| 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 |
$35.47 | 25 | 47 | 35 | 40 | $44.00 | $48.56 | 12 | 1.75x | 1.3% | TIGHT | 20 | $32,000 | $70,940 | REPAIR PLAN (80d) |
| IREN (Main) → +25C −47P +35P −40C |
$35.47 | 25 | 47 | 35 | 40 | $44.00 | $48.56 | 12 | 1.75x | 1.3% | TIGHT | 20 | $32,000 | $70,940 | REPAIR PLAN (80d) |
| UAMY → +10C −12P +8P −7C |
$5.33 | 10 | 12 | 8 | 7 | $12.45 | $13.17 | 5 | 3.08x | -40.7% | ITM | 25 | $6,000 | $13,325 | REPAIR PLAN (115d) |
| GOOG (Joint) +310C −340C |
$324.85 | 310 | 0 | 0 | 340 | $392.50 | $341.79 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $162,425 | LEAPS-ONLY |
| IBIT +75C |
$35.82 | 75 | 0 | 0 | 0 | $70.58 | $48.47 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $179,100 | LEAPS-ONLY |
| IGV +70C |
$91.14 | 70 | 0 | 0 | 0 | $96.50 | $87.36 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $109,368 | LEAPS-ONLY |
| MARA (Main) +40C −16C |
$11.57 | 40 | 0 | 0 | 16 | $40.55 | $15.04 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $231,400 | LEAPS-ONLY |
| MSTR (Joint) +180C −110C |
$95.32 | 180 | 0 | 0 | 110 | $233.00 | $149.66 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $95,320 | LEAPS-ONLY |
| SPY +640C −750C |
$737.34 | 640 | 0 | 0 | 750 | $764.00 | $693.19 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $884,808 | LEAPS-ONLY |
| AMZN +215C −260P +230P −255C |
$231.29 | 215 | 260 | 230 | 255 | $256.25 | $242.03 | 30 | 1.80x | 0.6% | TIGHT | 10 | $37,500 | $231,290 | OK |
| APP +460C −540P +185P −435C |
$414.00 | 460 | 540 | 185 | 435 | $588.00 | $608.50 | 355 | 3.77x | 55.3% | SAFE | 1 | $12,800 | $41,400 | OK |
| BMNR (Joint) +23C −65P +25P −21C |
$17.27 | 23 | 65 | 25 | 21 | $30.29 | $8.63 | 40 | 0.00x | -44.8% | ITM | 150 | $0 | $259,050 | OK |
| BMNR (Main) +25C −45P +15P −21C |
$17.27 | 25 | 45 | 15 | 21 | $44.46 | $51.48 | 30 | 2.59x | 13.1% | SAFE | 50 | $94,550 | $86,350 | OK |
| BMNR (Main) +23C −65P +25P −21C |
$17.27 | 23 | 65 | 25 | 21 | $39.13 | $8.63 | 40 | 0.00x | -44.8% | ITM | 75 | $0 | $129,525 | OK |
| BMNR (RetireInc) +10C −18P +10P −20C |
$17.27 | 10 | 18 | 10 | 20 | $17.13 | $18.63 | 8 | 2.28x | 42.1% | SAFE | 50 | $31,250 | $86,350 | OK |
| CLSK +17C −17P +10P |
$13.84 | 17 | 17 | 10 | 0 | $20.74 | $15.65 | 7 | 2.87x | 27.7% | SAFE | 25 | $9,350 | $34,600 | OK |
| COIN (Main) +165C −240P +85P −180C |
$163.00 | 165 | 240 | 85 | 180 | $210.90 | $211.87 | 155 | 10.23x | 47.9% | SAFE | 8 | $13,440 | $130,400 | OK |
| COIN (Main) +500C −330P +300P −180C |
$163.00 | 500 | 330 | 300 | 180 | $563.00 | $334.23 | 30 | 1.48x | -84.0% | ITM | 25 | $157,500 | $407,500 | OK |
| COIN (RetireInc) +145C −200P +75P −195C |
$163.00 | 145 | 200 | 75 | 195 | $182.40 | $185.78 | 125 | 7.31x | 54.0% | SAFE | 3 | $5,940 | $48,900 | OK |
| COPX +65C −90P +68P −80C |
$76.84 | 65 | 90 | 68 | 80 | $93.40 | $93.81 | 22 | 1.77x | 11.5% | SAFE | 20 | $56,800 | $153,680 | OK |
| CRWV +105C −120P +40P −97C |
$69.80 | 105 | 120 | 40 | 97 | $125.45 | $128.61 | 80 | 4.91x | 42.7% | SAFE | 5 | $10,225 | $34,900 | OK |
| DELL +340C −390P +150P −475C |
$416.68 | 340 | 390 | 150 | 475 | $398.00 | $398.48 | 240 | 5.14x | 64.0% | SAFE | 3 | $17,400 | $125,004 | OK |
| ENPH +45C −60P +20P |
$37.55 | 45 | 60 | 20 | 0 | $56.15 | $57.91 | 40 | 6.48x | 46.7% | SAFE | 10 | $7,300 | $37,550 | OK |
| ETHA +13C −16P +10P |
$14.17 | 13 | 16 | 10 | 0 | $17.33 | $17.40 | 6 | 2.39x | 29.4% | SAFE | 50 | $21,650 | $70,850 | OK |
| GLD +320C −450P +330P −390C |
$371.23 | 320 | 450 | 330 | 390 | $456.00 | $467.41 | 120 | 1.88x | 11.1% | SAFE | 10 | $136,000 | $371,230 | OK |
| GLXY +38C −38P +18P |
$22.26 | 38 | 38 | 18 | 0 | $39.71 | $33.51 | 20 | 10.05x | 21.4% | SAFE | 125 | $27,625 | $278,250 | OK |
| GOOG (Neville) +300C −345P +310P −340C |
$324.85 | 300 | 345 | 310 | 340 | $373.00 | $339.95 | 35 | 1.48x | 4.6% | TIGHT | 15 | $109,500 | $487,275 | OK |
| GOOG (Neville) +340C −405P +360P −340C |
$324.85 | 340 | 405 | 360 | 340 | $398.00 | $378.63 | 45 | 1.88x | -10.8% | ITM | 5 | $25,500 | $162,425 | OK |
| HIMS +10C −20P +5P −35C |
$29.89 | 10 | 20 | 5 | 35 | $17.47 | $19.63 | 15 | 4.04x | 83.3% | SAFE | 15 | $7,395 | $44,835 | OK |
| INTC +85C −100P +35P |
$88.15 | 85 | 100 | 35 | 0 | $114.00 | $113.90 | 65 | 3.24x | 60.3% | SAFE | 5 | $14,500 | $44,075 | OK |
| IREN (Neville) +45C −65P +21P −40C |
$35.47 | 45 | 65 | 21 | 40 | $56.50 | $58.43 | 44 | 15.67x | 40.8% | SAFE | 20 | $6,000 | $70,940 | OK |
| IREN (RetireInc) +50C −70P +23P −40C |
$35.47 | 50 | 70 | 23 | 40 | $63.43 | $66.79 | 47 | 7.86x | 35.2% | SAFE | 20 | $13,700 | $70,940 | OK |
| MARA (Joint) +20C −17P +10P −16C |
$11.57 | 20 | 17 | 10 | 16 | $24.33 | $18.53 | 7 | 2.62x | 13.6% | SAFE | 50 | $21,650 | $57,850 | OK |
| MARA (Main) +20C −25P +15P −16C |
$11.57 | 20 | 25 | 15 | 16 | $22.69 | $18.50 | 10 | 27.32x | -29.6% | ITM | 200 | $7,600 | $231,400 | OK |
| MARA (Neville) +25C −15P +13P −16C |
$11.57 | 25 | 15 | 13 | 16 | $26.40 | $14.22 | 2 | 2.43x | -12.4% | ITM | 250 | $35,000 | $289,250 | OK |
| MDB +270C −340P +150P −325C |
$309.50 | 270 | 340 | 150 | 325 | $362.90 | $376.91 | 190 | 3.05x | 51.5% | SAFE | 1 | $9,290 | $30,950 | OK |
| META +480C −650P +330P −638C |
$594.00 | 480 | 650 | 330 | 638 | $601.50 | $606.29 | 320 | 5.38x | 44.4% | SAFE | 3 | $21,900 | $178,200 | OK |
| MSTR (RetireInc) +125C −185P +55P −110C |
$95.32 | 125 | 185 | 55 | 110 | $161.00 | $164.23 | 130 | 11.83x | 42.3% | SAFE | 4 | $4,800 | $38,128 | OK |
| MU (Main) +880C −1010P +320P −1000C |
$862.00 | 880 | 1010 | 320 | 1000 | $1028.60 | $1019.20 | 690 | 5.64x | 62.9% | SAFE | 5 | $74,300 | $431,000 | OK |
| MU (Neville) +970C −1110P +370P −1020C |
$862.00 | 970 | 1110 | 370 | 1020 | $1220.00 | $1211.00 | 740 | 3.96x | 57.1% | SAFE | 2 | $50,000 | $172,400 | OK |
| NEM +88C −105P +75P −106C |
$92.28 | 88 | 105 | 75 | 106 | $114.54 | $117.12 | 30 | 2.11x | 18.7% | SAFE | 5 | $13,520 | $46,140 | OK |
| NOW +80C −110P +90P −120C |
$106.16 | 80 | 110 | 90 | 120 | $108.93 | $114.98 | 20 | 1.72x | 15.2% | SAFE | 10 | $27,850 | $106,160 | OK |
| NVDA +140C −175P +70P −210C |
$194.18 | 140 | 175 | 70 | 210 | $199.60 | $200.41 | 105 | 2.76x | 64.0% | SAFE | 5 | $29,800 | $97,090 | OK |
| QCOM +190C −210P +90P −208C |
$167.74 | 190 | 210 | 90 | 208 | $224.00 | $225.81 | 120 | 4.53x | 46.3% | SAFE | 5 | $17,000 | $83,870 | OK |
| RIOT +17C −40P +17P |
$21.40 | 17 | 40 | 17 | 0 | $23.65 | $31.31 | 23 | 6.23x | 20.6% | SAFE | 50 | $22,000 | $107,000 | OK |
| RKLB +115C −135P +45P −72C |
$65.30 | 115 | 135 | 45 | 72 | $141.55 | $147.27 | 90 | 4.39x | 31.1% | SAFE | 6 | $15,930 | $39,180 | OK |
| SPCX +150C −195P +135P −125C |
$110.71 | 150 | 195 | 135 | 125 | $186.00 | $181.01 | 60 | 3.22x | -21.9% | ITM | 5 | $13,500 | $55,355 | 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 | 32 | Nov 20 | 115d | 9.8% | $7.50 | $-0.20 | $-400 | $47,609 | $49,957 | $24,479 | 15 | $6,000 | 3mo | 0mo | 1.94x | PASS |
| 2 | 32 | Oct 16 | 80d | 9.8% | $6.25 | $1.05 | $2,100 | $57,031 | $57,214 | $15,056 | 15 | $6,000 | 5mo | 1mo | 1.94x | PASS |
| 3 | 31 | Nov 20 | 115d | 12.6% | $7.00 | $0.30 | $600 | $44,435 | $52,179 | $27,653 | 16 | $8,000 | 3mo | 1mo | 2.00x | PASS |
| 4 | 31 | Oct 16 | 80d | 12.6% | $5.80 | $1.50 | $3,000 | $52,925 | $61,776 | $19,162 | 16 | $8,000 | 5mo | 1mo | 2.00x | PASS |
| 5 | 30 | Nov 20 | 115d | 15.4% | $6.45 | $0.85 | $1,700 | $40,943 | $58,527 | $31,144 | 17 | $10,000 | 4mo | 1mo | 2.06x | PASS |
| 6 | 30 | Oct 16 | 80d | 15.4% | $5.20 | $2.10 | $4,200 | $47,450 | $73,182 | $24,638 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 7 | 29 | Nov 20 | 115d | 18.2% | $6.05 | $1.25 | $2,500 | $38,404 | $59,162 | $33,683 | 18 | $12,000 | 4mo | 1mo | 2.12x | PASS |
| 8 | 29 | Oct 16 | 80d | 18.2% | $4.80 | $2.50 | $5,000 | $43,800 | $74,551 | $28,288 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 9 | 28 | Nov 20 | 115d | 21.1% | $5.45 | $1.85 | $3,700 | $34,596 | $58,083 | $37,492 | 19 | $14,000 | 4mo | 1mo | 2.19x | PASS |
| 10 | 28 | Oct 16 | 80d | 21.1% | $4.45 | $2.85 | $5,700 | $40,606 | $72,088 | $31,481 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 11 | 27 | Nov 20 | 115d | 23.9% | $5.10 | $2.20 | $4,400 | $32,374 | $54,274 | $39,714 | 20 | $16,000 | 5mo | 1mo | 2.25x | PASS |
| 12 | 27 | Oct 16 | 80d | 23.9% | $3.95 | $3.35 | $6,700 | $36,044 | $67,069 | $36,044 | 20 | $16,000 | 5mo | 1mo | 2.25x | PASS |
| 13 | 26 | Nov 20 | 115d | 26.7% | $4.55 | $2.75 | $5,500 | $28,883 | $47,609 | $43,205 | 21 | $18,000 | 5mo | 1mo | 2.31x | PASS |
| 14 | 26 | Oct 16 | 80d | 26.7% | $3.65 | $3.65 | $7,300 | $33,306 | $57,031 | $38,781 | 21 | $18,000 | 6mo | 1mo | 2.31x | PASS |
| 15 | 25 | Nov 20 | 115d | 29.5% | $4.10 | $3.20 | $6,400 | $26,026 | $44,435 | $46,061 | 22 | $20,000 | 5mo | 1mo | 2.38x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $1.20 | $27,871/yr | $47,609/yr | DEFICIT $1,645/mo |
| CC at MID $44 0.7σ, B $2.61 | $60,619/yr | $47,609/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $35.47 → $28.38, hedge $49,957/yr) | |||
| CC at SS vs stressed | $27,871/yr | $49,957/yr | DEFICIT $1,841/mo |
| CC at MID vs stressed | $60,619/yr | $49,957/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 | 32 | Nov 20 | 115d | 9.8% | $7.50 | $-0.20 | $-400 | $47,609 | $49,957 | $24,479 | 15 | $6,000 | 3mo | 0mo | 1.94x | PASS |
| 2 | 32 | Oct 16 | 80d | 9.8% | $6.25 | $1.05 | $2,100 | $57,031 | $57,214 | $15,056 | 15 | $6,000 | 5mo | 1mo | 1.94x | PASS |
| 3 | 31 | Nov 20 | 115d | 12.6% | $7.00 | $0.30 | $600 | $44,435 | $52,179 | $27,653 | 16 | $8,000 | 3mo | 1mo | 2.00x | PASS |
| 4 | 31 | Oct 16 | 80d | 12.6% | $5.80 | $1.50 | $3,000 | $52,925 | $61,776 | $19,162 | 16 | $8,000 | 5mo | 1mo | 2.00x | PASS |
| 5 | 30 | Nov 20 | 115d | 15.4% | $6.45 | $0.85 | $1,700 | $40,943 | $58,527 | $31,144 | 17 | $10,000 | 4mo | 1mo | 2.06x | PASS |
| 6 | 30 | Oct 16 | 80d | 15.4% | $5.20 | $2.10 | $4,200 | $47,450 | $73,182 | $24,638 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 7 | 29 | Nov 20 | 115d | 18.2% | $6.05 | $1.25 | $2,500 | $38,404 | $59,162 | $33,683 | 18 | $12,000 | 4mo | 1mo | 2.12x | PASS |
| 8 | 29 | Oct 16 | 80d | 18.2% | $4.80 | $2.50 | $5,000 | $43,800 | $74,551 | $28,288 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 9 | 28 | Nov 20 | 115d | 21.1% | $5.45 | $1.85 | $3,700 | $34,596 | $58,083 | $37,492 | 19 | $14,000 | 4mo | 1mo | 2.19x | PASS |
| 10 | 28 | Oct 16 | 80d | 21.1% | $4.45 | $2.85 | $5,700 | $40,606 | $72,088 | $31,481 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 11 | 27 | Nov 20 | 115d | 23.9% | $5.10 | $2.20 | $4,400 | $32,374 | $54,274 | $39,714 | 20 | $16,000 | 5mo | 1mo | 2.25x | PASS |
| 12 | 27 | Oct 16 | 80d | 23.9% | $3.95 | $3.35 | $6,700 | $36,044 | $67,069 | $36,044 | 20 | $16,000 | 5mo | 1mo | 2.25x | PASS |
| 13 | 26 | Nov 20 | 115d | 26.7% | $4.55 | $2.75 | $5,500 | $28,883 | $47,609 | $43,205 | 21 | $18,000 | 5mo | 1mo | 2.31x | PASS |
| 14 | 26 | Oct 16 | 80d | 26.7% | $3.65 | $3.65 | $7,300 | $33,306 | $57,031 | $38,781 | 21 | $18,000 | 6mo | 1mo | 2.31x | PASS |
| 15 | 25 | Nov 20 | 115d | 29.5% | $4.10 | $3.20 | $6,400 | $26,026 | $44,435 | $46,061 | 22 | $20,000 | 5mo | 1mo | 2.38x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $1.20 | $27,871/yr | $47,609/yr | DEFICIT $1,645/mo |
| CC at MID $44 0.7σ, B $2.61 | $60,619/yr | $47,609/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $35.47 → $28.38, hedge $49,957/yr) | |||
| CC at SS vs stressed | $27,871/yr | $49,957/yr | DEFICIT $1,841/mo |
| CC at MID vs stressed | $60,619/yr | $49,957/yr | SELF-FUNDING |
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).