| 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 |
$34.09 | 25 | 47 | 35 | 40 | $44.00 | $49.34 | 12 | 1.75x | -2.7% | ITM | 20 | $32,000 | $68,180 | REPAIR PLAN (79d) |
| IREN (Main) → +25C −47P +35P −40C |
$34.09 | 25 | 47 | 35 | 40 | $44.00 | $49.34 | 12 | 1.75x | -2.7% | ITM | 20 | $32,000 | $68,180 | REPAIR PLAN (79d) |
| UAMY → +10C −12P +8P −7C |
$5.18 | 10 | 12 | 8 | 7 | $12.45 | $13.11 | 5 | 3.08x | -44.6% | ITM | 25 | $6,000 | $12,962 | REPAIR PLAN (114d) |
| GOOG (Joint) +310C −350C |
$333.92 | 310 | 0 | 0 | 350 | $392.50 | $343.70 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $166,960 | LEAPS-ONLY |
| IBIT +75C |
$36.09 | 75 | 0 | 0 | 0 | $70.58 | $48.96 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $180,475 | LEAPS-ONLY |
| IGV +70C |
$91.72 | 70 | 0 | 0 | 0 | $96.50 | $86.51 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $110,064 | LEAPS-ONLY |
| MARA (Main) +40C −16C |
$11.35 | 40 | 0 | 0 | 16 | $40.55 | $15.16 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $226,988 | LEAPS-ONLY |
| MSTR (Joint) +180C −110C |
$95.97 | 180 | 0 | 0 | 110 | $233.00 | $152.20 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $95,970 | LEAPS-ONLY |
| SPY +640C |
$741.61 | 640 | 0 | 0 | 0 | $764.00 | $695.73 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $889,932 | LEAPS-ONLY |
| AMZN +215C −260P +230P |
$230.92 | 215 | 260 | 230 | 0 | $256.25 | $242.66 | 30 | 1.80x | 0.4% | TIGHT | 10 | $37,500 | $230,920 | OK |
| APP +460C −540P +185P −435C |
$415.07 | 460 | 540 | 185 | 435 | $588.00 | $608.09 | 355 | 3.77x | 55.4% | SAFE | 1 | $12,800 | $41,508 | OK |
| BMNR (Joint) +23C −65P +25P −20C |
$17.55 | 23 | 65 | 25 | 20 | $30.29 | $8.78 | 40 | 0.00x | -42.4% | ITM | 150 | $0 | $263,325 | OK |
| BMNR (Main) +25C −45P +15P −20C |
$17.55 | 25 | 45 | 15 | 20 | $44.46 | $52.37 | 30 | 2.59x | 14.6% | SAFE | 50 | $94,550 | $87,775 | OK |
| BMNR (Main) +23C −65P +25P −20C |
$17.55 | 23 | 65 | 25 | 20 | $39.13 | $8.78 | 40 | 0.00x | -42.4% | ITM | 75 | $0 | $131,662 | OK |
| BMNR (RetireInc) +10C −18P +10P −20C |
$17.55 | 10 | 18 | 10 | 20 | $17.13 | $19.57 | 8 | 2.28x | 43.0% | SAFE | 50 | $31,250 | $87,775 | OK |
| CLSK +17C −17P +10P |
$13.49 | 17 | 17 | 10 | 0 | $20.74 | $17.40 | 7 | 2.87x | 25.9% | SAFE | 25 | $9,350 | $33,738 | OK |
| COIN (Main) +165C −240P +85P −180C |
$165.66 | 165 | 240 | 85 | 180 | $210.90 | $217.48 | 155 | 10.23x | 48.7% | SAFE | 8 | $13,440 | $132,528 | OK |
| COIN (Main) +500C −330P +300P −180C |
$165.66 | 500 | 330 | 300 | 180 | $563.00 | $336.46 | 30 | 1.48x | -81.1% | ITM | 25 | $157,500 | $414,150 | OK |
| COIN (RetireInc) +145C −200P +75P −195C |
$165.66 | 145 | 200 | 75 | 195 | $182.40 | $187.02 | 125 | 7.31x | 54.7% | SAFE | 3 | $5,940 | $49,698 | OK |
| COPX +65C −90P +68P |
$76.52 | 65 | 90 | 68 | 0 | $93.40 | $95.02 | 22 | 1.77x | 11.1% | SAFE | 20 | $56,800 | $153,030 | OK |
| CRWV +105C −120P +40P |
$67.04 | 105 | 120 | 40 | 0 | $125.45 | $129.57 | 80 | 4.91x | 40.3% | SAFE | 5 | $10,225 | $33,520 | OK |
| DELL +340C −390P +150P −475C |
$393.12 | 340 | 390 | 150 | 475 | $398.00 | $409.60 | 240 | 5.14x | 61.8% | SAFE | 3 | $17,400 | $117,936 | OK |
| ENPH +45C −60P +20P |
$36.69 | 45 | 60 | 20 | 0 | $56.15 | $58.59 | 40 | 6.48x | 45.5% | SAFE | 10 | $7,300 | $36,690 | OK |
| ETHA +13C −16P +10P |
$14.45 | 13 | 16 | 10 | 0 | $17.33 | $17.99 | 6 | 2.39x | 30.8% | SAFE | 50 | $21,650 | $72,250 | OK |
| GLD +320C −450P +330P −390C |
$369.28 | 320 | 450 | 330 | 390 | $456.00 | $472.54 | 120 | 1.88x | 10.6% | SAFE | 10 | $136,000 | $369,280 | OK |
| GLXY +38C −38P +18P |
$20.85 | 38 | 38 | 18 | 0 | $39.71 | $34.03 | 20 | 10.05x | 16.1% | SAFE | 125 | $27,625 | $260,625 | OK |
| GOOG (Neville) +300C −345P +310P −350C |
$333.92 | 300 | 345 | 310 | 350 | $373.00 | $340.97 | 35 | 1.48x | 7.2% | OK | 15 | $109,500 | $500,880 | OK |
| GOOG (Neville) +340C −405P +360P −350C |
$333.92 | 340 | 405 | 360 | 350 | $398.00 | $379.57 | 45 | 1.88x | -7.8% | ITM | 5 | $25,500 | $166,960 | OK |
| HIMS +10C −20P +5P |
$29.34 | 10 | 20 | 5 | 0 | $17.47 | $19.90 | 15 | 4.04x | 83.0% | SAFE | 15 | $7,395 | $44,010 | OK |
| INTC +85C −100P +35P |
$87.72 | 85 | 100 | 35 | 0 | $114.00 | $117.22 | 65 | 3.24x | 60.1% | SAFE | 5 | $14,500 | $43,862 | OK |
| IREN (Neville) +45C −65P +21P −40C |
$34.09 | 45 | 65 | 21 | 40 | $56.50 | $59.27 | 44 | 15.67x | 38.4% | SAFE | 20 | $6,000 | $68,180 | OK |
| IREN (RetireInc) +50C −70P +23P −40C |
$34.09 | 50 | 70 | 23 | 40 | $63.43 | $67.90 | 47 | 7.86x | 32.5% | SAFE | 20 | $13,700 | $68,180 | OK |
| MARA (Joint) +20C −17P +10P −16C |
$11.35 | 20 | 17 | 10 | 16 | $24.33 | $19.56 | 7 | 2.62x | 11.9% | SAFE | 50 | $21,650 | $56,747 | OK |
| MARA (Main) +20C −25P +15P −16C |
$11.35 | 20 | 25 | 15 | 16 | $22.69 | $18.56 | 10 | 27.32x | -32.2% | ITM | 200 | $7,600 | $226,988 | OK |
| MARA (Neville) +25C −15P +13P −16C |
$11.35 | 25 | 15 | 13 | 16 | $26.40 | $14.61 | 2 | 2.43x | -14.5% | ITM | 250 | $35,000 | $283,735 | OK |
| MDB +270C −340P +150P −325C |
$308.81 | 270 | 340 | 150 | 325 | $362.90 | $382.83 | 190 | 3.05x | 51.4% | SAFE | 1 | $9,290 | $30,881 | OK |
| META +480C −650P +330P −638C |
$593.14 | 480 | 650 | 330 | 638 | $601.50 | $604.04 | 320 | 5.38x | 44.4% | SAFE | 3 | $21,900 | $177,944 | OK |
| MSTR (RetireInc) +125C −185P +55P −110C |
$95.97 | 125 | 185 | 55 | 110 | $161.00 | $167.76 | 130 | 11.83x | 42.7% | SAFE | 4 | $4,800 | $38,388 | OK |
| MU (Joint) +670C −800P +420P |
$826.88 | 670 | 800 | 420 | 0 | $792.36 | $808.11 | 380 | 4.31x | 49.2% | SAFE | 1 | $11,472 | $82,688 | OK |
| MU (Main) +880C −1010P +320P |
$826.88 | 880 | 1010 | 320 | 0 | $1028.60 | $1058.04 | 690 | 5.64x | 61.3% | SAFE | 5 | $74,300 | $413,440 | OK |
| MU (Neville) +970C −1110P +370P |
$826.88 | 970 | 1110 | 370 | 0 | $1220.00 | $1247.48 | 740 | 3.96x | 55.3% | SAFE | 2 | $50,000 | $165,376 | OK |
| NEM +88C −105P +75P |
$91.69 | 88 | 105 | 75 | 0 | $114.54 | $118.35 | 30 | 2.11x | 18.2% | SAFE | 5 | $13,520 | $45,845 | OK |
| NOW +80C −110P +90P −120C |
$109.59 | 80 | 110 | 90 | 120 | $108.93 | $114.54 | 20 | 1.72x | 17.9% | SAFE | 10 | $27,850 | $109,590 | OK |
| NVDA +140C −175P +70P −210C |
$197.83 | 140 | 175 | 70 | 210 | $199.60 | $202.92 | 105 | 2.76x | 64.6% | SAFE | 5 | $29,800 | $98,915 | OK |
| QCOM +190C −210P +90P |
$163.93 | 190 | 210 | 90 | 0 | $224.00 | $228.29 | 120 | 4.53x | 45.1% | SAFE | 5 | $17,000 | $81,965 | OK |
| RKLB +115C −135P +45P |
$63.43 | 115 | 135 | 45 | 0 | $141.55 | $148.79 | 90 | 4.39x | 29.1% | SAFE | 6 | $15,930 | $38,058 | OK |
| SPCX +150C −195P +135P −125C |
$117.10 | 150 | 195 | 135 | 125 | $186.00 | $183.28 | 60 | 3.22x | -15.3% | ITM | 5 | $13,500 | $58,550 | 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 | 114d | 9.1% | $7.55 | $0.50 | $1,000 | $48,346 | $48,603 | $30,660 | 16 | $8,000 | 3mo | 1mo | 2.00x | PASS |
| 2 | 31 | Oct 16 | 79d | 9.1% | $6.25 | $1.80 | $3,600 | $57,753 | $56,738 | $21,253 | 16 | $8,000 | 5mo | 1mo | 2.00x | PASS |
| 3 | 30 | Nov 20 | 114d | 12.0% | $6.90 | $1.15 | $2,300 | $44,184 | $52,766 | $34,822 | 17 | $10,000 | 3mo | 1mo | 2.06x | PASS |
| 4 | 30 | Oct 16 | 79d | 12.0% | $5.75 | $2.30 | $4,600 | $53,133 | $63,668 | $25,873 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 5 | 29 | Nov 20 | 114d | 14.9% | $6.75 | $1.30 | $2,600 | $43,224 | $55,007 | $35,783 | 18 | $12,000 | 4mo | 1mo | 2.12x | PASS |
| 6 | 29 | Oct 16 | 79d | 14.9% | $5.30 | $2.75 | $5,500 | $48,975 | $66,440 | $30,032 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 7 | 28 | Nov 20 | 114d | 17.9% | $5.95 | $2.10 | $4,200 | $38,101 | $57,248 | $40,905 | 19 | $14,000 | 4mo | 1mo | 2.19x | PASS |
| 8 | 28 | Oct 16 | 79d | 17.9% | $4.80 | $3.25 | $6,500 | $44,354 | $70,598 | $34,652 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 9 | 27 | Nov 20 | 114d | 20.8% | $5.35 | $2.70 | $5,400 | $34,259 | $59,232 | $44,748 | 20 | $16,000 | 4mo | 1mo | 2.25x | PASS |
| 10 | 27 | Oct 16 | 79d | 20.8% | $4.35 | $3.70 | $7,400 | $40,196 | $73,462 | $38,810 | 20 | $16,000 | 5mo | 1mo | 2.25x | PASS |
| 11 | 26 | Nov 20 | 114d | 23.7% | $5.15 | $2.90 | $5,800 | $32,978 | $51,548 | $46,028 | 21 | $18,000 | 5mo | 1mo | 2.31x | PASS |
| 12 | 26 | Oct 16 | 79d | 23.7% | $3.90 | $4.15 | $8,300 | $36,038 | $62,835 | $42,968 | 21 | $18,000 | 5mo | 1mo | 2.31x | PASS |
| 13 | 25 | Nov 20 | 114d | 26.7% | $4.50 | $3.55 | $7,100 | $28,816 | $48,346 | $50,191 | 22 | $20,000 | 5mo | 1mo | 2.38x | PASS |
| 14 | 25 | Oct 16 | 79d | 26.7% | $3.50 | $4.55 | $9,100 | $32,342 | $57,753 | $46,665 | 22 | $20,000 | 5mo | 1mo | 2.38x | PASS |
| 15 | 24 | Nov 20 | 114d | 29.6% | $4.15 | $3.90 | $7,800 | $26,575 | $44,184 | $52,432 | 23 | $22,000 | 5mo | 1mo | 2.44x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $1.00 | $24,000/yr | $48,346/yr | DEFICIT $2,029/mo |
| CC at MID $42 0.7σ, B $2.23 | $53,520/yr | $48,346/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $34.09 → $27.27, hedge $48,603/yr) | |||
| CC at SS vs stressed | $24,000/yr | $48,603/yr | DEFICIT $2,050/mo |
| CC at MID vs stressed | $53,520/yr | $48,603/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 | 114d | 9.1% | $7.55 | $0.50 | $1,000 | $48,346 | $48,603 | $30,660 | 16 | $8,000 | 3mo | 1mo | 2.00x | PASS |
| 2 | 31 | Oct 16 | 79d | 9.1% | $6.25 | $1.80 | $3,600 | $57,753 | $56,738 | $21,253 | 16 | $8,000 | 5mo | 1mo | 2.00x | PASS |
| 3 | 30 | Nov 20 | 114d | 12.0% | $6.90 | $1.15 | $2,300 | $44,184 | $52,766 | $34,822 | 17 | $10,000 | 3mo | 1mo | 2.06x | PASS |
| 4 | 30 | Oct 16 | 79d | 12.0% | $5.75 | $2.30 | $4,600 | $53,133 | $63,668 | $25,873 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 5 | 29 | Nov 20 | 114d | 14.9% | $6.75 | $1.30 | $2,600 | $43,224 | $55,007 | $35,783 | 18 | $12,000 | 4mo | 1mo | 2.12x | PASS |
| 6 | 29 | Oct 16 | 79d | 14.9% | $5.30 | $2.75 | $5,500 | $48,975 | $66,440 | $30,032 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 7 | 28 | Nov 20 | 114d | 17.9% | $5.95 | $2.10 | $4,200 | $38,101 | $57,248 | $40,905 | 19 | $14,000 | 4mo | 1mo | 2.19x | PASS |
| 8 | 28 | Oct 16 | 79d | 17.9% | $4.80 | $3.25 | $6,500 | $44,354 | $70,598 | $34,652 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 9 | 27 | Nov 20 | 114d | 20.8% | $5.35 | $2.70 | $5,400 | $34,259 | $59,232 | $44,748 | 20 | $16,000 | 4mo | 1mo | 2.25x | PASS |
| 10 | 27 | Oct 16 | 79d | 20.8% | $4.35 | $3.70 | $7,400 | $40,196 | $73,462 | $38,810 | 20 | $16,000 | 5mo | 1mo | 2.25x | PASS |
| 11 | 26 | Nov 20 | 114d | 23.7% | $5.15 | $2.90 | $5,800 | $32,978 | $51,548 | $46,028 | 21 | $18,000 | 5mo | 1mo | 2.31x | PASS |
| 12 | 26 | Oct 16 | 79d | 23.7% | $3.90 | $4.15 | $8,300 | $36,038 | $62,835 | $42,968 | 21 | $18,000 | 5mo | 1mo | 2.31x | PASS |
| 13 | 25 | Nov 20 | 114d | 26.7% | $4.50 | $3.55 | $7,100 | $28,816 | $48,346 | $50,191 | 22 | $20,000 | 5mo | 1mo | 2.38x | PASS |
| 14 | 25 | Oct 16 | 79d | 26.7% | $3.50 | $4.55 | $9,100 | $32,342 | $57,753 | $46,665 | 22 | $20,000 | 5mo | 1mo | 2.38x | PASS |
| 15 | 24 | Nov 20 | 114d | 29.6% | $4.15 | $3.90 | $7,800 | $26,575 | $44,184 | $52,432 | 23 | $22,000 | 5mo | 1mo | 2.44x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $1.00 | $24,000/yr | $48,346/yr | DEFICIT $2,029/mo |
| CC at MID $42 0.7σ, B $2.23 | $53,520/yr | $48,346/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $34.09 → $27.27, hedge $48,603/yr) | |||
| CC at SS vs stressed | $24,000/yr | $48,603/yr | DEFICIT $2,050/mo |
| CC at MID vs stressed | $53,520/yr | $48,603/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).