| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| IREN (Joint) → +25C −47P +35P −51C |
$38.80 | 25 | 47 | 35 | 51 | $44.00 | $48.17 | 12 | 1.75x | 9.8% | OK | 20 | $32,000 | $77,600 | REPAIR PLAN (84d) |
| IREN (Main) → +25C −47P +35P −55C |
$38.80 | 25 | 47 | 35 | 55 | $44.00 | $48.17 | 12 | 1.75x | 9.8% | OK | 20 | $32,000 | $77,600 | REPAIR PLAN (84d) |
| NOW → +80C −110P +90P |
$96.34 | 80 | 110 | 90 | 0 | $108.93 | $114.13 | 20 | 1.72x | 6.6% | OK | 10 | $27,850 | $96,340 | REPAIR PLAN (84d) |
| UAMY → +10C −12P +8P −7C |
$5.39 | 10 | 12 | 8 | 7 | $12.45 | $13.04 | 5 | 3.08x | -39.0% | ITM | 25 | $6,000 | $13,487 | REPAIR PLAN (119d) |
| GOOG (Joint) +310C |
$319.90 | 310 | 0 | 0 | 0 | $392.50 | $341.26 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $159,950 | LEAPS-ONLY |
| IBIT +75C |
$36.42 | 75 | 0 | 0 | 0 | $70.58 | $48.58 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $182,100 | LEAPS-ONLY |
| IGV +70C −94C |
$88.04 | 70 | 0 | 0 | 94 | $96.50 | $86.56 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $105,648 | LEAPS-ONLY |
| MARA (Main) +40C −14C |
$12.38 | 40 | 0 | 0 | 14 | $40.55 | $15.34 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $247,500 | LEAPS-ONLY |
| MSTR (Joint) +180C |
$92.61 | 180 | 0 | 0 | 0 | $233.00 | $150.48 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $92,615 | LEAPS-ONLY |
| SPY +640C |
$738.76 | 640 | 0 | 0 | 0 | $764.00 | $693.48 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $886,512 | LEAPS-ONLY |
| AMZN +215C −260P +230P −255C |
$233.23 | 215 | 260 | 230 | 255 | $256.25 | $241.45 | 30 | 1.80x | 1.4% | TIGHT | 10 | $37,500 | $233,230 | OK |
| APP +460C −540P +185P −435C |
$396.80 | 460 | 540 | 185 | 435 | $588.00 | $606.84 | 355 | 3.77x | 53.4% | SAFE | 1 | $12,800 | $39,680 | OK |
| BMNR (Joint) +23C −65P +25P −20C |
$16.00 | 23 | 65 | 25 | 20 | $30.29 | $8.00 | 40 | 0.00x | -56.2% | ITM | 150 | $0 | $240,000 | OK |
| BMNR (Main) +25C −45P +15P −20C |
$16.00 | 25 | 45 | 15 | 20 | $44.46 | — | 30 | 2.59x | 6.2% | OK | 50 | $94,550 | $80,000 | OK |
| BMNR (Main) +23C −65P +25P −20C |
$16.00 | 23 | 65 | 25 | 20 | $39.13 | $8.00 | 40 | 0.00x | -56.2% | ITM | 75 | $0 | $120,000 | OK |
| BMNR (RetireInc) +10C −18P +10P −20C |
$16.00 | 10 | 18 | 10 | 20 | $17.13 | $19.16 | 8 | 2.28x | 37.5% | SAFE | 50 | $31,250 | $80,000 | OK |
| CLSK +17C −17P +10P |
$14.98 | 17 | 17 | 10 | 0 | $20.74 | $17.12 | 7 | 2.87x | 33.2% | SAFE | 25 | $9,350 | $37,450 | OK |
| COIN (Main) +165C −240P +85P −210C |
$156.50 | 165 | 240 | 85 | 210 | $210.90 | $215.48 | 155 | 10.23x | 45.7% | SAFE | 8 | $13,440 | $125,200 | OK |
| COIN (Main) +500C −330P +300P −210C |
$156.50 | 500 | 330 | 300 | 210 | $563.00 | $330.14 | 30 | 1.48x | -91.7% | ITM | 25 | $157,500 | $391,250 | OK |
| COIN (RetireInc) +145C −200P +75P −195C |
$156.50 | 145 | 200 | 75 | 195 | $182.40 | $186.34 | 125 | 7.31x | 52.1% | SAFE | 3 | $5,940 | $46,950 | OK |
| COPX +65C −90P +68P −85C |
$77.98 | 65 | 90 | 68 | 85 | $93.40 | $94.84 | 22 | 1.77x | 12.8% | SAFE | 20 | $56,800 | $155,960 | OK |
| CRWV +105C −120P +40P −97C |
$76.46 | 105 | 120 | 40 | 97 | $125.45 | $127.97 | 80 | 4.91x | 47.7% | SAFE | 5 | $10,225 | $38,230 | OK |
| DELL +340C −390P +150P −475C |
$436.55 | 340 | 390 | 150 | 475 | $398.00 | $408.23 | 240 | 5.14x | 65.6% | SAFE | 3 | $17,400 | $130,964 | OK |
| ENPH +45C −60P +20P |
$38.03 | 45 | 60 | 20 | 0 | $56.15 | $58.72 | 40 | 6.48x | 47.4% | SAFE | 10 | $7,300 | $38,035 | OK |
| ETHA +13C −16P +10P |
$14.04 | 13 | 16 | 10 | 0 | $17.33 | $17.92 | 6 | 2.39x | 28.8% | SAFE | 50 | $21,650 | $70,206 | OK |
| GLD +320C −450P +330P −390C |
$371.72 | 320 | 450 | 330 | 390 | $456.00 | $472.11 | 120 | 1.88x | 11.2% | SAFE | 10 | $136,000 | $371,720 | OK |
| GLXY +38C −38P +18P |
$23.59 | 38 | 38 | 18 | 0 | $39.71 | $33.54 | 20 | 10.05x | 25.8% | SAFE | 125 | $27,625 | $294,925 | OK |
| GOOG (Neville) +300C −345P +310P |
$319.90 | 300 | 345 | 310 | 0 | $373.00 | $340.57 | 35 | 1.48x | 3.1% | TIGHT | 15 | $109,500 | $479,850 | OK |
| GOOG (Neville) +340C −405P +360P |
$319.90 | 340 | 405 | 360 | 0 | $398.00 | $379.02 | 45 | 1.88x | -12.5% | ITM | 5 | $25,500 | $159,950 | OK |
| HIMS +10C −20P +5P −42C |
$32.58 | 10 | 20 | 5 | 42 | $17.47 | $18.82 | 15 | 4.04x | 84.7% | SAFE | 15 | $7,395 | $48,863 | OK |
| INTC +85C −100P +35P |
$97.56 | 85 | 100 | 35 | 0 | $114.00 | $115.82 | 65 | 3.24x | 64.1% | SAFE | 5 | $14,500 | $48,782 | OK |
| IREN (Neville) +45C −65P +21P −55C |
$38.80 | 45 | 65 | 21 | 55 | $56.50 | $57.95 | 44 | 15.67x | 45.9% | SAFE | 20 | $6,000 | $77,600 | OK |
| IREN (RetireInc) +50C −70P +23P −55C |
$38.80 | 50 | 70 | 23 | 55 | $63.43 | $66.61 | 47 | 7.86x | 40.7% | SAFE | 20 | $13,700 | $77,600 | OK |
| MARA (Joint) +20C −17P +10P −14C |
$12.38 | 20 | 17 | 10 | 14 | $24.33 | $19.28 | 7 | 2.62x | 19.2% | SAFE | 50 | $21,650 | $61,875 | OK |
| MARA (Main) +20C −25P +15P −14C |
$12.38 | 20 | 25 | 15 | 14 | $22.69 | $17.69 | 10 | 27.32x | -21.2% | ITM | 200 | $7,600 | $247,500 | OK |
| MARA (Neville) +25C −15P +13P −14C |
$12.38 | 25 | 15 | 13 | 14 | $26.40 | $15.21 | 2 | 2.43x | -5.1% | ITM | 250 | $35,000 | $309,375 | OK |
| MDB +270C −340P +150P −325C |
$297.99 | 270 | 340 | 150 | 325 | $362.90 | $379.63 | 190 | 3.05x | 49.7% | SAFE | 1 | $9,290 | $29,798 | OK |
| META +480C −650P +330P −638C |
$603.37 | 480 | 650 | 330 | 638 | $601.50 | $605.23 | 320 | 5.38x | 45.3% | SAFE | 3 | $21,900 | $181,010 | OK |
| MSTR (RetireInc) +125C −185P +55P |
$92.61 | 125 | 185 | 55 | 0 | $161.00 | $167.61 | 130 | 11.83x | 40.6% | SAFE | 4 | $4,800 | $37,046 | OK |
| MU (Main) +880C −1010P +320P −1050C |
$946.68 | 880 | 1010 | 320 | 1050 | $1028.60 | $1055.91 | 690 | 5.64x | 66.2% | SAFE | 5 | $74,300 | $473,340 | OK |
| MU (Neville) +970C −1110P +370P −1125C |
$946.68 | 970 | 1110 | 370 | 1125 | $1220.00 | $1246.41 | 740 | 3.96x | 60.9% | SAFE | 2 | $50,000 | $189,336 | OK |
| NEM +88C −105P +75P −106C |
$93.65 | 88 | 105 | 75 | 106 | $114.54 | $117.89 | 30 | 2.11x | 19.9% | SAFE | 5 | $13,520 | $46,825 | OK |
| NVDA +140C −175P +70P −220C |
$207.40 | 140 | 175 | 70 | 220 | $199.60 | $202.84 | 105 | 2.76x | 66.2% | SAFE | 5 | $29,800 | $103,700 | OK |
| QCOM +190C −210P +90P −208C |
$168.95 | 190 | 210 | 90 | 208 | $224.00 | $227.50 | 120 | 4.53x | 46.7% | SAFE | 5 | $17,000 | $84,475 | OK |
| RIOT +17C −40P +17P −30C |
$23.21 | 17 | 40 | 17 | 30 | $23.65 | $32.89 | 23 | 4.70x | 26.8% | SAFE | 50 | $31,050 | $116,050 | OK |
| RKLB +115C −135P +45P −83C |
$67.66 | 115 | 135 | 45 | 83 | $141.55 | $147.44 | 90 | 4.39x | 33.5% | SAFE | 6 | $15,930 | $40,596 | OK |
| SPCX +150C −195P +135P −165C |
$114.19 | 150 | 195 | 135 | 165 | $186.00 | $181.82 | 60 | 3.22x | -18.2% | ITM | 5 | $13,500 | $57,093 | 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 | 12.4% | $7.70 | $-1.45 | $-2,900 | $47,235 | $57,050 | $12,729 | 13 | $2,000 | 2mo | 0mo | 1.81x | PASS |
| 2 | 34 | Oct 16 | 84d | 12.4% | $6.35 | $-0.10 | $-200 | $55,185 | $65,613 | $4,780 | 13 | $2,000 | 5mo | 0mo | 1.81x | PASS |
| 3 | 33 | Nov 20 | 119d | 14.9% | $7.20 | $-0.95 | $-1,900 | $44,168 | $58,277 | $15,796 | 14 | $4,000 | 3mo | 0mo | 1.88x | PASS |
| 4 | 33 | Oct 16 | 84d | 14.9% | $5.85 | $0.40 | $800 | $50,839 | $69,089 | $9,125 | 14 | $4,000 | 5mo | 0mo | 1.88x | PASS |
| 5 | 32 | Nov 20 | 119d | 17.5% | $6.65 | $-0.40 | $-800 | $40,794 | $60,424 | $19,170 | 15 | $6,000 | 4mo | 0mo | 1.94x | PASS |
| 6 | 32 | Oct 16 | 84d | 17.5% | $5.40 | $0.85 | $1,700 | $46,929 | $72,565 | $13,036 | 15 | $6,000 | 6mo | 0mo | 1.94x | PASS |
| 7 | 31 | Nov 20 | 119d | 20.1% | $6.20 | $0.05 | $100 | $38,034 | $62,878 | $21,931 | 16 | $8,000 | 4mo | 1mo | 2.00x | PASS |
| 8 | 31 | Oct 16 | 84d | 20.1% | $5.05 | $1.20 | $2,400 | $43,887 | $76,042 | $16,077 | 16 | $8,000 | 6mo | 1mo | 2.00x | PASS |
| 9 | 30 | Nov 20 | 119d | 22.7% | $5.70 | $0.55 | $1,100 | $34,966 | $57,050 | $24,998 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 10 | 30 | Oct 16 | 84d | 22.7% | $4.50 | $1.75 | $3,500 | $39,107 | $68,220 | $20,857 | 17 | $10,000 | 6mo | 1mo | 2.06x | PASS |
| 11 | 29 | Nov 20 | 119d | 25.3% | $5.30 | $0.95 | $1,900 | $32,513 | $53,676 | $27,452 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 12 | 29 | Oct 16 | 84d | 25.3% | $4.15 | $2.10 | $4,200 | $36,065 | $63,875 | $23,899 | 18 | $12,000 | 6mo | 1mo | 2.12x | PASS |
| 13 | 28 | Nov 20 | 119d | 27.8% | $4.90 | $1.35 | $2,700 | $30,059 | $50,303 | $29,905 | 19 | $14,000 | 6mo | 1mo | 2.19x | PASS |
| 14 | 28 | Oct 16 | 84d | 27.8% | $3.80 | $2.45 | $4,900 | $33,024 | $59,530 | $26,940 | 19 | $14,000 | 6mo | 1mo | 2.19x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $2.39 | $49,166/yr | $47,235/yr | SELF-FUNDING |
| CC at MID $49 0.7σ, B $2.39 | $49,166/yr | $47,235/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $38.80 → $31.04, hedge $57,050/yr) | |||
| CC at SS vs stressed | $49,166/yr | $57,050/yr | DEFICIT $657/mo |
| CC at MID vs stressed | $49,166/yr | $57,050/yr | DEFICIT $657/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 | 119d | 12.4% | $7.70 | $-1.45 | $-2,900 | $47,235 | $57,050 | $12,729 | 13 | $2,000 | 2mo | 0mo | 1.81x | PASS |
| 2 | 34 | Oct 16 | 84d | 12.4% | $6.35 | $-0.10 | $-200 | $55,185 | $65,613 | $4,780 | 13 | $2,000 | 5mo | 0mo | 1.81x | PASS |
| 3 | 33 | Nov 20 | 119d | 14.9% | $7.20 | $-0.95 | $-1,900 | $44,168 | $58,277 | $15,796 | 14 | $4,000 | 3mo | 0mo | 1.88x | PASS |
| 4 | 33 | Oct 16 | 84d | 14.9% | $5.85 | $0.40 | $800 | $50,839 | $69,089 | $9,125 | 14 | $4,000 | 5mo | 0mo | 1.88x | PASS |
| 5 | 32 | Nov 20 | 119d | 17.5% | $6.65 | $-0.40 | $-800 | $40,794 | $60,424 | $19,170 | 15 | $6,000 | 4mo | 0mo | 1.94x | PASS |
| 6 | 32 | Oct 16 | 84d | 17.5% | $5.40 | $0.85 | $1,700 | $46,929 | $72,565 | $13,036 | 15 | $6,000 | 6mo | 0mo | 1.94x | PASS |
| 7 | 31 | Nov 20 | 119d | 20.1% | $6.20 | $0.05 | $100 | $38,034 | $62,878 | $21,931 | 16 | $8,000 | 4mo | 1mo | 2.00x | PASS |
| 8 | 31 | Oct 16 | 84d | 20.1% | $5.05 | $1.20 | $2,400 | $43,887 | $76,042 | $16,077 | 16 | $8,000 | 6mo | 1mo | 2.00x | PASS |
| 9 | 30 | Nov 20 | 119d | 22.7% | $5.70 | $0.55 | $1,100 | $34,966 | $57,050 | $24,998 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 10 | 30 | Oct 16 | 84d | 22.7% | $4.50 | $1.75 | $3,500 | $39,107 | $68,220 | $20,857 | 17 | $10,000 | 6mo | 1mo | 2.06x | PASS |
| 11 | 29 | Nov 20 | 119d | 25.3% | $5.30 | $0.95 | $1,900 | $32,513 | $53,676 | $27,452 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 12 | 29 | Oct 16 | 84d | 25.3% | $4.15 | $2.10 | $4,200 | $36,065 | $63,875 | $23,899 | 18 | $12,000 | 6mo | 1mo | 2.12x | PASS |
| 13 | 28 | Nov 20 | 119d | 27.8% | $4.90 | $1.35 | $2,700 | $30,059 | $50,303 | $29,905 | 19 | $14,000 | 6mo | 1mo | 2.19x | PASS |
| 14 | 28 | Oct 16 | 84d | 27.8% | $3.80 | $2.45 | $4,900 | $33,024 | $59,530 | $26,940 | 19 | $14,000 | 6mo | 1mo | 2.19x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $2.39 | $49,166/yr | $47,235/yr | SELF-FUNDING |
| CC at MID $49 0.7σ, B $2.39 | $49,166/yr | $47,235/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $38.80 → $31.04, hedge $57,050/yr) | |||
| CC at SS vs stressed | $49,166/yr | $57,050/yr | DEFICIT $657/mo |
| CC at MID vs stressed | $49,166/yr | $57,050/yr | DEFICIT $657/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 | 11.8% | $7.85 | $-1.15 | $-1,150 | $24,078 | $30,795 | $8,077 | 25 | $5,000 | 7mo | 1mo | 1.90x | PASS |
| 2 | 85 | Oct 16 | 84d | 11.8% | $5.70 | $1.00 | $1,000 | $24,768 | $33,849 | $7,387 | 25 | $5,000 | 8mo | 1mo | 1.90x | PASS |
| 3 | 80 | Oct 16 | 84d | 17.0% | $3.90 | $2.80 | $2,800 | $16,946 | $40,802 | $15,208 | 30 | $10,000 | 8mo | 2mo | 2.08x | PASS |
| 4 | 80 | Nov 20 | 119d | 17.0% | $6.25 | $0.45 | $450 | $19,170 | $36,316 | $12,985 | 30 | $10,000 | 9mo | 2mo | 2.08x | PASS |
| 5 | 75 | Oct 16 | 84d | 22.2% | $2.88 | $3.82 | $3,820 | $12,514 | $44,321 | $19,640 | 35 | $15,000 | 9mo | 3mo | 2.26x | PASS |
| 6 | 75 | Nov 20 | 119d | 22.2% | $4.45 | $2.25 | $2,250 | $13,649 | $39,567 | $18,506 | 35 | $15,000 | 10mo | 3mo | 2.26x | PASS |
| 7 | 70 | Oct 16 | 84d | 27.3% | $1.97 | $4.73 | $4,730 | $8,560 | $33,676 | $23,595 | 40 | $20,000 | 10mo | 4mo | 2.44x | PASS |
| 8 | 70 | Nov 20 | 119d | 27.3% | $3.20 | $3.50 | $3,500 | $9,815 | $29,905 | $22,340 | 40 | $20,000 | 11mo | 4mo | 2.44x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $114, B $0.89 | $9,154/yr | $24,078/yr | DEFICIT $1,244/mo |
| CC at MID $108 0.7σ, B $2.16 | $22,217/yr | $24,078/yr | DEFICIT $155/mo |
| AT 20% DRAWDOWN (stock $96.34 → $77.07, hedge $30,795/yr) | |||
| CC at SS vs stressed | $9,154/yr | $30,795/yr | DEFICIT $1,803/mo |
| CC at MID vs stressed | $22,217/yr | $30,795/yr | DEFICIT $715/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).