| 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 |
$43.67 | 25 | 47 | 35 | 55 | $44.00 | $50.65 | 12 | 1.75x | 19.9% | SAFE | 20 | $32,000 | $87,340 | REPAIR PLAN (36d) |
| GOOG (Joint) +310C −355C |
$327.14 | 310 | 0 | 0 | 355 | $392.50 | $347.56 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $163,570 | LEAPS-ONLY |
| IBIT +75C |
$43.70 | 75 | 0 | 0 | 0 | $70.58 | $49.12 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $218,500 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$130.30 | 180 | 0 | 0 | 170 | $233.00 | $163.55 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $130,300 | LEAPS-ONLY |
| AMZN +200C −250P +215P |
$252.27 | 200 | 250 | 215 | 0 | $267.92 | $271.00 | 35 | 1.52x | 14.8% | SAFE | 5 | $33,960 | $126,135 | OK |
| BMNR (Joint) +23C −18P +25P |
$24.19 | 23 | 18 | 25 | 0 | $36.42 | $23.21 | 0 | 1.00x | -3.3% | ITM | 150 | $201,300 | $362,850 | OK |
| COPX +65C −90P +68P −100C |
$89.17 | 65 | 90 | 68 | 100 | $93.40 | $96.19 | 22 | 1.77x | 23.7% | SAFE | 20 | $56,800 | $178,340 | OK |
| MU (Joint) +670C −800P +420P −1100C |
$987.88 | 670 | 800 | 420 | 1100 | $792.36 | $813.37 | 380 | 4.31x | 57.5% | SAFE | 1 | $11,472 | $98,788 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −55C |
$43.67 | 25 | 47 | 35 | 55 | $44.00 | $50.65 | 12 | 1.75x | 19.9% | SAFE | 20 | $32,000 | $87,340 | REPAIR PLAN (36d) |
| IGV +70C −111C |
$102.10 | 70 | 0 | 0 | 111 | $96.50 | $88.68 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $122,520 | LEAPS-ONLY |
| MARA (Main) +13C |
$11.28 | 13 | 0 | 0 | 0 | $16.75 | $10.84 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $451,200 | LEAPS-ONLY |
| BMNR (Main) +25C −18P +45P |
$24.19 | 25 | 18 | 45 | 0 | $65.83 | $57.25 | 0 | 1.00x | -86.0% | ITM | 50 | $204,150 | $120,950 | OK |
| BMNR (Main) +23C −18P +25P |
$24.19 | 23 | 18 | 25 | 0 | $53.26 | $45.92 | 0 | 1.00x | -3.3% | ITM | 75 | $226,950 | $181,425 | OK |
| COIN (Main) +165C −240P +90P −220C |
$172.00 | 165 | 240 | 90 | 220 | $210.90 | $215.81 | 150 | 9.93x | 47.7% | SAFE | 8 | $13,440 | $137,600 | OK |
| COIN (Main) +500C −330P +300P −220C |
$172.00 | 500 | 330 | 300 | 220 | $563.00 | $352.88 | 30 | 1.48x | -74.4% | ITM | 25 | $157,500 | $430,000 | OK |
| ETHA +13C −16P +10P |
$18.36 | 13 | 16 | 10 | 0 | $17.33 | $17.86 | 6 | 2.39x | 45.5% | SAFE | 50 | $21,650 | $91,800 | OK |
| GLD +320C −450P +330P −470C |
$400.80 | 320 | 450 | 330 | 470 | $456.00 | $470.20 | 120 | 1.88x | 17.7% | SAFE | 10 | $136,000 | $400,800 | OK |
| GLXY +38C −38P +18P −30C |
$24.27 | 38 | 38 | 18 | 30 | $39.71 | $34.91 | 20 | 10.05x | 27.9% | SAFE | 125 | $27,625 | $303,375 | OK |
| HIMS +10C −20P +5P |
$27.76 | 10 | 20 | 5 | 0 | $17.47 | $19.22 | 15 | 4.04x | 82.0% | SAFE | 15 | $7,395 | $41,640 | OK |
| META +480C −650P +330P −665C |
$644.72 | 480 | 650 | 330 | 665 | $601.50 | $605.37 | 320 | 5.38x | 48.8% | SAFE | 3 | $21,900 | $193,416 | OK |
| MU (Main) +880C −1010P +340P −1210C |
$987.88 | 880 | 1010 | 340 | 1210 | $1028.60 | $1050.35 | 670 | 5.51x | 65.6% | SAFE | 5 | $74,300 | $493,940 | OK |
| NOW +80C −110P +90P −140C |
$133.54 | 80 | 110 | 90 | 140 | $108.93 | $113.52 | 20 | 1.72x | 32.6% | SAFE | 10 | $27,850 | $133,540 | OK |
| NVDA +215C −225P +200P |
$217.79 | 215 | 225 | 200 | 0 | $264.80 | $227.79 | 25 | 1.50x | 8.2% | OK | 10 | $49,800 | $217,790 | OK |
| RetireInc (...7291) | |||||||||||||||
| DELL → +340C −390P +150P −550C |
$516.65 | 340 | 390 | 150 | 550 | $398.00 | $406.27 | 240 | 5.14x | 71.0% | SAFE | 3 | $17,400 | $154,995 | ROLL NOW (36d) |
| MARA (RetireInc) +40C |
$11.28 | 40 | 0 | 0 | 0 | $41.04 | $11.08 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $564,000 | LEAPS-ONLY |
| APP +460C −540P +185P |
$309.48 | 460 | 540 | 185 | 0 | $588.00 | $614.77 | 355 | 3.77x | 40.2% | SAFE | 1 | $12,800 | $30,948 | OK |
| CLSK +17C −17P +10P |
$12.70 | 17 | 17 | 10 | 0 | $20.74 | $18.07 | 7 | 2.87x | 21.2% | SAFE | 25 | $9,350 | $31,738 | OK |
| ENPH +45C −60P +20P |
$35.88 | 45 | 60 | 20 | 0 | $56.15 | $59.07 | 40 | 6.48x | 44.3% | SAFE | 10 | $7,300 | $35,880 | OK |
| IREN (RetireInc) +50C −70P +23P −60C |
$43.67 | 50 | 70 | 23 | 60 | $63.43 | $66.66 | 47 | 7.86x | 47.3% | SAFE | 20 | $13,700 | $87,340 | OK |
| MSTR (RetireInc) +125C −185P +55P −170C |
$130.30 | 125 | 185 | 55 | 170 | $161.00 | $166.79 | 130 | 11.83x | 57.8% | SAFE | 4 | $4,800 | $52,120 | OK |
| QCOM +190C −210P +100P −220C |
$171.50 | 190 | 210 | 100 | 220 | $224.00 | $226.49 | 110 | 4.24x | 41.7% | SAFE | 5 | $17,000 | $85,750 | OK |
| RKLB +115C −135P +45P |
$63.59 | 115 | 135 | 45 | 0 | $141.55 | $148.82 | 90 | 4.39x | 29.2% | SAFE | 6 | $15,930 | $38,154 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C |
$757.63 | 640 | 0 | 0 | 0 | $764.00 | $703.17 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $909,156 | LEAPS-ONLY |
| AMD +420C −490P +350P −580C |
$507.18 | 420 | 490 | 350 | 580 | $489.91 | $498.64 | 140 | 3.01x | 31.0% | SAFE | 2 | $13,964 | $101,436 | OK |
| CRWV +105C −120P +40P −125C |
$89.03 | 105 | 120 | 40 | 125 | $125.45 | $128.30 | 80 | 4.91x | 55.1% | SAFE | 5 | $10,225 | $44,515 | OK |
| GOOG (Neville) +300C −345P +310P −355C |
$327.14 | 300 | 345 | 310 | 355 | $373.00 | $346.01 | 35 | 1.48x | 5.2% | OK | 15 | $109,500 | $490,710 | OK |
| GOOG (Neville) +340C −405P +360P −355C |
$327.14 | 340 | 405 | 360 | 355 | $398.00 | $384.72 | 45 | 1.88x | -10.0% | ITM | 5 | $25,500 | $163,570 | OK |
| INTC +85C −100P +35P −116C |
$99.78 | 85 | 100 | 35 | 116 | $114.00 | $115.93 | 65 | 3.24x | 64.9% | SAFE | 5 | $14,500 | $49,890 | OK |
| IREN (Neville) +45C −65P +21P −60C |
$43.67 | 45 | 65 | 21 | 60 | $56.50 | $58.22 | 44 | 15.67x | 51.9% | SAFE | 20 | $6,000 | $87,340 | OK |
| MU (Neville) +970C −1110P +390P −1250C |
$987.88 | 970 | 1110 | 390 | 1250 | $1220.00 | $1239.72 | 720 | 3.88x | 60.5% | SAFE | 2 | $50,000 | $197,576 | OK |
| SNDK +1200C −1380P +810P −1950C |
$1696.44 | 1200 | 1380 | 810 | 1950 | $1620.00 | $1636.66 | 570 | 2.36x | 52.3% | SAFE | 1 | $42,000 | $169,644 | OK |
| SPCX +150C −195P +135P |
$153.34 | 150 | 195 | 135 | 0 | $186.00 | $189.88 | 60 | 3.22x | 12.0% | SAFE | 5 | $13,500 | $76,670 | 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 | 99d | 24.4% | $2.90 | $-1.76 | $-3,520 | $21,384 | $49,552 | $5,162 | 14 | $4,000 | 9mo | 1mo | 1.88x | PASS |
| 2 | 31 | Dec 18 | 99d | 29.0% | $2.27 | $-1.13 | $-2,260 | $16,738 | $39,818 | $9,807 | 16 | $8,000 | 10mo | 1mo | 2.00x | PASS |
| 3 | 32 | Dec 18 | 99d | 26.7% | $2.66 | $-1.52 | $-3,040 | $19,614 | $43,874 | $6,931 | 15 | $6,000 | 10mo | 1mo | 1.94x | PASS |
| 4 | 34 | Dec 18 | 99d | 22.1% | $3.30 | $-2.16 | $-4,320 | $24,333 | $46,602 | $2,212 | 13 | $2,000 | 11mo | 0mo | 1.81x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $55, B $1.43 | $28,600/yr | $21,384/yr | SELF-FUNDING |
| CC at MID $50 0.6σ, B $2.40 | $48,000/yr | $21,384/yr | SELF-FUNDING |
| AT 24% DRAWDOWN (stock $43.67 → $33.11, hedge $49,552/yr) | |||
| CC at SS income stress-adjusted | $11,600/yr | $49,552/yr | DEFICIT $3,163/mo |
| CC at MID income stress-adjusted | $11,600/yr | $49,552/yr | DEFICIT $3,163/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 | 33 | Dec 18 | 99d | 24.4% | $2.90 | $-1.76 | $-3,520 | $21,384 | $49,552 | $5,162 | 14 | $4,000 | 9mo | 1mo | 1.88x | PASS |
| 2 | 31 | Dec 18 | 99d | 29.0% | $2.27 | $-1.13 | $-2,260 | $16,738 | $39,818 | $9,807 | 16 | $8,000 | 10mo | 1mo | 2.00x | PASS |
| 3 | 32 | Dec 18 | 99d | 26.7% | $2.66 | $-1.52 | $-3,040 | $19,614 | $43,874 | $6,931 | 15 | $6,000 | 10mo | 1mo | 1.94x | PASS |
| 4 | 34 | Dec 18 | 99d | 22.1% | $3.30 | $-2.16 | $-4,320 | $24,333 | $46,602 | $2,212 | 13 | $2,000 | 11mo | 0mo | 1.81x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $55, B $1.43 | $28,600/yr | $21,384/yr | SELF-FUNDING |
| CC at MID $50 0.6σ, B $2.40 | $48,000/yr | $21,384/yr | SELF-FUNDING |
| AT 24% DRAWDOWN (stock $43.67 → $33.11, hedge $49,552/yr) | |||
| CC at SS income stress-adjusted | $11,600/yr | $49,552/yr | DEFICIT $3,163/mo |
| CC at MID income stress-adjusted | $11,600/yr | $49,552/yr | DEFICIT $3,163/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 150 CHEAP | Dec 18 | 99d | 71.0% | $0.01 | $0.22 | $243 | 0% | $89,400 | = | D $66 |
| 2 | 195 | Nov 20 | 71d | 62.3% | $0.02 | $0.18 | $278 | 0% | $75,900 | -$13,500 | D $54 |
| 3 | 150 | Nov 20 | 71d | 71.0% | $0.01 | $0.20 | $308 | 0% | $89,400 | = | D $60 |
| 4 | 165 | Dec 18 | 99d | 68.1% | $0.14 | $0.63 | $697 | 0% | $84,900 | -$4,500 | D $189 |
| 5 | 200 | Nov 20 | 71d | 61.3% | $0.01 | $0.56 | $864 | 0% | $74,400 | -$15,000 | D $168 |
| 6 | 165 | Nov 20 | 71d | 68.1% | $0.08 | $0.57 | $879 | 0% | $84,900 | -$4,500 | D $171 |
| 7 | 195 | Dec 18 | 99d | 62.3% | $0.04 | $0.95 | $1,051 | 0% | $75,900 | -$13,500 | D $285 |
| 8 | 230 | Nov 20 | 71d | 55.5% | $0.16 | $0.75 | $1,157 | 0% | $65,400 | -$24,000 | D $225 |
| 9 | 220 | Nov 20 | 71d | 57.4% | $0.06 | $0.78 | $1,203 | 0% | $68,400 | -$21,000 | D $234 |
| 10 | 200 | Dec 18 | 99d | 61.3% | $0.20 | $1.12 | $1,239 | 0% | $74,400 | -$15,000 | D $336 |
| 11 | 210 | Dec 18 | 99d | 59.4% | $0.16 | $1.57 | $1,737 | 0% | $71,400 | -$18,000 | D $471 |
| 12 | 230 | Dec 18 | 99d | 55.5% | $0.39 | $1.60 | $1,770 | 0% | $65,400 | -$24,000 | D $480 |
| ▶ 13 | 390 PROT | Nov 20 | 71d | 24.5% | $9.50 | $11.40 | $17,582 | 2% | $17,400 | -$72,000 | D $3,420 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $510, B $43.90 | $131,700/yr | $243/yr | SELF-FUNDING |
| CC at MID $580 0.6σ, B $18.95 | $56,850/yr | $243/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).