| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| IREN (Joint) → +25C −47P +35P −48C |
$37.49 | 25 | 47 | 35 | 48 | $44.00 | $49.48 | 12 | 1.75x | 6.6% | OK | 20 | $32,000 | $74,980 | REPAIR PLAN (83d) |
| IREN (Main) → +25C −47P +35P −55C |
$37.49 | 25 | 47 | 35 | 55 | $44.00 | $49.48 | 12 | 1.75x | 6.6% | OK | 20 | $32,000 | $74,980 | REPAIR PLAN (83d) |
| NOW → +80C −110P +90P −104C |
$98.53 | 80 | 110 | 90 | 104 | $108.93 | $115.41 | 20 | 1.72x | 8.7% | OK | 10 | $27,850 | $98,530 | REPAIR PLAN (83d) |
| UAMY → +10C −12P +8P −7C |
$5.18 | 10 | 12 | 8 | 7 | $12.45 | $13.01 | 5 | 3.08x | -44.6% | ITM | 25 | $6,000 | $12,962 | REPAIR PLAN (118d) |
| GOOG (Joint) +310C −340C |
$319.10 | 310 | 0 | 0 | 340 | $392.50 | $342.07 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $159,550 | LEAPS-ONLY |
| IBIT +75C |
$36.33 | 75 | 0 | 0 | 0 | $70.58 | $48.79 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $181,625 | LEAPS-ONLY |
| IGV +70C −94C |
$88.19 | 70 | 0 | 0 | 94 | $96.50 | $86.33 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $105,828 | LEAPS-ONLY |
| MARA (Main) +40C −16C |
$12.26 | 40 | 0 | 0 | 16 | $40.55 | $15.40 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $245,100 | LEAPS-ONLY |
| MSTR (Joint) +180C −100C |
$92.19 | 180 | 0 | 0 | 100 | $233.00 | $150.16 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $92,190 | LEAPS-ONLY |
| SPY +640C −750C |
$738.09 | 640 | 0 | 0 | 750 | $764.00 | $694.92 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $885,708 | LEAPS-ONLY |
| AMZN +215C −260P +230P −255C |
$231.82 | 215 | 260 | 230 | 255 | $256.25 | $242.30 | 30 | 1.80x | 0.8% | TIGHT | 10 | $37,500 | $231,825 | OK |
| APP +460C −540P +185P −435C |
$392.69 | 460 | 540 | 185 | 435 | $588.00 | $604.61 | 355 | 3.77x | 52.9% | SAFE | 1 | $12,800 | $39,269 | OK |
| BMNR (Joint) +23C −65P +25P −20C |
$15.84 | 23 | 65 | 25 | 20 | $30.29 | $7.92 | 40 | 0.00x | -57.9% | ITM | 150 | $0 | $237,525 | OK |
| BMNR (Main) +25C −45P +15P −20C |
$15.84 | 25 | 45 | 15 | 20 | $44.46 | — | 30 | 2.59x | 5.3% | OK | 50 | $94,550 | $79,175 | OK |
| BMNR (Main) +23C −65P +25P −20C |
$15.84 | 23 | 65 | 25 | 20 | $39.13 | $7.92 | 40 | 0.00x | -57.9% | ITM | 75 | $0 | $118,762 | OK |
| BMNR (RetireInc) +10C −18P +10P −20C |
$15.84 | 10 | 18 | 10 | 20 | $17.13 | $19.56 | 8 | 2.28x | 36.8% | SAFE | 50 | $31,250 | $79,175 | OK |
| CLSK +17C −17P +10P |
$14.63 | 17 | 17 | 10 | 0 | $20.74 | $17.28 | 7 | 2.87x | 31.6% | SAFE | 25 | $9,350 | $36,575 | OK |
| COIN (Main) +165C −240P +85P −180C |
$157.48 | 165 | 240 | 85 | 180 | $210.90 | $215.39 | 155 | 10.23x | 46.0% | SAFE | 8 | $13,440 | $125,984 | OK |
| COIN (Main) +500C −330P +300P −180C |
$157.48 | 500 | 330 | 300 | 180 | $563.00 | $334.59 | 30 | 1.48x | -90.5% | ITM | 25 | $157,500 | $393,700 | OK |
| COIN (RetireInc) +145C −200P +75P −195C |
$157.48 | 145 | 200 | 75 | 195 | $182.40 | $186.38 | 125 | 7.31x | 52.4% | SAFE | 3 | $5,940 | $47,244 | OK |
| COPX +65C −90P +68P −85C |
$77.58 | 65 | 90 | 68 | 85 | $93.40 | $94.83 | 22 | 1.77x | 12.4% | SAFE | 20 | $56,800 | $155,170 | OK |
| CRWV +105C −120P +40P −97C |
$73.02 | 105 | 120 | 40 | 97 | $125.45 | $128.74 | 80 | 4.91x | 45.2% | SAFE | 5 | $10,225 | $36,510 | OK |
| DELL +340C −390P +150P −475C |
$435.06 | 340 | 390 | 150 | 475 | $398.00 | $407.94 | 240 | 5.14x | 65.5% | SAFE | 3 | $17,400 | $130,518 | OK |
| ENPH +45C −60P +20P |
$36.92 | 45 | 60 | 20 | 0 | $56.15 | $58.67 | 40 | 6.48x | 45.8% | SAFE | 10 | $7,300 | $36,920 | OK |
| ETHA +13C −16P +10P |
$14.04 | 13 | 16 | 10 | 0 | $17.33 | $17.95 | 6 | 2.39x | 28.7% | SAFE | 50 | $21,650 | $70,175 | OK |
| GLD +320C −450P +330P −390C |
$371.74 | 320 | 450 | 330 | 390 | $456.00 | $472.73 | 120 | 1.88x | 11.2% | SAFE | 10 | $136,000 | $371,735 | OK |
| GLXY +38C −38P +18P |
$22.76 | 38 | 38 | 18 | 0 | $39.71 | $33.11 | 20 | 10.05x | 23.1% | SAFE | 125 | $27,625 | $284,500 | OK |
| GOOG (Neville) +300C −345P +310P −340C |
$319.10 | 300 | 345 | 310 | 340 | $373.00 | $340.94 | 35 | 1.48x | 2.9% | TIGHT | 15 | $109,500 | $478,650 | OK |
| GOOG (Neville) +340C −405P +360P −340C |
$319.10 | 340 | 405 | 360 | 340 | $398.00 | $378.98 | 45 | 1.88x | -12.8% | ITM | 5 | $25,500 | $159,550 | OK |
| HIMS +10C −20P +5P −35C |
$28.70 | 10 | 20 | 5 | 35 | $17.47 | $18.93 | 15 | 4.04x | 82.6% | SAFE | 15 | $7,395 | $43,050 | OK |
| INTC +85C −100P +35P −110C |
$93.29 | 85 | 100 | 35 | 110 | $114.00 | $117.05 | 65 | 3.24x | 62.5% | SAFE | 5 | $14,500 | $46,645 | OK |
| IREN (Neville) +45C −65P +21P −50C |
$37.49 | 45 | 65 | 21 | 50 | $56.50 | $58.38 | 44 | 15.67x | 44.0% | SAFE | 20 | $6,000 | $74,980 | OK |
| IREN (RetireInc) +50C −70P +23P −48C |
$37.49 | 50 | 70 | 23 | 48 | $63.43 | $67.20 | 47 | 7.86x | 38.7% | SAFE | 20 | $13,700 | $74,980 | OK |
| MARA (Joint) +20C −17P +10P −16C |
$12.26 | 20 | 17 | 10 | 16 | $24.33 | $18.58 | 7 | 2.62x | 18.4% | SAFE | 50 | $21,650 | $61,275 | OK |
| MARA (Main) +20C −25P +15P −16C |
$12.26 | 20 | 25 | 15 | 16 | $22.69 | $17.68 | 10 | 27.32x | -22.4% | ITM | 200 | $7,600 | $245,100 | OK |
| MARA (Neville) +25C −15P +13P −16C |
$12.26 | 25 | 15 | 13 | 16 | $26.40 | $14.63 | 2 | 2.43x | -6.1% | ITM | 250 | $35,000 | $306,375 | OK |
| MDB +270C −340P +150P −325C |
$297.82 | 270 | 340 | 150 | 325 | $362.90 | $382.66 | 190 | 3.05x | 49.6% | SAFE | 1 | $9,290 | $29,782 | OK |
| META +480C −650P +330P −638C |
$600.20 | 480 | 650 | 330 | 638 | $601.50 | $606.00 | 320 | 5.38x | 45.0% | SAFE | 3 | $21,900 | $180,060 | OK |
| MSTR (RetireInc) +125C −185P +55P −100C |
$92.19 | 125 | 185 | 55 | 100 | $161.00 | $167.92 | 130 | 11.83x | 40.3% | SAFE | 4 | $4,800 | $36,876 | OK |
| MU (Main) +880C −1010P +320P −1050C |
$915.80 | 880 | 1010 | 320 | 1050 | $1028.60 | $1055.47 | 690 | 5.64x | 65.1% | SAFE | 5 | $74,300 | $457,900 | OK |
| MU (Neville) +970C −1110P +370P −1100C |
$915.80 | 970 | 1110 | 370 | 1100 | $1220.00 | $1247.62 | 740 | 3.96x | 59.6% | SAFE | 2 | $50,000 | $183,160 | OK |
| NEM +88C −105P +75P −106C |
$92.83 | 88 | 105 | 75 | 106 | $114.54 | $117.71 | 30 | 2.11x | 19.2% | SAFE | 5 | $13,520 | $46,418 | OK |
| NVDA +140C −175P +70P −220C |
$205.82 | 140 | 175 | 70 | 220 | $199.60 | $203.29 | 105 | 2.76x | 66.0% | SAFE | 5 | $29,800 | $102,910 | OK |
| QCOM +190C −210P +90P −208C |
$166.86 | 190 | 210 | 90 | 208 | $224.00 | $227.41 | 120 | 4.53x | 46.1% | SAFE | 5 | $17,000 | $83,430 | OK |
| RIOT +17C −40P +17P |
$22.42 | 17 | 40 | 17 | 0 | $23.65 | $32.52 | 23 | 5.24x | 24.2% | SAFE | 50 | $27,100 | $112,100 | OK |
| RKLB +115C −135P +45P −75C |
$64.09 | 115 | 135 | 45 | 75 | $141.55 | $148.26 | 90 | 4.39x | 29.8% | SAFE | 6 | $15,930 | $38,454 | OK |
| SPCX +150C −195P +135P −130C |
$114.04 | 150 | 195 | 135 | 130 | $186.00 | $183.62 | 60 | 3.22x | -18.4% | ITM | 5 | $13,500 | $57,020 | 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 | 118d | 9.3% | $7.95 | $-1.55 | $-3,100 | $49,182 | $52,214 | $14,143 | 13 | $2,000 | 2mo | 0mo | 1.81x | PASS |
| 2 | 34 | Oct 16 | 83d | 9.3% | $6.65 | $-0.25 | $-500 | $58,488 | $59,719 | $4,837 | 13 | $2,000 | 5mo | 0mo | 1.81x | PASS |
| 3 | 33 | Nov 20 | 118d | 12.0% | $7.60 | $-1.20 | $-2,400 | $47,017 | $54,379 | $16,308 | 14 | $4,000 | 3mo | 0mo | 1.88x | PASS |
| 4 | 33 | Oct 16 | 83d | 12.0% | $6.15 | $0.25 | $500 | $54,090 | $62,798 | $9,235 | 14 | $4,000 | 5mo | 0mo | 1.88x | PASS |
| 5 | 32 | Nov 20 | 118d | 14.6% | $7.05 | $-0.65 | $-1,300 | $43,614 | $56,544 | $19,711 | 15 | $6,000 | 4mo | 0mo | 1.94x | PASS |
| 6 | 32 | Oct 16 | 83d | 14.6% | $5.70 | $0.70 | $1,400 | $50,133 | $66,316 | $13,193 | 15 | $6,000 | 5mo | 0mo | 1.94x | PASS |
| 7 | 31 | Nov 20 | 118d | 17.3% | $6.45 | $-0.05 | $-100 | $39,903 | $58,709 | $23,423 | 16 | $8,000 | 4mo | 1mo | 2.00x | PASS |
| 8 | 31 | Oct 16 | 83d | 17.3% | $5.25 | $1.15 | $2,300 | $46,175 | $69,834 | $17,151 | 16 | $8,000 | 6mo | 1mo | 2.00x | PASS |
| 9 | 30 | Nov 20 | 118d | 20.0% | $6.10 | $0.30 | $600 | $37,737 | $60,008 | $25,588 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 10 | 30 | Oct 16 | 83d | 20.0% | $4.80 | $1.60 | $3,200 | $42,217 | $72,560 | $21,108 | 17 | $10,000 | 6mo | 1mo | 2.06x | PASS |
| 11 | 29 | Nov 20 | 118d | 22.6% | $5.60 | $0.80 | $1,600 | $34,644 | $56,915 | $28,681 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 12 | 29 | Oct 16 | 83d | 22.6% | $4.40 | $2.00 | $4,000 | $38,699 | $67,723 | $24,627 | 18 | $12,000 | 6mo | 1mo | 2.12x | PASS |
| 13 | 28 | Nov 20 | 118d | 25.3% | $5.20 | $1.20 | $2,400 | $32,169 | $52,585 | $31,156 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 14 | 28 | Oct 16 | 83d | 25.3% | $4.00 | $2.40 | $4,800 | $35,181 | $63,325 | $28,145 | 19 | $14,000 | 6mo | 1mo | 2.19x | PASS |
| 15 | 27 | Nov 20 | 118d | 28.0% | $4.70 | $1.70 | $3,400 | $29,076 | $49,182 | $34,249 | 20 | $16,000 | 6mo | 1mo | 2.25x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $2.20 | $46,588/yr | $49,182/yr | DEFICIT $216/mo |
| CC at MID $47 0.7σ, B $2.57 | $54,424/yr | $49,182/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $37.49 → $29.99, hedge $52,214/yr) | |||
| CC at SS vs stressed | $46,588/yr | $52,214/yr | DEFICIT $469/mo |
| CC at MID vs stressed | $54,424/yr | $52,214/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 | 34 | Nov 20 | 118d | 9.3% | $7.95 | $-1.55 | $-3,100 | $49,182 | $52,214 | $14,143 | 13 | $2,000 | 2mo | 0mo | 1.81x | PASS |
| 2 | 34 | Oct 16 | 83d | 9.3% | $6.65 | $-0.25 | $-500 | $58,488 | $59,719 | $4,837 | 13 | $2,000 | 5mo | 0mo | 1.81x | PASS |
| 3 | 33 | Nov 20 | 118d | 12.0% | $7.60 | $-1.20 | $-2,400 | $47,017 | $54,379 | $16,308 | 14 | $4,000 | 3mo | 0mo | 1.88x | PASS |
| 4 | 33 | Oct 16 | 83d | 12.0% | $6.15 | $0.25 | $500 | $54,090 | $62,798 | $9,235 | 14 | $4,000 | 5mo | 0mo | 1.88x | PASS |
| 5 | 32 | Nov 20 | 118d | 14.6% | $7.05 | $-0.65 | $-1,300 | $43,614 | $56,544 | $19,711 | 15 | $6,000 | 4mo | 0mo | 1.94x | PASS |
| 6 | 32 | Oct 16 | 83d | 14.6% | $5.70 | $0.70 | $1,400 | $50,133 | $66,316 | $13,193 | 15 | $6,000 | 5mo | 0mo | 1.94x | PASS |
| 7 | 31 | Nov 20 | 118d | 17.3% | $6.45 | $-0.05 | $-100 | $39,903 | $58,709 | $23,423 | 16 | $8,000 | 4mo | 1mo | 2.00x | PASS |
| 8 | 31 | Oct 16 | 83d | 17.3% | $5.25 | $1.15 | $2,300 | $46,175 | $69,834 | $17,151 | 16 | $8,000 | 6mo | 1mo | 2.00x | PASS |
| 9 | 30 | Nov 20 | 118d | 20.0% | $6.10 | $0.30 | $600 | $37,737 | $60,008 | $25,588 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 10 | 30 | Oct 16 | 83d | 20.0% | $4.80 | $1.60 | $3,200 | $42,217 | $72,560 | $21,108 | 17 | $10,000 | 6mo | 1mo | 2.06x | PASS |
| 11 | 29 | Nov 20 | 118d | 22.6% | $5.60 | $0.80 | $1,600 | $34,644 | $56,915 | $28,681 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 12 | 29 | Oct 16 | 83d | 22.6% | $4.40 | $2.00 | $4,000 | $38,699 | $67,723 | $24,627 | 18 | $12,000 | 6mo | 1mo | 2.12x | PASS |
| 13 | 28 | Nov 20 | 118d | 25.3% | $5.20 | $1.20 | $2,400 | $32,169 | $52,585 | $31,156 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 14 | 28 | Oct 16 | 83d | 25.3% | $4.00 | $2.40 | $4,800 | $35,181 | $63,325 | $28,145 | 19 | $14,000 | 6mo | 1mo | 2.19x | PASS |
| 15 | 27 | Nov 20 | 118d | 28.0% | $4.70 | $1.70 | $3,400 | $29,076 | $49,182 | $34,249 | 20 | $16,000 | 6mo | 1mo | 2.25x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $2.20 | $46,588/yr | $49,182/yr | DEFICIT $216/mo |
| CC at MID $47 0.7σ, B $2.57 | $54,424/yr | $49,182/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $37.49 → $29.99, hedge $52,214/yr) | |||
| CC at SS vs stressed | $46,588/yr | $52,214/yr | DEFICIT $469/mo |
| CC at MID vs stressed | $54,424/yr | $52,214/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 | 85 | Oct 16 | 83d | 13.7% | $4.65 | $1.55 | $1,550 | $20,449 | $34,433 | $7,916 | 25 | $5,000 | 8mo | 1mo | 1.90x | PASS |
| 2 | 85 | Nov 20 | 118d | 13.7% | $6.70 | $-0.50 | $-500 | $20,725 | $31,798 | $7,640 | 25 | $5,000 | 8mo | 1mo | 1.90x | PASS |
| 3 | 80 | Oct 16 | 83d | 18.8% | $3.20 | $3.00 | $3,000 | $14,072 | $43,228 | $14,292 | 30 | $10,000 | 8mo | 2mo | 2.08x | PASS |
| 4 | 80 | Nov 20 | 118d | 18.8% | $5.00 | $1.20 | $1,200 | $15,466 | $38,294 | $12,898 | 30 | $10,000 | 9mo | 2mo | 2.08x | PASS |
| 5 | 75 | Oct 16 | 83d | 23.9% | $2.25 | $3.95 | $3,950 | $9,895 | $38,039 | $18,470 | 35 | $15,000 | 10mo | 2mo | 2.26x | PASS |
| 6 | 75 | Nov 20 | 118d | 23.9% | $3.60 | $2.60 | $2,600 | $11,136 | $34,335 | $17,229 | 35 | $15,000 | 10mo | 2mo | 2.26x | PASS |
| 7 | 70 | Oct 16 | 83d | 29.0% | $1.42 | $4.78 | $4,780 | $6,245 | $20,449 | $22,120 | 40 | $20,000 | 11mo | 3mo | 2.44x | PASS |
| 8 | 70 | Nov 20 | 118d | 29.0% | $2.83 | $3.37 | $3,370 | $8,754 | $20,725 | $19,611 | 40 | $20,000 | 12mo | 3mo | 2.44x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $116, B $1.67 | $17,682/yr | $20,449/yr | DEFICIT $231/mo |
| CC at MID $110 0.7σ, B $2.80 | $29,647/yr | $20,449/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $98.53 → $78.82, hedge $34,433/yr) | |||
| CC at SS vs stressed | $17,682/yr | $34,433/yr | DEFICIT $1,396/mo |
| CC at MID vs stressed | $29,647/yr | $34,433/yr | DEFICIT $399/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).