| 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 |
$43.84 | 25 | 47 | 35 | 55 | $44.00 | $50.43 | 12 | 1.75x | 20.2% | SAFE | 20 | $32,000 | $87,670 | REPAIR PLAN (36d) |
| GOOG (Joint) +310C −355C |
$330.32 | 310 | 0 | 0 | 355 | $392.50 | $347.12 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $165,160 | LEAPS-ONLY |
| IBIT +75C |
$43.62 | 75 | 0 | 0 | 0 | $70.58 | $49.55 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $218,100 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$128.68 | 180 | 0 | 0 | 170 | $233.00 | $161.48 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $128,680 | LEAPS-ONLY |
| AMZN +200C −250P +215P |
$251.43 | 200 | 250 | 215 | 0 | $267.92 | $270.79 | 35 | 1.52x | 14.5% | SAFE | 5 | $33,960 | $125,715 | OK |
| BMNR (Joint) +23C −18P +25P |
$24.34 | 23 | 18 | 25 | 0 | $36.42 | $23.32 | 0 | 1.00x | -2.7% | ITM | 150 | $201,300 | $365,100 | OK |
| COPX +65C −90P +68P |
$88.41 | 65 | 90 | 68 | 0 | $93.40 | $95.70 | 22 | 1.77x | 23.1% | SAFE | 20 | $56,800 | $176,820 | OK |
| MU (Joint) +670C −800P +420P −1100C |
$981.75 | 670 | 800 | 420 | 1100 | $792.36 | $811.86 | 380 | 4.31x | 57.2% | SAFE | 1 | $11,472 | $98,175 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −55C |
$43.84 | 25 | 47 | 35 | 55 | $44.00 | $50.43 | 12 | 1.75x | 20.2% | SAFE | 20 | $32,000 | $87,670 | REPAIR PLAN (36d) |
| IGV +70C −111C |
$101.25 | 70 | 0 | 0 | 111 | $96.50 | $87.59 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $121,500 | LEAPS-ONLY |
| MARA (Main) +13C |
$11.57 | 13 | 0 | 0 | 0 | $16.75 | $10.79 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $462,800 | LEAPS-ONLY |
| BMNR (Main) +25C −18P +45P |
$24.34 | 25 | 18 | 45 | 0 | $65.83 | $57.78 | 0 | 1.00x | -84.9% | ITM | 50 | $204,150 | $121,700 | OK |
| BMNR (Main) +23C −18P +25P |
$24.34 | 23 | 18 | 25 | 0 | $53.26 | $46.03 | 0 | 1.00x | -2.7% | ITM | 75 | $226,950 | $182,550 | OK |
| COIN (Main) +165C −240P +90P −220C |
$172.39 | 165 | 240 | 90 | 220 | $210.90 | $215.25 | 150 | 9.93x | 47.8% | SAFE | 8 | $13,440 | $137,912 | OK |
| COIN (Main) +500C −330P +300P −220C |
$172.39 | 500 | 330 | 300 | 220 | $563.00 | $354.94 | 30 | 1.48x | -74.0% | ITM | 25 | $157,500 | $430,975 | OK |
| ETHA +13C −16P +10P |
$18.56 | 13 | 16 | 10 | 0 | $17.33 | $17.99 | 6 | 2.39x | 46.1% | SAFE | 50 | $21,650 | $92,800 | OK |
| GLD +320C −450P +330P −470C |
$396.10 | 320 | 450 | 330 | 470 | $456.00 | $470.32 | 120 | 1.88x | 16.7% | SAFE | 10 | $136,000 | $396,100 | OK |
| GLXY +38C −38P +18P −30C |
$24.09 | 38 | 38 | 18 | 30 | $39.71 | $34.55 | 20 | 10.05x | 27.4% | SAFE | 125 | $27,625 | $301,125 | OK |
| HIMS +10C −20P +5P |
$27.68 | 10 | 20 | 5 | 0 | $17.47 | $18.99 | 15 | 4.04x | 81.9% | SAFE | 15 | $7,395 | $41,520 | OK |
| META +480C −650P +330P −665C |
$643.10 | 480 | 650 | 330 | 665 | $601.50 | $604.76 | 320 | 5.38x | 48.7% | SAFE | 3 | $21,900 | $192,930 | OK |
| MU (Main) +880C −1010P +340P −1210C |
$981.75 | 880 | 1010 | 340 | 1210 | $1028.60 | $1051.74 | 670 | 5.51x | 65.4% | SAFE | 5 | $74,300 | $490,875 | OK |
| NOW +80C −110P +90P −140C |
$131.04 | 80 | 110 | 90 | 140 | $108.93 | $113.48 | 20 | 1.72x | 31.3% | SAFE | 10 | $27,850 | $131,040 | OK |
| NVDA +215C −225P +200P |
$218.46 | 215 | 225 | 200 | 0 | $264.80 | $228.31 | 25 | 1.50x | 8.5% | OK | 10 | $49,800 | $218,460 | OK |
| RetireInc (...7291) | |||||||||||||||
| DELL → +340C −390P +150P −550C |
$512.67 | 340 | 390 | 150 | 550 | $398.00 | $404.15 | 240 | 5.14x | 70.7% | SAFE | 3 | $17,400 | $153,801 | ROLL NOW (36d) |
| MARA (RetireInc) +40C |
$11.57 | 40 | 0 | 0 | 0 | $41.04 | $11.13 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $578,500 | LEAPS-ONLY |
| APP +460C −540P +185P |
$313.32 | 460 | 540 | 185 | 0 | $588.00 | $611.15 | 355 | 3.77x | 41.0% | SAFE | 1 | $12,800 | $31,332 | OK |
| CLSK +17C −17P +10P |
$12.88 | 17 | 17 | 10 | 0 | $20.74 | $18.05 | 7 | 2.87x | 22.3% | SAFE | 25 | $9,350 | $32,188 | OK |
| ENPH +45C −60P +20P |
$36.87 | 45 | 60 | 20 | 0 | $56.15 | $58.96 | 40 | 6.48x | 45.8% | SAFE | 10 | $7,300 | $36,870 | OK |
| IREN (RetireInc) +50C −70P +23P −55C |
$43.84 | 50 | 70 | 23 | 55 | $63.43 | $66.71 | 47 | 7.86x | 47.5% | SAFE | 20 | $13,700 | $87,670 | OK |
| MSTR (RetireInc) +125C −185P +55P −170C |
$128.68 | 125 | 185 | 55 | 170 | $161.00 | $165.37 | 130 | 11.83x | 57.3% | SAFE | 4 | $4,800 | $51,472 | OK |
| QCOM +190C −210P +100P −220C |
$177.60 | 190 | 210 | 100 | 220 | $224.00 | $227.01 | 110 | 4.24x | 43.7% | SAFE | 5 | $17,000 | $88,800 | OK |
| RKLB +115C −135P +45P |
$62.33 | 115 | 135 | 45 | 0 | $141.55 | $148.56 | 90 | 4.39x | 27.8% | SAFE | 6 | $15,930 | $37,398 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C |
$757.84 | 640 | 0 | 0 | 0 | $764.00 | $704.18 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $909,408 | LEAPS-ONLY |
| AMD +420C −490P +350P −580C |
$503.65 | 420 | 490 | 350 | 580 | $489.91 | $499.18 | 140 | 3.01x | 30.5% | SAFE | 2 | $13,964 | $100,730 | OK |
| CRWV +105C −120P +40P −125C |
$89.87 | 105 | 120 | 40 | 125 | $125.45 | $128.54 | 80 | 4.91x | 55.5% | SAFE | 5 | $10,225 | $44,935 | OK |
| GOOG (Neville) +300C −345P +310P −355C |
$330.32 | 300 | 345 | 310 | 355 | $373.00 | $343.83 | 35 | 1.48x | 6.2% | OK | 15 | $109,500 | $495,480 | OK |
| GOOG (Neville) +340C −405P +360P −355C |
$330.32 | 340 | 405 | 360 | 355 | $398.00 | $384.19 | 45 | 1.88x | -9.0% | ITM | 5 | $25,500 | $165,160 | OK |
| INTC +85C −100P +35P −116C |
$100.81 | 85 | 100 | 35 | 116 | $114.00 | $116.22 | 65 | 3.24x | 65.3% | SAFE | 5 | $14,500 | $50,405 | OK |
| IREN (Neville) +45C −65P +21P −55C |
$43.84 | 45 | 65 | 21 | 55 | $56.50 | $58.00 | 44 | 15.67x | 52.1% | SAFE | 20 | $6,000 | $87,670 | OK |
| MU (Neville) +970C −1110P +390P −1250C |
$981.75 | 970 | 1110 | 390 | 1250 | $1220.00 | $1238.82 | 720 | 3.88x | 60.3% | SAFE | 2 | $50,000 | $196,350 | OK |
| SNDK +1200C −1380P +810P −1950C |
$1705.59 | 1200 | 1380 | 810 | 1950 | $1620.00 | $1636.74 | 570 | 2.36x | 52.5% | SAFE | 1 | $42,000 | $170,559 | OK |
| SPCX +150C −195P +135P |
$147.98 | 150 | 195 | 135 | 0 | $186.00 | $189.25 | 60 | 3.22x | 8.8% | OK | 5 | $13,500 | $73,990 | 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 | 24.7% | $2.85 | $-1.77 | $-3,540 | $21,015 | $50,031 | $5,530 | 14 | $4,000 | 9mo | 1mo | 1.88x | PASS |
| 2 | 32 | Dec 18 | 99d | 27.0% | $2.54 | $-1.46 | $-2,920 | $18,729 | $43,136 | $7,816 | 15 | $6,000 | 9mo | 1mo | 1.94x | PASS |
| 3 | 34 | Dec 18 | 99d | 22.4% | $3.25 | $-2.17 | $-4,340 | $23,965 | $47,081 | $2,581 | 13 | $2,000 | 9mo | 0mo | 1.81x | PASS |
| 4 | 31 | Dec 18 | 99d | 29.3% | $2.25 | $-1.17 | $-2,340 | $16,591 | $39,449 | $9,955 | 16 | $8,000 | 10mo | 1mo | 2.00x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $55, B $1.46 | $29,200/yr | $21,015/yr | SELF-FUNDING |
| CC at MID $50 0.5σ, B $2.44 | $48,800/yr | $21,015/yr | SELF-FUNDING |
| AT 24% DRAWDOWN (stock $43.84 → $33.23, hedge $50,031/yr) | |||
| CC at SS income stress-adjusted | $11,600/yr | $50,031/yr | DEFICIT $3,203/mo |
| CC at MID income stress-adjusted | $11,600/yr | $50,031/yr | DEFICIT $3,203/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 | 24.7% | $2.85 | $-1.77 | $-3,540 | $21,015 | $50,031 | $5,530 | 14 | $4,000 | 9mo | 1mo | 1.88x | PASS |
| 2 | 32 | Dec 18 | 99d | 27.0% | $2.54 | $-1.46 | $-2,920 | $18,729 | $43,136 | $7,816 | 15 | $6,000 | 9mo | 1mo | 1.94x | PASS |
| 3 | 34 | Dec 18 | 99d | 22.4% | $3.25 | $-2.17 | $-4,340 | $23,965 | $47,081 | $2,581 | 13 | $2,000 | 9mo | 0mo | 1.81x | PASS |
| 4 | 31 | Dec 18 | 99d | 29.3% | $2.25 | $-1.17 | $-2,340 | $16,591 | $39,449 | $9,955 | 16 | $8,000 | 10mo | 1mo | 2.00x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $55, B $1.46 | $29,200/yr | $21,015/yr | SELF-FUNDING |
| CC at MID $50 0.5σ, B $2.44 | $48,800/yr | $21,015/yr | SELF-FUNDING |
| AT 24% DRAWDOWN (stock $43.84 → $33.23, hedge $50,031/yr) | |||
| CC at SS income stress-adjusted | $11,600/yr | $50,031/yr | DEFICIT $3,203/mo |
| CC at MID income stress-adjusted | $11,600/yr | $50,031/yr | DEFICIT $3,203/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 150 CHEAP | Nov 20 | 71d | 70.7% | $0.01 | $0.10 | $154 | 0% | $89,400 | = | D $30 |
| 2 | 150 | Dec 18 | 99d | 70.7% | $0.06 | $0.14 | $155 | 0% | $89,400 | = | D $42 |
| 3 | 165 | Dec 18 | 99d | 67.8% | $0.14 | $0.24 | $265 | 0% | $84,900 | -$4,500 | D $72 |
| 4 | 195 | Nov 20 | 71d | 62.0% | $0.03 | $0.18 | $278 | 0% | $75,900 | -$13,500 | D $54 |
| 5 | 200 | Nov 20 | 71d | 61.0% | $0.01 | $0.28 | $432 | 0% | $74,400 | -$15,000 | D $84 |
| 6 | 195 | Dec 18 | 99d | 62.0% | $0.10 | $0.72 | $796 | 0% | $75,900 | -$13,500 | D $216 |
| 7 | 230 | Nov 20 | 71d | 55.1% | $0.16 | $0.54 | $833 | 0% | $65,400 | -$24,000 | D $162 |
| 8 | 210 | Dec 18 | 99d | 59.0% | $0.32 | $0.88 | $973 | 0% | $71,400 | -$18,000 | D $264 |
| 9 | 200 | Dec 18 | 99d | 61.0% | $0.38 | $0.93 | $1,029 | 0% | $74,400 | -$15,000 | D $279 |
| 10 | 220 | Nov 20 | 71d | 57.1% | $0.16 | $0.67 | $1,033 | 0% | $68,400 | -$21,000 | D $201 |
| 11 | 240 | Nov 20 | 71d | 53.2% | $0.25 | $0.67 | $1,033 | 0% | $62,400 | -$27,000 | D $201 |
| 12 | 250 | Nov 20 | 71d | 51.2% | $0.26 | $0.71 | $1,095 | 0% | $59,400 | -$30,000 | D $213 |
| ▶ 13 | 390 PROT | Nov 20 | 71d | 23.9% | $9.45 | $10.75 | $16,579 | 2% | $17,400 | -$72,000 | D $3,225 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $510, B $39.95 | $119,850/yr | $154/yr | SELF-FUNDING |
| CC at MID $570 0.6σ, B $18.25 | $54,750/yr | $154/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).