| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| IREN (Main) → +25C −47P +35P −55C |
$41.90 | 25 | 47 | 35 | 55 | $44.00 | $48.81 | 12 | 1.75x | 16.5% | SAFE | 20 | $32,000 | $83,800 | REPAIR PLAN (85d) |
| NOW → +80C −110P +90P |
$94.47 | 80 | 110 | 90 | 0 | $108.93 | $113.73 | 20 | 1.72x | 4.7% | TIGHT | 10 | $27,850 | $94,465 | REPAIR PLAN (85d) |
| UAMY → +10C −12P +8P −7C |
$5.71 | 10 | 12 | 8 | 7 | $12.45 | $13.01 | 5 | 3.08x | -31.4% | ITM | 25 | $6,000 | $14,274 | REPAIR PLAN (120d) |
| GOOG (Joint) +310C −370C |
$321.71 | 310 | 0 | 0 | 370 | $392.50 | $341.43 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $160,855 | LEAPS-ONLY |
| IBIT +75C |
$36.77 | 75 | 0 | 0 | 0 | $70.58 | $48.38 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $183,875 | LEAPS-ONLY |
| IGV +70C −94C |
$88.10 | 70 | 0 | 0 | 94 | $96.50 | $86.56 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $105,720 | LEAPS-ONLY |
| MARA (Main) +40C |
$12.49 | 40 | 0 | 0 | 0 | $40.55 | $15.18 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $249,800 | LEAPS-ONLY |
| MSTR (Joint) +180C −125C |
$95.75 | 180 | 0 | 0 | 125 | $233.00 | $148.41 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $95,745 | LEAPS-ONLY |
| SPY +640C −758C |
$741.33 | 640 | 0 | 0 | 758 | $764.00 | $692.69 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $889,590 | LEAPS-ONLY |
| AMZN +215C −260P +230P −265C |
$237.34 | 215 | 260 | 230 | 265 | $256.25 | $241.56 | 30 | 1.80x | 3.1% | TIGHT | 10 | $37,500 | $237,335 | OK |
| APP +460C −540P +185P −465C |
$404.40 | 460 | 540 | 185 | 465 | $588.00 | $602.52 | 355 | 3.77x | 54.3% | SAFE | 1 | $12,800 | $40,440 | OK |
| BMNR (Joint) +23C −65P +25P −20C |
$17.58 | 23 | 65 | 25 | 20 | $30.29 | $8.79 | 40 | 0.00x | -42.2% | ITM | 150 | $0 | $263,702 | OK |
| BMNR (Main) +25C −45P +15P −20C |
$17.58 | 25 | 45 | 15 | 20 | $44.46 | $52.53 | 30 | 2.59x | 14.7% | SAFE | 50 | $94,550 | $87,901 | OK |
| BMNR (Main) +23C −65P +25P −20C |
$17.58 | 23 | 65 | 25 | 20 | $39.13 | $8.79 | 40 | 0.00x | -42.2% | ITM | 75 | $0 | $131,851 | OK |
| BMNR (RetireInc) +10C −18P +10P −20C |
$17.58 | 10 | 18 | 10 | 20 | $17.13 | $19.38 | 8 | 2.28x | 43.1% | SAFE | 50 | $31,250 | $87,901 | OK |
| CLSK +17C −17P +10P |
$15.28 | 17 | 17 | 10 | 0 | $20.74 | $17.30 | 7 | 2.87x | 34.6% | SAFE | 25 | $9,350 | $38,200 | OK |
| COIN (Main) +165C −240P +85P −210C |
$162.14 | 165 | 240 | 85 | 210 | $210.90 | $215.91 | 155 | 10.23x | 47.6% | SAFE | 8 | $13,440 | $129,715 | OK |
| COIN (Main) +500C −330P +300P −210C |
$162.14 | 500 | 330 | 300 | 210 | $563.00 | $333.75 | 30 | 1.48x | -85.0% | ITM | 25 | $157,500 | $405,360 | OK |
| COIN (RetireInc) +145C −200P +75P −215C |
$162.14 | 145 | 200 | 75 | 215 | $182.40 | $188.20 | 125 | 7.31x | 53.7% | SAFE | 3 | $5,940 | $48,643 | OK |
| COPX +65C −90P +68P −85C |
$79.08 | 65 | 90 | 68 | 85 | $93.40 | $94.50 | 22 | 1.77x | 14.0% | SAFE | 20 | $56,800 | $158,150 | OK |
| CRWV +105C −120P +40P −97C |
$82.19 | 105 | 120 | 40 | 97 | $125.45 | $128.76 | 80 | 4.91x | 51.3% | SAFE | 5 | $10,225 | $41,095 | OK |
| DELL +340C −390P +150P −475C |
$441.47 | 340 | 390 | 150 | 475 | $398.00 | $408.12 | 240 | 5.14x | 66.0% | SAFE | 3 | $17,400 | $132,440 | OK |
| ENPH +45C −60P +20P |
$39.11 | 45 | 60 | 20 | 0 | $56.15 | $58.98 | 40 | 6.48x | 48.9% | SAFE | 10 | $7,300 | $39,109 | OK |
| ETHA +13C −16P +10P |
$14.34 | 13 | 16 | 10 | 0 | $17.33 | $17.98 | 6 | 2.39x | 30.2% | SAFE | 50 | $21,650 | $71,675 | OK |
| GLD +320C −450P +330P −390C |
$372.11 | 320 | 450 | 330 | 390 | $456.00 | $471.60 | 120 | 1.88x | 11.3% | SAFE | 10 | $136,000 | $372,105 | OK |
| GLXY +38C −38P +18P |
$24.68 | 38 | 38 | 18 | 0 | $39.71 | $32.64 | 20 | 10.05x | 29.1% | SAFE | 125 | $27,625 | $308,488 | OK |
| GOOG (Neville) +300C −345P +310P −370C |
$321.71 | 300 | 345 | 310 | 370 | $373.00 | $340.46 | 35 | 1.48x | 3.6% | TIGHT | 15 | $109,500 | $482,565 | OK |
| GOOG (Neville) +340C −405P +360P −370C |
$321.71 | 340 | 405 | 360 | 370 | $398.00 | $378.74 | 45 | 1.88x | -11.9% | ITM | 5 | $25,500 | $160,855 | OK |
| HIMS +10C −20P +5P −40C |
$31.54 | 10 | 20 | 5 | 40 | $17.47 | $19.75 | 15 | 4.04x | 84.1% | SAFE | 15 | $7,395 | $47,312 | OK |
| INTC +85C −100P +35P −116C |
$102.05 | 85 | 100 | 35 | 116 | $114.00 | $117.46 | 65 | 3.24x | 65.7% | SAFE | 5 | $14,500 | $51,025 | OK |
| IREN (Joint) +25C −47P +35P −51C |
$41.90 | 25 | 47 | 35 | 51 | $44.00 | $48.81 | 12 | 1.75x | 16.5% | SAFE | 20 | $32,000 | $83,800 | OK |
| IREN (Neville) +45C −65P +21P −55C |
$41.90 | 45 | 65 | 21 | 55 | $56.50 | $58.84 | 44 | 15.67x | 49.9% | SAFE | 20 | $6,000 | $83,800 | OK |
| IREN (RetireInc) +50C −70P +23P −55C |
$41.90 | 50 | 70 | 23 | 55 | $63.43 | $67.76 | 47 | 7.86x | 45.1% | SAFE | 20 | $13,700 | $83,800 | OK |
| MARA (Joint) +20C −17P +10P |
$12.49 | 20 | 17 | 10 | 0 | $24.33 | $19.45 | 7 | 2.62x | 19.9% | SAFE | 50 | $21,650 | $62,450 | OK |
| MARA (Main) +20C −25P +15P |
$12.49 | 20 | 25 | 15 | 0 | $22.69 | $18.38 | 10 | 27.32x | -20.1% | ITM | 200 | $7,600 | $249,800 | OK |
| MARA (Neville) +25C −15P +13P |
$12.49 | 25 | 15 | 13 | 0 | $26.40 | $14.92 | 2 | 2.43x | -4.1% | ITM | 250 | $35,000 | $312,250 | OK |
| MDB +270C −340P +150P −325C |
$302.51 | 270 | 340 | 150 | 325 | $362.90 | $378.42 | 190 | 3.05x | 50.4% | SAFE | 1 | $9,290 | $30,251 | OK |
| META +480C −650P +330P −660C |
$607.70 | 480 | 650 | 330 | 660 | $601.50 | $606.39 | 320 | 5.38x | 45.7% | SAFE | 3 | $21,900 | $182,310 | OK |
| MSTR (RetireInc) +125C −185P +55P −130C |
$95.75 | 125 | 185 | 55 | 130 | $161.00 | $167.70 | 130 | 11.83x | 42.6% | SAFE | 4 | $4,800 | $38,298 | OK |
| MU (Main) +880C −1010P +320P −1050C |
$986.32 | 880 | 1010 | 320 | 1050 | $1028.60 | $1053.05 | 690 | 5.64x | 67.6% | SAFE | 5 | $74,300 | $493,160 | OK |
| MU (Neville) +970C −1110P +370P −1040C |
$986.32 | 970 | 1110 | 370 | 1040 | $1220.00 | $1243.54 | 740 | 3.96x | 62.5% | SAFE | 2 | $50,000 | $197,264 | OK |
| NEM +88C −105P +75P −106C |
$93.89 | 88 | 105 | 75 | 106 | $114.54 | $118.42 | 30 | 2.11x | 20.1% | SAFE | 5 | $13,520 | $46,945 | OK |
| NVDA +140C −175P +70P −220C |
$208.67 | 140 | 175 | 70 | 220 | $199.60 | $202.18 | 105 | 2.76x | 66.5% | SAFE | 5 | $29,800 | $104,335 | OK |
| QCOM +190C −210P +90P −208C |
$172.77 | 190 | 210 | 90 | 208 | $224.00 | $229.15 | 120 | 4.53x | 47.9% | SAFE | 5 | $17,000 | $86,385 | OK |
| RIOT +17C −40P +17P |
$24.26 | 17 | 40 | 17 | 0 | $23.65 | $34.24 | 23 | 4.17x | 29.9% | SAFE | 50 | $36,300 | $121,300 | OK |
| RKLB +115C −135P +45P −83C |
$68.92 | 115 | 135 | 45 | 83 | $141.55 | $149.25 | 90 | 4.39x | 34.7% | SAFE | 6 | $15,930 | $41,352 | OK |
| SPCX +150C −195P +135P −165C |
$115.72 | 150 | 195 | 135 | 165 | $186.00 | $182.58 | 60 | 3.22x | -16.7% | ITM | 5 | $13,500 | $57,860 | 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 | 120d | 18.9% | $7.30 | $-1.25 | $-2,500 | $44,408 | $72,087 | $12,274 | 13 | $2,000 | 2mo | 0mo | 1.81x | PASS |
| 2 | 34 | Oct 16 | 85d | 18.9% | $5.90 | $0.15 | $300 | $50,671 | $88,459 | $6,012 | 13 | $2,000 | 4mo | 0mo | 1.81x | PASS |
| 3 | 33 | Nov 20 | 120d | 21.2% | $7.00 | $-0.95 | $-1,900 | $42,583 | $69,046 | $14,099 | 14 | $4,000 | 3mo | 0mo | 1.88x | PASS |
| 4 | 33 | Oct 16 | 85d | 21.2% | $5.70 | $0.35 | $700 | $48,953 | $84,165 | $7,729 | 14 | $4,000 | 6mo | 0mo | 1.88x | PASS |
| 5 | 32 | Nov 20 | 120d | 23.6% | $6.50 | $-0.45 | $-900 | $39,542 | $64,179 | $17,141 | 15 | $6,000 | 4mo | 0mo | 1.94x | PASS |
| 6 | 32 | Oct 16 | 85d | 23.6% | $5.25 | $0.80 | $1,600 | $45,088 | $76,006 | $11,594 | 15 | $6,000 | 6mo | 0mo | 1.94x | PASS |
| 7 | 31 | Nov 20 | 120d | 26.0% | $6.05 | $0.00 | $0 | $36,804 | $61,746 | $19,878 | 16 | $8,000 | 5mo | 1mo | 2.00x | PASS |
| 8 | 31 | Oct 16 | 85d | 26.0% | $4.85 | $1.20 | $2,400 | $41,653 | $74,288 | $15,029 | 16 | $8,000 | 6mo | 1mo | 2.00x | PASS |
| 9 | 30 | Nov 20 | 120d | 28.4% | $5.40 | $0.65 | $1,300 | $32,850 | $54,750 | $23,832 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 10 | 30 | Oct 16 | 85d | 28.4% | $4.20 | $1.85 | $3,700 | $36,071 | $65,271 | $20,612 | 17 | $10,000 | 6mo | 1mo | 2.06x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $3.25 | $65,000/yr | $44,408/yr | SELF-FUNDING |
| CC at MID $53 0.7σ, B $2.20 | $44,000/yr | $44,408/yr | DEFICIT $34/mo |
| AT 20% DRAWDOWN (stock $41.90 → $33.52, hedge $72,087/yr) | |||
| CC at SS vs stressed | $65,000/yr | $72,087/yr | DEFICIT $591/mo |
| CC at MID vs stressed | $44,000/yr | $72,087/yr | DEFICIT $2,341/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 | 85 | Nov 20 | 120d | 10.0% | $8.15 | $-1.00 | $-1,000 | $24,790 | $27,725 | $11,496 | 25 | $5,000 | 5mo | 1mo | 1.90x | PASS |
| 2 | 85 | Oct 16 | 85d | 10.0% | $5.85 | $1.30 | $1,300 | $25,121 | $29,694 | $11,165 | 25 | $5,000 | 5mo | 1mo | 1.90x | PASS |
| 3 | 80 | Oct 16 | 85d | 15.3% | $4.40 | $2.75 | $2,750 | $18,894 | $36,564 | $17,391 | 30 | $10,000 | 7mo | 1mo | 2.08x | PASS |
| 4 | 80 | Nov 20 | 120d | 15.3% | $6.40 | $0.75 | $750 | $19,467 | $33,048 | $16,819 | 30 | $10,000 | 7mo | 1mo | 2.08x | PASS |
| 5 | 75 | Oct 16 | 85d | 20.6% | $3.00 | $4.15 | $4,150 | $12,882 | $45,367 | $23,403 | 35 | $15,000 | 8mo | 2mo | 2.26x | PASS |
| 6 | 75 | Nov 20 | 120d | 20.6% | $4.65 | $2.50 | $2,500 | $14,144 | $37,762 | $22,142 | 35 | $15,000 | 8mo | 2mo | 2.26x | PASS |
| 7 | 70 | Oct 16 | 85d | 25.9% | $2.07 | $5.08 | $5,080 | $8,889 | $25,121 | $27,396 | 40 | $20,000 | 9mo | 3mo | 2.44x | PASS |
| 8 | 70 | Nov 20 | 120d | 25.9% | $3.40 | $3.75 | $3,750 | $10,342 | $24,790 | $25,944 | 40 | $20,000 | 9mo | 3mo | 2.44x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $112, B $1.45 | $14,500/yr | $24,790/yr | DEFICIT $857/mo |
| CC at MID $106 0.7σ, B $3.20 | $32,000/yr | $24,790/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $94.47 → $75.57, hedge $27,725/yr) | |||
| CC at SS vs stressed | $14,500/yr | $27,725/yr | DEFICIT $1,102/mo |
| CC at MID vs stressed | $32,000/yr | $27,725/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 | 5 | Nov 20 | 120d | 12.4% | $1.10 | $1.45 | $3,625 | $8,365 | $8,365 | $12,927 | 8 | $6,250 | 6mo | 2mo | 4.12x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $10, B $0.05 | $1,250/yr | $8,365/yr | DEFICIT $593/mo |
| CC at MID $7 0.6σ, B $0.20 | $5,000/yr | $8,365/yr | DEFICIT $280/mo |
| AT 20% DRAWDOWN (stock $5.71 → $4.57, hedge $8,365/yr) | |||
| CC at SS vs stressed | $1,250/yr | $8,365/yr | DEFICIT $593/mo |
| CC at MID vs stressed | $5,000/yr | $8,365/yr | DEFICIT $280/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).