| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Main (...1299) | |||||||||||||||
| GLD → +320C −450P +330P −409C |
$384.52 | 320 | 450 | 330 | 409 | $456.00 | $468.97 | 120 | 1.88x | 14.2% | SAFE | 10 | $136,000 | $384,520 | ROLL NOW (42d) |
| MU (Main) → +880C −1010P +340P −1075C |
$1026.38 | 880 | 1010 | 340 | 1075 | $1028.60 | $1041.58 | 670 | 5.51x | 66.9% | SAFE | 5 | $74,300 | $513,191 | ROLL NOW (42d) |
| AMD → +410C −550P +470P −665C |
$607.50 | 410 | 550 | 470 | 665 | $649.20 | $661.48 | 80 | 1.33x | 22.6% | SAFE | 2 | $47,840 | $121,501 | REPAIR PLAN (98d) |
| BMNR (Main) → +25C −18P +45P |
$24.01 | 25 | 18 | 45 | 0 | $65.83 | $60.57 | 0 | 1.00x | -87.4% | ITM | 50 | $204,150 | $120,050 | REPAIR PLAN (98d) |
| IREN (Main) → +25C −47P +35P −49C |
$34.83 | 25 | 47 | 35 | 49 | $44.00 | $48.35 | 12 | 1.75x | -0.5% | ITM | 20 | $32,000 | $69,650 | REPAIR PLAN (98d) |
| IGV +70C −115C |
$112.39 | 70 | 0 | 0 | 115 | $96.50 | $87.96 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $134,868 | LEAPS-ONLY |
| MARA (Main) +13C |
$9.61 | 13 | 0 | 0 | 0 | $16.75 | $11.51 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $384,200 | LEAPS-ONLY |
| BMNR (Main) +23C −18P +25P |
$24.01 | 23 | 18 | 25 | 0 | $53.26 | $47.61 | 0 | 1.00x | -4.1% | ITM | 75 | $226,950 | $180,075 | OK |
| COIN (Main) +165C −240P +90P −200C |
$181.53 | 165 | 240 | 90 | 200 | $210.90 | $214.51 | 150 | 9.93x | 50.4% | SAFE | 8 | $13,440 | $145,224 | OK |
| COIN (Main) +500C −330P +300P −200C |
$181.53 | 500 | 330 | 300 | 200 | $563.00 | $382.72 | 30 | 1.48x | -65.3% | ITM | 25 | $157,500 | $453,825 | OK |
| DELL +310C −400P +320P −650C |
$587.75 | 310 | 400 | 320 | 650 | $562.50 | $569.89 | 80 | 1.32x | 45.6% | SAFE | 3 | $75,750 | $176,325 | OK |
| GLXY +38C −38P +18P |
$20.23 | 38 | 38 | 18 | 0 | $39.71 | $35.38 | 20 | 10.05x | 13.5% | SAFE | 125 | $27,625 | $252,875 | OK |
| HIMS +10C −20P +5P −32C |
$31.02 | 10 | 20 | 5 | 32 | $17.47 | $18.86 | 15 | 4.04x | 83.9% | SAFE | 15 | $7,395 | $46,530 | OK |
| NVDA +215C −225P +200P −250C |
$229.46 | 215 | 225 | 200 | 250 | $264.80 | $230.44 | 25 | 1.50x | 12.8% | SAFE | 10 | $49,800 | $229,455 | OK |
| Neville (...0865) | |||||||||||||||
| CRWV → +105C −120P +40P −100C |
$82.11 | 105 | 120 | 40 | 100 | $125.45 | $128.44 | 80 | 4.91x | 51.3% | SAFE | 5 | $10,225 | $41,052 | ROLL NOW (42d) |
| IREN (Neville) → +45C −65P +21P −49C |
$34.83 | 45 | 65 | 21 | 49 | $56.50 | $58.01 | 44 | 15.67x | 39.7% | SAFE | 20 | $6,000 | $69,650 | ROLL NOW (42d) |
| MU (Neville) → +970C −1110P +390P −1075C |
$1026.38 | 970 | 1110 | 390 | 1075 | $1220.00 | $1228.58 | 720 | 3.88x | 62.0% | SAFE | 2 | $50,000 | $205,276 | ROLL NOW (42d) |
| SNDK → +1200C −1380P +810P −1700C |
$1584.12 | 1200 | 1380 | 810 | 1700 | $1620.00 | $1627.13 | 570 | 2.36x | 48.9% | SAFE | 1 | $42,000 | $158,412 | ROLL NOW (42d) |
| SPY +640C −785C |
$778.41 | 640 | 0 | 0 | 785 | $764.00 | $703.77 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $934,093 | LEAPS-ONLY |
| CRCL +45C −65P +40P −98C |
$85.03 | 45 | 65 | 40 | 98 | $87.00 | $91.20 | 25 | 1.60x | 53.0% | SAFE | 5 | $21,000 | $42,518 | OK |
| GOOG (Neville) +300C −345P +310P −360C |
$348.20 | 300 | 345 | 310 | 360 | $373.00 | $345.80 | 35 | 1.48x | 11.0% | SAFE | 15 | $109,500 | $522,301 | OK |
| GOOG (Neville) +340C −405P +360P −360C |
$348.20 | 340 | 405 | 360 | 360 | $398.00 | $386.50 | 45 | 1.88x | -3.4% | ITM | 5 | $25,500 | $174,100 | OK |
| INTC +85C −100P +35P −114C |
$104.25 | 85 | 100 | 35 | 114 | $114.00 | $115.44 | 65 | 3.24x | 66.4% | SAFE | 5 | $14,500 | $52,125 | OK |
| SPCX +150C −195P +135P −195C |
$161.47 | 150 | 195 | 135 | 195 | $186.00 | $189.84 | 60 | 3.22x | 16.4% | SAFE | 5 | $13,500 | $80,732 | OK |
| Joint (...1782) | |||||||||||||||
| AMZN → +200C −250P +215P −278C |
$262.65 | 200 | 250 | 215 | 278 | $267.92 | $271.74 | 35 | 1.52x | 18.1% | SAFE | 5 | $33,960 | $131,325 | REPAIR PLAN (42d) |
| HOOD → +65C −95P +80P −120C |
$109.36 | 65 | 95 | 80 | 120 | $114.95 | $119.27 | 15 | 1.30x | 26.8% | SAFE | 10 | $49,950 | $109,360 | REPAIR PLAN (98d) |
| IREN (Joint) → +25C −47P +35P −49C |
$34.83 | 25 | 47 | 35 | 49 | $44.00 | $48.35 | 12 | 1.75x | -0.5% | ITM | 20 | $32,000 | $69,650 | REPAIR PLAN (98d) |
| GOOG (Joint) +310C −355C |
$348.20 | 310 | 0 | 0 | 355 | $392.50 | $350.54 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $174,100 | LEAPS-ONLY |
| IBIT +75C |
$46.53 | 75 | 0 | 0 | 0 | $70.58 | $52.71 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $232,650 | LEAPS-ONLY |
| MSTR (Joint) +180C −200C |
$154.26 | 180 | 0 | 0 | 200 | $233.00 | $175.48 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $154,260 | LEAPS-ONLY |
| BMNR (Joint) +23C −18P +25P |
$24.01 | 23 | 18 | 25 | 0 | $36.42 | $25.25 | 0 | 1.00x | -4.1% | ITM | 150 | $201,300 | $360,150 | OK |
| COPX +65C −90P +68P |
$85.77 | 65 | 90 | 68 | 0 | $93.40 | $96.68 | 22 | 1.77x | 20.7% | SAFE | 20 | $56,800 | $171,534 | OK |
| RetireInc (...7291) | |||||||||||||||
| AAPL → +240C −330P +285P −350C |
$336.85 | 240 | 330 | 285 | 350 | $334.64 | $338.27 | 45 | 1.48x | 15.4% | SAFE | 5 | $47,320 | $168,425 | ROLL NOW (42d) |
| APP → +460C −540P +185P |
$276.03 | 460 | 540 | 185 | 0 | $588.00 | $607.25 | 355 | 3.77x | 33.0% | SAFE | 1 | $12,800 | $27,603 | ROLL NOW (42d) |
| IREN (RetireInc) → +50C −70P +23P −49C |
$34.83 | 50 | 70 | 23 | 49 | $63.43 | $66.68 | 47 | 7.86x | 34.0% | SAFE | 20 | $13,700 | $69,650 | ROLL NOW (42d) |
| MARA (RetireInc) +40C |
$9.61 | 40 | 0 | 0 | 0 | $41.04 | $11.68 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $480,250 | LEAPS-ONLY |
| CLSK +17C −17P +10P |
$10.49 | 17 | 17 | 10 | 0 | $20.74 | $18.46 | 7 | 2.87x | 4.7% | TIGHT | 25 | $9,350 | $26,237 | OK |
| ENPH +45C −60P +20P |
$32.62 | 45 | 60 | 20 | 0 | $56.15 | $58.99 | 40 | 6.48x | 38.7% | SAFE | 10 | $7,300 | $32,620 | OK |
| MSTR (RetireInc) +125C −185P +55P −170C |
$154.26 | 125 | 185 | 55 | 170 | $161.00 | $162.22 | 130 | 11.83x | 64.3% | SAFE | 4 | $4,800 | $61,704 | OK |
| QCOM +190C −210P +100P −220C |
$175.99 | 190 | 210 | 100 | 220 | $224.00 | $227.32 | 110 | 4.24x | 43.2% | SAFE | 5 | $17,000 | $87,995 | OK |
| RKLB +115C −135P +45P −73C |
$68.24 | 115 | 135 | 45 | 73 | $141.55 | $148.22 | 90 | 4.39x | 34.1% | SAFE | 6 | $15,930 | $40,944 | OK |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 330 CHEAP PROT | Dec 18 | 70d | 14.2% | $1.06 | $1.11 | $5,788 | 22% | $256,000 | = | D $670 |
| 2 | 330 | Dec 31 | 83d | 14.2% | $1.33 | $1.41 | $6,201 | 24% | $256,000 | = | D $970 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS BELOW SS $469 — assignment locks a loss · $396, B $5.85 | $60,171/yr | $5,788/yr | SELF-FUNDING |
| CC at MID $396 0.5σ, B $5.85 | $60,171/yr | $5,788/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 350 CHEAP | Dec 18 | 70d | 65.9% | $0.26 | $0.34 | $886 | 0% | $404,300 | -$5,000 | D $155 |
| 2 | 360 | Dec 18 | 70d | 64.9% | $0.31 | $0.36 | $939 | 0% | $399,300 | -$10,000 | D $165 |
| 3 | 350 | Jan 15 | 98d | 65.9% | $0.43 | $0.55 | $1,024 | 0% | $404,300 | -$5,000 | D $260 |
| 4 | 380 | Dec 18 | 70d | 63.0% | $0.18 | $0.42 | $1,095 | 0% | $389,300 | -$20,000 | D $195 |
| 5 | 370 | Jan 15 | 98d | 64.0% | $0.47 | $0.62 | $1,155 | 0% | $394,300 | -$15,000 | D $295 |
| 6 | 400 | Dec 18 | 70d | 61.0% | $0.39 | $0.53 | $1,382 | 0% | $379,300 | -$30,000 | D $250 |
| 7 | 390 | Jan 15 | 98d | 62.0% | $0.61 | $0.76 | $1,415 | 0% | $384,300 | -$25,000 | D $365 |
| 8 | 360 | Jan 15 | 98d | 64.9% | $0.32 | $0.78 | $1,453 | 0% | $399,300 | -$10,000 | D $375 |
| 9 | 400 | Jan 15 | 98d | 61.0% | $0.50 | $0.78 | $1,453 | 0% | $379,300 | -$30,000 | D $375 |
| 10 | 340 | Jan 15 | 98d | 66.9% | $0.13 | $0.84 | $1,564 | 0% | $409,300 | = | D $405 |
| 11 | 410 | Dec 18 | 70d | 60.1% | $0.22 | $0.60 | $1,564 | 0% | $374,300 | -$35,000 | D $285 |
| 12 | 420 | Dec 18 | 70d | 59.1% | $0.32 | $0.60 | $1,564 | 0% | $369,300 | -$40,000 | D $285 |
| ▶ 13 | 900 PROT | Dec 18 | 70d | 12.3% | $28.50 | $29.00 | $75,607 | 24% | $129,300 | -$280,000 | D $14,485 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $1045, B $49.50 | $254,571/yr | $886/yr | SELF-FUNDING |
| CC at MID $1105 0.5σ, B $28.10 | $144,514/yr | $886/yr | SELF-FUNDING |
| # | 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 | 450 | Jan 15 | 98d | 25.9% | $8.50 | $2.25 | $450 | $6,332 | $14,451 | $2,063 | 100 | $4,000 | 23mo | 1mo | 1.42x | PASS |
| 2 | 430 | Jan 15 | 98d | 29.2% | $6.30 | $4.45 | $890 | $4,693 | $9,609 | $3,702 | 120 | $8,000 | 26mo | 2mo | 1.50x | FAIL |
| 3 | 440 | Jan 15 | 98d | 27.6% | $7.30 | $3.45 | $690 | $5,438 | $11,173 | $2,957 | 110 | $6,000 | 24mo | 1mo | 1.46x | FAIL |
| 4 | 460 | Jan 15 | 98d | 24.3% | $10.20 | $0.55 | $110 | $7,598 | $16,760 | $797 | 90 | $2,000 | 30mo | 0mo | 1.38x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $665, B $19.40 | $39,909/yr | $6,332/yr | SELF-FUNDING |
| CC at MID $670 0.6σ, B $16.70 | $34,354/yr | $6,332/yr | SELF-FUNDING |
| AT 14% DRAWDOWN (stock $607.50 → $519.60, hedge $14,451/yr) | |||
| CC at SS income stress-adjusted | $24,069/yr | $14,451/yr | SELF-FUNDING |
| CC at MID income stress-adjusted | $24,069/yr | $14,451/yr | SELF-FUNDING |
| # | 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 | 21 | Jan 15 | 98d | 12.5% | $1.78 | $18.97 | $94,850 | $33,148 | $41,156 | $364,441 | -3 | $-15,000 | N/A | N/A | 0.93x | PASS |
| 2 | 20 | Jan 15 | 98d | 16.7% | $1.41 | $19.34 | $96,700 | $26,258 | $46,742 | $371,332 | -2 | $-10,000 | N/A | N/A | 0.95x | PASS |
| 3 | 19 | Jan 15 | 98d | 20.9% | $1.10 | $19.65 | $98,250 | $20,485 | $53,260 | $377,105 | -1 | $-5,000 | N/A | N/A | 0.98x | PASS |
| 4 | 18 | Jan 15 | 98d | 25.0% | $0.85 | $19.90 | $99,500 | $15,829 | $60,523 | $381,760 | 0 | $0 | N/A | N/A | 1.00x | PASS |
| 5 | 17 | Jan 15 | 98d | 29.2% | $0.73 | $20.02 | $100,100 | $13,594 | $45,439 | $383,995 | 1 | $5,000 | 0mo | 0mo | 1.02x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS BELOW SS $61 — assignment locks a loss · $35, B $0.13 | $6,686/yr | $33,148/yr | DEFICIT $2,205/mo |
| CC at MID $27 0.6σ, B $0.89 | $45,771/yr | $33,148/yr | SELF-FUNDING |
| AT 23% DRAWDOWN (stock $24.01 → $18.49, hedge $41,156/yr) | |||
| CC at SS income stress-adjusted | $6,686/yr | $41,156/yr | DEFICIT $2,872/mo |
| CC at MID income stress-adjusted | $6,686/yr | $41,156/yr | DEFICIT $2,872/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 | 32 | Jan 15 | 98d | 8.1% | $3.85 | $1.45 | $2,900 | $28,679 | $18,809 | $12,291 | 15 | $6,000 | 6mo | 1mo | 1.94x | PASS |
| 2 | 30 | Jan 15 | 98d | 13.9% | $2.95 | $2.35 | $4,700 | $21,974 | $25,513 | $18,995 | 17 | $10,000 | 6mo | 2mo | 2.06x | PASS |
| 3 | 27 | Jan 15 | 98d | 22.5% | $1.89 | $3.41 | $6,820 | $14,079 | $33,707 | $26,891 | 20 | $16,000 | 7mo | 3mo | 2.25x | PASS |
| 4 | 25 | Jan 15 | 98d | 28.2% | $1.51 | $3.79 | $7,580 | $11,248 | $23,837 | $29,721 | 22 | $20,000 | 8mo | 3mo | 2.38x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $0.47 | $9,669/yr | $28,679/yr | DEFICIT $1,584/mo |
| CC at MID $40 0.6σ, B $1.52 | $31,269/yr | $28,679/yr | SELF-FUNDING |
| AT 22% DRAWDOWN (stock $34.83 → $27.16, hedge $18,809/yr) | |||
| CC at SS income stress-adjusted | $6,583/yr | $18,809/yr | DEFICIT $1,019/mo |
| CC at MID income stress-adjusted | $6,994/yr | $18,809/yr | DEFICIT $985/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 40 CHEAP | Dec 18 | 70d | 51.3% | $0.13 | $0.20 | $521 | 2% | $50,225 | = | D $80 |
| 2 | 42 | Dec 18 | 70d | 48.2% | $0.20 | $0.31 | $808 | 3% | $48,975 | -$1,250 | D $135 |
| 3 | 40 | Jan 15 | 98d | 51.3% | $0.28 | $0.44 | $819 | 3% | $50,225 | = | D $200 |
| 4 | 45 | Dec 18 | 70d | 45.2% | $0.30 | $0.40 | $1,043 | 4% | $47,725 | -$2,500 | D $180 |
| 5 | 42 | Jan 15 | 98d | 48.2% | $0.41 | $0.57 | $1,061 | 4% | $48,975 | -$1,250 | D $265 |
| 6 | 45 | Jan 15 | 98d | 45.2% | $0.61 | $0.73 | $1,359 | 5% | $47,725 | -$2,500 | D $345 |
| 7 | 48 | Dec 18 | 70d | 42.1% | $0.42 | $0.53 | $1,382 | 5% | $46,475 | -$3,750 | D $245 |
| 8 | 48 | Jan 15 | 98d | 42.1% | $0.71 | $0.93 | $1,732 | 7% | $46,475 | -$3,750 | D $445 |
| 9 | 50 | Dec 18 | 70d | 39.1% | $0.57 | $0.69 | $1,799 | 7% | $45,225 | -$5,000 | D $325 |
| 10 | 50 | Jan 15 | 98d | 39.1% | $0.99 | $1.13 | $2,104 | 8% | $45,225 | -$5,000 | D $545 |
| 11 | 52 | Jan 15 | 98d | 36.1% | $1.21 | $1.49 | $2,775 | 10% | $43,975 | -$6,250 | D $725 |
| 12 | 55 | Dec 18 | 70d | 33.0% | $1.06 | $1.15 | $2,998 | 11% | $42,725 | -$7,500 | D $555 |
| ▶ 13 | 62 PROT | Jan 15 | 98d | 23.9% | $3.10 | $3.15 | $5,866 | 22% | $38,975 | -$11,250 | D $1,555 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS BELOW SS $128 — assignment locks a loss · $100, B $2.49 | $12,806/yr | $521/yr | SELF-FUNDING |
| CC at MID $95 0.7σ, B $3.40 | $17,486/yr | $521/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 22 CHEAP | Dec 18 | 70d | 36.8% | $0.46 | $0.49 | $5,110 | 10% | $92,000 | -$2,000 | D $760 |
| 2 | 22 | Jan 15 | 98d | 36.8% | $0.74 | $0.79 | $5,885 | 12% | $92,000 | -$2,000 | D $1,360 |
| ▶ 3 | 25 PROT | Dec 18 | 70d | 28.2% | $0.88 | $0.92 | $9,594 | 19% | $86,000 | -$8,000 | D $1,620 |
| 4 | 25 | Jan 15 | 98d | 28.2% | $1.29 | $1.51 | $11,248 | 23% | $86,000 | -$8,000 | D $2,800 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS BELOW SS $58 — assignment locks a loss · $52, B $0.32 | $6,583/yr | $5,110/yr | SELF-FUNDING |
| CC at MID $40 0.6σ, B $1.52 | $31,269/yr | $5,110/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 400 CHEAP | Dec 18 | 70d | 61.0% | $0.39 | $0.53 | $553 | 1% | $192,000 | -$2,000 | D $98 |
| 2 | 390 | Jan 15 | 98d | 62.0% | $0.61 | $0.76 | $566 | 1% | $194,000 | = | D $144 |
| 3 | 400 | Jan 15 | 98d | 61.0% | $0.50 | $0.78 | $581 | 1% | $192,000 | -$2,000 | D $148 |
| 4 | 410 | Dec 18 | 70d | 60.1% | $0.22 | $0.60 | $626 | 1% | $190,000 | -$4,000 | D $112 |
| 5 | 420 | Dec 18 | 70d | 59.1% | $0.32 | $0.60 | $626 | 1% | $188,000 | -$6,000 | D $112 |
| 6 | 390 | Dec 18 | 70d | 62.0% | $0.24 | $0.63 | $657 | 1% | $194,000 | = | D $118 |
| 7 | 430 | Jan 15 | 98d | 58.1% | $0.81 | $0.93 | $693 | 1% | $186,000 | -$8,000 | D $178 |
| 8 | 410 | Jan 15 | 98d | 60.1% | $0.45 | $0.95 | $708 | 1% | $190,000 | -$4,000 | D $182 |
| 9 | 430 | Dec 18 | 70d | 58.1% | $0.49 | $0.72 | $751 | 1% | $186,000 | -$8,000 | D $136 |
| 10 | 460 | Dec 18 | 70d | 55.2% | $0.51 | $0.75 | $782 | 1% | $180,000 | -$14,000 | D $142 |
| 11 | 450 | Jan 15 | 98d | 56.2% | $0.95 | $1.07 | $797 | 1% | $182,000 | -$12,000 | D $206 |
| 12 | 440 | Dec 18 | 70d | 57.1% | $0.56 | $0.77 | $803 | 1% | $184,000 | -$10,000 | D $146 |
| ▶ 13 | 840 PROT | Dec 18 | 70d | 18.2% | $15.75 | $17.35 | $18,094 | 24% | $104,000 | -$90,000 | D $3,462 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS BELOW SS $1,229 — assignment locks a loss · $1105, B $28.10 | $57,806/yr | $553/yr | SELF-FUNDING |
| CC at MID $1105 0.5σ, B $28.10 | $57,806/yr | $553/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 830 CHEAP | Dec 18 | 70d | 47.6% | $1.40 | $3.50 | $1,825 | 2% | $97,000 | -$2,000 | D $350 |
| 2 | 840 | Jan 15 | 98d | 47.0% | $2.50 | $5.60 | $2,086 | 2% | $96,000 | -$3,000 | D $560 |
| 3 | 850 | Jan 15 | 98d | 46.3% | $4.30 | $5.60 | $2,086 | 2% | $95,000 | -$4,000 | D $560 |
| 4 | 820 | Dec 18 | 70d | 48.2% | $0.60 | $4.00 | $2,086 | 2% | $98,000 | -$1,000 | D $400 |
| 5 | 850 | Dec 18 | 70d | 46.3% | $1.65 | $4.00 | $2,086 | 2% | $95,000 | -$4,000 | D $400 |
| 6 | 840 | Dec 18 | 70d | 47.0% | $0.70 | $4.50 | $2,346 | 2% | $96,000 | -$3,000 | D $450 |
| 7 | 860 | Dec 18 | 70d | 45.7% | $1.10 | $4.60 | $2,399 | 2% | $94,000 | -$5,000 | D $460 |
| 8 | 890 | Dec 18 | 70d | 43.8% | $2.45 | $4.80 | $2,503 | 2% | $91,000 | -$8,000 | D $480 |
| 9 | 860 | Jan 15 | 98d | 45.7% | $3.60 | $6.90 | $2,570 | 2% | $94,000 | -$5,000 | D $690 |
| 10 | 890 | Jan 15 | 98d | 43.8% | $5.40 | $6.90 | $2,570 | 2% | $91,000 | -$8,000 | D $690 |
| 11 | 810 | Jan 15 | 98d | 48.9% | $0.70 | $7.10 | $2,644 | 2% | $99,000 | = | D $710 |
| 12 | 870 | Jan 15 | 98d | 45.1% | $4.20 | $7.10 | $2,644 | 2% | $93,000 | -$6,000 | D $710 |
| ▶ 13 | 1330 PROT | Jan 15 | 98d | 16.0% | $74.30 | $77.60 | $28,902 | 24% | $47,000 | -$52,000 | D $7,760 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $1630, B $103.70 | $106,663/yr | $1,825/yr | SELF-FUNDING |
| CC at MID $1650 0.2σ, B $96.40 | $99,154/yr | $1,825/yr | SELF-FUNDING |
| # | 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 | 205 | Jan 15 | 98d | 21.9% | $1.95 | $-0.87 | $-435 | $3,631 | $9,777 | $1,661 | 45 | $5,000 | 36mo | 2mo | 1.66x | PASS |
| 2 | 210 | Jan 15 | 98d | 20.0% | $2.41 | $-1.33 | $-665 | $4,488 | $11,825 | $804 | 40 | $2,500 | 37mo | 1mo | 1.59x | PASS |
| 3 | 200 | Jan 15 | 98d | 23.9% | $1.63 | $-0.55 | $-275 | $3,035 | $6,239 | $2,257 | 50 | $7,500 | 40mo | 3mo | 1.74x | PASS |
| 4 | 195 | Jan 15 | 98d | 25.8% | $1.33 | $-0.25 | $-125 | $2,477 | $4,786 | $2,816 | 55 | $10,000 | 43mo | 4mo | 1.81x | PASS |
| 5 | 190 | Jan 15 | 98d | 27.7% | $1.18 | $-0.10 | $-50 | $2,197 | $3,780 | $3,095 | 60 | $12,500 | 48mo | 5mo | 1.88x | PASS |
| 6 | 185 | Jan 15 | 98d | 29.6% | $0.91 | $0.17 | $85 | $1,695 | $3,054 | $3,598 | 65 | $15,000 | 50mo | 5mo | 1.96x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $275, B $7.50 | $38,571/yr | $3,631/yr | SELF-FUNDING |
| CC at MID $285 0.7σ, B $4.60 | $23,657/yr | $3,631/yr | SELF-FUNDING |
| AT 12% DRAWDOWN (stock $262.65 → $231.23, hedge $9,777/yr) | |||
| CC at SS income stress-adjusted | $6,531/yr | $9,777/yr | DEFICIT $270/mo |
| CC at MID income stress-adjusted | $2,571/yr | $9,777/yr | DEFICIT $600/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 | 32 | Jan 15 | 98d | 8.1% | $3.85 | $1.45 | $2,900 | $28,679 | $18,809 | $12,291 | 15 | $6,000 | 6mo | 1mo | 1.94x | PASS |
| 2 | 30 | Jan 15 | 98d | 13.9% | $2.95 | $2.35 | $4,700 | $21,974 | $25,513 | $18,995 | 17 | $10,000 | 6mo | 2mo | 2.06x | PASS |
| 3 | 27 | Jan 15 | 98d | 22.5% | $1.89 | $3.41 | $6,820 | $14,079 | $33,707 | $26,891 | 20 | $16,000 | 7mo | 3mo | 2.25x | PASS |
| 4 | 25 | Jan 15 | 98d | 28.2% | $1.51 | $3.79 | $7,580 | $11,248 | $23,837 | $29,721 | 22 | $20,000 | 8mo | 3mo | 2.38x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $0.47 | $9,669/yr | $28,679/yr | DEFICIT $1,584/mo |
| CC at MID $40 0.6σ, B $1.52 | $31,269/yr | $28,679/yr | SELF-FUNDING |
| AT 22% DRAWDOWN (stock $34.83 → $27.16, hedge $18,809/yr) | |||
| CC at SS income stress-adjusted | $6,583/yr | $18,809/yr | DEFICIT $1,019/mo |
| CC at MID income stress-adjusted | $6,994/yr | $18,809/yr | DEFICIT $985/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 285 CHEAP | Dec 18 | 70d | 15.4% | $1.61 | $1.68 | $4,380 | 8% | $69,820 | = | D $470 |
| 2 | 285 | Jan 15 | 98d | 15.4% | $2.45 | $2.56 | $4,767 | 8% | $69,820 | = | D $910 |
| 3 | 290 | Dec 18 | 70d | 13.9% | $1.92 | $2.10 | $5,475 | 9% | $67,320 | -$2,500 | D $680 |
| 4 | 290 | Jan 15 | 98d | 13.9% | $3.00 | $3.20 | $5,959 | 10% | $67,320 | -$2,500 | D $1,230 |
| 5 | 295 | Dec 18 | 70d | 12.4% | $2.51 | $2.63 | $6,857 | 12% | $64,820 | -$5,000 | D $945 |
| 6 | 295 | Jan 15 | 98d | 12.4% | $3.60 | $3.80 | $7,077 | 12% | $64,820 | -$5,000 | D $1,530 |
| ▶ 7 | 300 PROT | Jan 15 | 98d | 10.9% | $4.35 | $4.55 | $8,473 | 15% | $62,320 | -$7,500 | D $1,905 |
| 8 | 300 | Dec 18 | 70d | 10.9% | $3.10 | $3.25 | $8,473 | 15% | $62,320 | -$7,500 | D $1,255 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $340, B $9.45 | $48,600/yr | $4,380/yr | SELF-FUNDING |
| CC at MID $355 0.7σ, B $3.95 | $20,314/yr | $4,380/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 185 CHEAP | Dec 18 | 70d | 33.0% | $2.30 | $2.75 | $1,434 | 9% | $48,300 | = | D $205 |
| 2 | 185 | Jan 15 | 98d | 33.0% | $3.50 | $4.60 | $1,713 | 10% | $48,300 | = | D $390 |
| 3 | 190 | Dec 18 | 70d | 31.2% | $2.70 | $3.40 | $1,773 | 11% | $47,800 | -$500 | D $270 |
| 4 | 190 | Jan 15 | 98d | 31.2% | $4.40 | $5.40 | $2,011 | 12% | $47,800 | -$500 | D $470 |
| 5 | 195 | Dec 18 | 70d | 29.4% | $3.30 | $4.10 | $2,138 | 13% | $47,300 | -$1,000 | D $340 |
| 6 | 195 | Jan 15 | 98d | 29.4% | $5.10 | $6.30 | $2,346 | 14% | $47,300 | -$1,000 | D $560 |
| 7 | 200 | Dec 18 | 70d | 27.5% | $3.90 | $4.70 | $2,451 | 15% | $46,800 | -$1,500 | D $400 |
| 8 | 200 | Jan 15 | 98d | 27.5% | $6.00 | $7.30 | $2,719 | 17% | $46,800 | -$1,500 | D $660 |
| ▶ 9 | 210 PROT | Jan 15 | 98d | 23.9% | $8.10 | $9.20 | $3,427 | 21% | $45,800 | -$2,500 | D $850 |
| 10 | 210 | Dec 18 | 70d | 23.9% | $5.80 | $6.60 | $3,441 | 21% | $45,800 | -$2,500 | D $590 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS BELOW SS $607 — assignment locks a loss · $370, B $2.55 | $2,623/yr | $1,434/yr | SELF-FUNDING |
| CC at MID $315 0.6σ, B $9.20 | $9,463/yr | $1,434/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 25 CHEAP PROT | Dec 18 | 70d | 28.2% | $0.88 | $0.92 | $9,594 | 19% | $103,700 | -$4,000 | D $1,320 |
| 2 | 25 | Jan 15 | 98d | 28.2% | $1.29 | $1.51 | $11,248 | 23% | $103,700 | -$4,000 | D $2,500 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS BELOW SS $67 — assignment locks a loss · $52, B $0.32 | $6,583/yr | $9,594/yr | DEFICIT $251/mo |
| CC at MID $40 0.6σ, B $1.52 | $31,269/yr | $9,594/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).