| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| IREN (Joint) → +25C −47P +35P |
$37.20 | 25 | 47 | 35 | 0 | $44.00 | $50.41 | 12 | 1.75x | 5.9% | OK | 20 | $32,000 | $74,390 | REPAIR PLAN (77d) |
| IREN (Main) → +25C −47P +35P |
$37.20 | 25 | 47 | 35 | 0 | $44.00 | $50.41 | 12 | 1.75x | 5.9% | OK | 20 | $32,000 | $74,390 | REPAIR PLAN (77d) |
| UAMY → +10C −12P +8P −7C |
$5.28 | 10 | 12 | 8 | 7 | $12.45 | $13.20 | 5 | 3.08x | -42.2% | ITM | 25 | $6,000 | $13,188 | REPAIR PLAN (112d) |
| GOOG (Joint) +310C −350C |
$334.12 | 310 | 0 | 0 | 350 | $392.50 | $343.87 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $167,062 | LEAPS-ONLY |
| IBIT +75C |
$36.70 | 75 | 0 | 0 | 0 | $70.58 | $49.23 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $183,475 | LEAPS-ONLY |
| IGV +70C −97C |
$93.23 | 70 | 0 | 0 | 97 | $96.50 | $87.72 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $111,882 | LEAPS-ONLY |
| MARA (Main) +40C |
$11.87 | 40 | 0 | 0 | 0 | $40.55 | $15.47 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $237,300 | LEAPS-ONLY |
| MSTR (Joint) +180C −110C |
$97.25 | 180 | 0 | 0 | 110 | $233.00 | $154.96 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $97,245 | LEAPS-ONLY |
| SPY +640C |
$741.70 | 640 | 0 | 0 | 0 | $764.00 | $697.81 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $890,034 | LEAPS-ONLY |
| AMZN +215C −260P +230P |
$239.42 | 215 | 260 | 230 | 0 | $256.25 | $242.34 | 30 | 1.80x | 3.9% | TIGHT | 10 | $37,500 | $239,420 | OK |
| APP +460C −540P +185P |
$403.55 | 460 | 540 | 185 | 0 | $588.00 | $608.15 | 355 | 3.77x | 54.2% | SAFE | 1 | $12,800 | $40,355 | OK |
| BMNR (Joint) +23C −65P +25P −20C |
$18.09 | 23 | 65 | 25 | 20 | $30.29 | $9.04 | 40 | 0.00x | -38.2% | ITM | 150 | $0 | $271,275 | OK |
| BMNR (Main) +25C −45P +15P −20C |
$18.09 | 25 | 45 | 15 | 20 | $44.46 | $52.39 | 30 | 2.59x | 17.1% | SAFE | 50 | $94,550 | $90,425 | OK |
| BMNR (Main) +23C −65P +25P −20C |
$18.09 | 23 | 65 | 25 | 20 | $39.13 | $9.04 | 40 | 0.00x | -38.2% | ITM | 75 | $0 | $135,638 | OK |
| BMNR (RetireInc) +10C −18P +10P −20C |
$18.09 | 10 | 18 | 10 | 20 | $17.13 | $19.55 | 8 | 2.28x | 44.7% | SAFE | 50 | $31,250 | $90,425 | OK |
| CLSK +17C −17P +10P |
$14.55 | 17 | 17 | 10 | 0 | $20.74 | $17.21 | 7 | 2.87x | 31.3% | SAFE | 25 | $9,350 | $36,375 | OK |
| COIN (Main) +165C −240P +85P −185C |
$163.91 | 165 | 240 | 85 | 185 | $210.90 | $217.01 | 155 | 10.23x | 48.1% | SAFE | 8 | $13,440 | $131,128 | OK |
| COIN (Main) +500C −330P +300P −185C |
$163.91 | 500 | 330 | 300 | 185 | $563.00 | $339.62 | 30 | 1.48x | -83.0% | ITM | 25 | $157,500 | $409,775 | OK |
| COIN (RetireInc) +145C −200P +75P −195C |
$163.91 | 145 | 200 | 75 | 195 | $182.40 | $188.20 | 125 | 7.31x | 54.2% | SAFE | 3 | $5,940 | $49,173 | OK |
| COPX +65C −90P +68P |
$79.55 | 65 | 90 | 68 | 0 | $93.40 | $94.96 | 22 | 1.77x | 14.5% | SAFE | 20 | $56,800 | $159,090 | OK |
| CRWV +105C −120P +40P |
$74.52 | 105 | 120 | 40 | 0 | $125.45 | $129.31 | 80 | 4.91x | 46.3% | SAFE | 5 | $10,225 | $37,260 | OK |
| DELL +340C −390P +150P −475C |
$408.82 | 340 | 390 | 150 | 475 | $398.00 | $408.62 | 240 | 5.14x | 63.3% | SAFE | 3 | $17,400 | $122,646 | OK |
| ENPH +45C −60P +20P −41C |
$36.97 | 45 | 60 | 20 | 41 | $56.15 | $59.29 | 40 | 6.48x | 45.9% | SAFE | 10 | $7,300 | $36,970 | OK |
| ETHA +13C −16P +10P |
$14.54 | 13 | 16 | 10 | 0 | $17.33 | $17.93 | 6 | 2.39x | 31.2% | SAFE | 50 | $21,650 | $72,675 | OK |
| GLD +320C −450P +330P −390C |
$377.25 | 320 | 450 | 330 | 390 | $456.00 | $470.98 | 120 | 1.88x | 12.5% | SAFE | 10 | $136,000 | $377,255 | OK |
| GLXY +38C −38P +18P |
$21.50 | 38 | 38 | 18 | 0 | $39.71 | $34.02 | 20 | 10.05x | 18.6% | SAFE | 125 | $27,625 | $268,750 | OK |
| GOOG (Neville) +300C −345P +310P −350C |
$334.12 | 300 | 345 | 310 | 350 | $373.00 | $341.56 | 35 | 1.48x | 7.2% | OK | 15 | $109,500 | $501,188 | OK |
| GOOG (Neville) +340C −405P +360P −350C |
$334.12 | 340 | 405 | 360 | 350 | $398.00 | $380.06 | 45 | 1.88x | -7.7% | ITM | 5 | $25,500 | $167,062 | OK |
| HIMS +10C −20P +5P |
$27.18 | 10 | 20 | 5 | 0 | $17.47 | $19.77 | 15 | 4.04x | 81.6% | SAFE | 15 | $7,395 | $40,778 | OK |
| INTC +85C −100P +35P |
$91.62 | 85 | 100 | 35 | 0 | $114.00 | $116.70 | 65 | 3.24x | 61.8% | SAFE | 5 | $14,500 | $45,810 | OK |
| IREN (Neville) +45C −65P +21P |
$37.20 | 45 | 65 | 21 | 0 | $56.50 | $58.97 | 44 | 15.67x | 43.5% | SAFE | 20 | $6,000 | $74,390 | OK |
| IREN (RetireInc) +50C −70P +23P |
$37.20 | 50 | 70 | 23 | 0 | $63.43 | $67.69 | 47 | 7.86x | 38.2% | SAFE | 20 | $13,700 | $74,390 | OK |
| MARA (Joint) +20C −17P +10P |
$11.87 | 20 | 17 | 10 | 0 | $24.33 | $19.62 | 7 | 2.62x | 15.7% | SAFE | 50 | $21,650 | $59,325 | OK |
| MARA (Main) +20C −25P +15P |
$11.87 | 20 | 25 | 15 | 0 | $22.69 | $17.87 | 10 | 27.32x | -26.4% | ITM | 200 | $7,600 | $237,300 | OK |
| MARA (Neville) +25C −15P +13P |
$11.87 | 25 | 15 | 13 | 0 | $26.40 | $15.52 | 2 | 2.43x | -9.6% | ITM | 250 | $35,000 | $296,625 | OK |
| MDB +270C −340P +150P −355C |
$324.80 | 270 | 340 | 150 | 355 | $362.90 | $378.71 | 190 | 3.05x | 53.8% | SAFE | 1 | $9,290 | $32,480 | OK |
| META +480C −650P +330P −570C |
$534.35 | 480 | 650 | 330 | 570 | $601.50 | $608.73 | 320 | 5.38x | 38.2% | SAFE | 3 | $21,900 | $160,304 | OK |
| MSTR (RetireInc) +125C −185P +55P −110C |
$97.25 | 125 | 185 | 55 | 110 | $161.00 | $168.76 | 130 | 11.83x | 43.4% | SAFE | 4 | $4,800 | $38,898 | OK |
| MU (Joint) +670C −800P +420P −900C |
$876.29 | 670 | 800 | 420 | 900 | $792.36 | $809.49 | 380 | 4.31x | 52.1% | SAFE | 1 | $11,472 | $87,630 | OK |
| MU (Main) +880C −1010P +320P −900C |
$876.29 | 880 | 1010 | 320 | 900 | $1028.60 | $1056.65 | 690 | 5.64x | 63.5% | SAFE | 5 | $74,300 | $438,148 | OK |
| MU (Neville) +970C −1110P +370P −985C |
$876.29 | 970 | 1110 | 370 | 985 | $1220.00 | $1246.54 | 740 | 3.96x | 57.8% | SAFE | 2 | $50,000 | $175,259 | OK |
| NEM +88C −105P +75P −100C |
$95.80 | 88 | 105 | 75 | 100 | $114.54 | $118.90 | 30 | 2.11x | 21.7% | SAFE | 5 | $13,520 | $47,900 | OK |
| NOW +80C −110P +90P −120C |
$110.09 | 80 | 110 | 90 | 120 | $108.93 | $114.79 | 20 | 1.72x | 18.2% | SAFE | 10 | $27,850 | $110,090 | OK |
| NVDA +140C −175P +70P −205C |
$194.09 | 140 | 175 | 70 | 205 | $199.60 | $202.80 | 105 | 2.76x | 63.9% | SAFE | 5 | $29,800 | $97,048 | OK |
| QCOM +190C −210P +90P −165C |
$151.29 | 190 | 210 | 90 | 165 | $224.00 | $228.92 | 120 | 4.53x | 40.5% | SAFE | 5 | $17,000 | $75,648 | OK |
| RKLB +115C −135P +45P |
$64.53 | 115 | 135 | 45 | 0 | $141.55 | $149.38 | 90 | 4.39x | 30.3% | SAFE | 6 | $15,930 | $38,718 | OK |
| SPCX +150C −195P +135P |
$111.85 | 150 | 195 | 135 | 0 | $186.00 | $183.01 | 60 | 3.22x | -20.7% | ITM | 5 | $13,500 | $55,925 | 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 | 34 | Nov 20 | 112d | 8.6% | $7.55 | $-1.35 | $-2,700 | $49,210 | $51,458 | $14,784 | 13 | $2,000 | 2mo | 0mo | 1.81x | PASS |
| 2 | 34 | Oct 16 | 77d | 8.6% | $6.25 | $-0.05 | $-100 | $59,253 | $56,836 | $4,740 | 13 | $2,000 | 5mo | 0mo | 1.81x | PASS |
| 3 | 33 | Nov 20 | 112d | 11.3% | $7.10 | $-0.90 | $-1,800 | $46,277 | $53,740 | $17,717 | 14 | $4,000 | 3mo | 0mo | 1.88x | PASS |
| 4 | 33 | Oct 16 | 77d | 11.3% | $5.60 | $0.60 | $1,200 | $53,091 | $62,998 | $10,903 | 14 | $4,000 | 4mo | 0mo | 1.88x | PASS |
| 5 | 32 | Nov 20 | 112d | 14.0% | $6.50 | $-0.30 | $-600 | $42,366 | $54,717 | $21,627 | 15 | $6,000 | 3mo | 1mo | 1.94x | PASS |
| 6 | 32 | Oct 16 | 77d | 14.0% | $5.15 | $1.05 | $2,100 | $48,825 | $65,368 | $15,169 | 15 | $6,000 | 5mo | 1mo | 1.94x | PASS |
| 7 | 31 | Nov 20 | 112d | 16.7% | $6.25 | $-0.05 | $-100 | $40,737 | $57,976 | $23,257 | 16 | $8,000 | 4mo | 1mo | 2.00x | PASS |
| 8 | 31 | Oct 16 | 77d | 16.7% | $4.80 | $1.40 | $2,800 | $45,506 | $69,634 | $18,487 | 16 | $8,000 | 5mo | 1mo | 2.00x | PASS |
| 9 | 30 | Nov 20 | 112d | 19.3% | $5.60 | $0.60 | $1,200 | $36,500 | $61,594 | $27,494 | 17 | $10,000 | 4mo | 1mo | 2.06x | PASS |
| 10 | 30 | Oct 16 | 77d | 19.3% | $4.30 | $1.90 | $3,800 | $40,766 | $74,422 | $23,227 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 11 | 29 | Nov 20 | 112d | 22.0% | $5.10 | $1.10 | $2,200 | $33,241 | $57,683 | $30,752 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 12 | 29 | Oct 16 | 77d | 22.0% | $3.90 | $2.30 | $4,600 | $36,974 | $69,208 | $27,019 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 13 | 28 | Nov 20 | 112d | 24.7% | $4.65 | $1.55 | $3,100 | $30,308 | $52,795 | $33,685 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 14 | 28 | Oct 16 | 77d | 24.7% | $3.50 | $2.70 | $5,400 | $33,182 | $63,994 | $30,812 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 15 | 27 | Nov 20 | 112d | 27.4% | $4.35 | $1.85 | $3,700 | $28,353 | $49,210 | $35,641 | 20 | $16,000 | 5mo | 1mo | 2.25x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $1.38 | $28,389/yr | $49,210/yr | DEFICIT $1,735/mo |
| CC at MID $46 0.6σ, B $2.50 | $51,429/yr | $49,210/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $37.20 → $29.76, hedge $51,458/yr) | |||
| CC at SS vs stressed | $28,389/yr | $51,458/yr | DEFICIT $1,922/mo |
| CC at MID vs stressed | $51,429/yr | $51,458/yr | DEFICIT $2/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 | 34 | Nov 20 | 112d | 8.6% | $7.55 | $-1.35 | $-2,700 | $49,210 | $51,458 | $14,784 | 13 | $2,000 | 2mo | 0mo | 1.81x | PASS |
| 2 | 34 | Oct 16 | 77d | 8.6% | $6.25 | $-0.05 | $-100 | $59,253 | $56,836 | $4,740 | 13 | $2,000 | 5mo | 0mo | 1.81x | PASS |
| 3 | 33 | Nov 20 | 112d | 11.3% | $7.10 | $-0.90 | $-1,800 | $46,277 | $53,740 | $17,717 | 14 | $4,000 | 3mo | 0mo | 1.88x | PASS |
| 4 | 33 | Oct 16 | 77d | 11.3% | $5.60 | $0.60 | $1,200 | $53,091 | $62,998 | $10,903 | 14 | $4,000 | 4mo | 0mo | 1.88x | PASS |
| 5 | 32 | Nov 20 | 112d | 14.0% | $6.50 | $-0.30 | $-600 | $42,366 | $54,717 | $21,627 | 15 | $6,000 | 3mo | 1mo | 1.94x | PASS |
| 6 | 32 | Oct 16 | 77d | 14.0% | $5.15 | $1.05 | $2,100 | $48,825 | $65,368 | $15,169 | 15 | $6,000 | 5mo | 1mo | 1.94x | PASS |
| 7 | 31 | Nov 20 | 112d | 16.7% | $6.25 | $-0.05 | $-100 | $40,737 | $57,976 | $23,257 | 16 | $8,000 | 4mo | 1mo | 2.00x | PASS |
| 8 | 31 | Oct 16 | 77d | 16.7% | $4.80 | $1.40 | $2,800 | $45,506 | $69,634 | $18,487 | 16 | $8,000 | 5mo | 1mo | 2.00x | PASS |
| 9 | 30 | Nov 20 | 112d | 19.3% | $5.60 | $0.60 | $1,200 | $36,500 | $61,594 | $27,494 | 17 | $10,000 | 4mo | 1mo | 2.06x | PASS |
| 10 | 30 | Oct 16 | 77d | 19.3% | $4.30 | $1.90 | $3,800 | $40,766 | $74,422 | $23,227 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 11 | 29 | Nov 20 | 112d | 22.0% | $5.10 | $1.10 | $2,200 | $33,241 | $57,683 | $30,752 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 12 | 29 | Oct 16 | 77d | 22.0% | $3.90 | $2.30 | $4,600 | $36,974 | $69,208 | $27,019 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 13 | 28 | Nov 20 | 112d | 24.7% | $4.65 | $1.55 | $3,100 | $30,308 | $52,795 | $33,685 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 14 | 28 | Oct 16 | 77d | 24.7% | $3.50 | $2.70 | $5,400 | $33,182 | $63,994 | $30,812 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 15 | 27 | Nov 20 | 112d | 27.4% | $4.35 | $1.85 | $3,700 | $28,353 | $49,210 | $35,641 | 20 | $16,000 | 5mo | 1mo | 2.25x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $1.38 | $28,389/yr | $49,210/yr | DEFICIT $1,735/mo |
| CC at MID $46 0.6σ, B $2.50 | $51,429/yr | $49,210/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $37.20 → $29.76, hedge $51,458/yr) | |||
| CC at SS vs stressed | $28,389/yr | $51,458/yr | DEFICIT $1,922/mo |
| CC at MID vs stressed | $51,429/yr | $51,458/yr | DEFICIT $2/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).