| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| MDB → +270C −340P +150P −410C |
$373.77 | 270 | 340 | 150 | 410 | $362.90 | $376.15 | 190 | 3.05x | 59.9% | SAFE | 1 | $9,290 | $37,377 | ROLL NOW (44d) |
| IREN (Joint) → +25C −47P +35P |
$39.26 | 25 | 47 | 35 | 0 | $44.00 | $49.84 | 12 | 1.75x | 10.8% | SAFE | 20 | $32,000 | $78,510 | REPAIR PLAN (72d) |
| IREN (Main) → +25C −47P +35P |
$39.26 | 25 | 47 | 35 | 0 | $44.00 | $49.84 | 12 | 1.75x | 10.8% | SAFE | 20 | $32,000 | $78,510 | REPAIR PLAN (72d) |
| UAMY → +10C −12P +8P −8C |
$6.39 | 10 | 12 | 8 | 8 | $12.45 | $13.18 | 5 | 3.08x | -17.3% | ITM | 25 | $6,000 | $15,987 | REPAIR PLAN (107d) |
| GOOG (Joint) +310C −355C |
$360.01 | 310 | 0 | 0 | 355 | $392.50 | $340.70 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $180,005 | LEAPS-ONLY |
| IBIT +75C |
$36.77 | 75 | 0 | 0 | 0 | $70.58 | $48.75 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $183,850 | LEAPS-ONLY |
| IGV +70C −105C |
$101.63 | 70 | 0 | 0 | 105 | $96.50 | $86.98 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $121,956 | LEAPS-ONLY |
| MARA (Main) +40C |
$11.44 | 40 | 0 | 0 | 0 | $40.55 | $15.43 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $228,700 | LEAPS-ONLY |
| MSTR (Joint) +180C −110C |
$99.02 | 180 | 0 | 0 | 110 | $233.00 | $157.84 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $99,020 | LEAPS-ONLY |
| SPY +640C |
$771.65 | 640 | 0 | 0 | 0 | $764.00 | $697.00 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $925,980 | LEAPS-ONLY |
| APP +460C −540P +185P |
$421.15 | 460 | 540 | 185 | 0 | $588.00 | $605.94 | 355 | 3.77x | 56.1% | SAFE | 1 | $12,800 | $42,115 | OK |
| BMNR (Joint) +23C −65P +25P −19C |
$18.48 | 23 | 65 | 25 | 19 | $30.29 | $9.24 | 40 | 0.00x | -35.3% | ITM | 150 | $0 | $277,125 | OK |
| BMNR (Main) +25C −45P +15P −19C |
$18.48 | 25 | 45 | 15 | 19 | $44.46 | $52.48 | 30 | 2.59x | 18.8% | SAFE | 50 | $94,550 | $92,375 | OK |
| BMNR (Main) +23C −65P +25P −19C |
$18.48 | 23 | 65 | 25 | 19 | $39.13 | $9.24 | 40 | 0.00x | -35.3% | ITM | 75 | $0 | $138,562 | OK |
| BMNR (RetireInc) +10C −18P +10P −19C |
$18.48 | 10 | 18 | 10 | 19 | $17.13 | $19.75 | 8 | 2.28x | 45.9% | SAFE | 50 | $31,250 | $92,375 | OK |
| CLSK +17C −17P +10P |
$13.80 | 17 | 17 | 10 | 0 | $20.74 | $17.43 | 7 | 2.87x | 27.5% | SAFE | 25 | $9,350 | $34,500 | OK |
| COIN (Main) +165C −240P +85P −160C |
$152.41 | 165 | 240 | 85 | 160 | $210.90 | $219.40 | 155 | 10.23x | 44.2% | SAFE | 8 | $13,440 | $121,928 | OK |
| COIN (Main) +500C −330P +300P −160C |
$152.41 | 500 | 330 | 300 | 160 | $563.00 | $343.07 | 30 | 1.48x | -96.8% | ITM | 25 | $157,500 | $381,025 | OK |
| COIN (RetireInc) +145C −200P +75P −160C |
$152.41 | 145 | 200 | 75 | 160 | $182.40 | $189.13 | 125 | 7.31x | 50.8% | SAFE | 3 | $5,940 | $45,723 | OK |
| COPX +65C −90P +68P −100C |
$86.83 | 65 | 90 | 68 | 100 | $93.40 | $93.86 | 22 | 1.77x | 21.7% | SAFE | 20 | $56,800 | $173,650 | OK |
| CRWV +105C −120P +40P |
$92.00 | 105 | 120 | 40 | 0 | $125.45 | $128.34 | 80 | 4.91x | 56.5% | SAFE | 5 | $10,225 | $46,000 | OK |
| DELL +340C −390P +150P −540C |
$472.50 | 340 | 390 | 150 | 540 | $398.00 | $408.30 | 240 | 5.14x | 68.3% | SAFE | 3 | $17,400 | $141,750 | OK |
| ENPH +45C −60P +20P |
$38.95 | 45 | 60 | 20 | 0 | $56.15 | $59.00 | 40 | 6.48x | 48.7% | SAFE | 10 | $7,300 | $38,950 | OK |
| ETHA +13C −16P +10P |
$14.47 | 13 | 16 | 10 | 0 | $17.33 | $18.08 | 6 | 2.39x | 30.9% | SAFE | 50 | $21,650 | $72,375 | OK |
| GLD +320C −450P +330P −400C |
$390.00 | 320 | 450 | 330 | 400 | $456.00 | $470.19 | 120 | 1.88x | 15.4% | SAFE | 10 | $136,000 | $389,995 | OK |
| GLXY +38C −38P +18P |
$19.39 | 38 | 38 | 18 | 0 | $39.71 | $34.60 | 20 | 10.05x | 9.8% | OK | 125 | $27,625 | $242,438 | OK |
| GOOG (Neville) +300C −345P +310P −370C |
$360.01 | 300 | 345 | 310 | 370 | $373.00 | $339.92 | 35 | 1.48x | 13.9% | SAFE | 15 | $109,500 | $540,015 | OK |
| GOOG (Neville) +340C −405P +360P −370C |
$360.01 | 340 | 405 | 360 | 370 | $398.00 | $376.86 | 45 | 1.88x | 0.0% | TIGHT | 5 | $25,500 | $180,005 | OK |
| HIMS +10C −20P +5P |
$31.23 | 10 | 20 | 5 | 0 | $17.47 | $18.90 | 15 | 4.04x | 84.0% | SAFE | 15 | $7,395 | $46,852 | OK |
| INTC +85C −100P +35P −108C |
$102.47 | 85 | 100 | 35 | 108 | $114.00 | $117.37 | 65 | 3.24x | 65.8% | SAFE | 5 | $14,500 | $51,235 | OK |
| IREN (Neville) +45C −65P +21P |
$39.26 | 45 | 65 | 21 | 0 | $56.50 | $58.75 | 44 | 15.67x | 46.5% | SAFE | 20 | $6,000 | $78,510 | OK |
| IREN (RetireInc) +50C −70P +23P |
$39.26 | 50 | 70 | 23 | 0 | $63.43 | $67.45 | 47 | 7.86x | 41.4% | SAFE | 20 | $13,700 | $78,510 | OK |
| MARA (Joint) +20C −17P +10P |
$11.44 | 20 | 17 | 10 | 0 | $24.33 | $19.38 | 7 | 2.62x | 12.5% | SAFE | 50 | $21,650 | $57,175 | OK |
| MARA (Main) +20C −25P +15P |
$11.44 | 20 | 25 | 15 | 0 | $22.69 | $18.41 | 10 | 27.32x | -31.2% | ITM | 200 | $7,600 | $228,700 | OK |
| MARA (Neville) +25C −15P +13P |
$11.44 | 25 | 15 | 13 | 0 | $26.40 | $14.71 | 2 | 2.43x | -13.7% | ITM | 250 | $35,000 | $285,875 | OK |
| META +480C −650P +330P −610C |
$588.46 | 480 | 650 | 330 | 610 | $601.50 | $608.24 | 320 | 5.38x | 43.9% | SAFE | 3 | $21,900 | $176,539 | OK |
| MSTR (RetireInc) +125C −185P +55P −110C |
$99.02 | 125 | 185 | 55 | 110 | $161.00 | $168.93 | 130 | 11.83x | 44.5% | SAFE | 4 | $4,800 | $39,608 | OK |
| MU (Joint) +670C −800P +420P −1200C |
$915.03 | 670 | 800 | 420 | 1200 | $792.36 | $808.95 | 380 | 4.31x | 54.1% | SAFE | 1 | $11,472 | $91,503 | OK |
| MU (Main) +880C −1010P +320P −1000C |
$915.03 | 880 | 1010 | 320 | 1000 | $1028.60 | $1053.57 | 690 | 5.64x | 65.0% | SAFE | 5 | $74,300 | $457,515 | OK |
| MU (Neville) +970C −1110P +370P −1050C |
$915.03 | 970 | 1110 | 370 | 1050 | $1220.00 | $1244.31 | 740 | 3.96x | 59.6% | SAFE | 2 | $50,000 | $183,006 | OK |
| NEM +88C −105P +75P −125C |
$104.52 | 88 | 105 | 75 | 125 | $114.54 | $117.75 | 30 | 2.11x | 28.2% | SAFE | 5 | $13,520 | $52,260 | OK |
| NOW +80C −110P +90P −120C |
$116.78 | 80 | 110 | 90 | 120 | $108.93 | $114.50 | 20 | 1.72x | 22.9% | SAFE | 10 | $27,850 | $116,780 | OK |
| NVDA +140C −175P +70P −215C |
$221.31 | 140 | 175 | 70 | 215 | $199.60 | $203.12 | 105 | 2.76x | 68.4% | SAFE | 5 | $29,800 | $110,655 | OK |
| QCOM +190C −210P +90P −230C |
$158.80 | 190 | 210 | 90 | 230 | $224.00 | $229.12 | 120 | 4.53x | 43.3% | SAFE | 5 | $17,000 | $79,400 | OK |
| RKLB +115C −135P +45P |
$74.89 | 115 | 135 | 45 | 0 | $141.55 | $147.81 | 90 | 4.39x | 39.9% | SAFE | 6 | $15,930 | $44,934 | OK |
| SPCX +150C −195P +135P −131C |
$109.31 | 150 | 195 | 135 | 131 | $186.00 | $184.47 | 60 | 3.22x | -23.5% | ITM | 5 | $13,500 | $54,658 | 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 | Nov 20 | 107d | 13.4% | $6.30 | $-1.30 | $-2,600 | $42,981 | $39,604 | $12,276 | 13 | $2,000 | 2mo | 0mo | 1.81x | PASS |
| 2 | 33 | Nov 20 | 107d | 15.9% | $5.85 | $-0.85 | $-1,700 | $39,911 | $41,310 | $15,346 | 14 | $4,000 | 3mo | 0mo | 1.88x | PASS |
| 3 | 32 | Nov 20 | 107d | 18.5% | $5.40 | $-0.40 | $-800 | $36,841 | $45,062 | $18,416 | 15 | $6,000 | 4mo | 1mo | 1.94x | PASS |
| 4 | 31 | Nov 20 | 107d | 21.0% | $4.95 | $0.05 | $100 | $33,771 | $47,109 | $21,486 | 16 | $8,000 | 4mo | 1mo | 2.00x | PASS |
| 5 | 30 | Nov 20 | 107d | 23.6% | $4.50 | $0.50 | $1,000 | $30,701 | $51,543 | $24,556 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 6 | 29 | Nov 20 | 107d | 26.1% | $4.10 | $0.90 | $1,800 | $27,972 | $53,931 | $27,285 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 7 | 28 | Nov 20 | 107d | 28.7% | $3.70 | $1.30 | $2,600 | $25,243 | $58,707 | $30,014 | 19 | $14,000 | 6mo | 1mo | 2.19x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $1.95 | $46,800/yr | $42,981/yr | SELF-FUNDING |
| CC at MID $48 0.7σ, B $2.06 | $49,440/yr | $42,981/yr | SELF-FUNDING |
| AT 32% DRAWDOWN (stock $39.26 → $26.58, hedge $39,604/yr) | |||
| CC at SS income stress-adjusted | $18,000/yr | $39,604/yr | DEFICIT $1,800/mo |
| CC at MID income stress-adjusted | $18,000/yr | $39,604/yr | DEFICIT $1,800/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 | Nov 20 | 107d | 13.4% | $6.30 | $-1.30 | $-2,600 | $42,981 | $39,604 | $12,276 | 13 | $2,000 | 2mo | 0mo | 1.81x | PASS |
| 2 | 33 | Nov 20 | 107d | 15.9% | $5.85 | $-0.85 | $-1,700 | $39,911 | $41,310 | $15,346 | 14 | $4,000 | 3mo | 0mo | 1.88x | PASS |
| 3 | 32 | Nov 20 | 107d | 18.5% | $5.40 | $-0.40 | $-800 | $36,841 | $45,062 | $18,416 | 15 | $6,000 | 4mo | 1mo | 1.94x | PASS |
| 4 | 31 | Nov 20 | 107d | 21.0% | $4.95 | $0.05 | $100 | $33,771 | $47,109 | $21,486 | 16 | $8,000 | 4mo | 1mo | 2.00x | PASS |
| 5 | 30 | Nov 20 | 107d | 23.6% | $4.50 | $0.50 | $1,000 | $30,701 | $51,543 | $24,556 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 6 | 29 | Nov 20 | 107d | 26.1% | $4.10 | $0.90 | $1,800 | $27,972 | $53,931 | $27,285 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 7 | 28 | Nov 20 | 107d | 28.7% | $3.70 | $1.30 | $2,600 | $25,243 | $58,707 | $30,014 | 19 | $14,000 | 6mo | 1mo | 2.19x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $1.95 | $46,800/yr | $42,981/yr | SELF-FUNDING |
| CC at MID $48 0.7σ, B $2.06 | $49,440/yr | $42,981/yr | SELF-FUNDING |
| AT 32% DRAWDOWN (stock $39.26 → $26.58, hedge $39,604/yr) | |||
| CC at SS income stress-adjusted | $18,000/yr | $39,604/yr | DEFICIT $1,800/mo |
| CC at MID income stress-adjusted | $18,000/yr | $39,604/yr | DEFICIT $1,800/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 | 5 | Nov 20 | 107d | 21.8% | $0.85 | $1.35 | $3,375 | $7,249 | $10,191 | $12,366 | 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 | $7,249/yr | DEFICIT $479/mo |
| CC at MID $8 0.8σ, B $0.30 | $9,000/yr | $7,249/yr | SELF-FUNDING |
| AT 33% DRAWDOWN (stock $6.39 → $4.29, hedge $10,191/yr) | |||
| CC at SS income stress-adjusted | $1,500/yr | $10,191/yr | DEFICIT $724/mo |
| CC at MID income stress-adjusted | $1,500/yr | $10,191/yr | DEFICIT $724/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 160 CHEAP | Nov 20 | 107d | 57.2% | $0.11 | $2.29 | $781 | 2% | $27,290 | -$1,000 | D $229 |
| 2 | 175 | Nov 20 | 107d | 53.2% | $0.65 | $2.90 | $989 | 2% | $25,790 | -$2,500 | D $290 |
| 3 | 155 | Nov 20 | 107d | 58.5% | $0.02 | $3.55 | $1,211 | 3% | $27,790 | -$500 | D $355 |
| 4 | 165 | Nov 20 | 107d | 55.9% | $0.64 | $3.90 | $1,330 | 3% | $26,790 | -$1,500 | D $390 |
| 5 | 180 | Nov 20 | 107d | 51.8% | $1.14 | $4.40 | $1,501 | 4% | $25,290 | -$3,000 | D $440 |
| 6 | 170 | Nov 20 | 107d | 54.5% | $0.15 | $4.75 | $1,620 | 4% | $26,290 | -$2,000 | D $475 |
| 7 | 185 | Nov 20 | 107d | 50.5% | $1.03 | $4.75 | $1,620 | 4% | $24,790 | -$3,500 | D $475 |
| 8 | 190 | Nov 20 | 107d | 49.2% | $1.58 | $5.35 | $1,825 | 5% | $24,290 | -$4,000 | D $535 |
| 9 | 220 | Nov 20 | 107d | 41.1% | $5.10 | $5.60 | $1,910 | 5% | $21,290 | -$7,000 | D $560 |
| 10 | 200 | Nov 20 | 107d | 46.5% | $2.01 | $6.15 | $2,098 | 5% | $23,290 | -$5,000 | D $615 |
| 11 | 210 | Nov 20 | 107d | 43.8% | $3.75 | $6.60 | $2,251 | 6% | $22,290 | -$6,000 | D $660 |
| 12 | 230 | Nov 20 | 107d | 38.5% | $5.90 | $6.95 | $2,371 | 6% | $20,290 | -$8,000 | D $695 |
| ▶ 13 | 310 PROT | Nov 20 | 107d | 17.1% | $24.30 | $26.20 | $8,937 | 23% | $12,290 | -$16,000 | D $2,620 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $380, B $33.05 | $39,660/yr | $781/yr | SELF-FUNDING |
| CC at MID $435 0.7σ, B $15.85 | $19,020/yr | $781/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).