| 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 |
$33.91 | 25 | 47 | 35 | 40 | $44.00 | $49.16 | 12 | 1.75x | -3.2% | ITM | 20 | $32,000 | $67,820 | REPAIR PLAN (80d) |
| IREN (Main) → +25C −47P +35P −40C |
$33.91 | 25 | 47 | 35 | 40 | $44.00 | $49.16 | 12 | 1.75x | -3.2% | ITM | 20 | $32,000 | $67,820 | REPAIR PLAN (80d) |
| UAMY → +10C −12P +8P −7C |
$5.07 | 10 | 12 | 8 | 7 | $12.45 | $13.01 | 5 | 3.08x | -48.1% | ITM | 25 | $6,000 | $12,663 | REPAIR PLAN (115d) |
| GOOG (Joint) +310C −340C |
$328.50 | 310 | 0 | 0 | 340 | $392.50 | $343.38 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $164,250 | LEAPS-ONLY |
| IBIT +75C |
$35.73 | 75 | 0 | 0 | 0 | $70.58 | $48.72 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $178,625 | LEAPS-ONLY |
| IGV +70C |
$91.05 | 70 | 0 | 0 | 0 | $96.50 | $86.82 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $109,260 | LEAPS-ONLY |
| MARA (Main) +40C −16C |
$10.84 | 40 | 0 | 0 | 16 | $40.55 | $14.35 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $216,700 | LEAPS-ONLY |
| MSTR (Joint) +180C −110C |
$95.19 | 180 | 0 | 0 | 110 | $233.00 | $151.60 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $95,195 | LEAPS-ONLY |
| SPY +640C −750C |
$738.15 | 640 | 0 | 0 | 750 | $764.00 | $695.26 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $885,786 | LEAPS-ONLY |
| AMZN +215C −260P +230P −255C |
$231.21 | 215 | 260 | 230 | 255 | $256.25 | $242.44 | 30 | 1.80x | 0.5% | TIGHT | 10 | $37,500 | $231,210 | OK |
| APP +460C −540P +185P −435C |
$411.12 | 460 | 540 | 185 | 435 | $588.00 | $602.42 | 355 | 3.77x | 55.0% | SAFE | 1 | $12,800 | $41,112 | OK |
| BMNR (Joint) +23C −65P +25P −21C |
$16.61 | 23 | 65 | 25 | 21 | $30.29 | $8.30 | 40 | 0.00x | -50.5% | ITM | 150 | $0 | $249,150 | OK |
| BMNR (Main) +25C −45P +15P −21C |
$16.61 | 25 | 45 | 15 | 21 | $44.46 | — | 30 | 2.59x | 9.7% | OK | 50 | $94,550 | $83,050 | OK |
| BMNR (Main) +23C −65P +25P −21C |
$16.61 | 23 | 65 | 25 | 21 | $39.13 | $8.30 | 40 | 0.00x | -50.5% | ITM | 75 | $0 | $124,575 | OK |
| BMNR (RetireInc) +10C −18P +10P −20C |
$16.61 | 10 | 18 | 10 | 20 | $17.13 | $19.34 | 8 | 2.28x | 39.8% | SAFE | 50 | $31,250 | $83,050 | OK |
| CLSK +17C −17P +10P |
$12.94 | 17 | 17 | 10 | 0 | $20.74 | $17.07 | 7 | 2.87x | 22.7% | SAFE | 25 | $9,350 | $32,338 | OK |
| COIN (Main) +165C −240P +85P −180C |
$161.10 | 165 | 240 | 85 | 180 | $210.90 | $216.16 | 155 | 10.23x | 47.2% | SAFE | 8 | $13,440 | $128,880 | OK |
| COIN (Main) +500C −330P +300P −180C |
$161.10 | 500 | 330 | 300 | 180 | $563.00 | $337.41 | 30 | 1.48x | -86.2% | ITM | 25 | $157,500 | $402,750 | OK |
| COIN (RetireInc) +145C −200P +75P −195C |
$161.10 | 145 | 200 | 75 | 195 | $182.40 | $186.08 | 125 | 7.31x | 53.4% | SAFE | 3 | $5,940 | $48,330 | OK |
| COPX +65C −90P +68P −80C |
$75.47 | 65 | 90 | 68 | 80 | $93.40 | $95.29 | 22 | 1.77x | 9.9% | OK | 20 | $56,800 | $150,940 | OK |
| CRWV +105C −120P +40P −97C |
$66.45 | 105 | 120 | 40 | 97 | $125.45 | $127.99 | 80 | 4.91x | 39.8% | SAFE | 5 | $10,225 | $33,225 | OK |
| DELL +340C −390P +150P −475C |
$381.85 | 340 | 390 | 150 | 475 | $398.00 | $410.48 | 240 | 5.14x | 60.7% | SAFE | 3 | $17,400 | $114,555 | OK |
| ENPH +45C −60P +20P |
$36.08 | 45 | 60 | 20 | 0 | $56.15 | $57.91 | 40 | 6.48x | 44.6% | SAFE | 10 | $7,300 | $36,080 | OK |
| ETHA +13C −16P +10P |
$14.12 | 13 | 16 | 10 | 0 | $17.33 | $17.90 | 6 | 2.39x | 29.2% | SAFE | 50 | $21,650 | $70,600 | OK |
| GLD +320C −450P +330P −390C |
$369.15 | 320 | 450 | 330 | 390 | $456.00 | $471.46 | 120 | 1.88x | 10.6% | SAFE | 10 | $136,000 | $369,155 | OK |
| GLXY +38C −38P +18P |
$20.89 | 38 | 38 | 18 | 0 | $39.71 | $33.72 | 20 | 10.05x | 16.2% | SAFE | 125 | $27,625 | $261,125 | OK |
| GOOG (Neville) +300C −345P +310P −340C |
$328.50 | 300 | 345 | 310 | 340 | $373.00 | $342.44 | 35 | 1.48x | 5.6% | OK | 15 | $109,500 | $492,749 | OK |
| GOOG (Neville) +340C −405P +360P −340C |
$328.50 | 340 | 405 | 360 | 340 | $398.00 | $380.27 | 45 | 1.88x | -9.6% | ITM | 5 | $25,500 | $164,250 | OK |
| HIMS +10C −20P +5P −35C |
$29.83 | 10 | 20 | 5 | 35 | $17.47 | $19.55 | 15 | 4.04x | 83.2% | SAFE | 15 | $7,395 | $44,745 | OK |
| INTC +85C −100P +35P |
$86.22 | 85 | 100 | 35 | 0 | $114.00 | $116.09 | 65 | 3.24x | 59.4% | SAFE | 5 | $14,500 | $43,110 | OK |
| IREN (Neville) +45C −65P +21P −40C |
$33.91 | 45 | 65 | 21 | 40 | $56.50 | $58.30 | 44 | 15.67x | 38.1% | SAFE | 20 | $6,000 | $67,820 | OK |
| IREN (RetireInc) +50C −70P +23P −40C |
$33.91 | 50 | 70 | 23 | 40 | $63.43 | $67.14 | 47 | 7.86x | 32.2% | SAFE | 20 | $13,700 | $67,820 | OK |
| MARA (Joint) +20C −17P +10P −16C |
$10.84 | 20 | 17 | 10 | 16 | $24.33 | $18.46 | 7 | 2.62x | 7.7% | OK | 50 | $21,650 | $54,175 | OK |
| MARA (Main) +20C −25P +15P −16C |
$10.84 | 20 | 25 | 15 | 16 | $22.69 | $18.10 | 10 | 27.32x | -38.4% | ITM | 200 | $7,600 | $216,700 | OK |
| MARA (Neville) +25C −15P +13P −16C |
$10.84 | 25 | 15 | 13 | 16 | $26.40 | $15.06 | 2 | 2.43x | -20.0% | ITM | 250 | $35,000 | $270,875 | OK |
| MDB +270C −340P +150P −325C |
$305.19 | 270 | 340 | 150 | 325 | $362.90 | $378.96 | 190 | 3.05x | 50.9% | SAFE | 1 | $9,290 | $30,519 | OK |
| META +480C −650P +330P −638C |
$599.12 | 480 | 650 | 330 | 638 | $601.50 | $607.24 | 320 | 5.38x | 44.9% | SAFE | 3 | $21,900 | $179,736 | OK |
| MSTR (RetireInc) +125C −185P +55P −110C |
$95.19 | 125 | 185 | 55 | 110 | $161.00 | $166.93 | 130 | 11.83x | 42.2% | SAFE | 4 | $4,800 | $38,078 | OK |
| MU (Main) +880C −1010P +320P −1000C |
$821.82 | 880 | 1010 | 320 | 1000 | $1028.60 | $1055.13 | 690 | 5.64x | 61.1% | SAFE | 5 | $74,300 | $410,910 | OK |
| MU (Neville) +970C −1110P +370P −1020C |
$821.82 | 970 | 1110 | 370 | 1020 | $1220.00 | $1245.02 | 740 | 3.96x | 55.0% | SAFE | 2 | $50,000 | $164,364 | OK |
| NEM +88C −105P +75P −106C |
$91.26 | 88 | 105 | 75 | 106 | $114.54 | $117.93 | 30 | 2.11x | 17.8% | SAFE | 5 | $13,520 | $45,630 | OK |
| NOW +80C −110P +90P −120C |
$108.97 | 80 | 110 | 90 | 120 | $108.93 | $114.44 | 20 | 1.72x | 17.4% | SAFE | 10 | $27,850 | $108,970 | OK |
| NVDA +140C −175P +70P −210C |
$194.22 | 140 | 175 | 70 | 210 | $199.60 | $202.91 | 105 | 2.76x | 64.0% | SAFE | 5 | $29,800 | $97,110 | OK |
| QCOM +190C −210P +90P −208C |
$165.51 | 190 | 210 | 90 | 208 | $224.00 | $228.18 | 120 | 4.53x | 45.6% | SAFE | 5 | $17,000 | $82,755 | OK |
| RIOT +17C −40P +17P |
$20.28 | 17 | 40 | 17 | 0 | $23.65 | $30.77 | 23 | 8.01x | 16.2% | SAFE | 50 | $16,400 | $101,400 | OK |
| RKLB +115C −135P +45P −72C |
$61.97 | 115 | 135 | 45 | 72 | $141.55 | $148.02 | 90 | 4.39x | 27.4% | SAFE | 6 | $15,930 | $37,182 | OK |
| SPCX +150C −195P +135P −125C |
$107.91 | 150 | 195 | 135 | 125 | $186.00 | $182.20 | 60 | 3.22x | -25.1% | ITM | 5 | $13,500 | $53,955 | 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 | 31 | Nov 20 | 115d | 8.6% | $7.55 | $0.30 | $600 | $47,926 | $49,894 | $29,636 | 16 | $8,000 | 3mo | 1mo | 2.00x | PASS |
| 2 | 31 | Oct 16 | 80d | 8.6% | $6.25 | $1.60 | $3,200 | $57,031 | $55,297 | $20,531 | 16 | $8,000 | 5mo | 1mo | 2.00x | PASS |
| 3 | 30 | Nov 20 | 115d | 11.5% | $7.00 | $0.85 | $1,700 | $44,435 | $51,481 | $33,128 | 17 | $10,000 | 4mo | 1mo | 2.06x | PASS |
| 4 | 30 | Oct 16 | 80d | 11.5% | $5.75 | $2.10 | $4,200 | $52,469 | $62,141 | $25,094 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 5 | 29 | Nov 20 | 115d | 14.5% | $6.45 | $1.40 | $2,800 | $40,943 | $53,703 | $36,619 | 18 | $12,000 | 4mo | 1mo | 2.12x | PASS |
| 6 | 29 | Oct 16 | 80d | 14.5% | $5.25 | $2.60 | $5,200 | $47,906 | $64,879 | $29,656 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 7 | 28 | Nov 20 | 115d | 17.4% | $5.95 | $1.90 | $3,800 | $37,770 | $56,242 | $39,793 | 19 | $14,000 | 4mo | 1mo | 2.19x | PASS |
| 8 | 28 | Oct 16 | 80d | 17.4% | $4.80 | $3.05 | $6,100 | $43,800 | $68,529 | $33,762 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 9 | 27 | Nov 20 | 115d | 20.4% | $5.40 | $2.45 | $4,900 | $34,278 | $58,781 | $43,284 | 20 | $16,000 | 4mo | 1mo | 2.25x | PASS |
| 10 | 27 | Oct 16 | 80d | 20.4% | $4.35 | $3.50 | $7,000 | $39,694 | $72,179 | $37,869 | 20 | $16,000 | 5mo | 1mo | 2.25x | PASS |
| 11 | 26 | Nov 20 | 115d | 23.3% | $5.00 | $2.85 | $5,700 | $31,739 | $51,735 | $45,823 | 21 | $18,000 | 5mo | 1mo | 2.31x | PASS |
| 12 | 26 | Oct 16 | 80d | 23.3% | $4.00 | $3.85 | $7,700 | $36,500 | $62,962 | $41,062 | 21 | $18,000 | 5mo | 1mo | 2.31x | PASS |
| 13 | 25 | Nov 20 | 115d | 26.3% | $4.50 | $3.35 | $6,700 | $28,565 | $47,926 | $48,997 | 22 | $20,000 | 5mo | 1mo | 2.38x | PASS |
| 14 | 25 | Oct 16 | 80d | 26.3% | $3.50 | $4.35 | $8,700 | $31,938 | $57,031 | $45,625 | 22 | $20,000 | 5mo | 1mo | 2.38x | PASS |
| 15 | 24 | Nov 20 | 115d | 29.2% | $4.10 | $3.75 | $7,500 | $26,026 | $44,435 | $51,536 | 23 | $22,000 | 5mo | 2mo | 2.44x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $1.20 | $27,871/yr | $47,926/yr | DEFICIT $1,671/mo |
| CC at MID $42 0.7σ, B $2.20 | $51,097/yr | $47,926/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $33.91 → $27.13, hedge $49,894/yr) | |||
| CC at SS vs stressed | $27,871/yr | $49,894/yr | DEFICIT $1,835/mo |
| CC at MID vs stressed | $51,097/yr | $49,894/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 | 31 | Nov 20 | 115d | 8.6% | $7.55 | $0.30 | $600 | $47,926 | $49,894 | $29,636 | 16 | $8,000 | 3mo | 1mo | 2.00x | PASS |
| 2 | 31 | Oct 16 | 80d | 8.6% | $6.25 | $1.60 | $3,200 | $57,031 | $55,297 | $20,531 | 16 | $8,000 | 5mo | 1mo | 2.00x | PASS |
| 3 | 30 | Nov 20 | 115d | 11.5% | $7.00 | $0.85 | $1,700 | $44,435 | $51,481 | $33,128 | 17 | $10,000 | 4mo | 1mo | 2.06x | PASS |
| 4 | 30 | Oct 16 | 80d | 11.5% | $5.75 | $2.10 | $4,200 | $52,469 | $62,141 | $25,094 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 5 | 29 | Nov 20 | 115d | 14.5% | $6.45 | $1.40 | $2,800 | $40,943 | $53,703 | $36,619 | 18 | $12,000 | 4mo | 1mo | 2.12x | PASS |
| 6 | 29 | Oct 16 | 80d | 14.5% | $5.25 | $2.60 | $5,200 | $47,906 | $64,879 | $29,656 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 7 | 28 | Nov 20 | 115d | 17.4% | $5.95 | $1.90 | $3,800 | $37,770 | $56,242 | $39,793 | 19 | $14,000 | 4mo | 1mo | 2.19x | PASS |
| 8 | 28 | Oct 16 | 80d | 17.4% | $4.80 | $3.05 | $6,100 | $43,800 | $68,529 | $33,762 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 9 | 27 | Nov 20 | 115d | 20.4% | $5.40 | $2.45 | $4,900 | $34,278 | $58,781 | $43,284 | 20 | $16,000 | 4mo | 1mo | 2.25x | PASS |
| 10 | 27 | Oct 16 | 80d | 20.4% | $4.35 | $3.50 | $7,000 | $39,694 | $72,179 | $37,869 | 20 | $16,000 | 5mo | 1mo | 2.25x | PASS |
| 11 | 26 | Nov 20 | 115d | 23.3% | $5.00 | $2.85 | $5,700 | $31,739 | $51,735 | $45,823 | 21 | $18,000 | 5mo | 1mo | 2.31x | PASS |
| 12 | 26 | Oct 16 | 80d | 23.3% | $4.00 | $3.85 | $7,700 | $36,500 | $62,962 | $41,062 | 21 | $18,000 | 5mo | 1mo | 2.31x | PASS |
| 13 | 25 | Nov 20 | 115d | 26.3% | $4.50 | $3.35 | $6,700 | $28,565 | $47,926 | $48,997 | 22 | $20,000 | 5mo | 1mo | 2.38x | PASS |
| 14 | 25 | Oct 16 | 80d | 26.3% | $3.50 | $4.35 | $8,700 | $31,938 | $57,031 | $45,625 | 22 | $20,000 | 5mo | 1mo | 2.38x | PASS |
| 15 | 24 | Nov 20 | 115d | 29.2% | $4.10 | $3.75 | $7,500 | $26,026 | $44,435 | $51,536 | 23 | $22,000 | 5mo | 2mo | 2.44x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $1.20 | $27,871/yr | $47,926/yr | DEFICIT $1,671/mo |
| CC at MID $42 0.7σ, B $2.20 | $51,097/yr | $47,926/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $33.91 → $27.13, hedge $49,894/yr) | |||
| CC at SS vs stressed | $27,871/yr | $49,894/yr | DEFICIT $1,835/mo |
| CC at MID vs stressed | $51,097/yr | $49,894/yr | SELF-FUNDING |
--hp-min-dte 60 or extend --hp-max-dte.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).