 | 66d | 23.4% | $3.65 | $2.20 | $4,400 | $40,371 | $75,765 | $14,379 | 17 | $10,000 | 8mo | 1mo | 2.06x | PASS |
| 10 | 29 | Oct 16 | 94d | 26.0% | $4.25 | $1.60 | $3,200 | $33,005 | $49,314 | $21,745 | 18 | $12,000 | 7mo | 1mo | 2.12x | PASS |
| 11 | 29 | Sep 18 | 66d | 26.0% | $3.40 | $2.45 | $4,900 | $37,606 | $70,235 | $17,144 | 18 | $12,000 | 8mo | 1mo | 2.12x | PASS |
| 12 | 28 | Sep 18 | 66d | 28.5% | $3.00 | $2.85 | $5,700 | $33,182 | $63,598 | $21,568 | 19 | $14,000 | 8mo | 1mo | 2.19x | PASS |
| 13 | 28 | Oct 16 | 94d | 28.5% | $4.45 | $1.40 | $2,800 | $34,559 | $44,654 | $20,191 | 19 | $14,000 | 8mo | 1mo | 2.19x | PASS |
| 14 | 34 | Sep 18 | 66d | 13.2% | $5.35 | $0.50 | $1,000 | $59,174 | $77,258 | $-4,424 | 13 | $2,000 | N/A | 0mo | 1.81x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $1.98 | $45,987/yr | $52,420/yr | DEFICIT $536/mo |
| CC at MID $48 0.7σ, B $1.80 | $41,806/yr | $52,420/yr | DEFICIT $884/mo |
| AT 20% DRAWDOWN (stock $39.19 → $31.35, hedge $54,245/yr) | |||
| CC at SS vs stressed | $45,987/yr | $54,245/yr | DEFICIT $688/mo |
| CC at MID vs stressed | $41,806/yr | $54,245/yr | DEFICIT $1,037/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 10 CHEAP PROT | Nov 20 | 129d | 36.4% | $0.62 | $0.74 | $10,469 | 20% | $71,250 | = | D $3,350 |
| 2 | 10 | Jan 15 | 185d | 36.4% | $0.80 | $1.09 | $10,753 | 21% | $71,250 | = | D $5,100 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $20, B $0.23 | $13,355/yr | $10,469/yr | SELF-FUNDING |
| CC at MID $18 0.7σ, B $0.20 | $11,613/yr | $10,469/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 21 CHEAP | Sep 18 | 66d | 46.4% | $0.65 | $1.15 | $12,720 | 12% | $94,000 | = | D $1,620 |
| 2 | 21 | Oct 16 | 94d | 46.4% | $0.82 | $1.91 | $14,833 | 14% | $94,000 | = | D $3,140 |
| 3 | 22 | Oct 16 | 94d | 43.9% | $1.27 | $1.95 | $15,144 | 14% | $92,000 | -$2,000 | D $3,220 |
| 4 | 22 | Sep 18 | 66d | 43.9% | $0.95 | $1.45 | $16,038 | 15% | $92,000 | -$2,000 | D $2,220 |
| 5 | 23 | Sep 18 | 66d | 41.3% | $1.17 | $1.64 | $18,139 | 17% | $90,000 | -$4,000 | D $2,600 |
| 6 | 23 | Oct 16 | 94d | 41.3% | $1.25 | $2.59 | $20,114 | 19% | $90,000 | -$4,000 | D $4,500 |
| 7 | 24 | Sep 18 | 66d | 38.8% | $0.95 | $1.84 | $20,352 | 19% | $88,000 | -$6,000 | D $3,000 |
| 8 | 24 | Oct 16 | 94d | 38.8% | $1.51 | $2.86 | $22,211 | 21% | $88,000 | -$6,000 | D $5,040 |
| 9 | 25 | Oct 16 | 94d | 36.2% | $2.26 | $2.91 | $22,599 | 22% | $86,000 | -$8,000 | D $5,140 |
| 10 | 25 | Sep 18 | 66d | 36.2% | $1.64 | $2.08 | $23,006 | 22% | $86,000 | -$8,000 | D $3,480 |
| ▶ 11 | 26 PROT | Oct 16 | 94d | 33.6% | $1.95 | $3.20 | $24,851 | 24% | $84,000 | -$10,000 | D $5,720 |
| 12 | 26 | Sep 18 | 66d | 33.6% | $1.83 | $2.32 | $25,661 | 24% | $84,000 | -$10,000 | D $3,960 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $60, B $0.55 | $12,774/yr | $12,720/yr | SELF-FUNDING |
| CC at MID $50 0.7σ, B $1.88 | $43,665/yr | $12,720/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Sep 18 | 66d | 67.4% | $0.10 | $0.20 | $553 | 2% | $47,000 | = | D $95 |
| 2 | 36 | Sep 18 | 66d | 66.4% | $0.03 | $0.21 | $581 | 2% | $46,500 | -$500 | D $100 |
| 3 | 37 | Sep 18 | 66d | 65.5% | $0.05 | $0.23 | $636 | 2% | $46,000 | -$1,000 | D $110 |
| 4 | 40 | Sep 18 | 66d | 62.7% | $0.15 | $0.23 | $636 | 2% | $44,500 | -$2,500 | D $110 |
| 5 | 35 | Oct 16 | 94d | 67.4% | $0.10 | $0.33 | $641 | 2% | $47,000 | = | D $160 |
| 6 | 38 | Sep 18 | 66d | 64.6% | $0.06 | $0.25 | $691 | 2% | $45,500 | -$1,500 | D $120 |
| 7 | 39 | Sep 18 | 66d | 63.6% | $0.03 | $0.29 | $802 | 3% | $45,000 | -$2,000 | D $140 |
| 8 | 39 | Oct 16 | 94d | 63.6% | $0.19 | $0.44 | $854 | 3% | $45,000 | -$2,000 | D $215 |
| 9 | 41 | Sep 18 | 66d | 61.8% | $0.11 | $0.31 | $857 | 3% | $44,000 | -$3,000 | D $150 |
| 10 | 42 | Sep 18 | 66d | 60.8% | $0.13 | $0.33 | $912 | 3% | $43,500 | -$3,500 | D $160 |
| 11 | 40 | Oct 16 | 94d | 62.7% | $0.22 | $0.48 | $932 | 3% | $44,500 | -$2,500 | D $235 |
| 12 | 43 | Sep 18 | 66d | 59.9% | $0.15 | $0.36 | $995 | 3% | $43,000 | -$4,000 | D $175 |
| ▶ 13 | 72 PROT | Sep 18 | 66d | 32.4% | $2.59 | $2.85 | $7,881 | 25% | $28,250 | -$18,750 | D $1,420 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $118, B $7.15 | $41,516/yr | $553/yr | SELF-FUNDING |
| CC at MID $125 0.4σ, B $5.45 | $31,645/yr | $553/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).