| 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 |
$45.22 | 25 | 47 | 35 | 55 | $44.00 | $50.74 | 12 | 1.75x | 22.6% | SAFE | 20 | $32,000 | $90,430 | REPAIR PLAN (37d) |
| GOOG (Joint) +310C −355C |
$328.51 | 310 | 0 | 0 | 355 | $392.50 | $346.63 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $164,255 | LEAPS-ONLY |
| IBIT +75C |
$44.28 | 75 | 0 | 0 | 0 | $70.58 | $49.22 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $221,400 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$133.26 | 180 | 0 | 0 | 170 | $233.00 | $162.27 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $133,260 | LEAPS-ONLY |
| AMZN +200C −250P +215P |
$252.21 | 200 | 250 | 215 | 0 | $267.92 | $271.08 | 35 | 1.52x | 14.8% | SAFE | 5 | $33,960 | $126,105 | OK |
| BMNR (Joint) +23C −18P +25P |
$24.23 | 23 | 18 | 25 | 0 | $36.42 | $23.08 | 0 | 1.00x | -3.2% | ITM | 150 | $201,300 | $363,450 | OK |
| COPX +65C −90P +68P −100C |
$95.34 | 65 | 90 | 68 | 100 | $93.40 | $95.09 | 22 | 1.77x | 28.7% | SAFE | 20 | $56,800 | $190,680 | OK |
| MU (Joint) +670C −800P +420P −1100C |
$1029.62 | 670 | 800 | 420 | 1100 | $792.36 | $815.64 | 380 | 4.31x | 59.2% | SAFE | 1 | $11,472 | $102,962 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −55C |
$45.22 | 25 | 47 | 35 | 55 | $44.00 | $50.74 | 12 | 1.75x | 22.6% | SAFE | 20 | $32,000 | $90,430 | REPAIR PLAN (37d) |
| IGV +70C −111C |
$101.84 | 70 | 0 | 0 | 111 | $96.50 | $87.81 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $122,208 | LEAPS-ONLY |
| MARA (Main) +13C |
$11.85 | 13 | 0 | 0 | 0 | $16.75 | $10.89 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $474,000 | LEAPS-ONLY |
| BMNR (Main) +25C −18P +45P |
$24.23 | 25 | 18 | 45 | 0 | $65.83 | $57.67 | 0 | 1.00x | -85.7% | ITM | 50 | $204,150 | $121,150 | OK |
| BMNR (Main) +23C −18P +25P |
$24.23 | 23 | 18 | 25 | 0 | $53.26 | $45.82 | 0 | 1.00x | -3.2% | ITM | 75 | $226,950 | $181,725 | OK |
| COIN (Main) +165C −240P +90P −220C |
$175.79 | 165 | 240 | 90 | 220 | $210.90 | $214.64 | 150 | 9.93x | 48.8% | SAFE | 8 | $13,440 | $140,632 | OK |
| COIN (Main) +500C −330P +300P −220C |
$175.79 | 500 | 330 | 300 | 220 | $563.00 | $353.71 | 30 | 1.48x | -70.7% | ITM | 25 | $157,500 | $439,475 | OK |
| ETHA +13C −16P +10P |
$18.59 | 13 | 16 | 10 | 0 | $17.33 | $17.64 | 6 | 2.39x | 46.2% | SAFE | 50 | $21,650 | $92,950 | OK |
| GLD +320C −450P +330P −470C |
$403.15 | 320 | 450 | 330 | 470 | $456.00 | $469.45 | 120 | 1.88x | 18.1% | SAFE | 10 | $136,000 | $403,150 | OK |
| GLXY +38C −38P +18P −30C |
$25.15 | 38 | 38 | 18 | 30 | $39.71 | $34.62 | 20 | 10.05x | 30.4% | SAFE | 125 | $27,625 | $314,375 | OK |
| HIMS +10C −20P +5P |
$27.61 | 10 | 20 | 5 | 0 | $17.47 | $18.84 | 15 | 4.04x | 81.9% | SAFE | 15 | $7,395 | $41,415 | OK |
| META +480C −650P +330P −665C |
$654.89 | 480 | 650 | 330 | 665 | $601.50 | $606.18 | 320 | 5.38x | 49.6% | SAFE | 3 | $21,900 | $196,467 | OK |
| MU (Main) +880C −1010P +340P −1210C |
$1029.62 | 880 | 1010 | 340 | 1210 | $1028.60 | $1052.84 | 670 | 5.51x | 67.0% | SAFE | 5 | $74,300 | $514,810 | OK |
| NOW +80C −110P +90P −140C |
$131.54 | 80 | 110 | 90 | 140 | $108.93 | $113.75 | 20 | 1.72x | 31.6% | SAFE | 10 | $27,850 | $131,540 | OK |
| NVDA +215C −225P +200P |
$223.69 | 215 | 225 | 200 | 0 | $264.80 | $228.48 | 25 | 1.50x | 10.6% | SAFE | 10 | $49,800 | $223,690 | OK |
| RetireInc (...7291) | |||||||||||||||
| DELL → +340C −390P +150P −550C |
$536.05 | 340 | 390 | 150 | 550 | $398.00 | $405.56 | 240 | 5.14x | 72.0% | SAFE | 3 | $17,400 | $160,815 | ROLL NOW (37d) |
| MARA (RetireInc) +40C |
$11.85 | 40 | 0 | 0 | 0 | $41.04 | $10.87 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $592,500 | LEAPS-ONLY |
| APP +460C −540P +185P |
$304.92 | 460 | 540 | 185 | 0 | $588.00 | $609.29 | 355 | 3.77x | 39.3% | SAFE | 1 | $12,800 | $30,492 | OK |
| CLSK +17C −17P +10P |
$13.29 | 17 | 17 | 10 | 0 | $20.74 | $17.83 | 7 | 2.87x | 24.8% | SAFE | 25 | $9,350 | $33,238 | OK |
| ENPH +45C −60P +20P |
$36.73 | 45 | 60 | 20 | 0 | $56.15 | $58.54 | 40 | 6.48x | 45.5% | SAFE | 10 | $7,300 | $36,730 | OK |
| IREN (RetireInc) +50C −70P +23P −60C |
$45.22 | 50 | 70 | 23 | 60 | $63.43 | $66.61 | 47 | 7.86x | 49.1% | SAFE | 20 | $13,700 | $90,430 | OK |
| MSTR (RetireInc) +125C −185P +55P −170C |
$133.26 | 125 | 185 | 55 | 170 | $161.00 | $165.80 | 130 | 11.83x | 58.7% | SAFE | 4 | $4,800 | $53,304 | OK |
| QCOM +190C −210P +100P −220C |
$175.62 | 190 | 210 | 100 | 220 | $224.00 | $227.14 | 110 | 4.24x | 43.1% | SAFE | 5 | $17,000 | $87,810 | OK |
| RKLB +115C −135P +45P |
$63.40 | 115 | 135 | 45 | 0 | $141.55 | $148.35 | 90 | 4.39x | 29.0% | SAFE | 6 | $15,930 | $38,040 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C |
$762.34 | 640 | 0 | 0 | 0 | $764.00 | $704.30 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $914,808 | LEAPS-ONLY |
| AMD +420C −490P +350P −580C |
$520.11 | 420 | 490 | 350 | 580 | $489.91 | $498.97 | 140 | 3.01x | 32.7% | SAFE | 2 | $13,964 | $104,022 | OK |
| CRWV +105C −120P +40P −125C |
$94.79 | 105 | 120 | 40 | 125 | $125.45 | $128.20 | 80 | 4.91x | 57.8% | SAFE | 5 | $10,225 | $47,395 | OK |
| GOOG (Neville) +300C −345P +310P −355C |
$328.51 | 300 | 345 | 310 | 355 | $373.00 | $345.21 | 35 | 1.48x | 5.6% | OK | 15 | $109,500 | $492,765 | OK |
| GOOG (Neville) +340C −405P +360P −355C |
$328.51 | 340 | 405 | 360 | 355 | $398.00 | $384.05 | 45 | 1.88x | -9.6% | ITM | 5 | $25,500 | $164,255 | OK |
| INTC +85C −100P +35P −116C |
$105.97 | 85 | 100 | 35 | 116 | $114.00 | $116.10 | 65 | 3.24x | 67.0% | SAFE | 5 | $14,500 | $52,985 | OK |
| IREN (Neville) +45C −65P +21P −60C |
$45.22 | 45 | 65 | 21 | 60 | $56.50 | $58.22 | 44 | 15.67x | 53.6% | SAFE | 20 | $6,000 | $90,430 | OK |
| MU (Neville) +970C −1110P +390P −1250C |
$1029.62 | 970 | 1110 | 390 | 1250 | $1220.00 | $1242.47 | 720 | 3.88x | 62.1% | SAFE | 2 | $50,000 | $205,924 | OK |
| SNDK +1200C −1380P +810P −1950C |
$1762.15 | 1200 | 1380 | 810 | 1950 | $1620.00 | $1638.87 | 570 | 2.36x | 54.0% | SAFE | 1 | $42,000 | $176,215 | OK |
| SPCX +150C −195P +135P |
$147.45 | 150 | 195 | 135 | 0 | $186.00 | $188.79 | 60 | 3.22x | 8.4% | OK | 5 | $13,500 | $73,725 | 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 | 32 | Dec 18 | 100d | 29.2% | $2.40 | $-1.47 | $-2,940 | $17,520 | $39,420 | $6,570 | 15 | $6,000 | 11mo | 1mo | 1.94x | PASS |
| 2 | 33 | Dec 18 | 100d | 27.0% | $2.70 | $-1.77 | $-3,540 | $19,710 | $47,085 | $4,380 | 14 | $4,000 | 11mo | 1mo | 1.88x | PASS |
| 3 | 34 | Dec 18 | 100d | 24.8% | $3.00 | $-2.07 | $-4,140 | $21,900 | $50,735 | $2,190 | 13 | $2,000 | 11mo | 0mo | 1.81x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $2.27 | $54,480/yr | $17,520/yr | SELF-FUNDING |
| CC at MID $52 0.6σ, B $2.02 | $48,480/yr | $17,520/yr | SELF-FUNDING |
| AT 24% DRAWDOWN (stock $45.22 → $34.28, hedge $39,420/yr) | |||
| CC at SS income stress-adjusted | $12,720/yr | $39,420/yr | DEFICIT $2,225/mo |
| CC at MID income stress-adjusted | $12,720/yr | $39,420/yr | DEFICIT $2,225/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 | 32 | Dec 18 | 100d | 29.2% | $2.40 | $-1.47 | $-2,940 | $17,520 | $39,420 | $6,570 | 15 | $6,000 | 11mo | 1mo | 1.94x | PASS |
| 2 | 33 | Dec 18 | 100d | 27.0% | $2.70 | $-1.77 | $-3,540 | $19,710 | $47,085 | $4,380 | 14 | $4,000 | 11mo | 1mo | 1.88x | PASS |
| 3 | 34 | Dec 18 | 100d | 24.8% | $3.00 | $-2.07 | $-4,140 | $21,900 | $50,735 | $2,190 | 13 | $2,000 | 11mo | 0mo | 1.81x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $2.27 | $54,480/yr | $17,520/yr | SELF-FUNDING |
| CC at MID $52 0.6σ, B $2.02 | $48,480/yr | $17,520/yr | SELF-FUNDING |
| AT 24% DRAWDOWN (stock $45.22 → $34.28, hedge $39,420/yr) | |||
| CC at SS income stress-adjusted | $12,720/yr | $39,420/yr | DEFICIT $2,225/mo |
| CC at MID income stress-adjusted | $12,720/yr | $39,420/yr | DEFICIT $2,225/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 150 CHEAP | Nov 20 | 72d | 72.0% | $0.01 | $0.10 | $152 | 0% | $89,400 | = | D $30 |
| 2 | 150 | Dec 18 | 100d | 72.0% | $0.09 | $0.22 | $241 | 0% | $89,400 | = | D $66 |
| 3 | 160 | Dec 18 | 100d | 70.2% | $0.12 | $0.22 | $241 | 0% | $86,400 | -$3,000 | D $66 |
| 4 | 165 | Nov 20 | 72d | 69.2% | $0.04 | $0.17 | $259 | 0% | $84,900 | -$4,500 | D $51 |
| 5 | 195 | Nov 20 | 72d | 63.6% | $0.02 | $0.18 | $274 | 0% | $75,900 | -$13,500 | D $54 |
| 6 | 200 | Nov 20 | 72d | 62.7% | $0.01 | $0.48 | $730 | 0% | $74,400 | -$15,000 | D $144 |
| 7 | 210 | Nov 20 | 72d | 60.8% | $0.01 | $0.53 | $806 | 0% | $71,400 | -$18,000 | D $159 |
| 8 | 220 | Nov 20 | 72d | 59.0% | $0.07 | $0.60 | $912 | 0% | $68,400 | -$21,000 | D $180 |
| 9 | 200 | Dec 18 | 100d | 62.7% | $0.21 | $1.15 | $1,259 | 0% | $74,400 | -$15,000 | D $345 |
| 10 | 260 | Nov 20 | 72d | 51.5% | $0.60 | $0.83 | $1,262 | 0% | $56,400 | -$33,000 | D $249 |
| 11 | 220 | Dec 18 | 100d | 59.0% | $0.60 | $1.16 | $1,270 | 0% | $68,400 | -$21,000 | D $348 |
| 12 | 195 | Dec 18 | 100d | 63.6% | $0.17 | $1.19 | $1,303 | 0% | $75,900 | -$13,500 | D $357 |
| ▶ 13 | 390 PROT | Nov 20 | 72d | 27.2% | $8.65 | $9.90 | $15,056 | 2% | $17,400 | -$72,000 | D $2,970 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $530, B $40.95 | $147,420/yr | $152/yr | SELF-FUNDING |
| CC at MID $600 0.7σ, B $16.00 | $57,600/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).