| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| IREN (Joint) → +25C −47P +35P |
$37.16 | 25 | 47 | 35 | 0 | $44.00 | $48.46 | 12 | 1.75x | 5.8% | OK | 20 | $32,000 | $74,330 | REPAIR PLAN (77d) |
| IREN (Main) → +25C −47P +35P |
$37.16 | 25 | 47 | 35 | 0 | $44.00 | $48.46 | 12 | 1.75x | 5.8% | OK | 20 | $32,000 | $74,330 | REPAIR PLAN (77d) |
| UAMY → +10C −12P +8P −7C |
$5.11 | 10 | 12 | 8 | 7 | $12.45 | $13.09 | 5 | 3.08x | -46.8% | ITM | 25 | $6,000 | $12,775 | REPAIR PLAN (112d) |
| GOOG (Joint) +310C −350C |
$342.69 | 310 | 0 | 0 | 350 | $392.50 | $344.08 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $171,345 | LEAPS-ONLY |
| IBIT +75C |
$35.83 | 75 | 0 | 0 | 0 | $70.58 | $49.07 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $179,125 | LEAPS-ONLY |
| IGV +70C −97C |
$93.89 | 70 | 0 | 0 | 97 | $96.50 | $88.43 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $112,668 | LEAPS-ONLY |
| MARA (Main) +40C |
$11.57 | 40 | 0 | 0 | 0 | $40.55 | $15.22 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $231,300 | LEAPS-ONLY |
| MSTR (Joint) +180C −110C |
$92.62 | 180 | 0 | 0 | 110 | $233.00 | $153.87 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $92,623 | LEAPS-ONLY |
| SPY +640C |
$742.42 | 640 | 0 | 0 | 0 | $764.00 | $697.62 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $890,904 | LEAPS-ONLY |
| AMZN +215C −260P +230P |
$266.96 | 215 | 260 | 230 | 0 | $256.25 | $241.95 | 30 | 1.80x | 13.8% | SAFE | 10 | $37,500 | $266,959 | OK |
| APP +460C −540P +185P |
$394.58 | 460 | 540 | 185 | 0 | $588.00 | $608.07 | 355 | 3.77x | 53.1% | SAFE | 1 | $12,800 | $39,458 | OK |
| BMNR (Joint) +23C −65P +25P −20C |
$16.95 | 23 | 65 | 25 | 20 | $30.29 | $8.48 | 40 | 0.00x | -47.4% | ITM | 150 | $0 | $254,325 | OK |
| BMNR (Main) +25C −45P +15P −20C |
$16.95 | 25 | 45 | 15 | 20 | $44.46 | — | 30 | 2.59x | 11.5% | SAFE | 50 | $94,550 | $84,775 | OK |
| BMNR (Main) +23C −65P +25P −20C |
$16.95 | 23 | 65 | 25 | 20 | $39.13 | $8.48 | 40 | 0.00x | -47.4% | ITM | 75 | $0 | $127,162 | OK |
| BMNR (RetireInc) +10C −18P +10P −20C |
$16.95 | 10 | 18 | 10 | 20 | $17.13 | $19.12 | 8 | 2.28x | 41.0% | SAFE | 50 | $31,250 | $84,775 | OK |
| CLSK +17C −17P +10P |
$14.06 | 17 | 17 | 10 | 0 | $20.74 | $16.80 | 7 | 2.87x | 28.9% | SAFE | 25 | $9,350 | $35,150 | OK |
| COIN (Main) +165C −240P +85P −185C |
$144.80 | 165 | 240 | 85 | 185 | $210.90 | $215.24 | 155 | 10.23x | 41.3% | SAFE | 8 | $13,440 | $115,840 | OK |
| COIN (Main) +500C −330P +300P −185C |
$144.80 | 500 | 330 | 300 | 185 | $563.00 | $337.35 | 30 | 1.48x | -107.2% | ITM | 25 | $157,500 | $362,000 | OK |
| COIN (RetireInc) +145C −200P +75P −195C |
$144.80 | 145 | 200 | 75 | 195 | $182.40 | $186.19 | 125 | 7.31x | 48.2% | SAFE | 3 | $5,940 | $43,440 | OK |
| COPX +65C −90P +68P |
$77.99 | 65 | 90 | 68 | 0 | $93.40 | $94.65 | 22 | 1.77x | 12.8% | SAFE | 20 | $56,800 | $155,980 | OK |
| CRWV +105C −120P +40P |
$72.95 | 105 | 120 | 40 | 0 | $125.45 | $127.77 | 80 | 4.91x | 45.2% | SAFE | 5 | $10,225 | $36,475 | OK |
| DELL +340C −390P +150P −475C |
$415.70 | 340 | 390 | 150 | 475 | $398.00 | $409.44 | 240 | 5.14x | 63.9% | SAFE | 3 | $17,400 | $124,710 | OK |
| ENPH +45C −60P +20P −41C |
$37.34 | 45 | 60 | 20 | 41 | $56.15 | $58.78 | 40 | 6.48x | 46.4% | SAFE | 10 | $7,300 | $37,340 | OK |
| ETHA +13C −16P +10P |
$14.08 | 13 | 16 | 10 | 0 | $17.33 | $17.80 | 6 | 2.39x | 29.0% | SAFE | 50 | $21,650 | $70,400 | OK |
| GLD +320C −450P +330P −390C |
$369.20 | 320 | 450 | 330 | 390 | $456.00 | $472.26 | 120 | 1.88x | 10.6% | SAFE | 10 | $136,000 | $369,200 | OK |
| GLXY +38C −38P +18P |
$20.98 | 38 | 38 | 18 | 0 | $39.71 | $33.49 | 20 | 10.05x | 16.6% | SAFE | 125 | $27,625 | $262,250 | OK |
| GOOG (Neville) +300C −345P +310P −350C |
$342.69 | 300 | 345 | 310 | 350 | $373.00 | $340.14 | 35 | 1.48x | 9.5% | OK | 15 | $109,500 | $514,035 | OK |
| GOOG (Neville) +340C −405P +360P −350C |
$342.69 | 340 | 405 | 360 | 350 | $398.00 | $379.80 | 45 | 1.88x | -5.1% | ITM | 5 | $25,500 | $171,345 | OK |
| HIMS +10C −20P +5P |
$28.05 | 10 | 20 | 5 | 0 | $17.47 | $19.10 | 15 | 4.04x | 82.2% | SAFE | 15 | $7,395 | $42,070 | OK |
| INTC +85C −100P +35P |
$93.00 | 85 | 100 | 35 | 0 | $114.00 | $115.82 | 65 | 3.24x | 62.4% | SAFE | 5 | $14,500 | $46,500 | OK |
| IREN (Neville) +45C −65P +21P |
$37.16 | 45 | 65 | 21 | 0 | $56.50 | $57.53 | 44 | 15.67x | 43.5% | SAFE | 20 | $6,000 | $74,330 | OK |
| IREN (RetireInc) +50C −70P +23P |
$37.16 | 50 | 70 | 23 | 0 | $63.43 | $66.44 | 47 | 7.86x | 38.1% | SAFE | 20 | $13,700 | $74,330 | OK |
| MARA (Joint) +20C −17P +10P |
$11.57 | 20 | 17 | 10 | 0 | $24.33 | $18.63 | 7 | 2.62x | 13.5% | SAFE | 50 | $21,650 | $57,825 | OK |
| MARA (Main) +20C −25P +15P |
$11.57 | 20 | 25 | 15 | 0 | $22.69 | $18.06 | 10 | 27.32x | -29.7% | ITM | 200 | $7,600 | $231,300 | OK |
| MARA (Neville) +25C −15P +13P |
$11.57 | 25 | 15 | 13 | 0 | $26.40 | $14.36 | 2 | 2.43x | -12.4% | ITM | 250 | $35,000 | $289,125 | OK |
| MDB +270C −340P +150P −355C |
$334.10 | 270 | 340 | 150 | 355 | $362.90 | $381.94 | 190 | 3.05x | 55.1% | SAFE | 1 | $9,290 | $33,410 | OK |
| META +480C −650P +330P −570C |
$547.25 | 480 | 650 | 330 | 570 | $601.50 | $606.87 | 320 | 5.38x | 39.7% | SAFE | 3 | $21,900 | $164,175 | OK |
| MSTR (RetireInc) +125C −185P +55P −110C |
$92.62 | 125 | 185 | 55 | 110 | $161.00 | $166.96 | 130 | 11.83x | 40.6% | SAFE | 4 | $4,800 | $37,049 | OK |
| MU (Joint) +670C −800P +420P −900C |
$873.03 | 670 | 800 | 420 | 900 | $792.36 | $808.86 | 380 | 4.31x | 51.9% | SAFE | 1 | $11,472 | $87,303 | OK |
| MU (Main) +880C −1010P +320P −900C |
$873.03 | 880 | 1010 | 320 | 900 | $1028.60 | $1054.73 | 690 | 5.64x | 63.3% | SAFE | 5 | $74,300 | $436,515 | OK |
| MU (Neville) +970C −1110P +370P −985C |
$873.03 | 970 | 1110 | 370 | 985 | $1220.00 | $1245.39 | 740 | 3.96x | 57.6% | SAFE | 2 | $50,000 | $174,606 | OK |
| NEM +88C −105P +75P −100C |
$92.75 | 88 | 105 | 75 | 100 | $114.54 | $117.30 | 30 | 2.11x | 19.1% | SAFE | 5 | $13,520 | $46,375 | OK |
| NOW +80C −110P +90P −120C |
$110.88 | 80 | 110 | 90 | 120 | $108.93 | $114.51 | 20 | 1.72x | 18.8% | SAFE | 10 | $27,850 | $110,875 | OK |
| NVDA +140C −175P +70P −205C |
$197.34 | 140 | 175 | 70 | 205 | $199.60 | $202.76 | 105 | 2.76x | 64.5% | SAFE | 5 | $29,800 | $98,670 | OK |
| QCOM +190C −210P +90P −165C |
$146.84 | 190 | 210 | 90 | 165 | $224.00 | $228.30 | 120 | 4.53x | 38.7% | SAFE | 5 | $17,000 | $73,422 | OK |
| RKLB +115C −135P +45P |
$65.19 | 115 | 135 | 45 | 0 | $141.55 | $147.71 | 90 | 4.39x | 31.0% | SAFE | 6 | $15,930 | $39,114 | OK |
| SPCX +150C −195P +135P |
$110.94 | 150 | 195 | 135 | 0 | $186.00 | $183.02 | 60 | 3.22x | -21.7% | ITM | 5 | $13,500 | $55,468 | 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 | 8.5% | $7.50 | $-1.40 | $-2,800 | $48,884 | $50,611 | $14,162 | 13 | $2,000 | 2mo | 0mo | 1.81x | PASS |
| 2 | 34 | Oct 16 | 77d | 8.5% | $6.15 | $-0.05 | $-100 | $58,305 | $58,447 | $4,740 | 13 | $2,000 | 5mo | 0mo | 1.81x | PASS |
| 3 | 33 | Nov 20 | 112d | 11.2% | $7.00 | $-0.90 | $-1,800 | $45,625 | $52,567 | $17,420 | 14 | $4,000 | 3mo | 0mo | 1.88x | PASS |
| 4 | 33 | Oct 16 | 77d | 11.2% | $5.65 | $0.45 | $900 | $53,565 | $61,766 | $9,481 | 14 | $4,000 | 5mo | 0mo | 1.88x | PASS |
| 5 | 32 | Nov 20 | 112d | 13.9% | $6.45 | $-0.35 | $-700 | $42,040 | $53,870 | $21,005 | 15 | $6,000 | 3mo | 1mo | 1.94x | PASS |
| 6 | 32 | Oct 16 | 77d | 13.9% | $5.15 | $0.95 | $1,900 | $48,825 | $65,084 | $14,221 | 15 | $6,000 | 5mo | 1mo | 1.94x | PASS |
| 7 | 31 | Nov 20 | 112d | 16.6% | $6.00 | $0.10 | $200 | $39,107 | $56,151 | $23,938 | 16 | $8,000 | 4mo | 1mo | 2.00x | PASS |
| 8 | 31 | Oct 16 | 77d | 16.6% | $4.75 | $1.35 | $2,700 | $45,032 | $68,876 | $18,013 | 16 | $8,000 | 5mo | 1mo | 2.00x | PASS |
| 9 | 30 | Nov 20 | 112d | 19.3% | $5.50 | $0.60 | $1,200 | $35,848 | $58,758 | $27,197 | 17 | $10,000 | 4mo | 1mo | 2.06x | PASS |
| 10 | 30 | Oct 16 | 77d | 19.3% | $4.30 | $1.80 | $3,600 | $40,766 | $72,668 | $22,279 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 11 | 29 | Nov 20 | 112d | 22.0% | $5.05 | $1.05 | $2,100 | $32,915 | $56,379 | $30,130 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 12 | 29 | Oct 16 | 77d | 22.0% | $3.85 | $2.25 | $4,500 | $36,500 | $68,260 | $26,545 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 13 | 28 | Nov 20 | 112d | 24.7% | $4.70 | $1.40 | $2,800 | $30,634 | $52,795 | $32,412 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 14 | 28 | Oct 16 | 77d | 24.7% | $3.50 | $2.60 | $5,200 | $33,182 | $63,045 | $29,864 | 19 | $14,000 | 6mo | 1mo | 2.19x | PASS |
| 15 | 27 | Nov 20 | 112d | 27.4% | $4.30 | $1.80 | $3,600 | $28,027 | $48,884 | $35,019 | 20 | $16,000 | 5mo | 1mo | 2.25x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $1.15 | $23,657/yr | $48,884/yr | DEFICIT $2,102/mo |
| CC at MID $46 0.7σ, B $2.38 | $48,960/yr | $48,884/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $37.16 → $29.73, hedge $50,611/yr) | |||
| CC at SS vs stressed | $23,657/yr | $50,611/yr | DEFICIT $2,246/mo |
| CC at MID vs stressed | $48,960/yr | $50,611/yr | DEFICIT $138/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 | 8.5% | $7.50 | $-1.40 | $-2,800 | $48,884 | $50,611 | $14,162 | 13 | $2,000 | 2mo | 0mo | 1.81x | PASS |
| 2 | 34 | Oct 16 | 77d | 8.5% | $6.15 | $-0.05 | $-100 | $58,305 | $58,447 | $4,740 | 13 | $2,000 | 5mo | 0mo | 1.81x | PASS |
| 3 | 33 | Nov 20 | 112d | 11.2% | $7.00 | $-0.90 | $-1,800 | $45,625 | $52,567 | $17,420 | 14 | $4,000 | 3mo | 0mo | 1.88x | PASS |
| 4 | 33 | Oct 16 | 77d | 11.2% | $5.65 | $0.45 | $900 | $53,565 | $61,766 | $9,481 | 14 | $4,000 | 5mo | 0mo | 1.88x | PASS |
| 5 | 32 | Nov 20 | 112d | 13.9% | $6.45 | $-0.35 | $-700 | $42,040 | $53,870 | $21,005 | 15 | $6,000 | 3mo | 1mo | 1.94x | PASS |
| 6 | 32 | Oct 16 | 77d | 13.9% | $5.15 | $0.95 | $1,900 | $48,825 | $65,084 | $14,221 | 15 | $6,000 | 5mo | 1mo | 1.94x | PASS |
| 7 | 31 | Nov 20 | 112d | 16.6% | $6.00 | $0.10 | $200 | $39,107 | $56,151 | $23,938 | 16 | $8,000 | 4mo | 1mo | 2.00x | PASS |
| 8 | 31 | Oct 16 | 77d | 16.6% | $4.75 | $1.35 | $2,700 | $45,032 | $68,876 | $18,013 | 16 | $8,000 | 5mo | 1mo | 2.00x | PASS |
| 9 | 30 | Nov 20 | 112d | 19.3% | $5.50 | $0.60 | $1,200 | $35,848 | $58,758 | $27,197 | 17 | $10,000 | 4mo | 1mo | 2.06x | PASS |
| 10 | 30 | Oct 16 | 77d | 19.3% | $4.30 | $1.80 | $3,600 | $40,766 | $72,668 | $22,279 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 11 | 29 | Nov 20 | 112d | 22.0% | $5.05 | $1.05 | $2,100 | $32,915 | $56,379 | $30,130 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 12 | 29 | Oct 16 | 77d | 22.0% | $3.85 | $2.25 | $4,500 | $36,500 | $68,260 | $26,545 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 13 | 28 | Nov 20 | 112d | 24.7% | $4.70 | $1.40 | $2,800 | $30,634 | $52,795 | $32,412 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 14 | 28 | Oct 16 | 77d | 24.7% | $3.50 | $2.60 | $5,200 | $33,182 | $63,045 | $29,864 | 19 | $14,000 | 6mo | 1mo | 2.19x | PASS |
| 15 | 27 | Nov 20 | 112d | 27.4% | $4.30 | $1.80 | $3,600 | $28,027 | $48,884 | $35,019 | 20 | $16,000 | 5mo | 1mo | 2.25x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $1.15 | $23,657/yr | $48,884/yr | DEFICIT $2,102/mo |
| CC at MID $46 0.7σ, B $2.38 | $48,960/yr | $48,884/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $37.16 → $29.73, hedge $50,611/yr) | |||
| CC at SS vs stressed | $23,657/yr | $50,611/yr | DEFICIT $2,246/mo |
| CC at MID vs stressed | $48,960/yr | $50,611/yr | DEFICIT $138/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).