| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| IREN (Joint) → +25C −47P +35P |
$36.95 | 25 | 47 | 35 | 0 | $44.00 | $49.56 | 12 | 1.75x | 5.3% | OK | 20 | $32,000 | $73,900 | REPAIR PLAN (76d) |
| IREN (Main) → +25C −47P +35P |
$36.95 | 25 | 47 | 35 | 0 | $44.00 | $49.56 | 12 | 1.75x | 5.3% | OK | 20 | $32,000 | $73,900 | REPAIR PLAN (76d) |
| UAMY → +10C −12P +8P −7C |
$5.03 | 10 | 12 | 8 | 7 | $12.45 | $13.13 | 5 | 3.08x | -49.1% | ITM | 25 | $6,000 | $12,575 | REPAIR PLAN (111d) |
| GOOG (Joint) +310C −355C |
$356.41 | 310 | 0 | 0 | 355 | $392.50 | $343.62 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $178,205 | LEAPS-ONLY |
| IBIT +75C |
$35.65 | 75 | 0 | 0 | 0 | $70.58 | $49.08 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $178,225 | LEAPS-ONLY |
| IGV +70C −97C |
$94.39 | 70 | 0 | 0 | 97 | $96.50 | $87.37 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $113,267 | LEAPS-ONLY |
| MARA (Main) +40C |
$11.50 | 40 | 0 | 0 | 0 | $40.55 | $15.37 | 0 | 1.00x | 0.0% | N/A | 200 | $11,000 | $230,072 | LEAPS-ONLY |
| MSTR (Joint) +180C −110C |
$93.98 | 180 | 0 | 0 | 110 | $233.00 | $156.09 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $93,980 | LEAPS-ONLY |
| SPY +640C |
$747.03 | 640 | 0 | 0 | 0 | $764.00 | $697.71 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $896,436 | LEAPS-ONLY |
| APP +460C −540P +185P |
$385.43 | 460 | 540 | 185 | 0 | $588.00 | $605.58 | 355 | 3.77x | 52.0% | SAFE | 1 | $12,800 | $38,542 | OK |
| BMNR (Joint) +23C −65P +25P −20C |
$17.13 | 23 | 65 | 25 | 20 | $30.29 | $8.56 | 40 | 0.00x | -45.9% | ITM | 150 | $0 | $256,950 | OK |
| BMNR (Main) +25C −45P +15P −20C |
$17.13 | 25 | 45 | 15 | 20 | $44.46 | — | 30 | 2.59x | 12.4% | SAFE | 50 | $94,550 | $85,650 | OK |
| BMNR (Main) +23C −65P +25P −20C |
$17.13 | 23 | 65 | 25 | 20 | $39.13 | $8.56 | 40 | 0.00x | -45.9% | ITM | 75 | $0 | $128,475 | OK |
| BMNR (RetireInc) +10C −18P +10P −20C |
$17.13 | 10 | 18 | 10 | 20 | $17.13 | $19.42 | 8 | 2.28x | 41.6% | SAFE | 50 | $31,250 | $85,650 | OK |
| CLSK +17C −17P +10P |
$13.95 | 17 | 17 | 10 | 0 | $20.74 | $17.46 | 7 | 2.87x | 28.3% | SAFE | 25 | $9,350 | $34,862 | OK |
| COIN (Main) +165C −240P +85P −160C |
$150.38 | 165 | 240 | 85 | 160 | $210.90 | $218.06 | 155 | 10.23x | 43.5% | SAFE | 8 | $13,440 | $120,306 | OK |
| COIN (Main) +500C −330P +300P −160C |
$150.38 | 500 | 330 | 300 | 160 | $563.00 | $337.97 | 30 | 1.48x | -99.5% | ITM | 25 | $157,500 | $375,956 | OK |
| COIN (RetireInc) +145C −200P +75P −160C |
$150.38 | 145 | 200 | 75 | 160 | $182.40 | $189.94 | 125 | 7.31x | 50.1% | SAFE | 3 | $5,940 | $45,115 | OK |
| COPX +65C −90P +68P −85C |
$78.90 | 65 | 90 | 68 | 85 | $93.40 | $94.77 | 22 | 1.77x | 13.8% | SAFE | 20 | $56,800 | $157,800 | OK |
| CRWV +105C −120P +40P |
$72.07 | 105 | 120 | 40 | 0 | $125.45 | $129.41 | 80 | 4.91x | 44.5% | SAFE | 5 | $10,225 | $36,035 | OK |
| DELL +340C −390P +150P −475C |
$408.35 | 340 | 390 | 150 | 475 | $398.00 | $409.43 | 240 | 5.14x | 63.3% | SAFE | 3 | $17,400 | $122,504 | OK |
| ENPH +45C −60P +20P −41C |
$37.92 | 45 | 60 | 20 | 41 | $56.15 | $59.44 | 40 | 6.48x | 47.3% | SAFE | 10 | $7,300 | $37,920 | OK |
| ETHA +13C −16P +10P |
$14.07 | 13 | 16 | 10 | 0 | $17.33 | $17.86 | 6 | 2.39x | 28.9% | SAFE | 50 | $21,650 | $70,350 | OK |
| GLD +320C −450P +330P −390C |
$371.49 | 320 | 450 | 330 | 390 | $456.00 | $471.48 | 120 | 1.88x | 11.2% | SAFE | 10 | $136,000 | $371,490 | OK |
| GLXY +38C −38P +18P |
$21.19 | 38 | 38 | 18 | 0 | $39.71 | $33.99 | 20 | 10.05x | 17.4% | SAFE | 125 | $27,625 | $264,875 | OK |
| GOOG (Neville) +300C −345P +310P −355C |
$356.41 | 300 | 345 | 310 | 355 | $373.00 | $340.44 | 35 | 1.48x | 13.0% | SAFE | 15 | $109,500 | $534,615 | OK |
| GOOG (Neville) +340C −405P +360P −355C |
$356.41 | 340 | 405 | 360 | 355 | $398.00 | $378.34 | 45 | 1.88x | -1.0% | ITM | 5 | $25,500 | $178,205 | OK |
| HIMS +10C −20P +5P |
$27.66 | 10 | 20 | 5 | 0 | $17.47 | $18.92 | 15 | 4.04x | 81.9% | SAFE | 15 | $7,395 | $41,498 | OK |
| INTC +85C −100P +35P −108C |
$92.45 | 85 | 100 | 35 | 108 | $114.00 | $116.92 | 65 | 3.24x | 62.1% | SAFE | 5 | $14,500 | $46,225 | OK |
| IREN (Neville) +45C −65P +21P |
$36.95 | 45 | 65 | 21 | 0 | $56.50 | $59.26 | 44 | 15.67x | 43.2% | SAFE | 20 | $6,000 | $73,900 | OK |
| IREN (RetireInc) +50C −70P +23P |
$36.95 | 50 | 70 | 23 | 0 | $63.43 | $67.06 | 47 | 7.86x | 37.8% | SAFE | 20 | $13,700 | $73,900 | OK |
| MARA (Joint) +20C −17P +10P |
$11.50 | 20 | 17 | 10 | 0 | $24.33 | $19.02 | 7 | 2.62x | 13.1% | SAFE | 50 | $21,650 | $57,518 | OK |
| MARA (Main) +20C −25P +15P |
$11.50 | 20 | 25 | 15 | 0 | $22.69 | $18.82 | 10 | 27.32x | -30.4% | ITM | 200 | $7,600 | $230,072 | OK |
| MARA (Neville) +25C −15P +13P |
$11.50 | 25 | 15 | 13 | 0 | $26.40 | $14.30 | 2 | 2.43x | -13.0% | ITM | 250 | $35,000 | $287,590 | OK |
| MDB +270C −340P +150P −355C |
$337.23 | 270 | 340 | 150 | 355 | $362.90 | $381.36 | 190 | 3.05x | 55.5% | SAFE | 1 | $9,290 | $33,722 | OK |
| META +480C −650P +330P −570C |
$552.44 | 480 | 650 | 330 | 570 | $601.50 | $607.66 | 320 | 5.38x | 40.3% | SAFE | 3 | $21,900 | $165,732 | OK |
| MSTR (RetireInc) +125C −185P +55P −110C |
$93.98 | 125 | 185 | 55 | 110 | $161.00 | $168.01 | 130 | 11.83x | 41.5% | SAFE | 4 | $4,800 | $37,592 | OK |
| MU (Joint) +670C −800P +420P −985C |
$837.76 | 670 | 800 | 420 | 985 | $792.36 | $809.04 | 380 | 4.31x | 49.9% | SAFE | 1 | $11,472 | $83,776 | OK |
| MU (Main) +880C −1010P +320P −985C |
$837.76 | 880 | 1010 | 320 | 985 | $1028.60 | $1056.24 | 690 | 5.64x | 61.8% | SAFE | 5 | $74,300 | $418,880 | OK |
| MU (Neville) +970C −1110P +370P −985C |
$837.76 | 970 | 1110 | 370 | 985 | $1220.00 | $1247.13 | 740 | 3.96x | 55.8% | SAFE | 2 | $50,000 | $167,552 | OK |
| NEM +88C −105P +75P −100C |
$93.66 | 88 | 105 | 75 | 100 | $114.54 | $118.56 | 30 | 2.11x | 19.9% | SAFE | 5 | $13,520 | $46,830 | OK |
| NOW +80C −110P +90P −120C |
$111.37 | 80 | 110 | 90 | 120 | $108.93 | $114.83 | 20 | 1.72x | 19.2% | SAFE | 10 | $27,850 | $111,370 | OK |
| NVDA +140C −175P +70P −205C |
$200.02 | 140 | 175 | 70 | 205 | $199.60 | $202.87 | 105 | 2.76x | 65.0% | SAFE | 5 | $29,800 | $100,010 | OK |
| QCOM +190C −210P +90P −165C |
$148.72 | 190 | 210 | 90 | 165 | $224.00 | $229.10 | 120 | 4.53x | 39.5% | SAFE | 5 | $17,000 | $74,358 | OK |
| RKLB +115C −135P +45P |
$64.94 | 115 | 135 | 45 | 0 | $141.55 | $148.70 | 90 | 4.39x | 30.7% | SAFE | 6 | $15,930 | $38,963 | OK |
| SPCX +150C −195P +135P |
$108.03 | 150 | 195 | 135 | 0 | $186.00 | $182.91 | 60 | 3.22x | -25.0% | ITM | 5 | $13,500 | $54,015 | 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 | 33 | Nov 20 | 111d | 10.7% | $6.80 | $-0.55 | $-1,100 | $44,721 | $50,969 | $18,194 | 14 | $4,000 | 3mo | 0mo | 1.88x | PASS |
| 2 | 33 | Oct 16 | 76d | 10.7% | $5.65 | $0.60 | $1,200 | $54,270 | $58,593 | $8,645 | 14 | $4,000 | 6mo | 0mo | 1.88x | PASS |
| 3 | 32 | Nov 20 | 111d | 13.4% | $6.30 | $-0.05 | $-100 | $41,432 | $51,627 | $21,482 | 15 | $6,000 | 3mo | 0mo | 1.94x | PASS |
| 4 | 32 | Oct 16 | 76d | 13.4% | $5.20 | $1.05 | $2,100 | $49,947 | $61,955 | $12,967 | 15 | $6,000 | 6mo | 1mo | 1.94x | PASS |
| 5 | 31 | Nov 20 | 111d | 16.1% | $6.30 | $-0.05 | $-100 | $41,432 | $54,586 | $21,482 | 16 | $8,000 | 4mo | 1mo | 2.00x | PASS |
| 6 | 31 | Oct 16 | 76d | 16.1% | $4.60 | $1.65 | $3,300 | $44,184 | $65,797 | $18,730 | 16 | $8,000 | 5mo | 1mo | 2.00x | PASS |
| 7 | 30 | Nov 20 | 111d | 18.8% | $5.35 | $0.90 | $1,800 | $35,185 | $59,848 | $27,730 | 17 | $10,000 | 4mo | 1mo | 2.06x | PASS |
| 8 | 30 | Oct 16 | 76d | 18.8% | $4.15 | $2.10 | $4,200 | $39,862 | $73,961 | $23,053 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 9 | 29 | Nov 20 | 111d | 21.5% | $5.15 | $1.10 | $2,200 | $33,869 | $57,545 | $29,045 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 10 | 29 | Oct 16 | 76d | 21.5% | $3.75 | $2.50 | $5,000 | $36,020 | $68,197 | $26,895 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 11 | 28 | Nov 20 | 111d | 24.2% | $4.60 | $1.65 | $3,300 | $30,252 | $51,955 | $32,662 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 12 | 28 | Oct 16 | 76d | 24.2% | $3.40 | $2.85 | $5,700 | $32,658 | $62,914 | $30,257 | 19 | $14,000 | 6mo | 1mo | 2.19x | PASS |
| 13 | 27 | Oct 16 | 76d | 26.9% | $2.99 | $3.26 | $6,520 | $28,720 | $58,112 | $34,195 | 20 | $16,000 | 6mo | 1mo | 2.25x | PASS |
| 14 | 27 | Nov 20 | 111d | 26.9% | $4.50 | $1.75 | $3,500 | $29,595 | $52,284 | $33,320 | 20 | $16,000 | 6mo | 1mo | 2.25x | PASS |
| 15 | 26 | Nov 20 | 111d | 29.6% | $3.65 | $2.60 | $5,200 | $24,005 | $41,432 | $38,910 | 21 | $18,000 | 6mo | 1mo | 2.31x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $1.45 | $30,706/yr | $44,721/yr | DEFICIT $1,168/mo |
| CC at MID $45 0.6σ, B $2.59 | $54,847/yr | $44,721/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $36.95 → $29.56, hedge $50,969/yr) | |||
| CC at SS vs stressed | $30,706/yr | $50,969/yr | DEFICIT $1,689/mo |
| CC at MID vs stressed | $54,847/yr | $50,969/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 | 33 | Nov 20 | 111d | 10.7% | $6.80 | $-0.55 | $-1,100 | $44,721 | $50,969 | $18,194 | 14 | $4,000 | 3mo | 0mo | 1.88x | PASS |
| 2 | 33 | Oct 16 | 76d | 10.7% | $5.65 | $0.60 | $1,200 | $54,270 | $58,593 | $8,645 | 14 | $4,000 | 6mo | 0mo | 1.88x | PASS |
| 3 | 32 | Nov 20 | 111d | 13.4% | $6.30 | $-0.05 | $-100 | $41,432 | $51,627 | $21,482 | 15 | $6,000 | 3mo | 0mo | 1.94x | PASS |
| 4 | 32 | Oct 16 | 76d | 13.4% | $5.20 | $1.05 | $2,100 | $49,947 | $61,955 | $12,967 | 15 | $6,000 | 6mo | 1mo | 1.94x | PASS |
| 5 | 31 | Nov 20 | 111d | 16.1% | $6.30 | $-0.05 | $-100 | $41,432 | $54,586 | $21,482 | 16 | $8,000 | 4mo | 1mo | 2.00x | PASS |
| 6 | 31 | Oct 16 | 76d | 16.1% | $4.60 | $1.65 | $3,300 | $44,184 | $65,797 | $18,730 | 16 | $8,000 | 5mo | 1mo | 2.00x | PASS |
| 7 | 30 | Nov 20 | 111d | 18.8% | $5.35 | $0.90 | $1,800 | $35,185 | $59,848 | $27,730 | 17 | $10,000 | 4mo | 1mo | 2.06x | PASS |
| 8 | 30 | Oct 16 | 76d | 18.8% | $4.15 | $2.10 | $4,200 | $39,862 | $73,961 | $23,053 | 17 | $10,000 | 5mo | 1mo | 2.06x | PASS |
| 9 | 29 | Nov 20 | 111d | 21.5% | $5.15 | $1.10 | $2,200 | $33,869 | $57,545 | $29,045 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 10 | 29 | Oct 16 | 76d | 21.5% | $3.75 | $2.50 | $5,000 | $36,020 | $68,197 | $26,895 | 18 | $12,000 | 5mo | 1mo | 2.12x | PASS |
| 11 | 28 | Nov 20 | 111d | 24.2% | $4.60 | $1.65 | $3,300 | $30,252 | $51,955 | $32,662 | 19 | $14,000 | 5mo | 1mo | 2.19x | PASS |
| 12 | 28 | Oct 16 | 76d | 24.2% | $3.40 | $2.85 | $5,700 | $32,658 | $62,914 | $30,257 | 19 | $14,000 | 6mo | 1mo | 2.19x | PASS |
| 13 | 27 | Oct 16 | 76d | 26.9% | $2.99 | $3.26 | $6,520 | $28,720 | $58,112 | $34,195 | 20 | $16,000 | 6mo | 1mo | 2.25x | PASS |
| 14 | 27 | Nov 20 | 111d | 26.9% | $4.50 | $1.75 | $3,500 | $29,595 | $52,284 | $33,320 | 20 | $16,000 | 6mo | 1mo | 2.25x | PASS |
| 15 | 26 | Nov 20 | 111d | 29.6% | $3.65 | $2.60 | $5,200 | $24,005 | $41,432 | $38,910 | 21 | $18,000 | 6mo | 1mo | 2.31x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $1.45 | $30,706/yr | $44,721/yr | DEFICIT $1,168/mo |
| CC at MID $45 0.6σ, B $2.59 | $54,847/yr | $44,721/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $36.95 → $29.56, hedge $50,969/yr) | |||
| CC at SS vs stressed | $30,706/yr | $50,969/yr | DEFICIT $1,689/mo |
| CC at MID vs stressed | $54,847/yr | $50,969/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).