| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Joint (...1782) | |||||||||||||||
| IREN (Joint) → +25C −47P +35P −55C |
$45.93 | 25 | 47 | 35 | 55 | $44.00 | $51.05 | 12 | 1.75x | 23.8% | SAFE | 20 | $32,000 | $91,860 | REPAIR PLAN (37d) |
| GOOG (Joint) +310C −365C |
$327.02 | 310 | 0 | 0 | 365 | $392.50 | $347.88 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $163,510 | LEAPS-ONLY |
| IBIT +75C |
$44.66 | 75 | 0 | 0 | 0 | $70.58 | $49.00 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $223,300 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$135.25 | 180 | 0 | 0 | 170 | $233.00 | $161.44 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $135,250 | LEAPS-ONLY |
| AMZN +200C −250P +215P |
$251.27 | 200 | 250 | 215 | 0 | $267.92 | $270.55 | 35 | 1.52x | 14.4% | SAFE | 5 | $33,960 | $125,635 | OK |
| BMNR (Joint) +23C −18P +25P |
$24.73 | 23 | 18 | 25 | 0 | $36.42 | $23.18 | 0 | 1.00x | -1.1% | ITM | 150 | $201,300 | $370,950 | OK |
| COPX +65C −90P +68P −100C |
$94.63 | 65 | 90 | 68 | 100 | $93.40 | $94.33 | 22 | 1.77x | 28.1% | SAFE | 20 | $56,800 | $189,260 | OK |
| MU (Joint) +670C −800P +420P −1100C |
$1034.78 | 670 | 800 | 420 | 1100 | $792.36 | $813.11 | 380 | 4.31x | 59.4% | SAFE | 1 | $11,472 | $103,478 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −55C |
$45.93 | 25 | 47 | 35 | 55 | $44.00 | $51.05 | 12 | 1.75x | 23.8% | SAFE | 20 | $32,000 | $91,860 | REPAIR PLAN (37d) |
| IGV +70C −111C |
$102.35 | 70 | 0 | 0 | 111 | $96.50 | $88.00 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $122,820 | LEAPS-ONLY |
| MARA (Main) +13C |
$11.87 | 13 | 0 | 0 | 0 | $16.75 | $10.91 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $474,800 | LEAPS-ONLY |
| BMNR (Main) +25C −18P +45P |
$24.73 | 25 | 18 | 45 | 0 | $65.83 | $57.82 | 0 | 1.00x | -82.0% | ITM | 50 | $204,150 | $123,650 | OK |
| BMNR (Main) +23C −18P +25P |
$24.73 | 23 | 18 | 25 | 0 | $53.26 | $45.90 | 0 | 1.00x | -1.1% | ITM | 75 | $226,950 | $185,475 | OK |
| COIN (Main) +165C −240P +90P −220C |
$178.65 | 165 | 240 | 90 | 220 | $210.90 | $215.08 | 150 | 9.93x | 49.6% | SAFE | 8 | $13,440 | $142,920 | OK |
| COIN (Main) +500C −330P +300P −220C |
$178.65 | 500 | 330 | 300 | 220 | $563.00 | $355.11 | 30 | 1.48x | -67.9% | ITM | 25 | $157,500 | $446,625 | OK |
| ETHA +13C −16P +10P |
$18.84 | 13 | 16 | 10 | 0 | $17.33 | $17.78 | 6 | 2.39x | 46.9% | SAFE | 50 | $21,650 | $94,200 | OK |
| GLD +320C −450P +330P −470C |
$403.11 | 320 | 450 | 330 | 470 | $456.00 | $469.13 | 120 | 1.88x | 18.1% | SAFE | 10 | $136,000 | $403,110 | OK |
| GLXY +38C −38P +18P −30C |
$26.06 | 38 | 38 | 18 | 30 | $39.71 | $34.55 | 20 | 10.05x | 32.9% | SAFE | 125 | $27,625 | $325,812 | OK |
| HIMS +10C −20P +5P |
$27.52 | 10 | 20 | 5 | 0 | $17.47 | $18.84 | 15 | 4.04x | 81.8% | SAFE | 15 | $7,395 | $41,280 | OK |
| META +480C −650P +330P −665C |
$656.06 | 480 | 650 | 330 | 665 | $601.50 | $605.98 | 320 | 5.38x | 49.7% | SAFE | 3 | $21,900 | $196,818 | OK |
| MU (Main) +880C −1010P +340P −1210C |
$1034.78 | 880 | 1010 | 340 | 1210 | $1028.60 | $1051.01 | 670 | 5.51x | 67.1% | SAFE | 5 | $74,300 | $517,390 | OK |
| NOW +80C −110P +90P −140C |
$132.69 | 80 | 110 | 90 | 140 | $108.93 | $113.29 | 20 | 1.72x | 32.2% | SAFE | 10 | $27,850 | $132,690 | OK |
| NVDA +215C −225P +200P |
$224.45 | 215 | 225 | 200 | 0 | $264.80 | $228.74 | 25 | 1.50x | 10.9% | SAFE | 10 | $49,800 | $224,450 | OK |
| RetireInc (...7291) | |||||||||||||||
| DELL → +340C −390P +150P −550C |
$553.06 | 340 | 390 | 150 | 550 | $398.00 | $405.87 | 240 | 5.14x | 72.9% | SAFE | 3 | $17,400 | $165,918 | ROLL NOW (37d) |
| MARA (RetireInc) +40C |
$11.87 | 40 | 0 | 0 | 0 | $41.04 | $11.16 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $593,500 | LEAPS-ONLY |
| APP +460C −540P +185P −332C |
$309.01 | 460 | 540 | 185 | 332 | $588.00 | $612.76 | 355 | 3.77x | 40.1% | SAFE | 1 | $12,800 | $30,901 | OK |
| CLSK +17C −17P +10P |
$13.46 | 17 | 17 | 10 | 0 | $20.74 | $18.21 | 7 | 2.87x | 25.7% | SAFE | 25 | $9,350 | $33,638 | OK |
| ENPH +45C −60P +20P |
$36.71 | 45 | 60 | 20 | 0 | $56.15 | $58.54 | 40 | 6.48x | 45.5% | SAFE | 10 | $7,300 | $36,710 | OK |
| IREN (RetireInc) +50C −70P +23P −60C |
$45.93 | 50 | 70 | 23 | 60 | $63.43 | $67.09 | 47 | 7.86x | 49.9% | SAFE | 20 | $13,700 | $91,860 | OK |
| MSTR (RetireInc) +125C −185P +55P −170C |
$135.25 | 125 | 185 | 55 | 170 | $161.00 | $165.67 | 130 | 11.83x | 59.3% | SAFE | 4 | $4,800 | $54,100 | OK |
| QCOM +190C −210P +100P −220C |
$175.43 | 190 | 210 | 100 | 220 | $224.00 | $227.23 | 110 | 4.24x | 43.0% | SAFE | 5 | $17,000 | $87,715 | OK |
| RKLB +115C −135P +45P |
$63.95 | 115 | 135 | 45 | 0 | $141.55 | $148.22 | 90 | 4.39x | 29.6% | SAFE | 6 | $15,930 | $38,370 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C |
$762.89 | 640 | 0 | 0 | 0 | $764.00 | $704.19 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $915,468 | LEAPS-ONLY |
| AMD +420C −490P +350P −580C |
$523.48 | 420 | 490 | 350 | 580 | $489.91 | $500.58 | 140 | 3.01x | 33.1% | SAFE | 2 | $13,964 | $104,696 | OK |
| CRWV +105C −120P +40P −125C |
$97.97 | 105 | 120 | 40 | 125 | $125.45 | $128.60 | 80 | 4.91x | 59.2% | SAFE | 5 | $10,225 | $48,985 | OK |
| GOOG (Neville) +300C −345P +310P −365C |
$327.02 | 300 | 345 | 310 | 365 | $373.00 | $345.33 | 35 | 1.48x | 5.2% | OK | 15 | $109,500 | $490,530 | OK |
| GOOG (Neville) +340C −405P +360P −365C |
$327.02 | 340 | 405 | 360 | 365 | $398.00 | $384.15 | 45 | 1.88x | -10.1% | ITM | 5 | $25,500 | $163,510 | OK |
| INTC +85C −100P +35P −116C |
$106.11 | 85 | 100 | 35 | 116 | $114.00 | $116.27 | 65 | 3.24x | 67.0% | SAFE | 5 | $14,500 | $53,055 | OK |
| IREN (Neville) +45C −65P +21P −60C |
$45.93 | 45 | 65 | 21 | 60 | $56.50 | $58.60 | 44 | 15.67x | 54.3% | SAFE | 20 | $6,000 | $91,860 | OK |
| MU (Neville) +970C −1110P +390P −1250C |
$1034.78 | 970 | 1110 | 390 | 1250 | $1220.00 | $1241.30 | 720 | 3.88x | 62.3% | SAFE | 2 | $50,000 | $206,956 | OK |
| SNDK +1200C −1380P +810P −1950C |
$1795.45 | 1200 | 1380 | 810 | 1950 | $1620.00 | $1641.03 | 570 | 2.36x | 54.9% | SAFE | 1 | $42,000 | $179,545 | OK |
| SPCX +150C −195P +135P −160C |
$147.95 | 150 | 195 | 135 | 160 | $186.00 | $188.97 | 60 | 3.22x | 8.8% | OK | 5 | $13,500 | $73,975 | 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 | Dec 18 | 100d | 28.2% | $2.63 | $-1.69 | $-3,380 | $19,199 | $46,720 | $136 | 14 | $4,000 | N/A | 1mo | 1.88x | FAIL |
| 2 | 34 | Dec 18 | 100d | 26.0% | $2.95 | $-2.01 | $-4,020 | $21,535 | $50,005 | $-2,200 | 13 | $2,000 | N/A | 0mo | 1.81x | FAIL |
| # | 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 | Dec 18 | 100d | 28.2% | $2.63 | $-1.69 | $-3,380 | $19,199 | $46,720 | $136 | 14 | $4,000 | N/A | 1mo | 1.88x | FAIL |
| 2 | 34 | Dec 18 | 100d | 26.0% | $2.95 | $-2.01 | $-4,020 | $21,535 | $50,005 | $-2,200 | 13 | $2,000 | N/A | 0mo | 1.81x | FAIL |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 150 CHEAP | Nov 20 | 72d | 72.9% | $0.01 | $0.10 | $152 | 0% | $89,400 | = | D $30 |
| 2 | 165 | Nov 20 | 72d | 70.2% | $0.04 | $0.13 | $198 | 0% | $84,900 | -$4,500 | D $39 |
| 3 | 150 | Dec 18 | 100d | 72.9% | $0.09 | $0.22 | $241 | 0% | $89,400 | = | D $66 |
| 4 | 160 | Dec 18 | 100d | 71.1% | $0.12 | $0.22 | $241 | 0% | $86,400 | -$3,000 | D $66 |
| 5 | 195 | Nov 20 | 72d | 64.7% | $0.02 | $0.17 | $259 | 0% | $75,900 | -$13,500 | D $51 |
| 6 | 165 | Dec 18 | 100d | 70.2% | $0.05 | $0.43 | $471 | 0% | $84,900 | -$4,500 | D $129 |
| 7 | 240 | Nov 20 | 72d | 56.6% | $0.28 | $0.69 | $1,049 | 0% | $62,400 | -$27,000 | D $207 |
| 8 | 220 | Nov 20 | 72d | 60.2% | $0.06 | $0.73 | $1,110 | 0% | $68,400 | -$21,000 | D $219 |
| 9 | 200 | Nov 20 | 72d | 63.8% | $0.01 | $0.75 | $1,141 | 0% | $74,400 | -$15,000 | D $225 |
| 10 | 220 | Dec 18 | 100d | 60.2% | $0.60 | $1.08 | $1,183 | 0% | $68,400 | -$21,000 | D $324 |
| 11 | 195 | Dec 18 | 100d | 64.7% | $0.15 | $1.15 | $1,259 | 0% | $75,900 | -$13,500 | D $345 |
| 12 | 200 | Dec 18 | 100d | 63.8% | $0.20 | $1.15 | $1,259 | 0% | $74,400 | -$15,000 | D $345 |
| ▶ 13 | 390 PROT | Nov 20 | 72d | 29.5% | $7.80 | $9.25 | $14,068 | 2% | $17,400 | -$72,000 | D $2,775 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $545, B $45.90 | $165,240/yr | $152/yr | SELF-FUNDING |
| CC at MID $620 0.6σ, B $18.15 | $65,340/yr | $152/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).