| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| IREN (Joint) → +25C −47P +35P |
$31.35 | 25 | 47 | 35 | 0 | $44.00 | $51.12 | 12 | 1.75x | -11.6% | ITM | 20 | $32,000 | $62,700 | REPAIR PLAN (78d) |
| IREN (Main) → +25C −47P +35P |
$31.35 | 25 | 47 | 35 | 0 | $44.00 | $51.12 | 12 | 1.75x | -11.6% | ITM | 20 | $32,000 | $62,700 | REPAIR PLAN (78d) |
| UAMY → +10C −12P +8P −7C |
$5.00 | 10 | 12 | 8 | 7 | $12.45 | $13.09 | 5 | 3.08x | -50.0% | ITM | 25 | $6,000 | $12,500 | REPAIR PLAN (113d) |
| GOOG (Joint) +310C −350C |
$336.40 | 310 | 0 | 0 | 350 | $392.50 | $344.04 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $168,202 | LEAPS-ONLY |
| IBIT +75C |
$36.58 | 75 | 0 | 0 | 0 | $70.58 | $49.26 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $182,900 | LEAPS-ONLY |
| IGV +70C |
$92.68 | 70 | 0 | 0 | 0 | $96.50 | $86.50 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $111,216 | LEAPS-ONLY |
| MARA (Main) +40C −16C |
$10.45 | 40 | 0 | 0 | 16 | $40.55 | — | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $209,000 | LEAPS-ONLY |
| MSTR (Joint) +180C −110C |
$95.39 | 180 | 0 | 0 | 110 | $233.00 | $154.62 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $95,390 | LEAPS-ONLY |
| SPY +640C |
$733.93 | 640 | 0 | 0 | 0 | $764.00 | $702.66 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $880,716 | LEAPS-ONLY |
| AMZN +215C −260P +230P |
$233.42 | 215 | 260 | 230 | 0 | $256.25 | $249.41 | 30 | 1.80x | 1.5% | TIGHT | 10 | $37,500 | $233,424 | OK |
| APP +460C −540P +185P |
$393.60 | 460 | 540 | 185 | 0 | $588.00 | $600.05 | 355 | 3.77x | 53.0% | SAFE | 1 | $12,800 | $39,360 | OK |
| BMNR (Joint) +23C −65P +25P −20C |
$16.94 | 23 | 65 | 25 | 20 | $30.29 | $8.47 | 40 | 0.00x | -47.6% | ITM | 150 | $0 | $254,100 | OK |
| BMNR (Main) +25C −45P +15P −20C |
$16.94 | 25 | 45 | 15 | 20 | $44.46 | — | 30 | 2.59x | 11.5% | SAFE | 50 | $94,550 | $84,700 | OK |
| BMNR (Main) +23C −65P +25P −20C |
$16.94 | 23 | 65 | 25 | 20 | $39.13 | $8.47 | 40 | 0.00x | -47.6% | ITM | 75 | $0 | $127,050 | OK |
| BMNR (RetireInc) +10C −18P +10P −20C |
$16.94 | 10 | 18 | 10 | 20 | $17.13 | $19.25 | 8 | 2.28x | 41.0% | SAFE | 50 | $31,250 | $84,700 | OK |
| CLSK +17C −17P +10P |
$12.40 | 17 | 17 | 10 | 0 | $20.74 | $17.63 | 7 | 2.87x | 19.4% | SAFE | 25 | $9,350 | $31,000 | OK |
| COIN (Main) +165C −240P +85P −180C |
$162.50 | 165 | 240 | 85 | 180 | $210.90 | $218.71 | 155 | 10.23x | 47.7% | SAFE | 8 | $13,440 | $130,000 | OK |
| COIN (Main) +500C −330P +300P −180C |
$162.50 | 500 | 330 | 300 | 180 | $563.00 | $336.78 | 30 | 1.48x | -84.6% | ITM | 25 | $157,500 | $406,250 | OK |
| COIN (RetireInc) +145C −200P +75P −195C |
$162.50 | 145 | 200 | 75 | 195 | $182.40 | $189.42 | 125 | 7.31x | 53.8% | SAFE | 3 | $5,940 | $48,750 | OK |
| COPX +65C −90P +68P |
$78.19 | 65 | 90 | 68 | 0 | $93.40 | $97.23 | 22 | 1.77x | 13.0% | SAFE | 20 | $56,800 | $156,380 | OK |
| CRWV +105C −120P +40P |
$63.90 | 105 | 120 | 40 | 0 | $125.45 | $132.02 | 80 | 4.91x | 37.4% | SAFE | 5 | $10,225 | $31,949 | OK |
| DELL +340C −390P +150P −475C |
$376.25 | 340 | 390 | 150 | 475 | $398.00 | $417.26 | 240 | 5.14x | 60.1% | SAFE | 3 | $17,400 | $112,875 | OK |
| ENPH +45C −60P +20P |
$35.60 | 45 | 60 | 20 | 0 | $56.15 | $60.03 | 40 | 6.48x | 43.8% | SAFE | 10 | $7,300 | $35,600 | OK |
| ETHA +13C −16P +10P |
$14.48 | 13 | 16 | 10 | 0 | $17.33 | $18.72 | 6 | 2.39x | 30.9% | SAFE | 50 | $21,650 | $72,400 | OK |
| GLD +320C −450P +330P −390C |
$374.33 | 320 | 450 | 330 | 390 | $456.00 | $474.34 | 120 | 1.88x | 11.8% | SAFE | 10 | $136,000 | $374,335 | OK |
| GLXY +38C −38P +18P |
$18.87 | 38 | 38 | 18 | 0 | $39.71 | $33.38 | 20 | 10.05x | 7.3% | OK | 125 | $27,625 | $235,854 | OK |
| GOOG (Neville) +300C −345P +310P −350C |
$336.40 | 300 | 345 | 310 | 350 | $373.00 | $342.87 | 35 | 1.48x | 7.8% | OK | 15 | $109,500 | $504,607 | OK |
| GOOG (Neville) +340C −405P +360P −350C |
$336.40 | 340 | 405 | 360 | 350 | $398.00 | $380.90 | 45 | 1.88x | -7.0% | ITM | 5 | $25,500 | $168,202 | OK |
| HIMS +10C −20P +5P |
$25.02 | 10 | 20 | 5 | 0 | $17.47 | $19.79 | 15 | 4.04x | 80.0% | SAFE | 15 | $7,395 | $37,538 | OK |
| INTC +85C −100P +35P |
$84.09 | 85 | 100 | 35 | 0 | $114.00 | $118.36 | 65 | 3.24x | 58.4% | SAFE | 5 | $14,500 | $42,045 | OK |
| IREN (Neville) +45C −65P +21P |
$31.35 | 45 | 65 | 21 | 0 | $56.50 | $60.00 | 44 | 15.67x | 33.0% | SAFE | 20 | $6,000 | $62,700 | OK |
| IREN (RetireInc) +50C −70P +23P |
$31.35 | 50 | 70 | 23 | 0 | $63.43 | $68.96 | 47 | 7.86x | 26.6% | SAFE | 20 | $13,700 | $62,700 | OK |
| MARA (Joint) +20C −17P +10P −16C |
$10.45 | 20 | 17 | 10 | 16 | $24.33 | $24.81 | 7 | 2.62x | 4.3% | TIGHT | 50 | $21,650 | $52,250 | OK |
| MARA (Main) +20C −25P +15P −16C |
$10.45 | 20 | 25 | 15 | 16 | $22.69 | $23.15 | 10 | 27.32x | -43.5% | ITM | 200 | $7,600 | $209,000 | OK |
| MARA (Neville) +25C −15P +13P −16C |
$10.45 | 25 | 15 | 13 | 16 | $26.40 | $24.66 | 2 | 2.43x | -24.4% | ITM | 250 | $35,000 | $261,250 | OK |
| MDB +270C −340P +150P −355C |
$327.00 | 270 | 340 | 150 | 355 | $362.90 | $383.45 | 190 | 3.05x | 54.1% | SAFE | 1 | $9,290 | $32,700 | OK |
| META +480C −650P +330P −638C |
$536.99 | 480 | 650 | 330 | 638 | $601.50 | $558.85 | 320 | 5.38x | 38.5% | SAFE | 3 | $21,900 | $161,097 | OK |
| MSTR (RetireInc) +125C −185P +55P −110C |
$95.39 | 125 | 185 | 55 | 110 | $161.00 | $170.00 | 130 | 11.83x | 42.3% | SAFE | 4 | $4,800 | $38,156 | OK |
| MU (Joint) +670C −800P +420P |
$756.50 | 670 | 800 | 420 | 0 | $792.36 | $826.27 | 380 | 4.31x | 44.5% | SAFE | 1 | $11,472 | $75,650 | OK |
| MU (Main) +880C −1010P +320P |
$756.50 | 880 | 1010 | 320 | 0 | $1028.60 | $1073.90 | 690 | 5.64x | 57.7% | SAFE | 5 | $74,300 | $378,250 | OK |
| MU (Neville) +970C −1110P +370P |
$756.50 | 970 | 1110 | 370 | 0 | $1220.00 | $1265.83 | 740 | 3.96x | 51.1% | SAFE | 2 | $50,000 | $151,300 | OK |
| NEM +88C −105P +75P |
$92.60 | 88 | 105 | 75 | 0 | $114.54 | $118.61 | 30 | 2.11x | 19.0% | SAFE | 5 | $13,520 | $46,300 | OK |
| NOW +80C −110P +90P −120C |
$112.76 | 80 | 110 | 90 | 120 | $108.93 | $113.26 | 20 | 1.72x | 20.2% | SAFE | 10 | $27,850 | $112,760 | OK |
| NVDA +140C −175P +70P −210C |
$193.23 | 140 | 175 | 70 | 210 | $199.60 | $205.66 | 105 | 2.76x | 63.8% | SAFE | 5 | $29,800 | $96,615 | OK |
| QCOM +190C −210P +90P |
$148.80 | 190 | 210 | 90 | 0 | $224.00 | $221.41 | 120 | 4.53x | 39.5% | SAFE | 5 | $17,000 | $74,400 | OK |
| RKLB +115C −135P +45P |
$60.19 | 115 | 135 | 45 | 0 | $141.55 | $150.76 | 90 | 4.39x | 25.2% | SAFE | 6 | $15,930 | $36,114 | OK |
| SPCX +150C −195P +135P −125C |
$114.36 | 150 | 195 | 135 | 125 | $186.00 | $185.70 | 60 | 3.22x | -18.0% | ITM | 5 | $13,500 | $57,180 | 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 | 28 | Nov 20 | 113d | 10.7% | $7.20 | $2.60 | $5,208 | $46,513 | $52,973 | $54,901 | 19 | $14,000 | 3mo | 1mo | 2.19x | PASS |
| 2 | 28 | Oct 16 | 78d | 10.7% | $6.30 | $3.50 | $7,008 | $58,962 | $67,254 | $42,452 | 19 | $14,000 | 4mo | 1mo | 2.19x | PASS |
| 3 | 27 | Nov 20 | 113d | 13.9% | $6.75 | $3.05 | $6,108 | $43,606 | $55,235 | $57,808 | 20 | $16,000 | 3mo | 1mo | 2.25x | PASS |
| 4 | 27 | Oct 16 | 78d | 13.9% | $5.80 | $4.00 | $8,008 | $54,282 | $69,724 | $47,132 | 20 | $16,000 | 4mo | 1mo | 2.25x | PASS |
| 5 | 26 | Nov 20 | 113d | 17.1% | $6.60 | $3.20 | $6,408 | $42,637 | $59,434 | $58,777 | 21 | $18,000 | 4mo | 2mo | 2.31x | PASS |
| 6 | 26 | Oct 16 | 78d | 17.1% | $5.20 | $4.60 | $9,208 | $48,667 | $75,808 | $52,747 | 21 | $18,000 | 4mo | 2mo | 2.31x | PASS |
| 7 | 25 | Nov 20 | 113d | 20.3% | $5.95 | $3.85 | $7,708 | $38,438 | $59,434 | $62,976 | 22 | $20,000 | 4mo | 2mo | 2.38x | PASS |
| 8 | 25 | Oct 16 | 78d | 20.3% | $4.90 | $4.90 | $9,808 | $45,859 | $75,340 | $55,555 | 22 | $20,000 | 4mo | 2mo | 2.38x | PASS |
| 9 | 24 | Nov 20 | 113d | 23.4% | $5.20 | $4.60 | $9,208 | $33,593 | $55,558 | $67,821 | 23 | $22,000 | 4mo | 2mo | 2.44x | PASS |
| 10 | 24 | Oct 16 | 78d | 23.4% | $4.55 | $5.25 | $10,508 | $42,583 | $69,256 | $58,831 | 23 | $22,000 | 4mo | 2mo | 2.44x | PASS |
| 11 | 23 | Nov 20 | 113d | 26.6% | $5.05 | $4.75 | $9,508 | $32,624 | $51,358 | $68,790 | 24 | $24,000 | 4mo | 2mo | 2.50x | PASS |
| 12 | 23 | Oct 16 | 78d | 26.6% | $4.10 | $5.70 | $11,408 | $38,372 | $64,109 | $63,042 | 24 | $24,000 | 5mo | 2mo | 2.50x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $0.19 | $3,800/yr | $46,513/yr | DEFICIT $3,559/mo |
| CC at MID $39 0.6σ, B $1.51 | $30,200/yr | $46,513/yr | DEFICIT $1,359/mo |
| AT 20% DRAWDOWN (stock $31.35 → $25.08, hedge $52,973/yr) | |||
| CC at SS vs stressed | $3,800/yr | $52,973/yr | DEFICIT $4,098/mo |
| CC at MID vs stressed | $30,200/yr | $52,973/yr | DEFICIT $1,898/mo |
| # | 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 | 28 | Nov 20 | 113d | 10.7% | $7.20 | $2.60 | $5,208 | $46,513 | $52,973 | $54,901 | 19 | $14,000 | 3mo | 1mo | 2.19x | PASS |
| 2 | 28 | Oct 16 | 78d | 10.7% | $6.30 | $3.50 | $7,008 | $58,962 | $67,254 | $42,452 | 19 | $14,000 | 4mo | 1mo | 2.19x | PASS |
| 3 | 27 | Nov 20 | 113d | 13.9% | $6.75 | $3.05 | $6,108 | $43,606 | $55,235 | $57,808 | 20 | $16,000 | 3mo | 1mo | 2.25x | PASS |
| 4 | 27 | Oct 16 | 78d | 13.9% | $5.80 | $4.00 | $8,008 | $54,282 | $69,724 | $47,132 | 20 | $16,000 | 4mo | 1mo | 2.25x | PASS |
| 5 | 26 | Nov 20 | 113d | 17.1% | $6.60 | $3.20 | $6,408 | $42,637 | $59,434 | $58,777 | 21 | $18,000 | 4mo | 2mo | 2.31x | PASS |
| 6 | 26 | Oct 16 | 78d | 17.1% | $5.20 | $4.60 | $9,208 | $48,667 | $75,808 | $52,747 | 21 | $18,000 | 4mo | 2mo | 2.31x | PASS |
| 7 | 25 | Nov 20 | 113d | 20.3% | $5.95 | $3.85 | $7,708 | $38,438 | $59,434 | $62,976 | 22 | $20,000 | 4mo | 2mo | 2.38x | PASS |
| 8 | 25 | Oct 16 | 78d | 20.3% | $4.90 | $4.90 | $9,808 | $45,859 | $75,340 | $55,555 | 22 | $20,000 | 4mo | 2mo | 2.38x | PASS |
| 9 | 24 | Nov 20 | 113d | 23.4% | $5.20 | $4.60 | $9,208 | $33,593 | $55,558 | $67,821 | 23 | $22,000 | 4mo | 2mo | 2.44x | PASS |
| 10 | 24 | Oct 16 | 78d | 23.4% | $4.55 | $5.25 | $10,508 | $42,583 | $69,256 | $58,831 | 23 | $22,000 | 4mo | 2mo | 2.44x | PASS |
| 11 | 23 | Nov 20 | 113d | 26.6% | $5.05 | $4.75 | $9,508 | $32,624 | $51,358 | $68,790 | 24 | $24,000 | 4mo | 2mo | 2.50x | PASS |
| 12 | 23 | Oct 16 | 78d | 26.6% | $4.10 | $5.70 | $11,408 | $38,372 | $64,109 | $63,042 | 24 | $24,000 | 5mo | 2mo | 2.50x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $0.19 | $3,800/yr | $46,513/yr | DEFICIT $3,559/mo |
| CC at MID $39 0.6σ, B $1.51 | $30,200/yr | $46,513/yr | DEFICIT $1,359/mo |
| AT 20% DRAWDOWN (stock $31.35 → $25.08, hedge $52,973/yr) | |||
| CC at SS vs stressed | $3,800/yr | $52,973/yr | DEFICIT $4,098/mo |
| CC at MID vs stressed | $30,200/yr | $52,973/yr | DEFICIT $1,898/mo |
--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).