| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| BMNR (RetireInc) → +10C −18P +10P |
$14.74 | 10 | 18 | 10 | 0 | $17.13 | $19.50 | 8 | 2.28x | 32.2% | SAFE | 50 | $31,250 | $73,700 | ROLL NOW (35d) |
| IREN (Joint) → +25C −47P +35P −48C |
$32.57 | 25 | 47 | 35 | 48 | $44.00 | $48.79 | 12 | 1.75x | -7.5% | ITM | 20 | $32,000 | $65,140 | REPAIR PLAN (91d) |
| IREN (Main) → +25C −47P +35P −48C |
$32.57 | 25 | 47 | 35 | 48 | $44.00 | $48.79 | 12 | 1.75x | -7.5% | ITM | 20 | $32,000 | $65,140 | REPAIR PLAN (91d) |
| GOOG (Joint) +310C −390C |
$342.96 | 310 | 0 | 0 | 390 | $392.50 | $338.36 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $171,480 | LEAPS-ONLY |
| IBIT +75C |
$35.42 | 75 | 0 | 0 | 0 | $70.58 | $47.96 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $177,125 | LEAPS-ONLY |
| IGV +70C |
$92.54 | 70 | 0 | 0 | 0 | $96.50 | $86.36 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $111,048 | LEAPS-ONLY |
| MARA (Main) +40C |
$10.63 | 40 | 0 | 0 | 0 | $40.55 | $13.84 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $212,600 | LEAPS-ONLY |
| MSTR (Joint) +180C −122C |
$90.65 | 180 | 0 | 0 | 122 | $233.00 | $146.93 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $90,650 | LEAPS-ONLY |
| SPY +640C −764C |
$741.65 | 640 | 0 | 0 | 764 | $764.00 | $694.33 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $889,980 | LEAPS-ONLY |
| AMZN +215C −260P +230P −280C |
$246.94 | 215 | 260 | 230 | 280 | $256.25 | $239.62 | 30 | 1.80x | 6.9% | OK | 10 | $37,500 | $246,940 | OK |
| APP +460C −540P +185P −480C |
$420.26 | 460 | 540 | 185 | 480 | $588.00 | $606.19 | 355 | 3.77x | 56.0% | SAFE | 1 | $12,800 | $42,026 | OK |
| BMNR (Joint) +23C −65P +25P |
$14.74 | 23 | 65 | 25 | 0 | $30.29 | $7.37 | 40 | 0.00x | -69.6% | ITM | 150 | $0 | $221,100 | OK |
| BMNR (Main) +25C −45P +15P |
$14.74 | 25 | 45 | 15 | 0 | $44.46 | — | 30 | 2.59x | -1.8% | ITM | 50 | $94,550 | $73,700 | OK |
| BMNR (Main) +23C −65P +25P |
$14.74 | 23 | 65 | 25 | 0 | $39.13 | $7.37 | 40 | 0.00x | -69.6% | ITM | 75 | $0 | $110,550 | OK |
| CLSK +17C −17P +10P |
$12.36 | 17 | 17 | 10 | 0 | $20.74 | $17.75 | 7 | 2.87x | 19.1% | SAFE | 25 | $9,350 | $30,888 | OK |
| COIN (Main) +165C −240P +85P −188C |
$154.23 | 165 | 240 | 85 | 188 | $210.90 | $217.77 | 155 | 10.23x | 44.9% | SAFE | 8 | $13,440 | $123,384 | OK |
| COIN (Main) +500C −330P +300P −188C |
$154.23 | 500 | 330 | 300 | 188 | $563.00 | $335.27 | 30 | 1.48x | -94.5% | ITM | 25 | $157,500 | $385,575 | OK |
| COIN (RetireInc) +145C −200P +75P −190C |
$154.23 | 145 | 200 | 75 | 190 | $182.40 | $188.72 | 125 | 7.31x | 51.4% | SAFE | 3 | $5,940 | $46,269 | OK |
| COPX +65C −90P +68P |
$72.05 | 65 | 90 | 68 | 0 | $93.40 | $94.37 | 22 | 1.77x | 5.6% | OK | 20 | $56,800 | $144,100 | OK |
| CRWV +105C −120P +40P −84C |
$69.02 | 105 | 120 | 40 | 84 | $125.45 | $128.84 | 80 | 4.91x | 42.0% | SAFE | 5 | $10,225 | $34,508 | OK |
| DELL +340C −390P +150P |
$371.55 | 340 | 390 | 150 | 0 | $398.00 | $411.21 | 240 | 5.14x | 59.6% | SAFE | 3 | $17,400 | $111,465 | OK |
| ENPH +45C −60P +20P |
$39.88 | 45 | 60 | 20 | 0 | $56.15 | $58.43 | 40 | 6.48x | 49.9% | SAFE | 10 | $7,300 | $39,885 | OK |
| ETHA +13C −16P +10P |
$13.62 | 13 | 16 | 10 | 0 | $17.33 | $17.95 | 6 | 2.39x | 26.6% | SAFE | 50 | $21,650 | $68,125 | OK |
| GLD +320C −450P +330P −377C |
$366.04 | 320 | 450 | 330 | 377 | $456.00 | $473.09 | 120 | 1.88x | 9.8% | OK | 10 | $136,000 | $366,040 | OK |
| GLXY +38C −38P +18P |
$21.11 | 38 | 38 | 18 | 0 | $39.71 | $33.47 | 20 | 10.05x | 17.1% | SAFE | 125 | $27,625 | $263,875 | OK |
| GOOG (Neville) +300C −345P +310P −370C |
$342.96 | 300 | 345 | 310 | 370 | $373.00 | $337.05 | 35 | 1.48x | 9.6% | OK | 15 | $109,500 | $514,440 | OK |
| GOOG (Neville) +340C −405P +360P −370C |
$342.96 | 340 | 405 | 360 | 370 | $398.00 | $375.38 | 45 | 1.88x | -5.0% | ITM | 5 | $25,500 | $171,480 | OK |
| HIMS +10C −20P +5P −40C |
$32.60 | 10 | 20 | 5 | 40 | $17.47 | $18.96 | 15 | 4.04x | 84.7% | SAFE | 15 | $7,395 | $48,899 | OK |
| INTC +85C −100P +35P −121C |
$90.65 | 85 | 100 | 35 | 121 | $114.00 | $116.19 | 65 | 3.24x | 61.4% | SAFE | 5 | $14,500 | $45,325 | OK |
| IREN (Neville) +45C −65P +21P −42C |
$32.57 | 45 | 65 | 21 | 42 | $56.50 | $59.23 | 44 | 15.67x | 35.5% | SAFE | 20 | $6,000 | $65,140 | OK |
| IREN (RetireInc) +50C −70P +23P −42C |
$32.57 | 50 | 70 | 23 | 42 | $63.43 | $67.80 | 47 | 7.86x | 29.4% | SAFE | 20 | $13,700 | $65,140 | OK |
| MARA (Joint) +20C −17P +10P |
$10.63 | 20 | 17 | 10 | 0 | $24.33 | $18.96 | 7 | 2.62x | 5.9% | OK | 50 | $21,650 | $53,150 | OK |
| MARA (Main) +20C −25P +15P |
$10.63 | 20 | 25 | 15 | 0 | $22.69 | $18.09 | 10 | 27.32x | -41.1% | ITM | 200 | $7,600 | $212,600 | OK |
| MARA (Neville) +25C −15P +13P |
$10.63 | 25 | 15 | 13 | 0 | $26.40 | $14.50 | 2 | 2.43x | -22.3% | ITM | 250 | $35,000 | $265,750 | OK |
| MDB +270C −340P +150P −350C |
$320.00 | 270 | 340 | 150 | 350 | $362.90 | $379.20 | 190 | 3.05x | 53.1% | SAFE | 1 | $9,290 | $32,000 | OK |
| META +480C −650P +330P −630C |
$641.30 | 480 | 650 | 330 | 630 | $601.50 | $604.77 | 320 | 5.38x | 48.5% | SAFE | 3 | $21,900 | $192,389 | OK |
| MSTR (RetireInc) +125C −185P +55P −105C |
$90.65 | 125 | 185 | 55 | 105 | $161.00 | $167.40 | 130 | 11.83x | 39.3% | SAFE | 4 | $4,800 | $36,260 | OK |
| MU (Main) +880C −1010P +320P |
$812.71 | 880 | 1010 | 320 | 0 | $1028.60 | $1058.89 | 690 | 5.64x | 60.6% | SAFE | 5 | $74,300 | $406,355 | OK |
| MU (Neville) +970C −1110P +370P |
$812.71 | 970 | 1110 | 370 | 0 | $1220.00 | $1250.64 | 740 | 3.96x | 54.5% | SAFE | 2 | $50,000 | $162,542 | OK |
| NEM +88C −105P +75P |
$89.60 | 88 | 105 | 75 | 0 | $114.54 | $117.89 | 30 | 2.11x | 16.3% | SAFE | 5 | $13,520 | $44,800 | OK |
| NOW +80C −110P +90P |
$104.58 | 80 | 110 | 90 | 0 | $108.93 | $113.00 | 20 | 1.72x | 13.9% | SAFE | 10 | $27,850 | $104,575 | OK |
| NVDA +140C −175P +70P −218C |
$199.70 | 140 | 175 | 70 | 218 | $199.60 | $202.71 | 105 | 2.76x | 64.9% | SAFE | 5 | $29,800 | $99,850 | OK |
| QCOM +190C −210P +90P |
$166.00 | 190 | 210 | 90 | 0 | $224.00 | $229.36 | 120 | 4.53x | 45.8% | SAFE | 5 | $17,000 | $82,998 | OK |
| RIOT +17C −40P +17P −22C |
$17.54 | 17 | 40 | 17 | 22 | $23.65 | $28.86 | 23 | 43.59x | 3.1% | TIGHT | 50 | $2,700 | $87,700 | OK |
| RKLB +115C −135P +45P |
$64.99 | 115 | 135 | 45 | 0 | $141.55 | $148.08 | 90 | 4.39x | 30.8% | SAFE | 6 | $15,930 | $38,994 | OK |
| SOFI +10C −13P +5P −23C |
$16.54 | 10 | 13 | 5 | 23 | $15.75 | $16.19 | 8 | 2.39x | 69.8% | SAFE | 35 | $20,125 | $57,872 | OK |
| SPCX +150C −195P +135P −150C |
$122.89 | 150 | 195 | 135 | 150 | $186.00 | $181.70 | 60 | 3.22x | -9.9% | ITM | 5 | $13,500 | $61,445 | 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 | 29 | Oct 16 | 91d | 11.0% | $6.05 | $2.50 | $5,000 | $48,533 | $45,485 | $27,676 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 2 | 29 | Sep 18 | 63d | 11.0% | $5.10 | $3.45 | $6,900 | $59,095 | $65,700 | $17,114 | 18 | $12,000 | 8mo | 1mo | 2.12x | PASS |
| 3 | 28 | Oct 16 | 91d | 14.0% | $5.60 | $2.95 | $5,900 | $44,923 | $47,089 | $31,286 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 4 | 28 | Sep 18 | 63d | 14.0% | $4.60 | $3.95 | $7,900 | $53,302 | $68,017 | $22,907 | 19 | $14,000 | 7mo | 1mo | 2.19x | PASS |
| 5 | 27 | Oct 16 | 91d | 17.1% | $5.05 | $3.50 | $7,000 | $40,511 | $50,699 | $35,698 | 20 | $16,000 | 5mo | 1mo | 2.25x | PASS |
| 6 | 27 | Sep 18 | 63d | 17.1% | $4.20 | $4.35 | $8,700 | $48,667 | $73,232 | $27,542 | 20 | $16,000 | 7mo | 1mo | 2.25x | PASS |
| 7 | 26 | Oct 16 | 91d | 20.2% | $4.60 | $3.95 | $7,900 | $36,901 | $53,346 | $39,308 | 21 | $18,000 | 5mo | 1mo | 2.31x | PASS |
| 8 | 26 | Sep 18 | 63d | 20.2% | $3.70 | $4.85 | $9,700 | $42,873 | $77,056 | $33,336 | 21 | $18,000 | 6mo | 2mo | 2.31x | PASS |
| 9 | 25 | Oct 16 | 91d | 23.2% | $4.05 | $4.50 | $9,000 | $32,489 | $48,934 | $43,720 | 22 | $20,000 | 5mo | 2mo | 2.38x | PASS |
| 10 | 25 | Sep 18 | 63d | 23.2% | $3.30 | $5.25 | $10,500 | $38,238 | $70,683 | $37,971 | 22 | $20,000 | 6mo | 2mo | 2.38x | PASS |
| 11 | 24 | Oct 16 | 91d | 26.3% | $3.70 | $4.85 | $9,700 | $29,681 | $44,522 | $46,527 | 23 | $22,000 | 6mo | 2mo | 2.44x | PASS |
| 12 | 24 | Sep 18 | 63d | 26.3% | $2.96 | $5.59 | $11,180 | $34,298 | $64,310 | $41,910 | 23 | $22,000 | 6mo | 2mo | 2.44x | PASS |
| 13 | 23 | Oct 16 | 91d | 29.4% | $3.40 | $5.15 | $10,300 | $27,275 | $40,912 | $48,934 | 24 | $24,000 | 6mo | 2mo | 2.50x | PASS |
| 14 | 23 | Sep 18 | 63d | 29.4% | $2.75 | $5.80 | $11,600 | $31,865 | $59,095 | $44,344 | 24 | $24,000 | 6mo | 2mo | 2.50x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $1.15 | $23,657/yr | $48,533/yr | DEFICIT $2,073/mo |
| CC at MID $41 0.7σ, B $2.48 | $51,017/yr | $48,533/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $32.57 → $26.06, hedge $45,485/yr) | |||
| CC at SS vs stressed | $23,657/yr | $45,485/yr | DEFICIT $1,819/mo |
| CC at MID vs stressed | $51,017/yr | $45,485/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 | 29 | Oct 16 | 91d | 11.0% | $6.05 | $2.50 | $5,000 | $48,533 | $45,485 | $27,676 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 2 | 29 | Sep 18 | 63d | 11.0% | $5.10 | $3.45 | $6,900 | $59,095 | $65,700 | $17,114 | 18 | $12,000 | 8mo | 1mo | 2.12x | PASS |
| 3 | 28 | Oct 16 | 91d | 14.0% | $5.60 | $2.95 | $5,900 | $44,923 | $47,089 | $31,286 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 4 | 28 | Sep 18 | 63d | 14.0% | $4.60 | $3.95 | $7,900 | $53,302 | $68,017 | $22,907 | 19 | $14,000 | 7mo | 1mo | 2.19x | PASS |
| 5 | 27 | Oct 16 | 91d | 17.1% | $5.05 | $3.50 | $7,000 | $40,511 | $50,699 | $35,698 | 20 | $16,000 | 5mo | 1mo | 2.25x | PASS |
| 6 | 27 | Sep 18 | 63d | 17.1% | $4.20 | $4.35 | $8,700 | $48,667 | $73,232 | $27,542 | 20 | $16,000 | 7mo | 1mo | 2.25x | PASS |
| 7 | 26 | Oct 16 | 91d | 20.2% | $4.60 | $3.95 | $7,900 | $36,901 | $53,346 | $39,308 | 21 | $18,000 | 5mo | 1mo | 2.31x | PASS |
| 8 | 26 | Sep 18 | 63d | 20.2% | $3.70 | $4.85 | $9,700 | $42,873 | $77,056 | $33,336 | 21 | $18,000 | 6mo | 2mo | 2.31x | PASS |
| 9 | 25 | Oct 16 | 91d | 23.2% | $4.05 | $4.50 | $9,000 | $32,489 | $48,934 | $43,720 | 22 | $20,000 | 5mo | 2mo | 2.38x | PASS |
| 10 | 25 | Sep 18 | 63d | 23.2% | $3.30 | $5.25 | $10,500 | $38,238 | $70,683 | $37,971 | 22 | $20,000 | 6mo | 2mo | 2.38x | PASS |
| 11 | 24 | Oct 16 | 91d | 26.3% | $3.70 | $4.85 | $9,700 | $29,681 | $44,522 | $46,527 | 23 | $22,000 | 6mo | 2mo | 2.44x | PASS |
| 12 | 24 | Sep 18 | 63d | 26.3% | $2.96 | $5.59 | $11,180 | $34,298 | $64,310 | $41,910 | 23 | $22,000 | 6mo | 2mo | 2.44x | PASS |
| 13 | 23 | Oct 16 | 91d | 29.4% | $3.40 | $5.15 | $10,300 | $27,275 | $40,912 | $48,934 | 24 | $24,000 | 6mo | 2mo | 2.50x | PASS |
| 14 | 23 | Sep 18 | 63d | 29.4% | $2.75 | $5.80 | $11,600 | $31,865 | $59,095 | $44,344 | 24 | $24,000 | 6mo | 2mo | 2.50x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $1.15 | $23,657/yr | $48,533/yr | DEFICIT $2,073/mo |
| CC at MID $41 0.7σ, B $2.48 | $51,017/yr | $48,533/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $32.57 → $26.06, hedge $45,485/yr) | |||
| CC at SS vs stressed | $23,657/yr | $45,485/yr | DEFICIT $1,819/mo |
| CC at MID vs stressed | $51,017/yr | $45,485/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 11 CHEAP | Sep 18 | 63d | 25.4% | $0.40 | $0.64 | $18,540 | 34% | $66,250 | -$5,000 | D $3,100 |
| 2 | 10 | Sep 18 | 63d | 32.2% | $0.01 | $0.75 | $21,726 | 40% | $71,250 | = | D $3,650 |
| ▶ 3 | 12 PROT | Sep 18 | 63d | 18.6% | $0.49 | $0.89 | $25,782 | 47% | $61,250 | -$10,000 | D $4,350 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $20, B $0.30 | $15,429/yr | $18,540/yr | DEFICIT $259/mo |
| CC at MID $17 0.6σ, B $0.74 | $38,057/yr | $18,540/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).