| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| BMNR (RetireInc) → +10C −18P +10P −18C |
$15.55 | 10 | 18 | 10 | 18 | $17.13 | $19.80 | 8 | 2.28x | 35.7% | SAFE | 50 | $31,250 | $77,775 | ROLL NOW (34d) |
| IREN (Joint) → +25C −47P +35P −39C |
$33.34 | 25 | 47 | 35 | 39 | $44.00 | $48.77 | 12 | 1.75x | -5.0% | ITM | 20 | $32,000 | $66,690 | REPAIR PLAN (90d) |
| IREN (Main) → +25C −47P +35P −39C |
$33.34 | 25 | 47 | 35 | 39 | $44.00 | $48.77 | 12 | 1.75x | -5.0% | ITM | 20 | $32,000 | $66,690 | REPAIR PLAN (90d) |
| GOOG (Joint) +310C −370C |
$343.79 | 310 | 0 | 0 | 370 | $392.50 | $337.97 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $171,895 | LEAPS-ONLY |
| IBIT +75C −38C |
$36.33 | 75 | 0 | 0 | 38 | $70.58 | $48.32 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $181,650 | LEAPS-ONLY |
| IGV +70C −96C |
$92.64 | 70 | 0 | 0 | 96 | $96.50 | $86.83 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $111,168 | LEAPS-ONLY |
| MARA (Main) +40C −13C |
$10.66 | 40 | 0 | 0 | 13 | $40.55 | $13.72 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $213,102 | LEAPS-ONLY |
| MSTR (Joint) +180C −122C |
$94.18 | 180 | 0 | 0 | 122 | $233.00 | $148.72 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $94,180 | LEAPS-ONLY |
| SPY +640C |
$742.94 | 640 | 0 | 0 | 0 | $764.00 | $693.56 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $891,528 | LEAPS-ONLY |
| AMZN +215C −260P +230P −280C |
$246.81 | 215 | 260 | 230 | 280 | $256.25 | $239.16 | 30 | 1.80x | 6.8% | OK | 10 | $37,500 | $246,810 | OK |
| APP +460C −540P +185P −480C |
$423.57 | 460 | 540 | 185 | 480 | $588.00 | $607.76 | 355 | 3.77x | 56.3% | SAFE | 1 | $12,800 | $42,358 | OK |
| BMNR (Joint) +23C −65P +25P −16C |
$15.55 | 23 | 65 | 25 | 16 | $30.29 | $7.78 | 40 | 0.00x | -60.7% | ITM | 150 | $0 | $233,325 | OK |
| BMNR (Main) +25C −45P +15P −18C |
$15.55 | 25 | 45 | 15 | 18 | $44.46 | — | 30 | 2.59x | 3.6% | TIGHT | 50 | $94,550 | $77,775 | OK |
| BMNR (Main) +23C −65P +25P −18C |
$15.55 | 23 | 65 | 25 | 18 | $39.13 | $7.78 | 40 | 0.00x | -60.7% | ITM | 75 | $0 | $116,662 | OK |
| CLSK +17C −17P +10P −14C |
$12.84 | 17 | 17 | 10 | 14 | $20.74 | $17.53 | 7 | 2.87x | 22.1% | SAFE | 25 | $9,350 | $32,088 | OK |
| COIN (Main) +165C −240P +85P −170C |
$156.84 | 165 | 240 | 85 | 170 | $210.90 | $216.20 | 155 | 10.23x | 45.8% | SAFE | 8 | $13,440 | $125,468 | OK |
| COIN (Main) +500C −330P +300P −170C |
$156.84 | 500 | 330 | 300 | 170 | $563.00 | $331.66 | 30 | 1.48x | -91.3% | ITM | 25 | $157,500 | $392,088 | OK |
| COIN (RetireInc) +145C −200P +75P −190C |
$156.84 | 145 | 200 | 75 | 190 | $182.40 | $187.38 | 125 | 7.31x | 52.2% | SAFE | 3 | $5,940 | $47,050 | OK |
| COPX +65C −90P +68P |
$73.14 | 65 | 90 | 68 | 0 | $93.40 | $95.42 | 22 | 1.77x | 7.0% | OK | 20 | $56,800 | $146,280 | OK |
| CRWV +105C −120P +40P −84C |
$73.17 | 105 | 120 | 40 | 84 | $125.45 | $129.64 | 80 | 4.91x | 45.3% | SAFE | 5 | $10,225 | $36,585 | OK |
| DELL +340C −390P +150P −432C |
$398.97 | 340 | 390 | 150 | 432 | $398.00 | $410.22 | 240 | 5.14x | 62.4% | SAFE | 3 | $17,400 | $119,691 | OK |
| ENPH +45C −60P +20P −45C |
$41.60 | 45 | 60 | 20 | 45 | $56.15 | $58.84 | 40 | 6.48x | 51.9% | SAFE | 10 | $7,300 | $41,600 | OK |
| ETHA +13C −16P +10P |
$13.91 | 13 | 16 | 10 | 0 | $17.33 | $18.16 | 6 | 2.39x | 28.1% | SAFE | 50 | $21,650 | $69,575 | OK |
| GLD +320C −450P +330P −377C |
$367.54 | 320 | 450 | 330 | 377 | $456.00 | $472.98 | 120 | 1.88x | 10.2% | SAFE | 10 | $136,000 | $367,540 | OK |
| GLXY +38C −38P +18P −27C |
$21.62 | 38 | 38 | 18 | 27 | $39.71 | $33.10 | 20 | 10.05x | 19.1% | SAFE | 125 | $27,625 | $270,250 | OK |
| GOOG (Neville) +300C −345P +310P −370C |
$343.79 | 300 | 345 | 310 | 370 | $373.00 | $336.73 | 35 | 1.48x | 9.8% | OK | 15 | $109,500 | $515,685 | OK |
| GOOG (Neville) +340C −405P +360P −370C |
$343.79 | 340 | 405 | 360 | 370 | $398.00 | $376.25 | 45 | 1.88x | -4.7% | ITM | 5 | $25,500 | $171,895 | OK |
| HIMS +10C −20P +5P −40C |
$33.01 | 10 | 20 | 5 | 40 | $17.47 | $18.76 | 15 | 4.04x | 84.9% | SAFE | 15 | $7,395 | $49,508 | OK |
| INTC +85C −100P +35P −116C |
$95.70 | 85 | 100 | 35 | 116 | $114.00 | $116.77 | 65 | 3.24x | 63.4% | SAFE | 5 | $14,500 | $47,852 | OK |
| IREN (Neville) +45C −65P +21P −42C |
$33.34 | 45 | 65 | 21 | 42 | $56.50 | $59.07 | 44 | 15.67x | 37.0% | SAFE | 20 | $6,000 | $66,690 | OK |
| IREN (RetireInc) +50C −70P +23P −42C |
$33.34 | 50 | 70 | 23 | 42 | $63.43 | $67.57 | 47 | 7.86x | 31.0% | SAFE | 20 | $13,700 | $66,690 | OK |
| MARA (Joint) +20C −17P +10P −12C |
$10.66 | 20 | 17 | 10 | 12 | $24.33 | $19.02 | 7 | 2.62x | 6.1% | OK | 50 | $21,650 | $53,275 | OK |
| MARA (Main) +20C −25P +15P −13C |
$10.66 | 20 | 25 | 15 | 13 | $22.69 | $18.18 | 10 | 27.32x | -40.8% | ITM | 200 | $7,600 | $213,102 | OK |
| MARA (Neville) +25C −15P +13P −13C |
$10.66 | 25 | 15 | 13 | 13 | $26.40 | $14.38 | 2 | 2.43x | -22.0% | ITM | 250 | $35,000 | $266,378 | OK |
| MDB +270C −340P +150P −350C |
$312.97 | 270 | 340 | 150 | 350 | $362.90 | $379.98 | 190 | 3.05x | 52.1% | SAFE | 1 | $9,290 | $31,297 | OK |
| META +480C −650P +330P −630C |
$642.94 | 480 | 650 | 330 | 630 | $601.50 | $604.99 | 320 | 5.38x | 48.7% | SAFE | 3 | $21,900 | $192,882 | OK |
| MSTR (RetireInc) +125C −185P +55P −105C |
$94.18 | 125 | 185 | 55 | 105 | $161.00 | $168.14 | 130 | 11.83x | 41.6% | SAFE | 4 | $4,800 | $37,672 | OK |
| MU (Main) +880C −1010P +320P −1050C |
$863.29 | 880 | 1010 | 320 | 1050 | $1028.60 | $1054.99 | 690 | 5.64x | 62.9% | SAFE | 5 | $74,300 | $431,645 | OK |
| MU (Neville) +970C −1110P +370P −1040C |
$863.29 | 970 | 1110 | 370 | 1040 | $1220.00 | $1246.39 | 740 | 3.96x | 57.1% | SAFE | 2 | $50,000 | $172,658 | OK |
| NEM +88C −105P +75P −97C |
$89.73 | 88 | 105 | 75 | 97 | $114.54 | $117.44 | 30 | 2.11x | 16.4% | SAFE | 5 | $13,520 | $44,865 | OK |
| NOW +80C −110P +90P |
$103.22 | 80 | 110 | 90 | 0 | $108.93 | $113.34 | 20 | 1.72x | 12.8% | SAFE | 10 | $27,850 | $103,220 | OK |
| NVDA +140C −175P +70P −218C |
$202.91 | 140 | 175 | 70 | 218 | $199.60 | $203.31 | 105 | 2.76x | 65.5% | SAFE | 5 | $29,800 | $101,455 | OK |
| QCOM +190C −210P +90P −180C |
$171.02 | 190 | 210 | 90 | 180 | $224.00 | $228.75 | 120 | 4.53x | 47.4% | SAFE | 5 | $17,000 | $85,510 | OK |
| RIOT +17C −40P +17P −22C |
$18.24 | 17 | 40 | 17 | 22 | $23.65 | $29.43 | 23 | 19.55x | 6.8% | OK | 50 | $6,200 | $91,200 | OK |
| RKLB +115C −135P +45P −75C |
$67.52 | 115 | 135 | 45 | 75 | $141.55 | $147.91 | 90 | 4.39x | 33.3% | SAFE | 6 | $15,930 | $40,509 | OK |
| SOFI +10C −13P +5P |
$17.29 | 10 | 13 | 5 | 0 | $15.75 | $16.10 | 8 | 2.39x | 71.1% | SAFE | 35 | $20,125 | $60,498 | OK |
| SPCX +150C −195P +135P −150C |
$123.97 | 150 | 195 | 135 | 150 | $186.00 | $183.53 | 60 | 3.22x | -8.9% | ITM | 5 | $13,500 | $61,982 | 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 | 30 | Oct 16 | 90d | 10.0% | $6.35 | $2.45 | $4,900 | $51,506 | $47,004 | $23,522 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 2 | 30 | Sep 18 | 62d | 10.0% | $5.40 | $3.40 | $6,800 | $63,581 | $68,231 | $11,447 | 17 | $10,000 | 10mo | 1mo | 2.06x | PASS |
| 3 | 29 | Oct 16 | 90d | 13.0% | $5.85 | $2.95 | $5,900 | $47,450 | $49,843 | $27,578 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 4 | 29 | Sep 18 | 62d | 13.0% | $4.90 | $3.90 | $7,800 | $57,694 | $72,352 | $17,334 | 18 | $12,000 | 8mo | 1mo | 2.12x | PASS |
| 5 | 28 | Oct 16 | 90d | 16.0% | $5.35 | $3.45 | $6,900 | $43,394 | $52,682 | $31,633 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 6 | 28 | Sep 18 | 62d | 16.0% | $4.45 | $4.35 | $8,700 | $52,395 | $76,473 | $22,633 | 19 | $14,000 | 7mo | 1mo | 2.19x | PASS |
| 7 | 27 | Oct 16 | 90d | 19.0% | $4.95 | $3.85 | $7,700 | $40,150 | $55,926 | $34,878 | 20 | $16,000 | 6mo | 1mo | 2.25x | PASS |
| 8 | 27 | Sep 18 | 62d | 19.0% | $4.00 | $4.80 | $9,600 | $47,097 | $81,183 | $27,931 | 20 | $16,000 | 7mo | 1mo | 2.25x | PASS |
| 9 | 26 | Oct 16 | 90d | 22.0% | $4.45 | $4.35 | $8,700 | $36,094 | $52,317 | $38,933 | 21 | $18,000 | 6mo | 1mo | 2.31x | PASS |
| 10 | 26 | Sep 18 | 62d | 22.0% | $3.60 | $5.20 | $10,400 | $42,387 | $75,944 | $32,641 | 21 | $18,000 | 7mo | 1mo | 2.31x | PASS |
| 11 | 25 | Oct 16 | 90d | 25.0% | $4.00 | $4.80 | $9,600 | $32,444 | $47,856 | $42,583 | 22 | $20,000 | 6mo | 2mo | 2.38x | PASS |
| 12 | 25 | Sep 18 | 62d | 25.0% | $3.20 | $5.60 | $11,200 | $37,677 | $69,468 | $37,350 | 22 | $20,000 | 6mo | 2mo | 2.38x | PASS |
| 13 | 24 | Oct 16 | 90d | 28.0% | $3.65 | $5.15 | $10,300 | $29,606 | $43,800 | $45,422 | 23 | $22,000 | 6mo | 2mo | 2.44x | PASS |
| 14 | 24 | Sep 18 | 62d | 28.0% | $2.90 | $5.90 | $11,800 | $34,145 | $63,581 | $40,883 | 23 | $22,000 | 6mo | 2mo | 2.44x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $1.36 | $28,800/yr | $51,506/yr | DEFICIT $1,892/mo |
| CC at MID $42 0.7σ, B $2.55 | $54,000/yr | $51,506/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $33.34 → $26.68, hedge $47,004/yr) | |||
| CC at SS vs stressed | $28,800/yr | $47,004/yr | DEFICIT $1,517/mo |
| CC at MID vs stressed | $54,000/yr | $47,004/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 | 30 | Oct 16 | 90d | 10.0% | $6.35 | $2.45 | $4,900 | $51,506 | $47,004 | $23,522 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 2 | 30 | Sep 18 | 62d | 10.0% | $5.40 | $3.40 | $6,800 | $63,581 | $68,231 | $11,447 | 17 | $10,000 | 10mo | 1mo | 2.06x | PASS |
| 3 | 29 | Oct 16 | 90d | 13.0% | $5.85 | $2.95 | $5,900 | $47,450 | $49,843 | $27,578 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 4 | 29 | Sep 18 | 62d | 13.0% | $4.90 | $3.90 | $7,800 | $57,694 | $72,352 | $17,334 | 18 | $12,000 | 8mo | 1mo | 2.12x | PASS |
| 5 | 28 | Oct 16 | 90d | 16.0% | $5.35 | $3.45 | $6,900 | $43,394 | $52,682 | $31,633 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 6 | 28 | Sep 18 | 62d | 16.0% | $4.45 | $4.35 | $8,700 | $52,395 | $76,473 | $22,633 | 19 | $14,000 | 7mo | 1mo | 2.19x | PASS |
| 7 | 27 | Oct 16 | 90d | 19.0% | $4.95 | $3.85 | $7,700 | $40,150 | $55,926 | $34,878 | 20 | $16,000 | 6mo | 1mo | 2.25x | PASS |
| 8 | 27 | Sep 18 | 62d | 19.0% | $4.00 | $4.80 | $9,600 | $47,097 | $81,183 | $27,931 | 20 | $16,000 | 7mo | 1mo | 2.25x | PASS |
| 9 | 26 | Oct 16 | 90d | 22.0% | $4.45 | $4.35 | $8,700 | $36,094 | $52,317 | $38,933 | 21 | $18,000 | 6mo | 1mo | 2.31x | PASS |
| 10 | 26 | Sep 18 | 62d | 22.0% | $3.60 | $5.20 | $10,400 | $42,387 | $75,944 | $32,641 | 21 | $18,000 | 7mo | 1mo | 2.31x | PASS |
| 11 | 25 | Oct 16 | 90d | 25.0% | $4.00 | $4.80 | $9,600 | $32,444 | $47,856 | $42,583 | 22 | $20,000 | 6mo | 2mo | 2.38x | PASS |
| 12 | 25 | Sep 18 | 62d | 25.0% | $3.20 | $5.60 | $11,200 | $37,677 | $69,468 | $37,350 | 22 | $20,000 | 6mo | 2mo | 2.38x | PASS |
| 13 | 24 | Oct 16 | 90d | 28.0% | $3.65 | $5.15 | $10,300 | $29,606 | $43,800 | $45,422 | 23 | $22,000 | 6mo | 2mo | 2.44x | PASS |
| 14 | 24 | Sep 18 | 62d | 28.0% | $2.90 | $5.90 | $11,800 | $34,145 | $63,581 | $40,883 | 23 | $22,000 | 6mo | 2mo | 2.44x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $1.36 | $28,800/yr | $51,506/yr | DEFICIT $1,892/mo |
| CC at MID $42 0.7σ, B $2.55 | $54,000/yr | $51,506/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $33.34 → $26.68, hedge $47,004/yr) | |||
| CC at SS vs stressed | $28,800/yr | $47,004/yr | DEFICIT $1,517/mo |
| CC at MID vs stressed | $54,000/yr | $47,004/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 11 CHEAP PROT | Sep 18 | 62d | 29.3% | $0.28 | $0.44 | $12,952 | 23% | $66,250 | -$5,000 | D $2,000 |
| 2 | 10 | Sep 18 | 62d | 35.7% | $0.02 | $0.47 | $13,835 | 24% | $71,250 | = | D $2,150 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $20, B $0.43 | $22,765/yr | $12,952/yr | SELF-FUNDING |
| CC at MID $18 0.6σ, B $0.77 | $40,765/yr | $12,952/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).