| 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 |
$41.03 | 25 | 47 | 35 | 55 | $44.00 | $48.68 | 12 | 1.75x | 14.7% | SAFE | 20 | $32,000 | $82,060 | REPAIR PLAN (84d) |
| NOW → +80C −110P +90P |
$92.42 | 80 | 110 | 90 | 0 | $108.93 | $113.98 | 20 | 1.72x | 2.6% | TIGHT | 10 | $27,850 | $92,420 | REPAIR PLAN (84d) |
| UAMY → +10C −12P +8P −7C |
$5.54 | 10 | 12 | 8 | 7 | $12.45 | $12.92 | 5 | 3.08x | -35.3% | ITM | 25 | $6,000 | $13,862 | REPAIR PLAN (119d) |
| GOOG (Joint) +310C |
$318.60 | 310 | 0 | 0 | 0 | $392.50 | $340.59 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $159,300 | LEAPS-ONLY |
| IBIT +75C |
$36.71 | 75 | 0 | 0 | 0 | $70.58 | $48.62 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $183,550 | LEAPS-ONLY |
| IGV +70C −94C |
$87.23 | 70 | 0 | 0 | 94 | $96.50 | $87.06 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $104,676 | LEAPS-ONLY |
| MARA (Main) +40C −14C |
$12.99 | 40 | 0 | 0 | 14 | $40.55 | $15.53 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $259,900 | LEAPS-ONLY |
| MSTR (Joint) +180C |
$94.75 | 180 | 0 | 0 | 0 | $233.00 | $152.00 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $94,745 | LEAPS-ONLY |
| SPY +640C |
$737.02 | 640 | 0 | 0 | 0 | $764.00 | $693.32 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $884,424 | LEAPS-ONLY |
| AMZN +215C −260P +230P −255C |
$233.05 | 215 | 260 | 230 | 255 | $256.25 | $240.74 | 30 | 1.80x | 1.3% | TIGHT | 10 | $37,500 | $233,050 | OK |
| APP +460C −540P +185P −435C |
$398.18 | 460 | 540 | 185 | 435 | $588.00 | $606.03 | 355 | 3.77x | 53.5% | SAFE | 1 | $12,800 | $39,818 | OK |
| BMNR (Joint) +23C −65P +25P −20C |
$16.73 | 23 | 65 | 25 | 20 | $30.29 | $8.37 | 40 | 0.00x | -49.4% | ITM | 150 | $0 | $251,025 | OK |
| BMNR (Main) +25C −45P +15P −20C |
$16.73 | 25 | 45 | 15 | 20 | $44.46 | — | 30 | 2.59x | 10.4% | SAFE | 50 | $94,550 | $83,675 | OK |
| BMNR (Main) +23C −65P +25P −20C |
$16.73 | 23 | 65 | 25 | 20 | $39.13 | $8.37 | 40 | 0.00x | -49.4% | ITM | 75 | $0 | $125,512 | OK |
| BMNR (RetireInc) +10C −18P +10P −20C |
$16.73 | 10 | 18 | 10 | 20 | $17.13 | $19.60 | 8 | 2.28x | 40.2% | SAFE | 50 | $31,250 | $83,675 | OK |
| CLSK +17C −17P +10P |
$15.69 | 17 | 17 | 10 | 0 | $20.74 | $17.24 | 7 | 2.87x | 36.3% | SAFE | 25 | $9,350 | $39,225 | OK |
| COIN (Main) +165C −240P +85P −210C |
$162.12 | 165 | 240 | 85 | 210 | $210.90 | $216.04 | 155 | 10.23x | 47.6% | SAFE | 8 | $13,440 | $129,692 | OK |
| COIN (Main) +500C −330P +300P −210C |
$162.12 | 500 | 330 | 300 | 210 | $563.00 | $336.61 | 30 | 1.48x | -85.1% | ITM | 25 | $157,500 | $405,288 | OK |
| COIN (RetireInc) +145C −200P +75P −195C |
$162.12 | 145 | 200 | 75 | 195 | $182.40 | $188.47 | 125 | 7.31x | 53.7% | SAFE | 3 | $5,940 | $48,634 | OK |
| COPX +65C −90P +68P −85C |
$77.92 | 65 | 90 | 68 | 85 | $93.40 | $94.63 | 22 | 1.77x | 12.7% | SAFE | 20 | $56,800 | $155,840 | OK |
| CRWV +105C −120P +40P −97C |
$81.37 | 105 | 120 | 40 | 97 | $125.45 | $128.89 | 80 | 4.91x | 50.8% | SAFE | 5 | $10,225 | $40,685 | OK |
| DELL +340C −390P +150P −475C |
$436.67 | 340 | 390 | 150 | 475 | $398.00 | $407.44 | 240 | 5.14x | 65.6% | SAFE | 3 | $17,400 | $131,001 | OK |
| ENPH +45C −60P +20P |
$38.74 | 45 | 60 | 20 | 0 | $56.15 | $58.99 | 40 | 6.48x | 48.4% | SAFE | 10 | $7,300 | $38,740 | OK |
| ETHA +13C −16P +10P |
$14.18 | 13 | 16 | 10 | 0 | $17.33 | $17.88 | 6 | 2.39x | 29.5% | SAFE | 50 | $21,650 | $70,900 | OK |
| GLD +320C −450P +330P −390C |
$371.29 | 320 | 450 | 330 | 390 | $456.00 | $471.46 | 120 | 1.88x | 11.1% | SAFE | 10 | $136,000 | $371,290 | OK |
| GLXY +38C −38P +18P |
$24.41 | 38 | 38 | 18 | 0 | $39.71 | $32.76 | 20 | 10.05x | 28.3% | SAFE | 125 | $27,625 | $305,062 | OK |
| GOOG (Neville) +300C −345P +310P |
$318.60 | 300 | 345 | 310 | 0 | $373.00 | $339.69 | 35 | 1.48x | 2.7% | TIGHT | 15 | $109,500 | $477,900 | OK |
| GOOG (Neville) +340C −405P +360P |
$318.60 | 340 | 405 | 360 | 0 | $398.00 | $377.70 | 45 | 1.88x | -13.0% | ITM | 5 | $25,500 | $159,300 | OK |
| HIMS +10C −20P +5P −42C |
$32.72 | 10 | 20 | 5 | 42 | $17.47 | $19.60 | 15 | 4.04x | 84.7% | SAFE | 15 | $7,395 | $49,080 | OK |
| INTC +85C −100P +35P |
$100.13 | 85 | 100 | 35 | 0 | $114.00 | $116.85 | 65 | 3.24x | 65.0% | SAFE | 5 | $14,500 | $50,065 | OK |
| IREN (Joint) +25C −47P +35P −51C |
$41.03 | 25 | 47 | 35 | 51 | $44.00 | $48.68 | 12 | 1.75x | 14.7% | SAFE | 20 | $32,000 | $82,060 | OK |
| IREN (Neville) +45C −65P +21P −55C |
$41.03 | 45 | 65 | 21 | 55 | $56.50 | $59.24 | 44 | 15.67x | 48.8% | SAFE | 20 | $6,000 | $82,060 | OK |
| IREN (RetireInc) +50C −70P +23P −55C |
$41.03 | 50 | 70 | 23 | 55 | $63.43 | $67.14 | 47 | 7.86x | 43.9% | SAFE | 20 | $13,700 | $82,060 | OK |
| MARA (Joint) +20C −17P +10P −14C |
$12.99 | 20 | 17 | 10 | 14 | $24.33 | $19.21 | 7 | 2.62x | 23.0% | SAFE | 50 | $21,650 | $64,975 | OK |
| MARA (Main) +20C −25P +15P −14C |
$12.99 | 20 | 25 | 15 | 14 | $22.69 | $18.35 | 10 | 27.32x | -15.4% | ITM | 200 | $7,600 | $259,900 | OK |
| MARA (Neville) +25C −15P +13P −14C |
$12.99 | 25 | 15 | 13 | 14 | $26.40 | $14.67 | 2 | 2.43x | -0.0% | ITM | 250 | $35,000 | $324,875 | OK |
| MDB +270C −340P +150P −325C |
$298.17 | 270 | 340 | 150 | 325 | $362.90 | $377.39 | 190 | 3.05x | 49.7% | SAFE | 1 | $9,290 | $29,817 | OK |
| META +480C −650P +330P −638C |
$606.88 | 480 | 650 | 330 | 638 | $601.50 | $605.51 | 320 | 5.38x | 45.6% | SAFE | 3 | $21,900 | $182,064 | OK |
| MSTR (RetireInc) +125C −185P +55P |
$94.75 | 125 | 185 | 55 | 0 | $161.00 | $168.63 | 130 | 11.83x | 41.9% | SAFE | 4 | $4,800 | $37,898 | OK |
| MU (Main) +880C −1010P +320P −1050C |
$990.54 | 880 | 1010 | 320 | 1050 | $1028.60 | $1053.32 | 690 | 5.64x | 67.7% | SAFE | 5 | $74,300 | $495,268 | OK |
| MU (Neville) +970C −1110P +370P −1125C |
$990.54 | 970 | 1110 | 370 | 1125 | $1220.00 | $1242.85 | 740 | 3.96x | 62.6% | SAFE | 2 | $50,000 | $198,107 | OK |
| NEM +88C −105P +75P −106C |
$94.42 | 88 | 105 | 75 | 106 | $114.54 | $118.71 | 30 | 2.11x | 20.6% | SAFE | 5 | $13,520 | $47,208 | OK |
| NVDA +140C −175P +70P −220C |
$207.46 | 140 | 175 | 70 | 220 | $199.60 | $202.37 | 105 | 2.76x | 66.3% | SAFE | 5 | $29,800 | $103,730 | OK |
| QCOM +190C −210P +90P −208C |
$169.46 | 190 | 210 | 90 | 208 | $224.00 | $228.65 | 120 | 4.53x | 46.9% | SAFE | 5 | $17,000 | $84,730 | OK |
| RIOT +17C −40P +17P −30C |
$23.88 | 17 | 40 | 17 | 30 | $23.65 | $33.44 | 23 | 4.35x | 28.8% | SAFE | 50 | $34,375 | $119,375 | OK |
| RKLB +115C −135P +45P −83C |
$69.59 | 115 | 135 | 45 | 83 | $141.55 | $149.00 | 90 | 4.39x | 35.3% | SAFE | 6 | $15,930 | $41,757 | OK |
| SPCX +150C −195P +135P −165C |
$116.42 | 150 | 195 | 135 | 165 | $186.00 | $183.74 | 60 | 3.22x | -16.0% | ITM | 5 | $13,500 | $58,212 | 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 | 119d | 17.1% | $7.35 | $-1.20 | $-2,400 | $45,088 | $67,356 | $11,400 | 13 | $2,000 | 2mo | 0mo | 1.81x | PASS |
| 2 | 34 | Oct 16 | 84d | 17.1% | $6.00 | $0.15 | $300 | $52,143 | $80,648 | $4,345 | 13 | $2,000 | 6mo | 0mo | 1.81x | PASS |
| 3 | 33 | Nov 20 | 119d | 19.6% | $6.90 | $-0.75 | $-1,500 | $42,328 | $69,013 | $14,160 | 14 | $4,000 | 3mo | 0mo | 1.88x | PASS |
| 4 | 33 | Oct 16 | 84d | 19.6% | $5.70 | $0.45 | $900 | $49,536 | $84,732 | $6,952 | 14 | $4,000 | 7mo | 0mo | 1.88x | PASS |
| 5 | 32 | Nov 20 | 119d | 22.0% | $6.40 | $-0.25 | $-500 | $39,261 | $65,025 | $17,228 | 15 | $6,000 | 4mo | 0mo | 1.94x | PASS |
| 6 | 32 | Oct 16 | 84d | 22.0% | $5.20 | $0.95 | $1,900 | $45,190 | $79,952 | $11,298 | 15 | $6,000 | 6mo | 1mo | 1.94x | PASS |
| 7 | 31 | Nov 20 | 119d | 24.4% | $5.95 | $0.20 | $400 | $36,500 | $60,731 | $19,988 | 16 | $8,000 | 5mo | 1mo | 2.00x | PASS |
| 8 | 31 | Oct 16 | 84d | 24.4% | $4.80 | $1.35 | $2,700 | $41,714 | $73,869 | $14,774 | 16 | $8,000 | 6mo | 1mo | 2.00x | PASS |
| 9 | 30 | Nov 20 | 119d | 26.9% | $5.35 | $0.80 | $1,600 | $32,819 | $54,597 | $23,669 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 10 | 30 | Oct 16 | 84d | 26.9% | $4.40 | $1.75 | $3,500 | $38,238 | $65,613 | $18,250 | 17 | $10,000 | 7mo | 1mo | 2.06x | PASS |
| 11 | 29 | Nov 20 | 119d | 29.3% | $5.10 | $1.05 | $2,100 | $31,286 | $50,609 | $25,202 | 18 | $12,000 | 6mo | 1mo | 2.12x | PASS |
| 12 | 29 | Oct 16 | 84d | 29.3% | $4.00 | $2.15 | $4,300 | $34,762 | $61,268 | $21,726 | 18 | $12,000 | 7mo | 1mo | 2.12x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $3.25 | $66,857/yr | $45,088/yr | SELF-FUNDING |
| CC at MID $51 0.6σ, B $2.05 | $42,171/yr | $45,088/yr | DEFICIT $243/mo |
| AT 20% DRAWDOWN (stock $41.03 → $32.82, hedge $67,356/yr) | |||
| CC at SS vs stressed | $66,857/yr | $67,356/yr | DEFICIT $42/mo |
| CC at MID vs stressed | $42,171/yr | $67,356/yr | DEFICIT $2,099/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 | 119d | 8.0% | $8.55 | $-0.15 | $-150 | $26,225 | $23,066 | $11,579 | 25 | $5,000 | 5mo | 1mo | 1.90x | PASS |
| 2 | 85 | Oct 16 | 84d | 8.0% | $6.45 | $1.95 | $1,950 | $28,027 | $23,768 | $9,777 | 25 | $5,000 | 6mo | 1mo | 1.90x | PASS |
| 3 | 80 | Oct 16 | 84d | 13.4% | $4.50 | $3.90 | $3,900 | $19,554 | $30,286 | $18,250 | 30 | $10,000 | 7mo | 2mo | 2.08x | PASS |
| 4 | 80 | Nov 20 | 119d | 13.4% | $6.45 | $1.95 | $1,950 | $19,784 | $28,126 | $18,020 | 30 | $10,000 | 7mo | 2mo | 2.08x | PASS |
| 5 | 75 | Oct 16 | 84d | 18.8% | $3.10 | $5.30 | $5,300 | $13,470 | $38,325 | $24,333 | 35 | $15,000 | 7mo | 2mo | 2.26x | PASS |
| 6 | 75 | Nov 20 | 119d | 18.8% | $4.80 | $3.60 | $3,600 | $14,723 | $33,954 | $23,081 | 35 | $15,000 | 8mo | 2mo | 2.26x | PASS |
| 7 | 70 | Oct 16 | 84d | 24.3% | $2.06 | $6.34 | $6,340 | $8,951 | $28,027 | $28,852 | 40 | $20,000 | 8mo | 3mo | 2.44x | PASS |
| 8 | 70 | Nov 20 | 119d | 24.3% | $3.40 | $5.00 | $5,000 | $10,429 | $26,225 | $27,375 | 40 | $20,000 | 9mo | 3mo | 2.44x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $110, B $1.81 | $18,617/yr | $26,225/yr | DEFICIT $634/mo |
| CC at MID $103 0.6σ, B $3.10 | $31,886/yr | $26,225/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $92.42 → $73.94, hedge $23,066/yr) | |||
| CC at SS vs stressed | $18,617/yr | $23,066/yr | DEFICIT $371/mo |
| CC at MID vs stressed | $31,886/yr | $23,066/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 | 119d | 9.8% | $1.10 | $1.60 | $4,000 | $8,435 | $8,435 | $13,419 | 8 | $6,250 | 6mo | 2mo | 4.12x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $9, B $0.05 | $1,286/yr | $8,435/yr | DEFICIT $596/mo |
| CC at MID $7 0.7σ, B $0.25 | $6,429/yr | $8,435/yr | DEFICIT $167/mo |
| AT 20% DRAWDOWN (stock $5.54 → $4.44, hedge $8,435/yr) | |||
| CC at SS vs stressed | $1,286/yr | $8,435/yr | DEFICIT $596/mo |
| CC at MID vs stressed | $6,429/yr | $8,435/yr | DEFICIT $167/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).