| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| MDB → +270C −340P +150P −410C |
$379.00 | 270 | 340 | 150 | 410 | $362.90 | $376.99 | 190 | 3.05x | 60.4% | SAFE | 1 | $9,290 | $37,900 | ROLL NOW (45d) |
| UAMY → +10C −12P +8P −7C |
$6.12 | 10 | 12 | 8 | 7 | $12.45 | $13.14 | 5 | 3.08x | -22.5% | ITM | 25 | $6,000 | $15,300 | REPAIR PLAN (108d) |
| GOOG (Joint) +310C −355C |
$377.44 | 310 | 0 | 0 | 355 | $392.50 | $342.62 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $188,720 | LEAPS-ONLY |
| IBIT +75C |
$36.49 | 75 | 0 | 0 | 0 | $70.58 | $48.93 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $182,475 | LEAPS-ONLY |
| IGV +70C −105C |
$102.11 | 70 | 0 | 0 | 105 | $96.50 | $87.47 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $122,532 | LEAPS-ONLY |
| MARA (Main) +40C |
$11.79 | 40 | 0 | 0 | 0 | $40.55 | $15.44 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $235,800 | LEAPS-ONLY |
| MSTR (Joint) +180C −110C |
$97.74 | 180 | 0 | 0 | 110 | $233.00 | $155.80 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $97,740 | LEAPS-ONLY |
| SPY +640C |
$773.43 | 640 | 0 | 0 | 0 | $764.00 | $695.79 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $928,116 | LEAPS-ONLY |
| APP +460C −540P +185P |
$431.31 | 460 | 540 | 185 | 0 | $588.00 | $620.99 | 355 | 3.77x | 57.1% | SAFE | 1 | $12,800 | $43,132 | OK |
| BMNR (Joint) +23C −65P +25P −19C |
$18.04 | 23 | 65 | 25 | 19 | $30.29 | $9.02 | 40 | 0.00x | -38.6% | ITM | 150 | $0 | $270,600 | OK |
| BMNR (Main) +25C −45P +15P −19C |
$18.04 | 25 | 45 | 15 | 19 | $44.46 | $52.11 | 30 | 2.59x | 16.9% | SAFE | 50 | $94,550 | $90,200 | OK |
| BMNR (Main) +23C −65P +25P −19C |
$18.04 | 23 | 65 | 25 | 19 | $39.13 | $9.02 | 40 | 0.00x | -38.6% | ITM | 75 | $0 | $135,300 | OK |
| BMNR (RetireInc) +10C −18P +10P −19C |
$18.04 | 10 | 18 | 10 | 19 | $17.13 | $19.52 | 8 | 2.28x | 44.6% | SAFE | 50 | $31,250 | $90,200 | OK |
| CLSK +17C −17P +10P |
$14.20 | 17 | 17 | 10 | 0 | $20.74 | $17.41 | 7 | 2.87x | 29.6% | SAFE | 25 | $9,350 | $35,500 | OK |
| COIN (Main) +165C −240P +85P −160C |
$151.63 | 165 | 240 | 85 | 160 | $210.90 | $217.96 | 155 | 10.23x | 43.9% | SAFE | 8 | $13,440 | $121,304 | OK |
| COIN (Main) +500C −330P +300P −160C |
$151.63 | 500 | 330 | 300 | 160 | $563.00 | $342.61 | 30 | 1.48x | -97.9% | ITM | 25 | $157,500 | $379,075 | OK |
| COIN (RetireInc) +145C −200P +75P −160C |
$151.63 | 145 | 200 | 75 | 160 | $182.40 | $188.74 | 125 | 7.31x | 50.5% | SAFE | 3 | $5,940 | $45,489 | OK |
| COPX +65C −90P +68P −100C |
$84.75 | 65 | 90 | 68 | 100 | $93.40 | $95.42 | 22 | 1.77x | 19.8% | SAFE | 20 | $56,800 | $169,500 | OK |
| CRWV +105C −120P +40P |
$90.69 | 105 | 120 | 40 | 0 | $125.45 | $128.08 | 80 | 4.91x | 55.9% | SAFE | 5 | $10,225 | $45,348 | OK |
| DELL +340C −390P +150P −540C |
$468.98 | 340 | 390 | 150 | 540 | $398.00 | $410.79 | 240 | 5.14x | 68.0% | SAFE | 3 | $17,400 | $140,694 | OK |
| ENPH +45C −60P +20P |
$41.80 | 45 | 60 | 20 | 0 | $56.15 | $58.55 | 40 | 6.48x | 52.2% | SAFE | 10 | $7,300 | $41,800 | OK |
| ETHA +13C −16P +10P |
$14.15 | 13 | 16 | 10 | 0 | $17.33 | $17.96 | 6 | 2.39x | 29.3% | SAFE | 50 | $21,650 | $70,750 | OK |
| GLD +320C −450P +330P −386C |
$377.14 | 320 | 450 | 330 | 386 | $456.00 | $474.92 | 120 | 1.88x | 12.5% | SAFE | 10 | $136,000 | $377,140 | OK |
| GLXY +38C −38P +18P |
$22.41 | 38 | 38 | 18 | 0 | $39.71 | $34.94 | 20 | 10.05x | 21.9% | SAFE | 125 | $27,625 | $280,125 | OK |
| GOOG (Neville) +300C −345P +310P −355C |
$377.44 | 300 | 345 | 310 | 355 | $373.00 | $341.75 | 35 | 1.48x | 17.9% | SAFE | 15 | $109,500 | $566,160 | OK |
| GOOG (Neville) +340C −405P +360P −355C |
$377.44 | 340 | 405 | 360 | 355 | $398.00 | $377.59 | 45 | 1.88x | 4.6% | TIGHT | 5 | $25,500 | $188,720 | OK |
| HIMS +10C −20P +5P |
$32.07 | 10 | 20 | 5 | 0 | $17.47 | $19.67 | 15 | 4.04x | 84.4% | SAFE | 15 | $7,395 | $48,105 | OK |
| INTC +85C −100P +35P −108C |
$98.21 | 85 | 100 | 35 | 108 | $114.00 | $114.89 | 65 | 3.24x | 64.4% | SAFE | 5 | $14,500 | $49,105 | OK |
| IREN (Joint) +25C −47P +35P |
$40.81 | 25 | 47 | 35 | 0 | $44.00 | $49.89 | 12 | 1.75x | 14.2% | SAFE | 20 | $32,000 | $81,620 | OK |
| IREN (Main) +25C −47P +35P |
$40.81 | 25 | 47 | 35 | 0 | $44.00 | $49.89 | 12 | 1.75x | 14.2% | SAFE | 20 | $32,000 | $81,620 | OK |
| IREN (Neville) +45C −65P +21P |
$40.81 | 45 | 65 | 21 | 0 | $56.50 | $59.39 | 44 | 15.67x | 48.5% | SAFE | 20 | $6,000 | $81,620 | OK |
| IREN (RetireInc) +50C −70P +23P |
$40.81 | 50 | 70 | 23 | 0 | $63.43 | $68.46 | 47 | 7.86x | 43.6% | SAFE | 20 | $13,700 | $81,620 | OK |
| MARA (Joint) +20C −17P +10P |
$11.79 | 20 | 17 | 10 | 0 | $24.33 | $19.44 | 7 | 2.62x | 15.2% | SAFE | 50 | $21,650 | $58,950 | OK |
| MARA (Main) +20C −25P +15P |
$11.79 | 20 | 25 | 15 | 0 | $22.69 | $18.33 | 10 | 27.32x | -27.2% | ITM | 200 | $7,600 | $235,800 | OK |
| MARA (Neville) +25C −15P +13P |
$11.79 | 25 | 15 | 13 | 0 | $26.40 | $13.91 | 2 | 2.43x | -10.3% | ITM | 250 | $35,000 | $294,750 | OK |
| META +480C −650P +330P −610C |
$590.87 | 480 | 650 | 330 | 610 | $601.50 | $609.34 | 320 | 5.38x | 44.2% | SAFE | 3 | $21,900 | $177,261 | OK |
| MSTR (RetireInc) +125C −185P +55P −110C |
$97.74 | 125 | 185 | 55 | 110 | $161.00 | $167.62 | 130 | 11.83x | 43.7% | SAFE | 4 | $4,800 | $39,096 | OK |
| MU (Joint) +670C −800P +420P −1200C |
$883.44 | 670 | 800 | 420 | 1200 | $792.36 | $803.20 | 380 | 4.31x | 52.5% | SAFE | 1 | $11,472 | $88,344 | OK |
| MU (Main) +880C −1010P +320P −1000C |
$883.44 | 880 | 1010 | 320 | 1000 | $1028.60 | $1048.09 | 690 | 5.64x | 63.8% | SAFE | 5 | $74,300 | $441,720 | OK |
| MU (Neville) +970C −1110P +370P −1000C |
$883.44 | 970 | 1110 | 370 | 1000 | $1220.00 | $1238.80 | 740 | 3.96x | 58.1% | SAFE | 2 | $50,000 | $176,688 | OK |
| NEM +88C −105P +75P −125C |
$99.51 | 88 | 105 | 75 | 125 | $114.54 | $119.18 | 30 | 2.11x | 24.6% | SAFE | 5 | $13,520 | $49,755 | OK |
| NOW +80C −110P +90P −120C |
$118.02 | 80 | 110 | 90 | 120 | $108.93 | $113.08 | 20 | 1.72x | 23.7% | SAFE | 10 | $27,850 | $118,015 | OK |
| NVDA +140C −175P +70P −215C |
$216.18 | 140 | 175 | 70 | 215 | $199.60 | $206.93 | 105 | 2.76x | 67.6% | SAFE | 5 | $29,800 | $108,090 | OK |
| QCOM +190C −210P +90P −230C |
$162.99 | 190 | 210 | 90 | 230 | $224.00 | $228.67 | 120 | 4.53x | 44.8% | SAFE | 5 | $17,000 | $81,495 | OK |
| RKLB +115C −135P +45P |
$76.03 | 115 | 135 | 45 | 0 | $141.55 | $149.53 | 90 | 4.39x | 40.8% | SAFE | 6 | $15,930 | $45,615 | OK |
| SPCX +150C −195P +135P |
$116.40 | 150 | 195 | 135 | 0 | $186.00 | $177.33 | 60 | 3.22x | -16.0% | ITM | 5 | $13,500 | $58,198 | 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 | 5 | Nov 20 | 108d | 18.3% | $0.90 | $1.45 | $3,625 | $7,604 | $9,041 | $13,096 | 8 | $6,250 | 6mo | 3mo | 4.12x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS BELOW SS $13 — assignment locks a loss · $10, B $0.05 | $1,452/yr | $7,604/yr | DEFICIT $513/mo |
| CC at MID $8 0.7σ, B $0.30 | $8,710/yr | $7,604/yr | SELF-FUNDING |
| AT 33% DRAWDOWN (stock $6.12 → $4.07, hedge $9,041/yr) | |||
| CC at SS income stress-adjusted | $1,452/yr | $9,041/yr | DEFICIT $632/mo |
| CC at MID income stress-adjusted | $1,452/yr | $9,041/yr | DEFICIT $632/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 180 CHEAP | Nov 20 | 108d | 52.5% | $0.30 | $6.85 | $2,315 | 5% | $25,290 | -$3,000 | D $685 |
| 2 | 185 | Nov 20 | 108d | 51.2% | $0.17 | $7.15 | $2,416 | 5% | $24,790 | -$3,500 | D $715 |
| 3 | 190 | Nov 20 | 108d | 49.9% | $0.70 | $7.45 | $2,518 | 6% | $24,290 | -$4,000 | D $745 |
| 4 | 210 | Nov 20 | 108d | 44.6% | $3.50 | $7.65 | $2,585 | 6% | $22,290 | -$6,000 | D $765 |
| 5 | 195 | Nov 20 | 108d | 48.5% | $0.86 | $7.80 | $2,636 | 6% | $23,790 | -$4,500 | D $780 |
| 6 | 200 | Nov 20 | 108d | 47.2% | $1.60 | $8.20 | $2,771 | 6% | $23,290 | -$5,000 | D $820 |
| 7 | 220 | Nov 20 | 108d | 42.0% | $4.10 | $9.10 | $3,075 | 7% | $21,290 | -$7,000 | D $910 |
| 8 | 230 | Nov 20 | 108d | 39.3% | $4.70 | $10.50 | $3,549 | 8% | $20,290 | -$8,000 | D $1,050 |
| 9 | 240 | Nov 20 | 108d | 36.7% | $6.15 | $12.15 | $4,106 | 9% | $19,290 | -$9,000 | D $1,215 |
| 10 | 250 | Nov 20 | 108d | 34.0% | $7.90 | $13.45 | $4,546 | 10% | $18,290 | -$10,000 | D $1,345 |
| 11 | 260 | Nov 20 | 108d | 31.4% | $9.85 | $15.85 | $5,357 | 12% | $17,290 | -$11,000 | D $1,585 |
| 12 | 280 | Nov 20 | 108d | 26.1% | $16.10 | $18.05 | $6,100 | 13% | $15,290 | -$13,000 | D $1,805 |
| ▶ 13 | 320 PROT | Nov 20 | 108d | 15.6% | $28.30 | $33.30 | $11,254 | 25% | $11,290 | -$17,000 | D $3,330 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $380, B $35.95 | $41,748/yr | $2,315/yr | SELF-FUNDING |
| CC at MID $440 0.6σ, B $15.70 | $18,232/yr | $2,315/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).