| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| IREN (Joint) → +25C −47P +35P −40C |
$36.32 | 25 | 47 | 35 | 40 | $44.00 | $49.71 | 12 | 1.75x | 3.6% | TIGHT | 20 | $32,000 | $72,640 | REPAIR PLAN (80d) |
| IREN (Main) → +25C −47P +35P −40C |
$36.32 | 25 | 47 | 35 | 40 | $44.00 | $49.71 | 12 | 1.75x | 3.6% | TIGHT | 20 | $32,000 | $72,640 | REPAIR PLAN (80d) |
| UAMY → +10C −12P +8P −7C |
$5.45 | 10 | 12 | 8 | 7 | $12.45 | $13.25 | 5 | 3.08x | -37.7% | ITM | 25 | $6,000 | $13,612 | REPAIR PLAN (115d) |
| GOOG (Joint) +310C −340C |
$327.50 | 310 | 0 | 0 | 340 | $392.50 | $343.84 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $163,750 | LEAPS-ONLY |
| IBIT +75C |
$36.77 | 75 | 0 | 0 | 0 | $70.58 | $48.92 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $183,875 | LEAPS-ONLY |
| IGV +70C |
$91.08 | 70 | 0 | 0 | 0 | $96.50 | $86.85 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $109,296 | LEAPS-ONLY |
| MARA (Main) +40C −16C |
$11.78 | 40 | 0 | 0 | 16 | $40.55 | $15.25 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $235,500 | LEAPS-ONLY |
| MSTR (Joint) +180C −110C |
$98.67 | 180 | 0 | 0 | 110 | $233.00 | $152.96 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $98,670 | LEAPS-ONLY |
| SPY +640C −750C |
$739.69 | 640 | 0 | 0 | 750 | $764.00 | $694.95 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $887,628 | LEAPS-ONLY |
| AMZN +215C −260P +230P −255C |
$232.09 | 215 | 260 | 230 | 255 | $256.25 | $242.12 | 30 | 1.80x | 0.9% | TIGHT | 10 | $37,500 | $232,090 | OK |
| APP +460C −540P +185P −435C |
$410.99 | 460 | 540 | 185 | 435 | $588.00 | $607.09 | 355 | 3.77x | 55.0% | SAFE | 1 | $12,800 | $41,099 | OK |
| BMNR (Joint) +23C −65P +25P −21C |
$18.16 | 23 | 65 | 25 | 21 | $30.29 | $9.08 | 40 | 0.00x | -37.6% | ITM | 150 | $0 | $272,475 | OK |
| BMNR (Main) +25C −45P +15P −21C |
$18.16 | 25 | 45 | 15 | 21 | $44.46 | $52.10 | 30 | 2.59x | 17.4% | SAFE | 50 | $94,550 | $90,825 | OK |
| BMNR (Main) +23C −65P +25P −21C |
$18.16 | 23 | 65 | 25 | 21 | $39.13 | $9.08 | 40 | 0.00x | -37.6% | ITM | 75 | $0 | $136,238 | OK |
| BMNR (RetireInc) +10C −18P +10P −20C |
$18.16 | 10 | 18 | 10 | 20 | $17.13 | $19.39 | 8 | 2.28x | 44.9% | SAFE | 50 | $31,250 | $90,825 | OK |
| CLSK +17C −17P +10P |
$13.97 | 17 | 17 | 10 | 0 | $20.74 | $17.29 | 7 | 2.87x | 28.4% | SAFE | 25 | $9,350 | $34,938 | OK |
| COIN (Main) +165C −240P +85P −180C |
$167.38 | 165 | 240 | 85 | 180 | $210.90 | $217.97 | 155 | 10.23x | 49.2% | SAFE | 8 | $13,440 | $133,908 | OK |
| COIN (Main) +500C −330P +300P −180C |
$167.38 | 500 | 330 | 300 | 180 | $563.00 | $336.38 | 30 | 1.48x | -79.2% | ITM | 25 | $157,500 | $418,462 | OK |
| COIN (RetireInc) +145C −200P +75P −195C |
$167.38 | 145 | 200 | 75 | 195 | $182.40 | $187.85 | 125 | 7.31x | 55.2% | SAFE | 3 | $5,940 | $50,216 | OK |
| COPX +65C −90P +68P −80C |
$77.88 | 65 | 90 | 68 | 80 | $93.40 | $94.49 | 22 | 1.77x | 12.7% | SAFE | 20 | $56,800 | $155,750 | OK |
| CRWV +105C −120P +40P −97C |
$71.22 | 105 | 120 | 40 | 97 | $125.45 | $129.39 | 80 | 4.91x | 43.8% | SAFE | 5 | $10,225 | $35,612 | OK |
| DELL +340C −390P +150P −475C |
$426.29 | 340 | 390 | 150 | 475 | $398.00 | $409.11 | 240 | 5.14x | 64.8% | SAFE | 3 | $17,400 | $127,886 | OK |
| ENPH +45C −60P +20P |
$37.84 | 45 | 60 | 20 | 0 | $56.15 | $58.89 | 40 | 6.48x | 47.1% | SAFE | 10 | $7,300 | $37,840 | OK |
| ETHA +13C −16P +10P |
$14.70 | 13 | 16 | 10 | 0 | $17.33 | $17.92 | 6 | 2.39x | 31.9% | SAFE | 50 | $21,650 | $73,475 | OK |
| GLD +320C −450P +330P −390C |
$374.68 | 320 | 450 | 330 | 390 | $456.00 | $471.57 | 120 | 1.88x | 11.9% | SAFE | 10 | $136,000 | $374,680 | OK |
| GLXY +38C −38P +18P |
$22.53 | 38 | 38 | 18 | 0 | $39.71 | $34.26 | 20 | 10.05x | 22.3% | SAFE | 125 | $27,625 | $281,625 | OK |
| GOOG (Neville) +300C −345P +310P −340C |
$327.50 | 300 | 345 | 310 | 340 | $373.00 | $340.92 | 35 | 1.48x | 5.3% | OK | 15 | $109,500 | $491,250 | OK |
| GOOG (Neville) +340C −405P +360P −340C |
$327.50 | 340 | 405 | 360 | 340 | $398.00 | $379.25 | 45 | 1.88x | -9.9% | ITM | 5 | $25,500 | $163,750 | OK |
| HIMS +10C −20P +5P −35C |
$30.18 | 10 | 20 | 5 | 35 | $17.47 | $19.50 | 15 | 4.04x | 83.4% | SAFE | 15 | $7,395 | $45,278 | OK |
| INTC +85C −100P +35P |
$92.29 | 85 | 100 | 35 | 0 | $114.00 | $117.94 | 65 | 3.24x | 62.1% | SAFE | 5 | $14,500 | $46,145 | OK |
| IREN (Neville) +45C −65P +21P −40C |
$36.32 | 45 | 65 | 21 | 40 | $56.50 | $59.42 | 44 | 15.67x | 42.2% | SAFE | 20 | $6,000 | $72,640 | OK |
| IREN (RetireInc) +50C −70P +23P −40C |
$36.32 | 50 | 70 | 23 | 40 | $63.43 | $67.95 | 47 | 7.86x | 36.7% | SAFE | 20 | $13,700 | $72,640 | OK |
| MARA (Joint) +20C −17P +10P −16C |
$11.78 | 20 | 17 | 10 | 16 | $24.33 | $19.19 | 7 | 2.62x | 15.1% | SAFE | 50 | $21,650 | $58,875 | OK |
| MARA (Main) +20C −25P +15P −16C |
$11.78 | 20 | 25 | 15 | 16 | $22.69 | $18.27 | 10 | 27.32x | -27.4% | ITM | 200 | $7,600 | $235,500 | OK |
| MARA (Neville) +25C −15P +13P −16C |
$11.78 | 25 | 15 | 13 | 16 | $26.40 | $14.68 | 2 | 2.43x | -10.4% | ITM | 250 | $35,000 | $294,375 | OK |
| MDB +270C −340P +150P −325C |
$311.87 | 270 | 340 | 150 | 325 | $362.90 | $382.29 | 190 | 3.05x | 51.9% | SAFE | 1 | $9,290 | $31,187 | OK |
| META +480C −650P +330P −638C |
$595.69 | 480 | 650 | 330 | 638 | $601.50 | $605.47 | 320 | 5.38x | 44.6% | SAFE | 3 | $21,900 | $178,707 | OK |
| MSTR (RetireInc) +125C −185P +55P −110C |
$98.67 | 125 | 185 | 55 | 110 | $161.00 | $168.09 | 130 | 11.83x | 44.3% | SAFE | 4 | $4,800 | $39,468 | OK |
| MU (Main) +880C −1010P +320P −1000C |
$897.75 | 880 | 1010 | 320 | 1000 | $1028.60 | $1057.44 | 690 | 5.64x | 64.4% | SAFE | 5 | $74,300 | $448,872 | OK |
| MU (Neville) +970C −1110P +370P −1020C |
$897.75 | 970 | 1110 | 370 | 1020 | $1220.00 | $1247.95 | 740 | 3.96x | 58.8% | SAFE | 2 | $50,000 | $179,549 | OK |
| NEM +88C −105P +75P −106C |
$93.76 | 88 | 105 | 75 | 106 | $114.54 | $118.41 | 30 | 2.11x | 20.0% | SAFE | 5 | $13,520 | $46,880 | OK |
| NOW +80C −110P +90P −120C |
$105.97 | 80 | 110 | 90 | 120 | $108.93 | $113.63 | 20 | 1.72x | 15.1% | SAFE | 10 | $27,850 | $105,972 | OK |
| NVDA +140C −175P +70P −210C |
$197.49 | 140 | 175 | 70 | 210 | $199.60 | $203.01 | 105 | 2.76x | 64.6% | SAFE | 5 | $29,800 | $98,745 | OK |
| QCOM +190C −210P +90P −208C |
$170.32 | 190 | 210 | 90 | 208 | $224.00 | $228.91 | 120 | 4.53x | 47.2% | SAFE | 5 | $17,000 | $85,160 | OK |
| RIOT +17C −40P +17P |
$22.00 | 17 | 40 | 17 | 0 | $23.65 | $32.51 | 23 | 5.60x | 22.7% | SAFE | 50 | $24,975 | $109,975 | OK |
| RKLB +115C −135P +45P −72C |
$66.50 | 115 | 135 | 45 | 72 | $141.55 | $149.33 | 90 | 4.39x | 32.3% | SAFE | 6 | $15,930 | $39,903 | OK |
| SPCX +150C −195P +135P −125C |
$112.18 | 150 | 195 | 135 | 125 | $186.00 | $183.62 | 60 | 3.22x | -20.3% | ITM | 5 | $13,500 | $56,088 | 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 | 33 | Nov 20 | 115d | 9.1% | $8.15 | $-0.80 | $-1,600 | $51,735 | $53,131 | $18,071 | 14 | $4,000 | 3mo | 0mo | 1.88x | PASS |
| 2 | 33 | Oct 16 | 80d | 9.1% | $6.80 | $0.55 | $1,100 | $62,050 | $63,601 | $7,756 | 14 | $4,000 | 6mo | 0mo | 1.88x | PASS |
| 3 | 32 | Nov 20 | 115d | 11.9% | $7.50 | $-0.15 | $-300 | $47,609 | $55,353 | $22,198 | 15 | $6,000 | 3mo | 1mo | 1.94x | PASS |
| 4 | 32 | Oct 16 | 80d | 11.9% | $6.35 | $1.00 | $2,000 | $57,944 | $64,514 | $11,862 | 15 | $6,000 | 6mo | 1mo | 1.94x | PASS |
| 5 | 31 | Nov 20 | 115d | 14.6% | $7.00 | $0.35 | $700 | $44,435 | $57,575 | $25,371 | 16 | $8,000 | 4mo | 1mo | 2.00x | PASS |
| 6 | 31 | Oct 16 | 80d | 14.6% | $5.75 | $1.60 | $3,200 | $52,469 | $69,533 | $17,338 | 16 | $8,000 | 6mo | 1mo | 2.00x | PASS |
| 7 | 30 | Nov 20 | 115d | 17.4% | $6.45 | $0.90 | $1,800 | $40,943 | $62,018 | $28,863 | 17 | $10,000 | 4mo | 1mo | 2.06x | PASS |
| 8 | 30 | Oct 16 | 80d | 17.4% | $5.25 | $2.10 | $4,200 | $47,906 | $75,920 | $21,900 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 9 | 29 | Nov 20 | 115d | 20.2% | $5.95 | $1.40 | $2,800 | $37,770 | $62,526 | $32,037 | 18 | $12,000 | 4mo | 1mo | 2.12x | PASS |
| 10 | 29 | Oct 16 | 80d | 20.2% | $4.75 | $2.60 | $5,200 | $43,344 | $78,475 | $26,462 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 11 | 28 | Nov 20 | 115d | 22.9% | $5.45 | $1.90 | $3,800 | $34,596 | $58,083 | $35,211 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 12 | 28 | Oct 16 | 80d | 22.9% | $4.35 | $3.00 | $6,000 | $39,694 | $69,806 | $30,112 | 19 | $14,000 | 6mo | 1mo | 2.19x | PASS |
| 13 | 27 | Nov 20 | 115d | 25.7% | $5.10 | $2.25 | $4,500 | $32,374 | $55,226 | $37,432 | 20 | $16,000 | 5mo | 1mo | 2.25x | PASS |
| 14 | 27 | Oct 16 | 80d | 25.7% | $3.95 | $3.40 | $6,800 | $36,044 | $65,700 | $33,762 | 20 | $16,000 | 6mo | 1mo | 2.25x | PASS |
| 15 | 26 | Nov 20 | 115d | 28.4% | $4.55 | $2.80 | $5,600 | $28,883 | $47,609 | $40,924 | 21 | $18,000 | 5mo | 1mo | 2.31x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $1.51 | $35,071/yr | $51,735/yr | DEFICIT $1,389/mo |
| CC at MID $45 0.7σ, B $2.53 | $58,761/yr | $51,735/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $36.32 → $29.06, hedge $53,131/yr) | |||
| CC at SS vs stressed | $35,071/yr | $53,131/yr | DEFICIT $1,505/mo |
| CC at MID vs stressed | $58,761/yr | $53,131/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 | 33 | Nov 20 | 115d | 9.1% | $8.15 | $-0.80 | $-1,600 | $51,735 | $53,131 | $18,071 | 14 | $4,000 | 3mo | 0mo | 1.88x | PASS |
| 2 | 33 | Oct 16 | 80d | 9.1% | $6.80 | $0.55 | $1,100 | $62,050 | $63,601 | $7,756 | 14 | $4,000 | 6mo | 0mo | 1.88x | PASS |
| 3 | 32 | Nov 20 | 115d | 11.9% | $7.50 | $-0.15 | $-300 | $47,609 | $55,353 | $22,198 | 15 | $6,000 | 3mo | 1mo | 1.94x | PASS |
| 4 | 32 | Oct 16 | 80d | 11.9% | $6.35 | $1.00 | $2,000 | $57,944 | $64,514 | $11,862 | 15 | $6,000 | 6mo | 1mo | 1.94x | PASS |
| 5 | 31 | Nov 20 | 115d | 14.6% | $7.00 | $0.35 | $700 | $44,435 | $57,575 | $25,371 | 16 | $8,000 | 4mo | 1mo | 2.00x | PASS |
| 6 | 31 | Oct 16 | 80d | 14.6% | $5.75 | $1.60 | $3,200 | $52,469 | $69,533 | $17,338 | 16 | $8,000 | 6mo | 1mo | 2.00x | PASS |
| 7 | 30 | Nov 20 | 115d | 17.4% | $6.45 | $0.90 | $1,800 | $40,943 | $62,018 | $28,863 | 17 | $10,000 | 4mo | 1mo | 2.06x | PASS |
| 8 | 30 | Oct 16 | 80d | 17.4% | $5.25 | $2.10 | $4,200 | $47,906 | $75,920 | $21,900 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 9 | 29 | Nov 20 | 115d | 20.2% | $5.95 | $1.40 | $2,800 | $37,770 | $62,526 | $32,037 | 18 | $12,000 | 4mo | 1mo | 2.12x | PASS |
| 10 | 29 | Oct 16 | 80d | 20.2% | $4.75 | $2.60 | $5,200 | $43,344 | $78,475 | $26,462 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 11 | 28 | Nov 20 | 115d | 22.9% | $5.45 | $1.90 | $3,800 | $34,596 | $58,083 | $35,211 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 12 | 28 | Oct 16 | 80d | 22.9% | $4.35 | $3.00 | $6,000 | $39,694 | $69,806 | $30,112 | 19 | $14,000 | 6mo | 1mo | 2.19x | PASS |
| 13 | 27 | Nov 20 | 115d | 25.7% | $5.10 | $2.25 | $4,500 | $32,374 | $55,226 | $37,432 | 20 | $16,000 | 5mo | 1mo | 2.25x | PASS |
| 14 | 27 | Oct 16 | 80d | 25.7% | $3.95 | $3.40 | $6,800 | $36,044 | $65,700 | $33,762 | 20 | $16,000 | 6mo | 1mo | 2.25x | PASS |
| 15 | 26 | Nov 20 | 115d | 28.4% | $4.55 | $2.80 | $5,600 | $28,883 | $47,609 | $40,924 | 21 | $18,000 | 5mo | 1mo | 2.31x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $1.51 | $35,071/yr | $51,735/yr | DEFICIT $1,389/mo |
| CC at MID $45 0.7σ, B $2.53 | $58,761/yr | $51,735/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $36.32 → $29.06, hedge $53,131/yr) | |||
| CC at SS vs stressed | $35,071/yr | $53,131/yr | DEFICIT $1,505/mo |
| CC at MID vs stressed | $58,761/yr | $53,131/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 | 115d | 8.2% | $1.15 | $1.60 | $4,000 | $9,125 | $9,125 | $13,489 | 8 | $6,250 | 6mo | 3mo | 4.12x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $9, B $0.05 | $1,452/yr | $9,125/yr | DEFICIT $639/mo |
| CC at MID $6 0.6σ, B $0.30 | $8,710/yr | $9,125/yr | DEFICIT $35/mo |
| AT 20% DRAWDOWN (stock $5.45 → $4.36, hedge $9,125/yr) | |||
| CC at SS vs stressed | $1,452/yr | $9,125/yr | DEFICIT $639/mo |
| CC at MID vs stressed | $8,710/yr | $9,125/yr | DEFICIT $35/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).