| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| MDB → +270C −340P +150P −410C |
$383.48 | 270 | 340 | 150 | 410 | $362.90 | $379.42 | 190 | 3.05x | 60.9% | SAFE | 1 | $9,290 | $38,348 | ROLL NOW (44d) |
| UAMY → +10C −12P +8P −7C |
$6.31 | 10 | 12 | 8 | 7 | $12.45 | $13.23 | 5 | 3.08x | -18.9% | ITM | 25 | $6,000 | $15,775 | REPAIR PLAN (107d) |
| GOOG (Joint) +310C −355C |
$379.03 | 310 | 0 | 0 | 355 | $392.50 | $342.50 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $189,515 | LEAPS-ONLY |
| IBIT +75C |
$36.32 | 75 | 0 | 0 | 0 | $70.58 | $48.81 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $181,576 | LEAPS-ONLY |
| IGV +70C −105C |
$103.55 | 70 | 0 | 0 | 105 | $96.50 | $87.40 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $124,261 | LEAPS-ONLY |
| MARA (Main) +40C |
$11.80 | 40 | 0 | 0 | 0 | $40.55 | $15.58 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $236,100 | LEAPS-ONLY |
| MSTR (Joint) +180C −110C |
$97.48 | 180 | 0 | 0 | 110 | $233.00 | $156.92 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $97,485 | LEAPS-ONLY |
| SPY +640C |
$775.97 | 640 | 0 | 0 | 0 | $764.00 | $693.91 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $931,164 | LEAPS-ONLY |
| APP +460C −540P +185P |
$432.34 | 460 | 540 | 185 | 0 | $588.00 | $605.85 | 355 | 3.77x | 57.2% | SAFE | 1 | $12,800 | $43,234 | OK |
| BMNR (Joint) +23C −65P +25P −19C |
$17.96 | 23 | 65 | 25 | 19 | $30.29 | $8.98 | 40 | 0.00x | -39.2% | ITM | 150 | $0 | $269,400 | OK |
| BMNR (Main) +25C −45P +15P −19C |
$17.96 | 25 | 45 | 15 | 19 | $44.46 | $52.34 | 30 | 2.59x | 16.5% | SAFE | 50 | $94,550 | $89,800 | OK |
| BMNR (Main) +23C −65P +25P −19C |
$17.96 | 23 | 65 | 25 | 19 | $39.13 | $8.98 | 40 | 0.00x | -39.2% | ITM | 75 | $0 | $134,700 | OK |
| BMNR (RetireInc) +10C −18P +10P −19C |
$17.96 | 10 | 18 | 10 | 19 | $17.13 | $19.55 | 8 | 2.28x | 44.3% | SAFE | 50 | $31,250 | $89,800 | OK |
| CLSK +17C −17P +10P |
$14.22 | 17 | 17 | 10 | 0 | $20.74 | $17.56 | 7 | 2.87x | 29.7% | SAFE | 25 | $9,350 | $35,550 | OK |
| COIN (Main) +165C −240P +85P −160C |
$151.33 | 165 | 240 | 85 | 160 | $210.90 | $219.47 | 155 | 10.23x | 43.8% | SAFE | 8 | $13,440 | $121,064 | OK |
| COIN (Main) +500C −330P +300P −160C |
$151.33 | 500 | 330 | 300 | 160 | $563.00 | $341.70 | 30 | 1.48x | -98.2% | ITM | 25 | $157,500 | $378,325 | OK |
| COIN (RetireInc) +145C −200P +75P −160C |
$151.33 | 145 | 200 | 75 | 160 | $182.40 | $190.20 | 125 | 7.31x | 50.4% | SAFE | 3 | $5,940 | $45,399 | OK |
| COPX +65C −90P +68P −100C |
$86.84 | 65 | 90 | 68 | 100 | $93.40 | $94.10 | 22 | 1.77x | 21.7% | SAFE | 20 | $56,800 | $173,690 | OK |
| CRWV +105C −120P +40P |
$92.98 | 105 | 120 | 40 | 0 | $125.45 | $129.99 | 80 | 4.91x | 57.0% | SAFE | 5 | $10,225 | $46,490 | OK |
| DELL +340C −390P +150P −540C |
$482.25 | 340 | 390 | 150 | 540 | $398.00 | $408.80 | 240 | 5.14x | 68.9% | SAFE | 3 | $17,400 | $144,675 | OK |
| ENPH +45C −60P +20P |
$39.66 | 45 | 60 | 20 | 0 | $56.15 | $58.78 | 40 | 6.48x | 49.6% | SAFE | 10 | $7,300 | $39,660 | OK |
| ETHA +13C −16P +10P |
$14.09 | 13 | 16 | 10 | 0 | $17.33 | $17.92 | 6 | 2.39x | 29.0% | SAFE | 50 | $21,650 | $70,460 | OK |
| GLD +320C −450P +330P −386C |
$385.19 | 320 | 450 | 330 | 386 | $456.00 | $470.22 | 120 | 1.88x | 14.3% | SAFE | 10 | $136,000 | $385,195 | OK |
| GLXY +38C −38P +18P |
$20.16 | 38 | 38 | 18 | 0 | $39.71 | $34.07 | 20 | 10.05x | 13.2% | SAFE | 125 | $27,625 | $252,000 | OK |
| GOOG (Neville) +300C −345P +310P −355C |
$379.03 | 300 | 345 | 310 | 355 | $373.00 | $338.87 | 35 | 1.48x | 18.2% | SAFE | 15 | $109,500 | $568,545 | OK |
| GOOG (Neville) +340C −405P +360P −355C |
$379.03 | 340 | 405 | 360 | 355 | $398.00 | $376.05 | 45 | 1.88x | 5.0% | OK | 5 | $25,500 | $189,515 | OK |
| HIMS +10C −20P +5P |
$31.97 | 10 | 20 | 5 | 0 | $17.47 | $18.98 | 15 | 4.04x | 84.4% | SAFE | 15 | $7,395 | $47,955 | OK |
| INTC +85C −100P +35P −108C |
$100.70 | 85 | 100 | 35 | 108 | $114.00 | $117.76 | 65 | 3.24x | 65.2% | SAFE | 5 | $14,500 | $50,350 | OK |
| IREN (Joint) +25C −47P +35P |
$40.67 | 25 | 47 | 35 | 0 | $44.00 | $50.28 | 12 | 1.75x | 13.9% | SAFE | 20 | $32,000 | $81,340 | OK |
| IREN (Main) +25C −47P +35P |
$40.67 | 25 | 47 | 35 | 0 | $44.00 | $50.28 | 12 | 1.75x | 13.9% | SAFE | 20 | $32,000 | $81,340 | OK |
| IREN (Neville) +45C −65P +21P |
$40.67 | 45 | 65 | 21 | 0 | $56.50 | $59.40 | 44 | 15.67x | 48.4% | SAFE | 20 | $6,000 | $81,340 | OK |
| IREN (RetireInc) +50C −70P +23P |
$40.67 | 50 | 70 | 23 | 0 | $63.43 | $67.89 | 47 | 7.86x | 43.4% | SAFE | 20 | $13,700 | $81,340 | OK |
| MARA (Joint) +20C −17P +10P |
$11.80 | 20 | 17 | 10 | 0 | $24.33 | $19.82 | 7 | 2.62x | 15.3% | SAFE | 50 | $21,650 | $59,025 | OK |
| MARA (Main) +20C −25P +15P |
$11.80 | 20 | 25 | 15 | 0 | $22.69 | $19.08 | 10 | 27.32x | -27.1% | ITM | 200 | $7,600 | $236,100 | OK |
| MARA (Neville) +25C −15P +13P |
$11.80 | 25 | 15 | 13 | 0 | $26.40 | $13.97 | 2 | 2.43x | -10.1% | ITM | 250 | $35,000 | $295,125 | OK |
| META +480C −650P +330P −610C |
$595.81 | 480 | 650 | 330 | 610 | $601.50 | $605.90 | 320 | 5.38x | 44.6% | SAFE | 3 | $21,900 | $178,743 | OK |
| MSTR (RetireInc) +125C −185P +55P −110C |
$97.48 | 125 | 185 | 55 | 110 | $161.00 | $168.40 | 130 | 11.83x | 43.6% | SAFE | 4 | $4,800 | $38,994 | OK |
| MU (Joint) +670C −800P +420P −1200C |
$911.87 | 670 | 800 | 420 | 1200 | $792.36 | $812.63 | 380 | 4.31x | 53.9% | SAFE | 1 | $11,472 | $91,187 | OK |
| MU (Main) +880C −1010P +320P −1000C |
$911.87 | 880 | 1010 | 320 | 1000 | $1028.60 | $1058.72 | 690 | 5.64x | 64.9% | SAFE | 5 | $74,300 | $455,937 | OK |
| MU (Neville) +970C −1110P +370P −1000C |
$911.87 | 970 | 1110 | 370 | 1000 | $1220.00 | $1250.36 | 740 | 3.96x | 59.4% | SAFE | 2 | $50,000 | $182,375 | OK |
| NEM +88C −105P +75P −125C |
$103.40 | 88 | 105 | 75 | 125 | $114.54 | $116.67 | 30 | 2.11x | 27.5% | SAFE | 5 | $13,520 | $51,702 | OK |
| NOW +80C −110P +90P −120C |
$118.81 | 80 | 110 | 90 | 120 | $108.93 | $114.14 | 20 | 1.72x | 24.2% | SAFE | 10 | $27,850 | $118,805 | OK |
| NVDA +140C −175P +70P −215C |
$220.07 | 140 | 175 | 70 | 215 | $199.60 | $202.90 | 105 | 2.76x | 68.2% | SAFE | 5 | $29,800 | $110,038 | OK |
| QCOM +190C −210P +90P −230C |
$160.85 | 190 | 210 | 90 | 230 | $224.00 | $228.73 | 120 | 4.53x | 44.0% | SAFE | 5 | $17,000 | $80,425 | OK |
| RKLB +115C −135P +45P |
$74.88 | 115 | 135 | 45 | 0 | $141.55 | $148.98 | 90 | 4.39x | 39.9% | SAFE | 6 | $15,930 | $44,928 | OK |
| SPCX +150C −195P +135P |
$112.91 | 150 | 195 | 135 | 0 | $186.00 | $184.76 | 60 | 3.22x | -19.6% | ITM | 5 | $13,500 | $56,455 | 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 | 107d | 20.8% | $0.90 | $1.30 | $3,250 | $7,675 | $10,745 | $13,218 | 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 | $1,500/yr | $7,675/yr | DEFICIT $515/mo |
| CC at MID $8 0.6σ, B $0.30 | $9,000/yr | $7,675/yr | SELF-FUNDING |
| AT 33% DRAWDOWN (stock $6.31 → $4.22, hedge $10,745/yr) | |||
| CC at SS income stress-adjusted | $1,500/yr | $10,745/yr | DEFICIT $770/mo |
| CC at MID income stress-adjusted | $1,500/yr | $10,745/yr | DEFICIT $770/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 155 CHEAP | Nov 20 | 107d | 59.6% | $0.62 | $2.91 | $993 | 2% | $27,790 | -$500 | D $291 |
| 2 | 160 | Nov 20 | 107d | 58.3% | $0.68 | $3.05 | $1,040 | 2% | $27,290 | -$1,000 | D $305 |
| 3 | 165 | Nov 20 | 107d | 57.0% | $1.04 | $3.50 | $1,194 | 2% | $26,790 | -$1,500 | D $350 |
| 4 | 175 | Nov 20 | 107d | 54.4% | $1.04 | $3.80 | $1,296 | 3% | $25,790 | -$2,500 | D $380 |
| 5 | 150 | Nov 20 | 107d | 60.9% | $0.47 | $3.90 | $1,330 | 3% | $28,290 | = | D $390 |
| 6 | 170 | Nov 20 | 107d | 55.7% | $1.05 | $3.95 | $1,347 | 3% | $26,290 | -$2,000 | D $395 |
| 7 | 180 | Nov 20 | 107d | 53.1% | $1.77 | $4.05 | $1,382 | 3% | $25,290 | -$3,000 | D $405 |
| 8 | 185 | Nov 20 | 107d | 51.8% | $1.93 | $4.40 | $1,501 | 3% | $24,790 | -$3,500 | D $440 |
| 9 | 190 | Nov 20 | 107d | 50.5% | $2.18 | $4.80 | $1,637 | 3% | $24,290 | -$4,000 | D $480 |
| 10 | 195 | Nov 20 | 107d | 49.1% | $2.47 | $5.40 | $1,842 | 4% | $23,790 | -$4,500 | D $540 |
| 11 | 200 | Nov 20 | 107d | 47.8% | $2.77 | $5.60 | $1,910 | 4% | $23,290 | -$5,000 | D $560 |
| 12 | 210 | Nov 20 | 107d | 45.2% | $3.75 | $6.60 | $2,251 | 5% | $22,290 | -$6,000 | D $660 |
| ▶ 13 | 320 PROT | Nov 20 | 107d | 16.6% | $26.45 | $31.50 | $10,745 | 22% | $11,290 | -$17,000 | D $3,150 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $380, B $37.95 | $45,540/yr | $993/yr | SELF-FUNDING |
| CC at MID $450 0.7σ, B $13.70 | $16,440/yr | $993/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).