| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| MDB → +270C −340P +150P −410C |
$369.49 | 270 | 340 | 150 | 410 | $362.90 | $376.22 | 190 | 3.05x | 59.4% | SAFE | 1 | $9,290 | $36,949 | ROLL NOW (43d) |
| IREN (Joint) → +25C −47P +35P −51C |
$38.54 | 25 | 47 | 35 | 51 | $44.00 | $49.65 | 12 | 1.75x | 9.2% | OK | 20 | $32,000 | $77,080 | REPAIR PLAN (71d) |
| IREN (Main) → +25C −47P +35P −51C |
$38.54 | 25 | 47 | 35 | 51 | $44.00 | $49.65 | 12 | 1.75x | 9.2% | OK | 20 | $32,000 | $77,080 | REPAIR PLAN (71d) |
| IREN (Neville) → +45C −65P +21P −51C |
$38.54 | 45 | 65 | 21 | 51 | $56.50 | $58.62 | 44 | 15.67x | 45.5% | SAFE | 20 | $6,000 | $77,080 | REPAIR PLAN (71d) |
| IREN (RetireInc) → +50C −70P +23P −51C |
$38.54 | 50 | 70 | 23 | 51 | $63.43 | $67.36 | 47 | 7.86x | 40.3% | SAFE | 20 | $13,700 | $77,080 | REPAIR PLAN (71d) |
| UAMY → +10C −12P +8P −8C |
$6.24 | 10 | 12 | 8 | 8 | $12.45 | $13.10 | 5 | 3.08x | -20.3% | ITM | 25 | $6,000 | $15,588 | REPAIR PLAN (106d) |
| GOOG (Joint) +310C −355C |
$356.43 | 310 | 0 | 0 | 355 | $392.50 | $340.82 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $178,215 | LEAPS-ONLY |
| IBIT +75C |
$36.45 | 75 | 0 | 0 | 0 | $70.58 | $48.65 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $182,225 | LEAPS-ONLY |
| IGV +70C −105C |
$99.00 | 70 | 0 | 0 | 105 | $96.50 | $86.90 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $118,800 | LEAPS-ONLY |
| MARA (Main) +40C |
$10.90 | 40 | 0 | 0 | 0 | $40.55 | $15.51 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $218,000 | LEAPS-ONLY |
| MSTR (Joint) +180C −110C |
$96.50 | 180 | 0 | 0 | 110 | $233.00 | $158.29 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $96,505 | LEAPS-ONLY |
| SPY +640C |
$768.86 | 640 | 0 | 0 | 0 | $764.00 | $696.23 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $922,632 | LEAPS-ONLY |
| APP +460C −540P +185P |
$335.08 | 460 | 540 | 185 | 0 | $588.00 | $609.37 | 355 | 3.77x | 44.8% | SAFE | 1 | $12,800 | $33,508 | OK |
| BMNR (Joint) +23C −65P +25P −22C |
$18.32 | 23 | 65 | 25 | 22 | $30.29 | $9.16 | 40 | 0.00x | -36.4% | ITM | 150 | $0 | $274,875 | OK |
| BMNR (Main) +25C −45P +15P −22C |
$18.32 | 25 | 45 | 15 | 22 | $44.46 | $52.43 | 30 | 2.59x | 18.1% | SAFE | 50 | $94,550 | $91,625 | OK |
| BMNR (Main) +23C −65P +25P −22C |
$18.32 | 23 | 65 | 25 | 22 | $39.13 | $9.16 | 40 | 0.00x | -36.4% | ITM | 75 | $0 | $137,438 | OK |
| BMNR (RetireInc) +10C −18P +10P −22C |
$18.32 | 10 | 18 | 10 | 22 | $17.13 | $19.60 | 8 | 2.28x | 45.4% | SAFE | 50 | $31,250 | $91,625 | OK |
| CLSK +17C −17P +10P |
$12.78 | 17 | 17 | 10 | 0 | $20.74 | $17.52 | 7 | 2.87x | 21.8% | SAFE | 25 | $9,350 | $31,950 | OK |
| COIN (Main) +165C −240P +85P |
$147.20 | 165 | 240 | 85 | 0 | $210.90 | $216.89 | 155 | 10.23x | 42.3% | SAFE | 8 | $13,440 | $117,764 | OK |
| COIN (Main) +500C −330P +300P |
$147.20 | 500 | 330 | 300 | 0 | $563.00 | $343.57 | 30 | 1.48x | -103.8% | ITM | 25 | $157,500 | $368,012 | OK |
| COIN (RetireInc) +145C −200P +75P |
$147.20 | 145 | 200 | 75 | 0 | $182.40 | $187.77 | 125 | 7.31x | 49.1% | SAFE | 3 | $5,940 | $44,161 | OK |
| COPX +65C −90P +68P −100C |
$86.03 | 65 | 90 | 68 | 100 | $93.40 | $94.24 | 22 | 1.77x | 21.0% | SAFE | 20 | $56,800 | $172,060 | OK |
| CRWV +105C −120P +40P |
$86.62 | 105 | 120 | 40 | 0 | $125.45 | $129.05 | 80 | 4.91x | 53.8% | SAFE | 5 | $10,225 | $43,312 | OK |
| DELL +340C −390P +150P −540C |
$445.52 | 340 | 390 | 150 | 540 | $398.00 | $408.12 | 240 | 5.14x | 66.3% | SAFE | 3 | $17,400 | $133,658 | OK |
| ENPH +45C −60P +20P |
$39.41 | 45 | 60 | 20 | 0 | $56.15 | $59.93 | 40 | 6.48x | 49.3% | SAFE | 10 | $7,300 | $39,410 | OK |
| ETHA +13C −16P +10P |
$14.39 | 13 | 16 | 10 | 0 | $17.33 | $17.96 | 6 | 2.39x | 30.5% | SAFE | 50 | $21,650 | $71,950 | OK |
| GLD +320C −450P +330P −480C |
$388.57 | 320 | 450 | 330 | 480 | $456.00 | $469.45 | 120 | 1.88x | 15.1% | SAFE | 10 | $136,000 | $388,570 | OK |
| GLXY +38C −38P +18P |
$20.02 | 38 | 38 | 18 | 0 | $39.71 | $34.50 | 20 | 10.05x | 12.6% | SAFE | 125 | $27,625 | $250,312 | OK |
| GOOG (Neville) +300C −345P +310P −370C |
$356.43 | 300 | 345 | 310 | 370 | $373.00 | $340.69 | 35 | 1.48x | 13.0% | SAFE | 15 | $109,500 | $534,645 | OK |
| GOOG (Neville) +340C −405P +360P −370C |
$356.43 | 340 | 405 | 360 | 370 | $398.00 | $377.56 | 45 | 1.88x | -1.0% | ITM | 5 | $25,500 | $178,215 | OK |
| HIMS +10C −20P +5P |
$29.70 | 10 | 20 | 5 | 0 | $17.47 | $18.49 | 15 | 4.04x | 83.2% | SAFE | 15 | $7,395 | $44,550 | OK |
| INTC +85C −100P +35P |
$100.58 | 85 | 100 | 35 | 0 | $114.00 | $116.85 | 65 | 3.24x | 65.2% | SAFE | 5 | $14,500 | $50,288 | OK |
| MARA (Joint) +20C −17P +10P |
$10.90 | 20 | 17 | 10 | 0 | $24.33 | $19.36 | 7 | 2.62x | 8.3% | OK | 50 | $21,650 | $54,500 | OK |
| MARA (Main) +20C −25P +15P |
$10.90 | 20 | 25 | 15 | 0 | $22.69 | $17.95 | 10 | 27.32x | -37.6% | ITM | 200 | $7,600 | $218,000 | OK |
| MARA (Neville) +25C −15P +13P |
$10.90 | 25 | 15 | 13 | 0 | $26.40 | $14.15 | 2 | 2.43x | -19.3% | ITM | 250 | $35,000 | $272,500 | OK |
| META +480C −650P +330P −610C |
$588.91 | 480 | 650 | 330 | 610 | $601.50 | $605.19 | 320 | 5.38x | 44.0% | SAFE | 3 | $21,900 | $176,673 | OK |
| MSTR (RetireInc) +125C −185P +55P −110C |
$96.50 | 125 | 185 | 55 | 110 | $161.00 | $167.17 | 130 | 11.83x | 43.0% | SAFE | 4 | $4,800 | $38,602 | OK |
| MU (Joint) +670C −800P +420P −1200C |
$895.03 | 670 | 800 | 420 | 1200 | $792.36 | $812.04 | 380 | 4.31x | 53.1% | SAFE | 1 | $11,472 | $89,503 | OK |
| MU (Main) +880C −1010P +320P −1000C |
$895.03 | 880 | 1010 | 320 | 1000 | $1028.60 | $1055.32 | 690 | 5.64x | 64.2% | SAFE | 5 | $74,300 | $447,515 | OK |
| MU (Neville) +970C −1110P +370P −1000C |
$895.03 | 970 | 1110 | 370 | 1000 | $1220.00 | $1245.72 | 740 | 3.96x | 58.7% | SAFE | 2 | $50,000 | $179,006 | OK |
| NEM +88C −105P +75P −125C |
$105.31 | 88 | 105 | 75 | 125 | $114.54 | $117.64 | 30 | 2.11x | 28.8% | SAFE | 5 | $13,520 | $52,654 | OK |
| NOW +80C −110P +90P −150C |
$116.62 | 80 | 110 | 90 | 150 | $108.93 | $115.63 | 20 | 1.72x | 22.8% | SAFE | 10 | $27,850 | $116,620 | OK |
| NVDA +140C −175P +70P −215C |
$220.11 | 140 | 175 | 70 | 215 | $199.60 | $202.69 | 105 | 2.76x | 68.2% | SAFE | 5 | $29,800 | $110,053 | OK |
| QCOM +190C −210P +90P −230C |
$160.98 | 190 | 210 | 90 | 230 | $224.00 | $229.01 | 120 | 4.53x | 44.1% | SAFE | 5 | $17,000 | $80,490 | OK |
| RKLB +115C −135P +45P |
$76.37 | 115 | 135 | 45 | 0 | $141.55 | $147.74 | 90 | 4.39x | 41.1% | SAFE | 6 | $15,930 | $45,822 | OK |
| SPCX +150C −195P +135P |
$111.79 | 150 | 195 | 135 | 0 | $186.00 | $185.63 | 60 | 3.22x | -20.8% | ITM | 5 | $13,500 | $55,895 | 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 | 106d | 11.8% | $6.25 | $-1.35 | $-2,700 | $43,042 | $37,808 | $11,965 | 13 | $2,000 | 2mo | 0mo | 1.81x | PASS |
| 2 | 33 | Nov 20 | 106d | 14.4% | $5.85 | $-0.95 | $-1,900 | $40,288 | $39,530 | $14,719 | 14 | $4,000 | 3mo | 0mo | 1.88x | PASS |
| 3 | 32 | Nov 20 | 106d | 17.0% | $5.30 | $-0.40 | $-800 | $36,500 | $41,252 | $18,507 | 15 | $6,000 | 4mo | 1mo | 1.94x | PASS |
| 4 | 31 | Nov 20 | 106d | 19.6% | $4.85 | $0.05 | $100 | $33,401 | $45,040 | $21,606 | 16 | $8,000 | 4mo | 1mo | 2.00x | PASS |
| 5 | 30 | Nov 20 | 106d | 22.2% | $4.45 | $0.45 | $900 | $30,646 | $47,106 | $24,361 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 6 | 29 | Nov 20 | 106d | 24.8% | $4.00 | $0.90 | $1,800 | $27,547 | $51,582 | $27,460 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 7 | 28 | Nov 20 | 106d | 27.3% | $3.60 | $1.30 | $2,600 | $24,792 | $53,992 | $30,215 | 19 | $14,000 | 6mo | 1mo | 2.19x | PASS |
| 8 | 27 | Nov 20 | 106d | 29.9% | $3.25 | $1.65 | $3,300 | $22,382 | $59,502 | $32,625 | 20 | $16,000 | 6mo | 1mo | 2.25x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $1.98 | $39,600/yr | $43,042/yr | DEFICIT $287/mo |
| CC at MID $47 0.6σ, B $2.22 | $44,400/yr | $43,042/yr | SELF-FUNDING |
| AT 31% DRAWDOWN (stock $38.54 → $26.50, hedge $37,808/yr) | |||
| CC at SS income stress-adjusted | $8,800/yr | $37,808/yr | DEFICIT $2,417/mo |
| CC at MID income stress-adjusted | $8,800/yr | $37,808/yr | DEFICIT $2,417/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 | 106d | 11.8% | $6.25 | $-1.35 | $-2,700 | $43,042 | $37,808 | $11,965 | 13 | $2,000 | 2mo | 0mo | 1.81x | PASS |
| 2 | 33 | Nov 20 | 106d | 14.4% | $5.85 | $-0.95 | $-1,900 | $40,288 | $39,530 | $14,719 | 14 | $4,000 | 3mo | 0mo | 1.88x | PASS |
| 3 | 32 | Nov 20 | 106d | 17.0% | $5.30 | $-0.40 | $-800 | $36,500 | $41,252 | $18,507 | 15 | $6,000 | 4mo | 1mo | 1.94x | PASS |
| 4 | 31 | Nov 20 | 106d | 19.6% | $4.85 | $0.05 | $100 | $33,401 | $45,040 | $21,606 | 16 | $8,000 | 4mo | 1mo | 2.00x | PASS |
| 5 | 30 | Nov 20 | 106d | 22.2% | $4.45 | $0.45 | $900 | $30,646 | $47,106 | $24,361 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 6 | 29 | Nov 20 | 106d | 24.8% | $4.00 | $0.90 | $1,800 | $27,547 | $51,582 | $27,460 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 7 | 28 | Nov 20 | 106d | 27.3% | $3.60 | $1.30 | $2,600 | $24,792 | $53,992 | $30,215 | 19 | $14,000 | 6mo | 1mo | 2.19x | PASS |
| 8 | 27 | Nov 20 | 106d | 29.9% | $3.25 | $1.65 | $3,300 | $22,382 | $59,502 | $32,625 | 20 | $16,000 | 6mo | 1mo | 2.25x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $1.98 | $39,600/yr | $43,042/yr | DEFICIT $287/mo |
| CC at MID $47 0.6σ, B $2.22 | $44,400/yr | $43,042/yr | SELF-FUNDING |
| AT 31% DRAWDOWN (stock $38.54 → $26.50, hedge $37,808/yr) | |||
| CC at SS income stress-adjusted | $8,800/yr | $37,808/yr | DEFICIT $2,417/mo |
| CC at MID income stress-adjusted | $8,800/yr | $37,808/yr | DEFICIT $2,417/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 | 106d | 19.8% | $0.85 | $1.40 | $3,500 | $7,317 | $9,340 | $12,913 | 8 | $6,250 | 6mo | 2mo | 4.12x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS BELOW SS $13 — assignment locks a loss · $10, B $0.05 | $1,250/yr | $7,317/yr | DEFICIT $506/mo |
| CC at MID $8 0.6σ, B $0.40 | $10,000/yr | $7,317/yr | SELF-FUNDING |
| AT 33% DRAWDOWN (stock $6.24 → $4.19, hedge $9,340/yr) | |||
| CC at SS income stress-adjusted | $1,250/yr | $9,340/yr | DEFICIT $674/mo |
| CC at MID income stress-adjusted | $1,250/yr | $9,340/yr | DEFICIT $674/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 155 CHEAP | Nov 20 | 106d | 58.1% | $0.76 | $2.10 | $723 | 2% | $27,790 | -$500 | D $210 |
| 2 | 160 | Nov 20 | 106d | 56.7% | $0.42 | $2.34 | $806 | 2% | $27,290 | -$1,000 | D $234 |
| 3 | 175 | Nov 20 | 106d | 52.6% | $1.11 | $3.45 | $1,188 | 3% | $25,790 | -$2,500 | D $345 |
| 4 | 200 | Nov 20 | 106d | 45.9% | $0.02 | $3.70 | $1,274 | 4% | $23,290 | -$5,000 | D $370 |
| 5 | 220 | Nov 20 | 106d | 40.5% | $5.10 | $5.65 | $1,946 | 6% | $21,290 | -$7,000 | D $565 |
| 6 | 230 | Nov 20 | 106d | 37.8% | $6.40 | $6.90 | $2,376 | 7% | $20,290 | -$8,000 | D $690 |
| 7 | 190 | Nov 20 | 106d | 48.6% | $0.03 | $6.95 | $2,393 | 7% | $24,290 | -$4,000 | D $695 |
| 8 | 210 | Nov 20 | 106d | 43.2% | $3.15 | $7.25 | $2,496 | 7% | $22,290 | -$6,000 | D $725 |
| 9 | 240 | Nov 20 | 106d | 35.0% | $7.00 | $10.60 | $3,650 | 11% | $19,290 | -$9,000 | D $1,060 |
| 10 | 250 | Nov 20 | 106d | 32.3% | $8.40 | $13.30 | $4,580 | 13% | $18,290 | -$10,000 | D $1,330 |
| 11 | 260 | Nov 20 | 106d | 29.6% | $10.65 | $15.30 | $5,268 | 15% | $17,290 | -$11,000 | D $1,530 |
| 12 | 270 | Nov 20 | 106d | 26.9% | $12.75 | $17.65 | $6,078 | 18% | $16,290 | -$12,000 | D $1,765 |
| ▶ 13 | 300 PROT | Nov 20 | 106d | 18.8% | $21.35 | $23.15 | $7,971 | 23% | $13,290 | -$15,000 | D $2,315 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $380, B $32.30 | $32,300/yr | $723/yr | SELF-FUNDING |
| CC at MID $430 0.6σ, B $16.15 | $16,150/yr | $723/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).