| 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 |
$16.25 | 10 | 18 | 10 | 18 | $17.13 | $19.35 | 8 | 2.28x | 38.4% | SAFE | 50 | $31,250 | $81,225 | ROLL NOW (32d) |
| IREN (Joint) → +25C −47P +35P −39C |
$38.41 | 25 | 47 | 35 | 39 | $44.00 | $49.46 | 12 | 1.75x | 8.9% | OK | 20 | $32,000 | $76,820 | REPAIR PLAN (88d) |
| IREN (Main) → +25C −47P +35P −39C |
$38.41 | 25 | 47 | 35 | 39 | $44.00 | $49.46 | 12 | 1.75x | 8.9% | OK | 20 | $32,000 | $76,820 | REPAIR PLAN (88d) |
| GOOG (Joint) +310C −370C |
$356.47 | 310 | 0 | 0 | 370 | $392.50 | $338.59 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $178,235 | LEAPS-ONLY |
| IBIT +75C −38C |
$36.59 | 75 | 0 | 0 | 38 | $70.58 | $48.52 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $182,925 | LEAPS-ONLY |
| IGV +70C −96C |
$93.04 | 70 | 0 | 0 | 96 | $96.50 | $86.97 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $111,648 | LEAPS-ONLY |
| MARA (Main) +40C −13C |
$11.38 | 40 | 0 | 0 | 13 | $40.55 | $14.00 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $227,600 | LEAPS-ONLY |
| MSTR (Joint) +180C −105C |
$96.04 | 180 | 0 | 0 | 105 | $233.00 | $150.19 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $96,040 | LEAPS-ONLY |
| SPY +640C |
$748.02 | 640 | 0 | 0 | 0 | $764.00 | $694.42 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $897,624 | LEAPS-ONLY |
| AMZN +215C −260P +230P −280C |
$249.32 | 215 | 260 | 230 | 280 | $256.25 | $239.89 | 30 | 1.80x | 7.7% | OK | 10 | $37,500 | $249,320 | OK |
| APP +460C −540P +185P −480C |
$425.05 | 460 | 540 | 185 | 480 | $588.00 | $606.00 | 355 | 3.77x | 56.5% | SAFE | 1 | $12,800 | $42,504 | OK |
| BMNR (Joint) +23C −65P +25P −16C |
$16.25 | 23 | 65 | 25 | 16 | $30.29 | $8.12 | 40 | 0.00x | -53.9% | ITM | 150 | $0 | $243,675 | OK |
| BMNR (Main) +25C −45P +15P −18C |
$16.25 | 25 | 45 | 15 | 18 | $44.46 | — | 30 | 2.59x | 7.7% | OK | 50 | $94,550 | $81,225 | OK |
| BMNR (Main) +23C −65P +25P −18C |
$16.25 | 23 | 65 | 25 | 18 | $39.13 | $8.12 | 40 | 0.00x | -53.9% | ITM | 75 | $0 | $121,838 | OK |
| CLSK +17C −17P +10P −14C |
$14.09 | 17 | 17 | 10 | 14 | $20.74 | $17.93 | 7 | 2.87x | 29.0% | SAFE | 25 | $9,350 | $35,225 | OK |
| COIN (Main) +165C −240P +85P −170C |
$158.26 | 165 | 240 | 85 | 170 | $210.90 | $218.84 | 155 | 10.23x | 46.3% | SAFE | 8 | $13,440 | $126,608 | OK |
| COIN (Main) +500C −330P +300P −170C |
$158.26 | 500 | 330 | 300 | 170 | $563.00 | $335.39 | 30 | 1.48x | -89.6% | ITM | 25 | $157,500 | $395,650 | OK |
| COIN (RetireInc) +145C −200P +75P −190C |
$158.26 | 145 | 200 | 75 | 190 | $182.40 | $189.53 | 125 | 7.31x | 52.6% | SAFE | 3 | $5,940 | $47,478 | OK |
| COPX +65C −90P +68P |
$73.99 | 65 | 90 | 68 | 0 | $93.40 | $94.75 | 22 | 1.77x | 8.1% | OK | 20 | $56,800 | $147,980 | OK |
| CRWV +105C −120P +40P −84C |
$78.38 | 105 | 120 | 40 | 84 | $125.45 | $130.05 | 80 | 4.91x | 49.0% | SAFE | 5 | $10,225 | $39,190 | OK |
| DELL +340C −390P +150P −432C |
$393.94 | 340 | 390 | 150 | 432 | $398.00 | $410.04 | 240 | 5.14x | 61.9% | SAFE | 3 | $17,400 | $118,184 | OK |
| ENPH +45C −60P +20P −45C |
$40.32 | 45 | 60 | 20 | 45 | $56.15 | $58.10 | 40 | 6.48x | 50.4% | SAFE | 10 | $7,300 | $40,320 | OK |
| ETHA +13C −16P +10P |
$14.15 | 13 | 16 | 10 | 0 | $17.33 | $18.03 | 6 | 2.39x | 29.3% | SAFE | 50 | $21,650 | $70,750 | OK |
| GLD +320C −450P +330P −377C |
$368.21 | 320 | 450 | 330 | 377 | $456.00 | $473.37 | 120 | 1.88x | 10.4% | SAFE | 10 | $136,000 | $368,215 | OK |
| GLXY +38C −38P +18P −27C |
$22.57 | 38 | 38 | 18 | 27 | $39.71 | $33.39 | 20 | 10.05x | 22.5% | SAFE | 125 | $27,625 | $282,125 | OK |
| GOOG (Neville) +300C −345P +310P −370C |
$356.47 | 300 | 345 | 310 | 370 | $373.00 | $337.72 | 35 | 1.48x | 13.0% | SAFE | 15 | $109,500 | $534,705 | OK |
| GOOG (Neville) +340C −405P +360P −370C |
$356.47 | 340 | 405 | 360 | 370 | $398.00 | $375.71 | 45 | 1.88x | -1.0% | ITM | 5 | $25,500 | $178,235 | OK |
| HIMS +10C −20P +5P −40C |
$32.81 | 10 | 20 | 5 | 40 | $17.47 | $18.57 | 15 | 4.04x | 84.8% | SAFE | 15 | $7,395 | $49,215 | OK |
| INTC +85C −100P +35P −116C |
$99.77 | 85 | 100 | 35 | 116 | $114.00 | $118.14 | 65 | 3.24x | 64.9% | SAFE | 5 | $14,500 | $49,882 | OK |
| IREN (Neville) +45C −65P +21P −42C |
$38.41 | 45 | 65 | 21 | 42 | $56.50 | $59.46 | 44 | 15.67x | 45.3% | SAFE | 20 | $6,000 | $76,820 | OK |
| IREN (RetireInc) +50C −70P +23P −42C |
$38.41 | 50 | 70 | 23 | 42 | $63.43 | $68.08 | 47 | 7.86x | 40.1% | SAFE | 20 | $13,700 | $76,820 | OK |
| MARA (Joint) +20C −17P +10P −13C |
$11.38 | 20 | 17 | 10 | 13 | $24.33 | $23.35 | 7 | 2.62x | 12.1% | SAFE | 50 | $21,650 | $56,900 | OK |
| MARA (Main) +20C −25P +15P −13C |
$11.38 | 20 | 25 | 15 | 13 | $22.69 | $22.82 | 10 | 27.32x | -31.8% | ITM | 200 | $7,600 | $227,600 | OK |
| MARA (Neville) +25C −15P +13P −13C |
$11.38 | 25 | 15 | 13 | 13 | $26.40 | $15.84 | 2 | 2.43x | -14.2% | ITM | 250 | $35,000 | $284,500 | OK |
| MDB +270C −340P +150P −350C |
$316.81 | 270 | 340 | 150 | 350 | $362.90 | $381.60 | 190 | 3.05x | 52.7% | SAFE | 1 | $9,290 | $31,681 | OK |
| META +480C −650P +330P −630C |
$641.62 | 480 | 650 | 330 | 630 | $601.50 | $606.57 | 320 | 5.38x | 48.6% | SAFE | 3 | $21,900 | $192,486 | OK |
| MSTR (RetireInc) +125C −185P +55P −105C |
$96.04 | 125 | 185 | 55 | 105 | $161.00 | $167.91 | 130 | 11.83x | 42.7% | SAFE | 4 | $4,800 | $38,416 | OK |
| MU (Main) +880C −1010P +320P −1050C |
$890.85 | 880 | 1010 | 320 | 1050 | $1028.60 | $1055.15 | 690 | 5.64x | 64.1% | SAFE | 5 | $74,300 | $445,422 | OK |
| MU (Neville) +970C −1110P +370P −1040C |
$890.85 | 970 | 1110 | 370 | 1040 | $1220.00 | $1244.73 | 740 | 3.96x | 58.5% | SAFE | 2 | $50,000 | $178,169 | OK |
| NEM +88C −105P +75P −97C |
$90.68 | 88 | 105 | 75 | 97 | $114.54 | $118.12 | 30 | 2.11x | 17.3% | SAFE | 5 | $13,520 | $45,340 | OK |
| NOW +80C −110P +90P |
$100.52 | 80 | 110 | 90 | 0 | $108.93 | $114.28 | 20 | 1.72x | 10.5% | SAFE | 10 | $27,850 | $100,515 | OK |
| NVDA +140C −175P +70P −218C |
$207.50 | 140 | 175 | 70 | 218 | $199.60 | $203.31 | 105 | 2.76x | 66.3% | SAFE | 5 | $29,800 | $103,750 | OK |
| QCOM +190C −210P +90P −180C |
$171.58 | 190 | 210 | 90 | 180 | $224.00 | $227.21 | 120 | 4.53x | 47.5% | SAFE | 5 | $17,000 | $85,790 | OK |
| RIOT +17C −40P +17P −22C |
$19.35 | 17 | 40 | 17 | 22 | $23.65 | $30.68 | 23 | 10.79x | 12.1% | SAFE | 50 | $11,750 | $96,750 | OK |
| RKLB +115C −135P +45P −75C |
$67.74 | 115 | 135 | 45 | 75 | $141.55 | $147.64 | 90 | 4.39x | 33.6% | SAFE | 6 | $15,930 | $40,644 | OK |
| SOFI +10C −13P +5P |
$17.16 | 10 | 13 | 5 | 0 | $15.75 | $16.10 | 8 | 2.39x | 70.9% | SAFE | 35 | $20,125 | $60,043 | OK |
| SPCX +150C −195P +135P −150C |
$123.39 | 150 | 195 | 135 | 150 | $186.00 | $182.98 | 60 | 3.22x | -9.4% | ITM | 5 | $13,500 | $61,695 | 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 | 88d | 11.5% | $7.70 | $-0.65 | $-1,300 | $63,875 | $62,298 | $415 | 13 | $2,000 | 58mo | 0mo | 1.81x | PASS |
| 2 | 33 | Oct 16 | 88d | 14.1% | $6.50 | $0.55 | $1,100 | $53,920 | $65,201 | $10,369 | 14 | $4,000 | 5mo | 0mo | 1.88x | PASS |
| 3 | 32 | Oct 16 | 88d | 16.7% | $6.65 | $0.40 | $800 | $55,165 | $62,298 | $9,125 | 15 | $6,000 | 8mo | 1mo | 1.94x | PASS |
| 4 | 32 | Sep 18 | 60d | 16.7% | $4.90 | $2.15 | $4,300 | $59,617 | $91,370 | $4,673 | 15 | $6,000 | 15mo | 1mo | 1.94x | PASS |
| 5 | 31 | Oct 16 | 88d | 19.3% | $5.65 | $1.40 | $2,800 | $46,869 | $65,616 | $17,420 | 16 | $8,000 | 6mo | 1mo | 2.00x | PASS |
| 6 | 31 | Sep 18 | 60d | 19.3% | $4.55 | $2.50 | $5,000 | $55,358 | $96,237 | $8,931 | 16 | $8,000 | 11mo | 1mo | 2.00x | PASS |
| 7 | 30 | Oct 16 | 88d | 21.9% | $5.60 | $1.45 | $2,900 | $46,455 | $65,949 | $17,835 | 17 | $10,000 | 7mo | 1mo | 2.06x | PASS |
| 8 | 30 | Sep 18 | 60d | 21.9% | $4.10 | $2.95 | $5,900 | $49,883 | $96,725 | $14,406 | 17 | $10,000 | 8mo | 1mo | 2.06x | PASS |
| 9 | 29 | Oct 16 | 88d | 24.5% | $5.20 | $1.85 | $3,700 | $43,136 | $61,386 | $21,153 | 18 | $12,000 | 7mo | 1mo | 2.12x | PASS |
| 10 | 29 | Sep 18 | 60d | 24.5% | $3.70 | $3.35 | $6,700 | $45,017 | $90,033 | $19,273 | 18 | $12,000 | 7mo | 1mo | 2.12x | PASS |
| 11 | 28 | Oct 16 | 88d | 27.1% | $4.50 | $2.55 | $5,100 | $37,330 | $51,847 | $26,960 | 19 | $14,000 | 6mo | 1mo | 2.19x | PASS |
| 12 | 28 | Sep 18 | 60d | 27.1% | $3.35 | $3.70 | $7,400 | $40,758 | $76,042 | $23,531 | 19 | $14,000 | 7mo | 1mo | 2.19x | PASS |
| 13 | 27 | Oct 16 | 88d | 29.7% | $4.35 | $2.70 | $5,400 | $36,085 | $48,114 | $28,205 | 20 | $16,000 | 7mo | 1mo | 2.25x | PASS |
| 14 | 27 | Sep 18 | 60d | 29.7% | $3.50 | $3.55 | $7,100 | $42,583 | $70,567 | $21,706 | 20 | $16,000 | 9mo | 1mo | 2.25x | PASS |
| 15 | 33 | Sep 18 | 60d | 14.1% | $5.60 | $1.45 | $2,900 | $68,133 | $95,629 | $-3,844 | 14 | $4,000 | N/A | 0mo | 1.88x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $2.41 | $54,225/yr | $63,875/yr | DEFICIT $804/mo |
| CC at MID $48 0.7σ, B $2.83 | $63,675/yr | $63,875/yr | DEFICIT $17/mo |
| AT 20% DRAWDOWN (stock $38.41 → $30.73, hedge $62,298/yr) | |||
| CC at SS vs stressed | $54,225/yr | $62,298/yr | DEFICIT $673/mo |
| CC at MID vs stressed | $63,675/yr | $62,298/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 | 88d | 11.5% | $7.70 | $-0.65 | $-1,300 | $63,875 | $62,298 | $415 | 13 | $2,000 | 58mo | 0mo | 1.81x | PASS |
| 2 | 33 | Oct 16 | 88d | 14.1% | $6.50 | $0.55 | $1,100 | $53,920 | $65,201 | $10,369 | 14 | $4,000 | 5mo | 0mo | 1.88x | PASS |
| 3 | 32 | Oct 16 | 88d | 16.7% | $6.65 | $0.40 | $800 | $55,165 | $62,298 | $9,125 | 15 | $6,000 | 8mo | 1mo | 1.94x | PASS |
| 4 | 32 | Sep 18 | 60d | 16.7% | $4.90 | $2.15 | $4,300 | $59,617 | $91,370 | $4,673 | 15 | $6,000 | 15mo | 1mo | 1.94x | PASS |
| 5 | 31 | Oct 16 | 88d | 19.3% | $5.65 | $1.40 | $2,800 | $46,869 | $65,616 | $17,420 | 16 | $8,000 | 6mo | 1mo | 2.00x | PASS |
| 6 | 31 | Sep 18 | 60d | 19.3% | $4.55 | $2.50 | $5,000 | $55,358 | $96,237 | $8,931 | 16 | $8,000 | 11mo | 1mo | 2.00x | PASS |
| 7 | 30 | Oct 16 | 88d | 21.9% | $5.60 | $1.45 | $2,900 | $46,455 | $65,949 | $17,835 | 17 | $10,000 | 7mo | 1mo | 2.06x | PASS |
| 8 | 30 | Sep 18 | 60d | 21.9% | $4.10 | $2.95 | $5,900 | $49,883 | $96,725 | $14,406 | 17 | $10,000 | 8mo | 1mo | 2.06x | PASS |
| 9 | 29 | Oct 16 | 88d | 24.5% | $5.20 | $1.85 | $3,700 | $43,136 | $61,386 | $21,153 | 18 | $12,000 | 7mo | 1mo | 2.12x | PASS |
| 10 | 29 | Sep 18 | 60d | 24.5% | $3.70 | $3.35 | $6,700 | $45,017 | $90,033 | $19,273 | 18 | $12,000 | 7mo | 1mo | 2.12x | PASS |
| 11 | 28 | Oct 16 | 88d | 27.1% | $4.50 | $2.55 | $5,100 | $37,330 | $51,847 | $26,960 | 19 | $14,000 | 6mo | 1mo | 2.19x | PASS |
| 12 | 28 | Sep 18 | 60d | 27.1% | $3.35 | $3.70 | $7,400 | $40,758 | $76,042 | $23,531 | 19 | $14,000 | 7mo | 1mo | 2.19x | PASS |
| 13 | 27 | Oct 16 | 88d | 29.7% | $4.35 | $2.70 | $5,400 | $36,085 | $48,114 | $28,205 | 20 | $16,000 | 7mo | 1mo | 2.25x | PASS |
| 14 | 27 | Sep 18 | 60d | 29.7% | $3.50 | $3.55 | $7,100 | $42,583 | $70,567 | $21,706 | 20 | $16,000 | 9mo | 1mo | 2.25x | PASS |
| 15 | 33 | Sep 18 | 60d | 14.1% | $5.60 | $1.45 | $2,900 | $68,133 | $95,629 | $-3,844 | 14 | $4,000 | N/A | 0mo | 1.88x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $2.41 | $54,225/yr | $63,875/yr | DEFICIT $804/mo |
| CC at MID $48 0.7σ, B $2.83 | $63,675/yr | $63,875/yr | DEFICIT $17/mo |
| AT 20% DRAWDOWN (stock $38.41 → $30.73, hedge $62,298/yr) | |||
| CC at SS vs stressed | $54,225/yr | $62,298/yr | DEFICIT $673/mo |
| CC at MID vs stressed | $63,675/yr | $62,298/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 10 CHEAP | Sep 18 | 60d | 38.4% | $0.01 | $0.54 | $16,425 | 32% | $71,250 | = | D $2,600 |
| ▶ 2 | 11 PROT | Sep 18 | 60d | 32.3% | $0.01 | $0.70 | $21,292 | 41% | $66,250 | -$5,000 | D $3,400 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $20, B $0.23 | $12,938/yr | $16,425/yr | DEFICIT $291/mo |
| CC at MID $20 0.7σ, B $0.23 | $12,938/yr | $16,425/yr | DEFICIT $291/mo |
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).