| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| IREN (Joint) → +25C −47P +35P −55C |
$41.06 | 25 | 47 | 35 | 55 | $44.00 | $48.58 | 12 | 1.75x | 14.8% | SAFE | 20 | $32,000 | $82,130 | REPAIR PLAN (86d) |
| IREN (Main) → +25C −47P +35P −55C |
$41.06 | 25 | 47 | 35 | 55 | $44.00 | $48.58 | 12 | 1.75x | 14.8% | SAFE | 20 | $32,000 | $82,130 | REPAIR PLAN (86d) |
| GOOG (Joint) +310C −370C |
$348.31 | 310 | 0 | 0 | 370 | $392.50 | $338.24 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $174,158 | LEAPS-ONLY |
| IBIT +75C |
$37.65 | 75 | 0 | 0 | 0 | $70.58 | $48.47 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $188,225 | LEAPS-ONLY |
| IGV +70C −96C |
$91.97 | 70 | 0 | 0 | 96 | $96.50 | $87.02 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $110,364 | LEAPS-ONLY |
| MARA (Main) +40C |
$12.12 | 40 | 0 | 0 | 0 | $40.55 | $15.02 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $242,436 | LEAPS-ONLY |
| MSTR (Joint) +180C −125C |
$100.96 | 180 | 0 | 0 | 125 | $233.00 | $149.24 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $100,960 | LEAPS-ONLY |
| SPY +640C −758C |
$748.41 | 640 | 0 | 0 | 758 | $764.00 | $693.98 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $898,092 | LEAPS-ONLY |
| AMZN +215C −260P +230P −280C |
$247.47 | 215 | 260 | 230 | 280 | $256.25 | $240.21 | 30 | 1.80x | 7.1% | OK | 10 | $37,500 | $247,470 | OK |
| APP +460C −540P +185P −465C |
$428.11 | 460 | 540 | 185 | 465 | $588.00 | $607.23 | 355 | 3.77x | 56.8% | SAFE | 1 | $12,800 | $42,810 | OK |
| BMNR (Joint) +23C −65P +25P −20C |
$16.89 | 23 | 65 | 25 | 20 | $30.29 | $8.45 | 40 | 0.00x | -48.0% | ITM | 150 | $0 | $253,425 | OK |
| BMNR (Main) +25C −45P +15P −20C |
$16.89 | 25 | 45 | 15 | 20 | $44.46 | — | 30 | 2.59x | 11.2% | SAFE | 50 | $94,550 | $84,475 | OK |
| BMNR (Main) +23C −65P +25P −20C |
$16.89 | 23 | 65 | 25 | 20 | $39.13 | $8.45 | 40 | 0.00x | -48.0% | ITM | 75 | $0 | $126,712 | OK |
| BMNR (RetireInc) +10C −18P +10P −20C |
$16.89 | 10 | 18 | 10 | 20 | $17.13 | $19.44 | 8 | 2.28x | 40.8% | SAFE | 50 | $31,250 | $84,475 | OK |
| CLSK +17C −17P +10P |
$15.28 | 17 | 17 | 10 | 0 | $20.74 | $16.89 | 7 | 2.87x | 34.5% | SAFE | 25 | $9,350 | $38,188 | OK |
| COIN (Main) +165C −240P +85P −210C |
$176.70 | 165 | 240 | 85 | 210 | $210.90 | $214.73 | 155 | 10.23x | 51.9% | SAFE | 8 | $13,440 | $141,360 | OK |
| COIN (Main) +500C −330P +300P −210C |
$176.70 | 500 | 330 | 300 | 210 | $563.00 | $334.09 | 30 | 1.48x | -69.8% | ITM | 25 | $157,500 | $441,750 | OK |
| COIN (RetireInc) +145C −200P +75P −215C |
$176.70 | 145 | 200 | 75 | 215 | $182.40 | $187.70 | 125 | 7.31x | 57.6% | SAFE | 3 | $5,940 | $53,010 | OK |
| COPX +65C −90P +68P −85C |
$78.31 | 65 | 90 | 68 | 85 | $93.40 | $94.47 | 22 | 1.77x | 13.2% | SAFE | 20 | $56,800 | $156,620 | OK |
| CRWV +105C −120P +40P −84C |
$78.56 | 105 | 120 | 40 | 84 | $125.45 | $129.60 | 80 | 4.91x | 49.1% | SAFE | 5 | $10,225 | $39,280 | OK |
| DELL +340C −390P +150P −420C |
$403.83 | 340 | 390 | 150 | 420 | $398.00 | $409.42 | 240 | 5.14x | 62.9% | SAFE | 3 | $17,400 | $121,149 | OK |
| ENPH +45C −60P +20P −45C |
$39.98 | 45 | 60 | 20 | 45 | $56.15 | $59.46 | 40 | 6.48x | 50.0% | SAFE | 10 | $7,300 | $39,985 | OK |
| ETHA +13C −16P +10P |
$14.53 | 13 | 16 | 10 | 0 | $17.33 | $17.87 | 6 | 2.39x | 31.2% | SAFE | 50 | $21,650 | $72,625 | OK |
| GLD +320C −450P +330P −377C |
$374.59 | 320 | 450 | 330 | 377 | $456.00 | $472.00 | 120 | 1.88x | 11.9% | SAFE | 10 | $136,000 | $374,590 | OK |
| GLXY +38C −38P +18P |
$25.60 | 38 | 38 | 18 | 0 | $39.71 | $33.96 | 20 | 10.05x | 31.6% | SAFE | 125 | $27,625 | $320,000 | OK |
| GOOG (Neville) +300C −345P +310P −370C |
$348.31 | 300 | 345 | 310 | 370 | $373.00 | $338.51 | 35 | 1.48x | 11.0% | SAFE | 15 | $109,500 | $522,472 | OK |
| GOOG (Neville) +340C −405P +360P −370C |
$348.31 | 340 | 405 | 360 | 370 | $398.00 | $376.81 | 45 | 1.88x | -3.4% | ITM | 5 | $25,500 | $174,158 | OK |
| HIMS +10C −20P +5P −40C |
$32.50 | 10 | 20 | 5 | 40 | $17.47 | $18.69 | 15 | 4.04x | 84.6% | SAFE | 15 | $7,395 | $48,750 | OK |
| INTC +85C −100P +35P −116C |
$105.50 | 85 | 100 | 35 | 116 | $114.00 | $117.21 | 65 | 3.24x | 66.8% | SAFE | 5 | $14,500 | $52,748 | OK |
| IREN (Neville) +45C −65P +21P −55C |
$41.06 | 45 | 65 | 21 | 55 | $56.50 | $58.89 | 44 | 15.67x | 48.9% | SAFE | 20 | $6,000 | $82,130 | OK |
| IREN (RetireInc) +50C −70P +23P −55C |
$41.06 | 50 | 70 | 23 | 55 | $63.43 | $67.32 | 47 | 7.86x | 44.0% | SAFE | 20 | $13,700 | $82,130 | OK |
| MARA (Joint) +20C −17P +10P |
$12.12 | 20 | 17 | 10 | 0 | $24.33 | $19.06 | 7 | 2.62x | 17.5% | SAFE | 50 | $21,650 | $60,609 | OK |
| MARA (Main) +20C −25P +15P |
$12.12 | 20 | 25 | 15 | 0 | $22.69 | $18.12 | 10 | 27.32x | -23.7% | ITM | 200 | $7,600 | $242,436 | OK |
| MARA (Neville) +25C −15P +13P |
$12.12 | 25 | 15 | 13 | 0 | $26.40 | $14.53 | 2 | 2.43x | -7.2% | ITM | 250 | $35,000 | $303,045 | OK |
| MDB +270C −340P +150P −350C |
$307.07 | 270 | 340 | 150 | 350 | $362.90 | $378.03 | 190 | 3.05x | 51.2% | SAFE | 1 | $9,290 | $30,707 | OK |
| META +480C −650P +330P −630C |
$647.42 | 480 | 650 | 330 | 630 | $601.50 | $605.66 | 320 | 5.38x | 49.0% | SAFE | 3 | $21,900 | $194,226 | OK |
| MSTR (RetireInc) +125C −185P +55P −130C |
$100.96 | 125 | 185 | 55 | 130 | $161.00 | $167.31 | 130 | 11.83x | 45.5% | SAFE | 4 | $4,800 | $40,384 | OK |
| MU (Main) +880C −1010P +320P −1050C |
$969.58 | 880 | 1010 | 320 | 1050 | $1028.60 | $1057.62 | 690 | 5.64x | 67.0% | SAFE | 5 | $74,300 | $484,790 | OK |
| MU (Neville) +970C −1110P +370P −1040C |
$969.58 | 970 | 1110 | 370 | 1040 | $1220.00 | $1246.66 | 740 | 3.96x | 61.8% | SAFE | 2 | $50,000 | $193,916 | OK |
| NEM +88C −105P +75P −97C |
$91.87 | 88 | 105 | 75 | 97 | $114.54 | $118.28 | 30 | 2.11x | 18.4% | SAFE | 5 | $13,520 | $45,935 | OK |
| NOW +80C −110P +90P |
$101.97 | 80 | 110 | 90 | 0 | $108.93 | $112.95 | 20 | 1.72x | 11.7% | SAFE | 10 | $27,850 | $101,970 | OK |
| NVDA +140C −175P +70P −212C |
$207.03 | 140 | 175 | 70 | 212 | $199.60 | $202.69 | 105 | 2.76x | 66.2% | SAFE | 5 | $29,800 | $103,515 | OK |
| QCOM +190C −210P +90P −180C |
$172.54 | 190 | 210 | 90 | 180 | $224.00 | $228.65 | 120 | 4.53x | 47.8% | SAFE | 5 | $17,000 | $86,270 | OK |
| RIOT +17C −40P +17P |
$21.18 | 17 | 40 | 17 | 0 | $23.65 | $31.53 | 23 | 6.50x | 19.7% | SAFE | 50 | $20,900 | $105,900 | OK |
| RKLB +115C −135P +45P −75C |
$68.87 | 115 | 135 | 45 | 75 | $141.55 | $148.67 | 90 | 4.39x | 34.7% | SAFE | 6 | $15,930 | $41,322 | OK |
| SPCX +150C −195P +135P −165C |
$123.13 | 150 | 195 | 135 | 165 | $186.00 | $183.22 | 60 | 3.22x | -9.6% | ITM | 5 | $13,500 | $61,565 | OK |
| UAMY +10C −12P +8P −6C |
$5.81 | 10 | 12 | 8 | 6 | $12.45 | $13.12 | 5 | 3.08x | -29.0% | ITM | 25 | $6,000 | $14,532 | 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 | Oct 16 | 86d | 17.2% | $6.30 | $0.20 | $400 | $53,477 | $79,494 | $4,244 | 13 | $2,000 | 6mo | 0mo | 1.81x | PASS |
| 2 | 33 | Oct 16 | 86d | 19.6% | $5.85 | $0.65 | $1,300 | $49,657 | $85,308 | $8,064 | 14 | $4,000 | 6mo | 0mo | 1.88x | PASS |
| 3 | 32 | Oct 16 | 86d | 22.1% | $5.40 | $1.10 | $2,200 | $45,837 | $80,215 | $11,884 | 15 | $6,000 | 6mo | 0mo | 1.94x | PASS |
| 4 | 31 | Oct 16 | 86d | 24.5% | $5.00 | $1.50 | $3,000 | $42,442 | $76,395 | $15,279 | 16 | $8,000 | 6mo | 1mo | 2.00x | PASS |
| 5 | 30 | Oct 16 | 86d | 26.9% | $4.60 | $1.90 | $3,800 | $39,047 | $70,878 | $18,674 | 17 | $10,000 | 6mo | 1mo | 2.06x | PASS |
| 6 | 29 | Oct 16 | 86d | 29.4% | $4.20 | $2.30 | $4,600 | $35,651 | $61,965 | $22,070 | 18 | $12,000 | 7mo | 1mo | 2.12x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $3.30 | $79,200/yr | $53,477/yr | SELF-FUNDING |
| CC at MID $50 0.6σ, B $3.15 | $75,600/yr | $53,477/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $41.06 → $32.85, hedge $79,494/yr) | |||
| CC at SS vs stressed | $79,200/yr | $79,494/yr | DEFICIT $24/mo |
| CC at MID vs stressed | $75,600/yr | $79,494/yr | DEFICIT $324/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 | Oct 16 | 86d | 17.2% | $6.30 | $0.20 | $400 | $53,477 | $79,494 | $4,244 | 13 | $2,000 | 6mo | 0mo | 1.81x | PASS |
| 2 | 33 | Oct 16 | 86d | 19.6% | $5.85 | $0.65 | $1,300 | $49,657 | $85,308 | $8,064 | 14 | $4,000 | 6mo | 0mo | 1.88x | PASS |
| 3 | 32 | Oct 16 | 86d | 22.1% | $5.40 | $1.10 | $2,200 | $45,837 | $80,215 | $11,884 | 15 | $6,000 | 6mo | 0mo | 1.94x | PASS |
| 4 | 31 | Oct 16 | 86d | 24.5% | $5.00 | $1.50 | $3,000 | $42,442 | $76,395 | $15,279 | 16 | $8,000 | 6mo | 1mo | 2.00x | PASS |
| 5 | 30 | Oct 16 | 86d | 26.9% | $4.60 | $1.90 | $3,800 | $39,047 | $70,878 | $18,674 | 17 | $10,000 | 6mo | 1mo | 2.06x | PASS |
| 6 | 29 | Oct 16 | 86d | 29.4% | $4.20 | $2.30 | $4,600 | $35,651 | $61,965 | $22,070 | 18 | $12,000 | 7mo | 1mo | 2.12x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $3.30 | $79,200/yr | $53,477/yr | SELF-FUNDING |
| CC at MID $50 0.6σ, B $3.15 | $75,600/yr | $53,477/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $41.06 → $32.85, hedge $79,494/yr) | |||
| CC at SS vs stressed | $79,200/yr | $79,494/yr | DEFICIT $24/mo |
| CC at MID vs stressed | $75,600/yr | $79,494/yr | DEFICIT $324/mo |
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).