| 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 |
$45.90 | 25 | 47 | 35 | 55 | $44.00 | $51.02 | 12 | 1.75x | 23.7% | SAFE | 20 | $32,000 | $91,800 | REPAIR PLAN (37d) |
| GOOG (Joint) +310C −365C |
$326.78 | 310 | 0 | 0 | 365 | $392.50 | $347.67 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $163,390 | LEAPS-ONLY |
| IBIT +75C |
$44.50 | 75 | 0 | 0 | 0 | $70.58 | $48.94 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $222,500 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$134.63 | 180 | 0 | 0 | 170 | $233.00 | $161.40 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $134,630 | LEAPS-ONLY |
| AMZN +200C −250P +215P |
$251.49 | 200 | 250 | 215 | 0 | $267.92 | $270.56 | 35 | 1.52x | 14.5% | SAFE | 5 | $33,960 | $125,745 | OK |
| BMNR (Joint) +23C −18P +25P |
$24.64 | 23 | 18 | 25 | 0 | $36.42 | $23.09 | 0 | 1.00x | -1.5% | ITM | 150 | $201,300 | $369,600 | OK |
| COPX +65C −90P +68P −100C |
$94.44 | 65 | 90 | 68 | 100 | $93.40 | $94.14 | 22 | 1.77x | 28.0% | SAFE | 20 | $56,800 | $188,880 | OK |
| MU (Joint) +670C −800P +420P −1100C |
$1025.45 | 670 | 800 | 420 | 1100 | $792.36 | $811.01 | 380 | 4.31x | 59.0% | SAFE | 1 | $11,472 | $102,545 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −55C |
$45.90 | 25 | 47 | 35 | 55 | $44.00 | $51.02 | 12 | 1.75x | 23.7% | SAFE | 20 | $32,000 | $91,800 | REPAIR PLAN (37d) |
| IGV +70C −111C |
$102.25 | 70 | 0 | 0 | 111 | $96.50 | $87.88 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $122,700 | LEAPS-ONLY |
| MARA (Main) +13C |
$11.84 | 13 | 0 | 0 | 0 | $16.75 | $10.88 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $473,600 | LEAPS-ONLY |
| BMNR (Main) +25C −18P +45P |
$24.64 | 25 | 18 | 45 | 0 | $65.83 | $57.80 | 0 | 1.00x | -82.6% | ITM | 50 | $204,150 | $123,200 | OK |
| BMNR (Main) +23C −18P +25P |
$24.64 | 23 | 18 | 25 | 0 | $53.26 | $45.83 | 0 | 1.00x | -1.5% | ITM | 75 | $226,950 | $184,800 | OK |
| COIN (Main) +165C −240P +90P −220C |
$178.29 | 165 | 240 | 90 | 220 | $210.90 | $215.29 | 150 | 9.93x | 49.5% | SAFE | 8 | $13,440 | $142,632 | OK |
| COIN (Main) +500C −330P +300P −220C |
$178.29 | 500 | 330 | 300 | 220 | $563.00 | $352.34 | 30 | 1.48x | -68.3% | ITM | 25 | $157,500 | $445,725 | OK |
| ETHA +13C −16P +10P |
$18.80 | 13 | 16 | 10 | 0 | $17.33 | $17.77 | 6 | 2.39x | 46.8% | SAFE | 50 | $21,650 | $94,000 | OK |
| GLD +320C −450P +330P −470C |
$402.28 | 320 | 450 | 330 | 470 | $456.00 | $469.30 | 120 | 1.88x | 18.0% | SAFE | 10 | $136,000 | $402,280 | OK |
| GLXY +38C −38P +18P −30C |
$25.98 | 38 | 38 | 18 | 30 | $39.71 | $34.47 | 20 | 10.05x | 32.6% | SAFE | 125 | $27,625 | $324,750 | OK |
| HIMS +10C −20P +5P |
$27.59 | 10 | 20 | 5 | 0 | $17.47 | $18.90 | 15 | 4.04x | 81.9% | SAFE | 15 | $7,395 | $41,385 | OK |
| META +480C −650P +330P −665C |
$656.89 | 480 | 650 | 330 | 665 | $601.50 | $606.05 | 320 | 5.38x | 49.8% | SAFE | 3 | $21,900 | $197,067 | OK |
| MU (Main) +880C −1010P +340P −1210C |
$1025.45 | 880 | 1010 | 340 | 1210 | $1028.60 | $1047.73 | 670 | 5.51x | 66.8% | SAFE | 5 | $74,300 | $512,725 | OK |
| NOW +80C −110P +90P −140C |
$132.49 | 80 | 110 | 90 | 140 | $108.93 | $113.29 | 20 | 1.72x | 32.1% | SAFE | 10 | $27,850 | $132,490 | OK |
| NVDA +215C −225P +200P |
$224.56 | 215 | 225 | 200 | 0 | $264.80 | $229.01 | 25 | 1.50x | 10.9% | SAFE | 10 | $49,800 | $224,560 | OK |
| RetireInc (...7291) | |||||||||||||||
| DELL → +340C −390P +150P −550C |
$551.32 | 340 | 390 | 150 | 550 | $398.00 | $405.83 | 240 | 5.14x | 72.8% | SAFE | 3 | $17,400 | $165,396 | ROLL NOW (37d) |
| MARA (RetireInc) +40C |
$11.84 | 40 | 0 | 0 | 0 | $41.04 | $11.13 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $592,000 | LEAPS-ONLY |
| APP +460C −540P +185P −332C |
$309.01 | 460 | 540 | 185 | 332 | $588.00 | $613.25 | 355 | 3.77x | 40.1% | SAFE | 1 | $12,800 | $30,901 | OK |
| CLSK +17C −17P +10P |
$13.43 | 17 | 17 | 10 | 0 | $20.74 | $18.18 | 7 | 2.87x | 25.5% | SAFE | 25 | $9,350 | $33,575 | OK |
| ENPH +45C −60P +20P |
$36.73 | 45 | 60 | 20 | 0 | $56.15 | $58.57 | 40 | 6.48x | 45.5% | SAFE | 10 | $7,300 | $36,730 | OK |
| IREN (RetireInc) +50C −70P +23P −60C |
$45.90 | 50 | 70 | 23 | 60 | $63.43 | $67.04 | 47 | 7.86x | 49.9% | SAFE | 20 | $13,700 | $91,800 | OK |
| MSTR (RetireInc) +125C −185P +55P −170C |
$134.63 | 125 | 185 | 55 | 170 | $161.00 | $165.63 | 130 | 11.83x | 59.1% | SAFE | 4 | $4,800 | $53,852 | OK |
| QCOM +190C −210P +100P −220C |
$174.27 | 190 | 210 | 100 | 220 | $224.00 | $226.07 | 110 | 4.24x | 42.6% | SAFE | 5 | $17,000 | $87,135 | OK |
| RKLB +115C −135P +45P |
$63.77 | 115 | 135 | 45 | 0 | $141.55 | $147.98 | 90 | 4.39x | 29.4% | SAFE | 6 | $15,930 | $38,262 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C |
$762.22 | 640 | 0 | 0 | 0 | $764.00 | $703.70 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $914,664 | LEAPS-ONLY |
| AMD +420C −490P +350P −580C |
$520.22 | 420 | 490 | 350 | 580 | $489.91 | $498.68 | 140 | 3.01x | 32.7% | SAFE | 2 | $13,964 | $104,044 | OK |
| CRWV +105C −120P +40P −125C |
$97.23 | 105 | 120 | 40 | 125 | $125.45 | $128.27 | 80 | 4.91x | 58.9% | SAFE | 5 | $10,225 | $48,615 | OK |
| GOOG (Neville) +300C −345P +310P −365C |
$326.78 | 300 | 345 | 310 | 365 | $373.00 | $345.11 | 35 | 1.48x | 5.1% | OK | 15 | $109,500 | $490,170 | OK |
| GOOG (Neville) +340C −405P +360P −365C |
$326.78 | 340 | 405 | 360 | 365 | $398.00 | $384.21 | 45 | 1.88x | -10.2% | ITM | 5 | $25,500 | $163,390 | OK |
| INTC +85C −100P +35P −116C |
$105.21 | 85 | 100 | 35 | 116 | $114.00 | $115.88 | 65 | 3.24x | 66.7% | SAFE | 5 | $14,500 | $52,605 | OK |
| IREN (Neville) +45C −65P +21P −60C |
$45.90 | 45 | 65 | 21 | 60 | $56.50 | $58.58 | 44 | 15.67x | 54.2% | SAFE | 20 | $6,000 | $91,800 | OK |
| MU (Neville) +970C −1110P +390P −1250C |
$1025.45 | 970 | 1110 | 390 | 1250 | $1220.00 | $1237.58 | 720 | 3.88x | 62.0% | SAFE | 2 | $50,000 | $205,090 | OK |
| SNDK +1200C −1380P +810P −1950C |
$1783.61 | 1200 | 1380 | 810 | 1950 | $1620.00 | $1638.62 | 570 | 2.36x | 54.6% | SAFE | 1 | $42,000 | $178,361 | OK |
| SPCX +150C −195P +135P −160C |
$147.72 | 150 | 195 | 135 | 160 | $186.00 | $188.88 | 60 | 3.22x | 8.6% | OK | 5 | $13,500 | $73,860 | 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 | Dec 18 | 100d | 25.9% | $2.95 | $-2.01 | $-4,020 | $21,535 | $50,005 | $2,555 | 13 | $2,000 | 9mo | 0mo | 1.81x | PASS |
| 2 | 33 | Dec 18 | 100d | 28.1% | $2.63 | $-1.69 | $-3,380 | $19,199 | $46,720 | $4,891 | 14 | $4,000 | 10mo | 1mo | 1.88x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $52, B $2.29 | $54,960/yr | $21,535/yr | SELF-FUNDING |
| CC at MID $53 0.6σ, B $2.05 | $49,200/yr | $21,535/yr | SELF-FUNDING |
| AT 25% DRAWDOWN (stock $45.90 → $34.38, hedge $50,005/yr) | |||
| CC at SS income stress-adjusted | $15,840/yr | $50,005/yr | DEFICIT $2,847/mo |
| CC at MID income stress-adjusted | $15,840/yr | $50,005/yr | DEFICIT $2,847/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 | Dec 18 | 100d | 25.9% | $2.95 | $-2.01 | $-4,020 | $21,535 | $50,005 | $2,555 | 13 | $2,000 | 9mo | 0mo | 1.81x | PASS |
| 2 | 33 | Dec 18 | 100d | 28.1% | $2.63 | $-1.69 | $-3,380 | $19,199 | $46,720 | $4,891 | 14 | $4,000 | 10mo | 1mo | 1.88x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $52, B $2.29 | $54,960/yr | $21,535/yr | SELF-FUNDING |
| CC at MID $53 0.6σ, B $2.05 | $49,200/yr | $21,535/yr | SELF-FUNDING |
| AT 25% DRAWDOWN (stock $45.90 → $34.38, hedge $50,005/yr) | |||
| CC at SS income stress-adjusted | $15,840/yr | $50,005/yr | DEFICIT $2,847/mo |
| CC at MID income stress-adjusted | $15,840/yr | $50,005/yr | DEFICIT $2,847/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 150 CHEAP | Nov 20 | 72d | 72.8% | $0.01 | $0.10 | $152 | 0% | $89,400 | = | D $30 |
| 2 | 165 | Nov 20 | 72d | 70.1% | $0.04 | $0.13 | $198 | 0% | $84,900 | -$4,500 | D $39 |
| 3 | 150 | Dec 18 | 100d | 72.8% | $0.09 | $0.22 | $241 | 0% | $89,400 | = | D $66 |
| 4 | 160 | Dec 18 | 100d | 71.0% | $0.12 | $0.22 | $241 | 0% | $86,400 | -$3,000 | D $66 |
| 5 | 195 | Nov 20 | 72d | 64.6% | $0.02 | $0.17 | $259 | 0% | $75,900 | -$13,500 | D $51 |
| 6 | 165 | Dec 18 | 100d | 70.1% | $0.03 | $0.63 | $690 | 0% | $84,900 | -$4,500 | D $189 |
| 7 | 240 | Nov 20 | 72d | 56.5% | $0.28 | $0.69 | $1,049 | 0% | $62,400 | -$27,000 | D $207 |
| 8 | 220 | Nov 20 | 72d | 60.1% | $0.06 | $0.73 | $1,110 | 0% | $68,400 | -$21,000 | D $219 |
| 9 | 200 | Nov 20 | 72d | 63.7% | $0.01 | $0.75 | $1,141 | 0% | $74,400 | -$15,000 | D $225 |
| 10 | 220 | Dec 18 | 100d | 60.1% | $0.60 | $1.08 | $1,183 | 0% | $68,400 | -$21,000 | D $324 |
| 11 | 195 | Dec 18 | 100d | 64.6% | $0.15 | $1.15 | $1,259 | 0% | $75,900 | -$13,500 | D $345 |
| 12 | 200 | Dec 18 | 100d | 63.7% | $0.20 | $1.15 | $1,259 | 0% | $74,400 | -$15,000 | D $345 |
| ▶ 13 | 390 PROT | Nov 20 | 72d | 29.3% | $7.80 | $9.45 | $14,372 | 2% | $17,400 | -$72,000 | D $2,835 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $545, B $43.45 | $156,420/yr | $152/yr | SELF-FUNDING |
| CC at MID $620 0.7σ, B $17.35 | $62,460/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).