| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| BMNR (RetireInc) → +10C −18P +10P |
$16.71 | 10 | 18 | 10 | 0 | $17.13 | $19.79 | 8 | 2.28x | 40.1% | SAFE | 50 | $31,250 | $83,540 | ROLL NOW (31d) |
| IREN (Joint) → +25C −47P +35P −55C |
$41.20 | 25 | 47 | 35 | 55 | $44.00 | $49.32 | 12 | 1.75x | 15.0% | SAFE | 20 | $32,000 | $82,390 | REPAIR PLAN (87d) |
| IREN (Main) → +25C −47P +35P −55C |
$41.20 | 25 | 47 | 35 | 55 | $44.00 | $49.32 | 12 | 1.75x | 15.0% | SAFE | 20 | $32,000 | $82,390 | REPAIR PLAN (87d) |
| GOOG (Joint) +310C −370C |
$348.78 | 310 | 0 | 0 | 370 | $392.50 | $339.85 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $174,390 | LEAPS-ONLY |
| IBIT +75C |
$37.60 | 75 | 0 | 0 | 0 | $70.58 | $48.55 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $188,025 | LEAPS-ONLY |
| IGV +70C −96C |
$92.64 | 70 | 0 | 0 | 96 | $96.50 | $87.16 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $111,168 | LEAPS-ONLY |
| MARA (Main) +40C |
$11.93 | 40 | 0 | 0 | 0 | $40.55 | $14.71 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $238,600 | LEAPS-ONLY |
| MSTR (Joint) +180C −105C |
$101.40 | 180 | 0 | 0 | 105 | $233.00 | $150.78 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $101,400 | LEAPS-ONLY |
| SPY +640C −758C |
$744.76 | 640 | 0 | 0 | 758 | $764.00 | $695.43 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $893,718 | LEAPS-ONLY |
| AMZN +215C −260P +230P −280C |
$247.85 | 215 | 260 | 230 | 280 | $256.25 | $240.01 | 30 | 1.80x | 7.2% | OK | 10 | $37,500 | $247,850 | OK |
| APP +460C −540P +185P −480C |
$429.25 | 460 | 540 | 185 | 480 | $588.00 | $606.24 | 355 | 3.77x | 56.9% | SAFE | 1 | $12,800 | $42,925 | OK |
| BMNR (Joint) +23C −65P +25P |
$16.71 | 23 | 65 | 25 | 0 | $30.29 | $8.35 | 40 | 0.00x | -49.6% | ITM | 150 | $0 | $250,620 | OK |
| BMNR (Main) +25C −45P +15P |
$16.71 | 25 | 45 | 15 | 0 | $44.46 | — | 30 | 2.59x | 10.2% | SAFE | 50 | $94,550 | $83,540 | OK |
| BMNR (Main) +23C −65P +25P |
$16.71 | 23 | 65 | 25 | 0 | $39.13 | $8.35 | 40 | 0.00x | -49.6% | ITM | 75 | $0 | $125,310 | OK |
| CLSK +17C −17P +10P |
$14.73 | 17 | 17 | 10 | 0 | $20.74 | $17.14 | 7 | 2.87x | 32.1% | SAFE | 25 | $9,350 | $36,825 | OK |
| COIN (Main) +165C −240P +85P −180C |
$174.20 | 165 | 240 | 85 | 180 | $210.90 | $218.72 | 155 | 10.23x | 51.2% | SAFE | 8 | $13,440 | $139,360 | OK |
| COIN (Main) +500C −330P +300P −180C |
$174.20 | 500 | 330 | 300 | 180 | $563.00 | $334.75 | 30 | 1.48x | -72.2% | ITM | 25 | $157,500 | $435,500 | OK |
| COIN (RetireInc) +145C −200P +75P −190C |
$174.20 | 145 | 200 | 75 | 190 | $182.40 | $189.78 | 125 | 7.31x | 56.9% | SAFE | 3 | $5,940 | $52,260 | OK |
| COPX +65C −90P +68P |
$76.21 | 65 | 90 | 68 | 0 | $93.40 | $95.00 | 22 | 1.77x | 10.8% | SAFE | 20 | $56,800 | $152,420 | OK |
| CRWV +105C −120P +40P −84C |
$75.84 | 105 | 120 | 40 | 84 | $125.45 | $129.02 | 80 | 4.91x | 47.3% | SAFE | 5 | $10,225 | $37,920 | OK |
| DELL +340C −390P +150P −420C |
$404.50 | 340 | 390 | 150 | 420 | $398.00 | $410.23 | 240 | 5.14x | 62.9% | SAFE | 3 | $17,400 | $121,350 | OK |
| ENPH +45C −60P +20P −45C |
$39.88 | 45 | 60 | 20 | 45 | $56.15 | $60.14 | 40 | 6.48x | 49.8% | SAFE | 10 | $7,300 | $39,880 | OK |
| ETHA +13C −16P +10P |
$14.55 | 13 | 16 | 10 | 0 | $17.33 | $17.88 | 6 | 2.39x | 31.3% | SAFE | 50 | $21,650 | $72,775 | OK |
| GLD +320C −450P +330P −377C |
$371.23 | 320 | 450 | 330 | 377 | $456.00 | $471.99 | 120 | 1.88x | 11.1% | SAFE | 10 | $136,000 | $371,230 | OK |
| GLXY +38C −38P +18P |
$24.88 | 38 | 38 | 18 | 0 | $39.71 | $33.85 | 20 | 10.05x | 29.7% | SAFE | 125 | $27,625 | $311,000 | OK |
| GOOG (Neville) +300C −345P +310P −370C |
$348.78 | 300 | 345 | 310 | 370 | $373.00 | $337.15 | 35 | 1.48x | 11.1% | SAFE | 15 | $109,500 | $523,170 | OK |
| GOOG (Neville) +340C −405P +360P −370C |
$348.78 | 340 | 405 | 360 | 370 | $398.00 | $377.72 | 45 | 1.88x | -3.2% | ITM | 5 | $25,500 | $174,390 | OK |
| HIMS +10C −20P +5P |
$33.43 | 10 | 20 | 5 | 0 | $17.47 | $19.96 | 15 | 4.04x | 85.0% | SAFE | 15 | $7,395 | $50,145 | OK |
| INTC +85C −100P +35P −116C |
$102.69 | 85 | 100 | 35 | 116 | $114.00 | $115.91 | 65 | 3.24x | 65.9% | SAFE | 5 | $14,500 | $51,342 | OK |
| IREN (Neville) +45C −65P +21P −55C |
$41.20 | 45 | 65 | 21 | 55 | $56.50 | $59.17 | 44 | 15.67x | 49.0% | SAFE | 20 | $6,000 | $82,390 | OK |
| IREN (RetireInc) +50C −70P +23P −55C |
$41.20 | 50 | 70 | 23 | 55 | $63.43 | $68.02 | 47 | 7.86x | 44.2% | SAFE | 20 | $13,700 | $82,390 | OK |
| MARA (Joint) +20C −17P +10P |
$11.93 | 20 | 17 | 10 | 0 | $24.33 | $19.10 | 7 | 2.62x | 16.2% | SAFE | 50 | $21,650 | $59,650 | OK |
| MARA (Main) +20C −25P +15P |
$11.93 | 20 | 25 | 15 | 0 | $22.69 | $18.22 | 10 | 27.32x | -25.7% | ITM | 200 | $7,600 | $238,600 | OK |
| MARA (Neville) +25C −15P +13P |
$11.93 | 25 | 15 | 13 | 0 | $26.40 | $14.60 | 2 | 2.43x | -9.0% | ITM | 250 | $35,000 | $298,250 | OK |
| MDB +270C −340P +150P −350C |
$326.69 | 270 | 340 | 150 | 350 | $362.90 | $384.49 | 190 | 3.05x | 54.1% | SAFE | 1 | $9,290 | $32,669 | OK |
| META +480C −650P +330P −630C |
$648.39 | 480 | 650 | 330 | 630 | $601.50 | $604.51 | 320 | 5.38x | 49.1% | SAFE | 3 | $21,900 | $194,517 | OK |
| MSTR (RetireInc) +125C −185P +55P −105C |
$101.40 | 125 | 185 | 55 | 105 | $161.00 | $168.40 | 130 | 11.83x | 45.8% | SAFE | 4 | $4,800 | $40,560 | OK |
| MU (Main) +880C −1010P +320P −1050C |
$932.41 | 880 | 1010 | 320 | 1050 | $1028.60 | $1053.71 | 690 | 5.64x | 65.7% | SAFE | 5 | $74,300 | $466,205 | OK |
| MU (Neville) +970C −1110P +370P −1040C |
$932.41 | 970 | 1110 | 370 | 1040 | $1220.00 | $1243.87 | 740 | 3.96x | 60.3% | SAFE | 2 | $50,000 | $186,482 | OK |
| NEM +88C −105P +75P −97C |
$90.86 | 88 | 105 | 75 | 97 | $114.54 | $116.73 | 30 | 2.11x | 17.5% | SAFE | 5 | $13,520 | $45,428 | OK |
| NOW +80C −110P +90P |
$104.17 | 80 | 110 | 90 | 0 | $108.93 | $113.10 | 20 | 1.72x | 13.6% | SAFE | 10 | $27,850 | $104,175 | OK |
| NVDA +140C −175P +70P −212C |
$206.99 | 140 | 175 | 70 | 212 | $199.60 | $202.58 | 105 | 2.76x | 66.2% | SAFE | 5 | $29,800 | $103,495 | OK |
| QCOM +190C −210P +90P −180C |
$170.91 | 190 | 210 | 90 | 180 | $224.00 | $227.77 | 120 | 4.53x | 47.3% | SAFE | 5 | $17,000 | $85,458 | OK |
| RIOT +17C −40P +17P |
$20.26 | 17 | 40 | 17 | 0 | $23.65 | $30.99 | 23 | 8.06x | 16.1% | SAFE | 50 | $16,300 | $101,300 | OK |
| RKLB +115C −135P +45P −75C |
$66.43 | 115 | 135 | 45 | 75 | $141.55 | $148.13 | 90 | 4.39x | 32.3% | SAFE | 6 | $15,930 | $39,858 | OK |
| SPCX +150C −195P +135P −134C |
$123.03 | 150 | 195 | 135 | 134 | $186.00 | $184.28 | 60 | 3.22x | -9.7% | ITM | 5 | $13,500 | $61,515 | OK |
| UAMY +10C −12P +8P |
$5.52 | 10 | 12 | 8 | 0 | $12.45 | $13.07 | 5 | 3.08x | -35.9% | ITM | 25 | $6,000 | $13,800 | 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 | 17.5% | $6.05 | $0.20 | $400 | $50,764 | $80,510 | $3,776 | 13 | $2,000 | 6mo | 0mo | 1.81x | PASS |
| 2 | 33 | Oct 16 | 87d | 19.9% | $5.70 | $0.55 | $1,100 | $47,828 | $81,810 | $6,713 | 14 | $4,000 | 7mo | 0mo | 1.88x | PASS |
| 3 | 32 | Oct 16 | 87d | 22.3% | $5.20 | $1.05 | $2,100 | $43,632 | $78,454 | $10,908 | 15 | $6,000 | 7mo | 0mo | 1.94x | PASS |
| 4 | 31 | Oct 16 | 87d | 24.7% | $4.80 | $1.45 | $2,900 | $40,276 | $72,580 | $14,264 | 16 | $8,000 | 7mo | 1mo | 2.00x | PASS |
| 5 | 30 | Oct 16 | 87d | 27.2% | $4.45 | $1.80 | $3,600 | $37,339 | $63,351 | $17,201 | 17 | $10,000 | 7mo | 1mo | 2.06x | PASS |
| 6 | 29 | Oct 16 | 87d | 29.6% | $4.00 | $2.25 | $4,500 | $33,563 | $59,155 | $20,977 | 18 | $12,000 | 7mo | 1mo | 2.12x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $3.10 | $72,000/yr | $50,764/yr | SELF-FUNDING |
| CC at MID $50 0.6σ, B $3.10 | $72,000/yr | $50,764/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $41.20 → $32.96, hedge $80,510/yr) | |||
| CC at SS vs stressed | $72,000/yr | $80,510/yr | DEFICIT $709/mo |
| CC at MID vs stressed | $72,000/yr | $80,510/yr | DEFICIT $709/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 | 17.5% | $6.05 | $0.20 | $400 | $50,764 | $80,510 | $3,776 | 13 | $2,000 | 6mo | 0mo | 1.81x | PASS |
| 2 | 33 | Oct 16 | 87d | 19.9% | $5.70 | $0.55 | $1,100 | $47,828 | $81,810 | $6,713 | 14 | $4,000 | 7mo | 0mo | 1.88x | PASS |
| 3 | 32 | Oct 16 | 87d | 22.3% | $5.20 | $1.05 | $2,100 | $43,632 | $78,454 | $10,908 | 15 | $6,000 | 7mo | 0mo | 1.94x | PASS |
| 4 | 31 | Oct 16 | 87d | 24.7% | $4.80 | $1.45 | $2,900 | $40,276 | $72,580 | $14,264 | 16 | $8,000 | 7mo | 1mo | 2.00x | PASS |
| 5 | 30 | Oct 16 | 87d | 27.2% | $4.45 | $1.80 | $3,600 | $37,339 | $63,351 | $17,201 | 17 | $10,000 | 7mo | 1mo | 2.06x | PASS |
| 6 | 29 | Oct 16 | 87d | 29.6% | $4.00 | $2.25 | $4,500 | $33,563 | $59,155 | $20,977 | 18 | $12,000 | 7mo | 1mo | 2.12x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $3.10 | $72,000/yr | $50,764/yr | SELF-FUNDING |
| CC at MID $50 0.6σ, B $3.10 | $72,000/yr | $50,764/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $41.20 → $32.96, hedge $80,510/yr) | |||
| CC at SS vs stressed | $72,000/yr | $80,510/yr | DEFICIT $709/mo |
| CC at MID vs stressed | $72,000/yr | $80,510/yr | DEFICIT $709/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 10 CHEAP | Nov 20 | 122d | 40.1% | $0.44 | $0.59 | $8,826 | 13% | $71,250 | = | D $2,800 |
| 2 | 10 | Jan 15 | 178d | 40.1% | $0.73 | $0.93 | $9,535 | 14% | $71,250 | = | D $4,500 |
| 3 | 11 | Nov 20 | 122d | 34.2% | $0.70 | $0.83 | $12,416 | 19% | $66,250 | -$5,000 | D $4,000 |
| ▶ 4 | 12 PROT | Jan 15 | 178d | 28.2% | $1.32 | $1.54 | $15,789 | 24% | $61,250 | -$10,000 | D $7,550 |
| 5 | 12 | Nov 20 | 122d | 28.2% | $0.90 | $1.10 | $16,455 | 25% | $61,250 | -$10,000 | D $5,350 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $20, B $0.58 | $33,677/yr | $8,826/yr | SELF-FUNDING |
| CC at MID $20 0.7σ, B $0.58 | $33,677/yr | $8,826/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).