| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| BMNR (RetireInc) → +10C −18P +10P |
$16.54 | 10 | 18 | 10 | 0 | $17.13 | $19.71 | 8 | 2.28x | 39.5% | SAFE | 50 | $31,250 | $82,700 | ROLL NOW (31d) |
| IREN (Joint) → +25C −47P +35P −55C |
$39.82 | 25 | 47 | 35 | 55 | $44.00 | $48.71 | 12 | 1.75x | 12.1% | SAFE | 20 | $32,000 | $79,640 | REPAIR PLAN (87d) |
| IREN (Main) → +25C −47P +35P −55C |
$39.82 | 25 | 47 | 35 | 55 | $44.00 | $48.71 | 12 | 1.75x | 12.1% | SAFE | 20 | $32,000 | $79,640 | REPAIR PLAN (87d) |
| GOOG (Joint) +310C −370C |
$352.53 | 310 | 0 | 0 | 370 | $392.50 | $339.68 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $176,265 | LEAPS-ONLY |
| IBIT +75C |
$36.85 | 75 | 0 | 0 | 0 | $70.58 | $48.52 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $184,250 | LEAPS-ONLY |
| IGV +70C −96C |
$93.59 | 70 | 0 | 0 | 96 | $96.50 | $87.21 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $112,314 | LEAPS-ONLY |
| MARA (Main) +40C |
$11.71 | 40 | 0 | 0 | 0 | $40.55 | $14.71 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $234,100 | LEAPS-ONLY |
| MSTR (Joint) +180C −105C |
$97.43 | 180 | 0 | 0 | 105 | $233.00 | $148.63 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $97,430 | LEAPS-ONLY |
| SPY +640C −758C |
$742.91 | 640 | 0 | 0 | 758 | $764.00 | $695.03 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $891,492 | LEAPS-ONLY |
| AMZN +215C −260P +230P −280C |
$249.96 | 215 | 260 | 230 | 280 | $256.25 | $240.62 | 30 | 1.80x | 8.0% | OK | 10 | $37,500 | $249,960 | OK |
| APP +460C −540P +185P −480C |
$429.20 | 460 | 540 | 185 | 480 | $588.00 | $609.12 | 355 | 3.77x | 56.9% | SAFE | 1 | $12,800 | $42,920 | OK |
| BMNR (Joint) +23C −65P +25P |
$16.54 | 23 | 65 | 25 | 0 | $30.29 | $8.27 | 40 | 0.00x | -51.1% | ITM | 150 | $0 | $248,100 | OK |
| BMNR (Main) +25C −45P +15P |
$16.54 | 25 | 45 | 15 | 0 | $44.46 | — | 30 | 2.59x | 9.3% | OK | 50 | $94,550 | $82,700 | OK |
| BMNR (Main) +23C −65P +25P |
$16.54 | 23 | 65 | 25 | 0 | $39.13 | $8.27 | 40 | 0.00x | -51.1% | ITM | 75 | $0 | $124,050 | OK |
| CLSK +17C −17P +10P |
$14.49 | 17 | 17 | 10 | 0 | $20.74 | $17.17 | 7 | 2.87x | 31.0% | SAFE | 25 | $9,350 | $36,238 | OK |
| COIN (Main) +165C −240P +85P −180C |
$159.74 | 165 | 240 | 85 | 180 | $210.90 | $215.31 | 155 | 10.23x | 46.8% | SAFE | 8 | $13,440 | $127,788 | OK |
| COIN (Main) +500C −330P +300P −180C |
$159.74 | 500 | 330 | 300 | 180 | $563.00 | $332.79 | 30 | 1.48x | -87.8% | ITM | 25 | $157,500 | $399,338 | OK |
| COIN (RetireInc) +145C −200P +75P −190C |
$159.74 | 145 | 200 | 75 | 190 | $182.40 | $186.69 | 125 | 7.31x | 53.0% | SAFE | 3 | $5,940 | $47,921 | OK |
| COPX +65C −90P +68P |
$73.80 | 65 | 90 | 68 | 0 | $93.40 | $95.28 | 22 | 1.77x | 7.9% | OK | 20 | $56,800 | $147,600 | OK |
| CRWV +105C −120P +40P −84C |
$73.40 | 105 | 120 | 40 | 84 | $125.45 | $129.19 | 80 | 4.91x | 45.5% | SAFE | 5 | $10,225 | $36,702 | OK |
| DELL +340C −390P +150P −420C |
$383.60 | 340 | 390 | 150 | 420 | $398.00 | $410.61 | 240 | 5.14x | 60.9% | SAFE | 3 | $17,400 | $115,079 | OK |
| ENPH +45C −60P +20P −45C |
$39.52 | 45 | 60 | 20 | 45 | $56.15 | $58.93 | 40 | 6.48x | 49.4% | SAFE | 10 | $7,300 | $39,515 | OK |
| ETHA +13C −16P +10P |
$14.30 | 13 | 16 | 10 | 0 | $17.33 | $17.97 | 6 | 2.39x | 30.1% | SAFE | 50 | $21,650 | $71,500 | OK |
| GLD +320C −450P +330P −377C |
$367.95 | 320 | 450 | 330 | 377 | $456.00 | $473.27 | 120 | 1.88x | 10.3% | SAFE | 10 | $136,000 | $367,950 | OK |
| GLXY +38C −38P +18P |
$23.62 | 38 | 38 | 18 | 0 | $39.71 | $33.53 | 20 | 10.05x | 25.9% | SAFE | 125 | $27,625 | $295,250 | OK |
| GOOG (Neville) +300C −345P +310P −370C |
$352.53 | 300 | 345 | 310 | 370 | $373.00 | $338.49 | 35 | 1.48x | 12.1% | SAFE | 15 | $109,500 | $528,795 | OK |
| GOOG (Neville) +340C −405P +360P −370C |
$352.53 | 340 | 405 | 360 | 370 | $398.00 | $375.21 | 45 | 1.88x | -2.1% | ITM | 5 | $25,500 | $176,265 | OK |
| HIMS +10C −20P +5P |
$32.66 | 10 | 20 | 5 | 0 | $17.47 | $18.62 | 15 | 4.04x | 84.7% | SAFE | 15 | $7,395 | $48,990 | OK |
| INTC +85C −100P +35P −116C |
$97.69 | 85 | 100 | 35 | 116 | $114.00 | $116.97 | 65 | 3.24x | 64.2% | SAFE | 5 | $14,500 | $48,844 | OK |
| IREN (Neville) +45C −65P +21P −55C |
$39.82 | 45 | 65 | 21 | 55 | $56.50 | $58.91 | 44 | 15.67x | 47.3% | SAFE | 20 | $6,000 | $79,640 | OK |
| IREN (RetireInc) +50C −70P +23P −55C |
$39.82 | 50 | 70 | 23 | 55 | $63.43 | $67.32 | 47 | 7.86x | 42.2% | SAFE | 20 | $13,700 | $79,640 | OK |
| MARA (Joint) +20C −17P +10P |
$11.71 | 20 | 17 | 10 | 0 | $24.33 | $18.93 | 7 | 2.62x | 14.6% | SAFE | 50 | $21,650 | $58,525 | OK |
| MARA (Main) +20C −25P +15P |
$11.71 | 20 | 25 | 15 | 0 | $22.69 | $18.31 | 10 | 27.32x | -28.2% | ITM | 200 | $7,600 | $234,100 | OK |
| MARA (Neville) +25C −15P +13P |
$11.71 | 25 | 15 | 13 | 0 | $26.40 | $14.58 | 2 | 2.43x | -11.1% | ITM | 250 | $35,000 | $292,625 | OK |
| MDB +270C −340P +150P −350C |
$325.27 | 270 | 340 | 150 | 350 | $362.90 | $380.67 | 190 | 3.05x | 53.9% | SAFE | 1 | $9,290 | $32,527 | OK |
| META +480C −650P +330P −630C |
$649.99 | 480 | 650 | 330 | 630 | $601.50 | $606.47 | 320 | 5.38x | 49.2% | SAFE | 3 | $21,900 | $194,997 | OK |
| MSTR (RetireInc) +125C −185P +55P −105C |
$97.43 | 125 | 185 | 55 | 105 | $161.00 | $167.61 | 130 | 11.83x | 43.5% | SAFE | 4 | $4,800 | $38,972 | OK |
| MU (Main) +880C −1010P +320P −1050C |
$865.00 | 880 | 1010 | 320 | 1050 | $1028.60 | $1060.49 | 690 | 5.64x | 63.0% | SAFE | 5 | $74,300 | $432,500 | OK |
| MU (Neville) +970C −1110P +370P −1040C |
$865.00 | 970 | 1110 | 370 | 1040 | $1220.00 | $1249.07 | 740 | 3.96x | 57.2% | SAFE | 2 | $50,000 | $173,000 | OK |
| NEM +88C −105P +75P −97C |
$89.60 | 88 | 105 | 75 | 97 | $114.54 | $117.55 | 30 | 2.11x | 16.3% | SAFE | 5 | $13,520 | $44,800 | OK |
| NOW +80C −110P +90P |
$105.14 | 80 | 110 | 90 | 0 | $108.93 | $113.93 | 20 | 1.72x | 14.4% | SAFE | 10 | $27,850 | $105,140 | OK |
| NVDA +140C −175P +70P −212C |
$203.12 | 140 | 175 | 70 | 212 | $199.60 | $203.54 | 105 | 2.76x | 65.5% | SAFE | 5 | $29,800 | $101,560 | OK |
| QCOM +190C −210P +90P −180C |
$170.69 | 190 | 210 | 90 | 180 | $224.00 | $227.92 | 120 | 4.53x | 47.3% | SAFE | 5 | $17,000 | $85,342 | OK |
| RIOT +17C −40P +17P |
$19.89 | 17 | 40 | 17 | 0 | $23.65 | $30.89 | 23 | 8.94x | 14.6% | SAFE | 50 | $14,475 | $99,475 | OK |
| RKLB +115C −135P +45P −75C |
$65.97 | 115 | 135 | 45 | 75 | $141.55 | $147.56 | 90 | 4.39x | 31.8% | SAFE | 6 | $15,930 | $39,582 | OK |
| SPCX +150C −195P +135P −134C |
$120.48 | 150 | 195 | 135 | 134 | $186.00 | $183.70 | 60 | 3.22x | -12.1% | ITM | 5 | $13,500 | $60,240 | 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 | 87d | 14.6% | $6.65 | $-0.10 | $-200 | $55,799 | $75,685 | $4,615 | 13 | $2,000 | 5mo | 0mo | 1.81x | PASS |
| 2 | 33 | Oct 16 | 87d | 17.1% | $6.20 | $0.35 | $700 | $52,023 | $78,622 | $8,391 | 14 | $4,000 | 6mo | 0mo | 1.88x | PASS |
| 3 | 32 | Oct 16 | 87d | 19.6% | $5.70 | $0.85 | $1,700 | $47,828 | $82,398 | $12,586 | 15 | $6,000 | 6mo | 0mo | 1.94x | PASS |
| 4 | 31 | Oct 16 | 87d | 22.1% | $5.35 | $1.20 | $2,400 | $44,891 | $78,454 | $15,523 | 16 | $8,000 | 6mo | 1mo | 2.00x | PASS |
| 5 | 30 | Oct 16 | 87d | 24.7% | $4.90 | $1.65 | $3,300 | $41,115 | $69,224 | $19,299 | 17 | $10,000 | 6mo | 1mo | 2.06x | PASS |
| 6 | 29 | Oct 16 | 87d | 27.2% | $4.60 | $1.95 | $3,900 | $38,598 | $64,609 | $21,816 | 18 | $12,000 | 7mo | 1mo | 2.12x | PASS |
| 7 | 28 | Oct 16 | 87d | 29.7% | $4.15 | $2.40 | $4,800 | $34,822 | $60,414 | $25,592 | 19 | $14,000 | 7mo | 1mo | 2.19x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $3.20 | $74,323/yr | $55,799/yr | SELF-FUNDING |
| CC at MID $50 0.7σ, B $2.91 | $67,587/yr | $55,799/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $39.82 → $31.86, hedge $75,685/yr) | |||
| CC at SS vs stressed | $74,323/yr | $75,685/yr | DEFICIT $114/mo |
| CC at MID vs stressed | $67,587/yr | $75,685/yr | DEFICIT $675/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 | 87d | 14.6% | $6.65 | $-0.10 | $-200 | $55,799 | $75,685 | $4,615 | 13 | $2,000 | 5mo | 0mo | 1.81x | PASS |
| 2 | 33 | Oct 16 | 87d | 17.1% | $6.20 | $0.35 | $700 | $52,023 | $78,622 | $8,391 | 14 | $4,000 | 6mo | 0mo | 1.88x | PASS |
| 3 | 32 | Oct 16 | 87d | 19.6% | $5.70 | $0.85 | $1,700 | $47,828 | $82,398 | $12,586 | 15 | $6,000 | 6mo | 0mo | 1.94x | PASS |
| 4 | 31 | Oct 16 | 87d | 22.1% | $5.35 | $1.20 | $2,400 | $44,891 | $78,454 | $15,523 | 16 | $8,000 | 6mo | 1mo | 2.00x | PASS |
| 5 | 30 | Oct 16 | 87d | 24.7% | $4.90 | $1.65 | $3,300 | $41,115 | $69,224 | $19,299 | 17 | $10,000 | 6mo | 1mo | 2.06x | PASS |
| 6 | 29 | Oct 16 | 87d | 27.2% | $4.60 | $1.95 | $3,900 | $38,598 | $64,609 | $21,816 | 18 | $12,000 | 7mo | 1mo | 2.12x | PASS |
| 7 | 28 | Oct 16 | 87d | 29.7% | $4.15 | $2.40 | $4,800 | $34,822 | $60,414 | $25,592 | 19 | $14,000 | 7mo | 1mo | 2.19x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $3.20 | $74,323/yr | $55,799/yr | SELF-FUNDING |
| CC at MID $50 0.7σ, B $2.91 | $67,587/yr | $55,799/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $39.82 → $31.86, hedge $75,685/yr) | |||
| CC at SS vs stressed | $74,323/yr | $75,685/yr | DEFICIT $114/mo |
| CC at MID vs stressed | $67,587/yr | $75,685/yr | DEFICIT $675/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 10 CHEAP | Nov 20 | 122d | 39.5% | $0.52 | $0.66 | $9,873 | 16% | $71,250 | = | D $3,050 |
| 2 | 10 | Jan 15 | 178d | 39.5% | $0.86 | $0.98 | $10,048 | 16% | $71,250 | = | D $4,650 |
| ▶ 3 | 11 PROT | Nov 20 | 122d | 33.5% | $0.74 | $0.86 | $12,865 | 20% | $66,250 | -$5,000 | D $4,050 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $20, B $0.56 | $32,516/yr | $9,873/yr | SELF-FUNDING |
| CC at MID $20 0.6σ, B $0.64 | $37,161/yr | $9,873/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).