| 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 |
$43.92 | 25 | 47 | 35 | 55 | $44.00 | $50.70 | 12 | 1.75x | 20.3% | SAFE | 20 | $32,000 | $87,840 | REPAIR SOON (35d) |
| GOOG (Joint) +310C −355C |
$336.55 | 310 | 0 | 0 | 355 | $392.50 | $347.60 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $168,275 | LEAPS-ONLY |
| IBIT +75C |
$44.99 | 75 | 0 | 0 | 0 | $70.58 | $49.33 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $224,950 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$137.27 | 180 | 0 | 0 | 170 | $233.00 | $162.82 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $137,270 | LEAPS-ONLY |
| AMZN +200C −250P +215P |
$256.32 | 200 | 250 | 215 | 0 | $267.92 | $270.67 | 35 | 1.52x | 16.1% | SAFE | 5 | $33,960 | $128,160 | OK |
| BMNR (Joint) +23C −18P +25P |
$26.86 | 23 | 18 | 25 | 0 | $36.42 | $23.59 | 0 | 1.00x | 6.9% | OK | 150 | $201,300 | $402,900 | OK |
| COPX +65C −90P +68P |
$89.68 | 65 | 90 | 68 | 0 | $93.40 | $95.54 | 22 | 1.77x | 24.2% | SAFE | 20 | $56,800 | $179,360 | OK |
| MU (Joint) +670C −800P +420P −1100C |
$970.98 | 670 | 800 | 420 | 1100 | $792.36 | $807.36 | 380 | 4.31x | 56.7% | SAFE | 1 | $11,472 | $97,098 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −55C |
$43.92 | 25 | 47 | 35 | 55 | $44.00 | $50.70 | 12 | 1.75x | 20.3% | SAFE | 20 | $32,000 | $87,840 | REPAIR SOON (35d) |
| IGV +70C −111C |
$102.44 | 70 | 0 | 0 | 111 | $96.50 | $88.41 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $122,928 | LEAPS-ONLY |
| MARA (Main) +13C |
$12.32 | 13 | 0 | 0 | 0 | $16.75 | $10.89 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $492,800 | LEAPS-ONLY |
| BMNR (Main) +25C −18P +45P |
$26.86 | 25 | 18 | 45 | 0 | $65.83 | $57.46 | 0 | 1.00x | -67.5% | ITM | 50 | $204,150 | $134,300 | OK |
| BMNR (Main) +23C −18P +25P |
$26.86 | 23 | 18 | 25 | 0 | $53.26 | $46.20 | 0 | 1.00x | 6.9% | OK | 75 | $226,950 | $201,450 | OK |
| COIN (Main) +165C −240P +90P −220C |
$181.01 | 165 | 240 | 90 | 220 | $210.90 | $218.68 | 150 | 9.93x | 50.3% | SAFE | 8 | $13,440 | $144,808 | OK |
| COIN (Main) +500C −330P +300P −220C |
$181.01 | 500 | 330 | 300 | 220 | $563.00 | $357.64 | 30 | 1.48x | -65.7% | ITM | 25 | $157,500 | $452,525 | OK |
| ETHA +13C −16P +10P |
$19.89 | 13 | 16 | 10 | 0 | $17.33 | $18.02 | 6 | 2.39x | 49.7% | SAFE | 50 | $21,650 | $99,450 | OK |
| GLD +320C −450P +330P −470C |
$402.30 | 320 | 450 | 330 | 470 | $456.00 | $469.40 | 120 | 1.88x | 18.0% | SAFE | 10 | $136,000 | $402,300 | OK |
| GLXY +38C −38P +18P |
$25.83 | 38 | 38 | 18 | 0 | $39.71 | $35.62 | 20 | 10.05x | 32.2% | SAFE | 125 | $27,625 | $322,875 | OK |
| HIMS +10C −20P +5P |
$27.20 | 10 | 20 | 5 | 0 | $17.47 | $19.02 | 15 | 4.04x | 81.6% | SAFE | 15 | $7,395 | $40,800 | OK |
| META +480C −650P +330P −665C |
$654.50 | 480 | 650 | 330 | 665 | $601.50 | $604.27 | 320 | 5.38x | 49.6% | SAFE | 3 | $21,900 | $196,350 | OK |
| MU (Main) +880C −1010P +340P −1210C |
$970.98 | 880 | 1010 | 340 | 1210 | $1028.60 | $1044.83 | 670 | 5.51x | 65.0% | SAFE | 5 | $74,300 | $485,490 | OK |
| NOW +80C −110P +90P −140C |
$133.89 | 80 | 110 | 90 | 140 | $108.93 | $113.99 | 20 | 1.72x | 32.8% | SAFE | 10 | $27,850 | $133,890 | OK |
| NVDA +215C −225P +200P |
$221.88 | 215 | 225 | 200 | 0 | $264.80 | $229.05 | 25 | 1.50x | 9.9% | OK | 10 | $49,800 | $221,880 | OK |
| RetireInc (...7291) | |||||||||||||||
| DELL → +340C −390P +150P −550C |
$557.54 | 340 | 390 | 150 | 550 | $398.00 | $405.83 | 240 | 5.14x | 73.1% | SAFE | 3 | $17,400 | $167,262 | ROLL NOW (35d) |
| MARA (RetireInc) +40C |
$12.32 | 40 | 0 | 0 | 0 | $41.04 | $11.28 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $616,000 | LEAPS-ONLY |
| APP +460C −540P +185P |
$313.51 | 460 | 540 | 185 | 0 | $588.00 | $607.53 | 355 | 3.77x | 41.0% | SAFE | 1 | $12,800 | $31,351 | OK |
| CLSK +17C −17P +10P |
$13.76 | 17 | 17 | 10 | 0 | $20.74 | $18.51 | 7 | 2.87x | 27.3% | SAFE | 25 | $9,350 | $34,400 | OK |
| ENPH +45C −60P +20P |
$37.27 | 45 | 60 | 20 | 0 | $56.15 | $58.90 | 40 | 6.48x | 46.3% | SAFE | 10 | $7,300 | $37,270 | OK |
| IREN (RetireInc) +50C −70P +23P −55C |
$43.92 | 50 | 70 | 23 | 55 | $63.43 | $66.95 | 47 | 7.86x | 47.6% | SAFE | 20 | $13,700 | $87,840 | OK |
| MSTR (RetireInc) +125C −185P +55P −170C |
$137.27 | 125 | 185 | 55 | 170 | $161.00 | $165.51 | 130 | 11.83x | 59.9% | SAFE | 4 | $4,800 | $54,908 | OK |
| QCOM +190C −210P +100P −220C |
$181.72 | 190 | 210 | 100 | 220 | $224.00 | $226.18 | 110 | 4.24x | 45.0% | SAFE | 5 | $17,000 | $90,860 | OK |
| RKLB +115C −135P +45P |
$63.75 | 115 | 135 | 45 | 0 | $141.55 | $148.80 | 90 | 4.39x | 29.4% | SAFE | 6 | $15,930 | $38,250 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C |
$765.49 | 640 | 0 | 0 | 0 | $764.00 | $704.33 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $918,588 | LEAPS-ONLY |
| AMD +420C −490P +350P −580C |
$513.21 | 420 | 490 | 350 | 580 | $489.91 | $498.41 | 140 | 3.01x | 31.8% | SAFE | 2 | $13,964 | $102,642 | OK |
| CRWV +105C −120P +40P −125C |
$90.31 | 105 | 120 | 40 | 125 | $125.45 | $128.43 | 80 | 4.91x | 55.7% | SAFE | 5 | $10,225 | $45,155 | OK |
| GOOG (Neville) +300C −345P +310P −355C |
$336.55 | 300 | 345 | 310 | 355 | $373.00 | $345.00 | 35 | 1.48x | 7.9% | OK | 15 | $109,500 | $504,825 | OK |
| GOOG (Neville) +340C −405P +360P −355C |
$336.55 | 340 | 405 | 360 | 355 | $398.00 | $384.09 | 45 | 1.88x | -7.0% | ITM | 5 | $25,500 | $168,275 | OK |
| INTC +85C −100P +35P −116C |
$104.06 | 85 | 100 | 35 | 116 | $114.00 | $115.81 | 65 | 3.24x | 66.4% | SAFE | 5 | $14,500 | $52,030 | OK |
| IREN (Neville) +45C −65P +21P −55C |
$43.92 | 45 | 65 | 21 | 55 | $56.50 | $58.39 | 44 | 15.67x | 52.2% | SAFE | 20 | $6,000 | $87,840 | OK |
| MU (Neville) +970C −1110P +390P −1250C |
$970.98 | 970 | 1110 | 390 | 1250 | $1220.00 | $1234.38 | 720 | 3.88x | 59.8% | SAFE | 2 | $50,000 | $194,196 | OK |
| SNDK +1200C −1380P +810P −1950C |
$1619.59 | 1200 | 1380 | 810 | 1950 | $1620.00 | $1636.57 | 570 | 2.36x | 50.0% | SAFE | 1 | $42,000 | $161,959 | OK |
| SPCX +150C −195P +135P |
$148.32 | 150 | 195 | 135 | 0 | $186.00 | $189.44 | 60 | 3.22x | 9.0% | OK | 5 | $13,500 | $74,160 | 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 | 98d | 22.6% | $3.25 | $-2.32 | $-4,640 | $24,209 | $47,078 | $2,980 | 13 | $2,000 | 8mo | 0mo | 1.81x | PASS |
| 2 | 33 | Dec 18 | 98d | 24.9% | $2.85 | $-1.92 | $-3,840 | $21,230 | $46,556 | $5,959 | 14 | $4,000 | 8mo | 1mo | 1.88x | PASS |
| 3 | 32 | Dec 18 | 98d | 27.1% | $2.58 | $-1.65 | $-3,300 | $19,218 | $42,832 | $7,970 | 15 | $6,000 | 9mo | 1mo | 1.94x | PASS |
| 4 | 31 | Dec 18 | 98d | 29.4% | $2.32 | $-1.39 | $-2,780 | $17,282 | $39,107 | $9,907 | 16 | $8,000 | 10mo | 1mo | 2.00x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $55, B $1.39 | $28,594/yr | $24,209/yr | SELF-FUNDING |
| CC at MID $50 0.6σ, B $2.42 | $49,783/yr | $24,209/yr | SELF-FUNDING |
| AT 24% DRAWDOWN (stock $43.92 → $33.41, hedge $47,078/yr) | |||
| CC at SS income stress-adjusted | $10,697/yr | $47,078/yr | DEFICIT $3,032/mo |
| CC at MID income stress-adjusted | $10,697/yr | $47,078/yr | DEFICIT $3,032/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 | 98d | 22.6% | $3.25 | $-2.32 | $-4,640 | $24,209 | $47,078 | $2,980 | 13 | $2,000 | 8mo | 0mo | 1.81x | PASS |
| 2 | 33 | Dec 18 | 98d | 24.9% | $2.85 | $-1.92 | $-3,840 | $21,230 | $46,556 | $5,959 | 14 | $4,000 | 8mo | 1mo | 1.88x | PASS |
| 3 | 32 | Dec 18 | 98d | 27.1% | $2.58 | $-1.65 | $-3,300 | $19,218 | $42,832 | $7,970 | 15 | $6,000 | 9mo | 1mo | 1.94x | PASS |
| 4 | 31 | Dec 18 | 98d | 29.4% | $2.32 | $-1.39 | $-2,780 | $17,282 | $39,107 | $9,907 | 16 | $8,000 | 10mo | 1mo | 2.00x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $55, B $1.39 | $28,594/yr | $24,209/yr | SELF-FUNDING |
| CC at MID $50 0.6σ, B $2.42 | $49,783/yr | $24,209/yr | SELF-FUNDING |
| AT 24% DRAWDOWN (stock $43.92 → $33.41, hedge $47,078/yr) | |||
| CC at SS income stress-adjusted | $10,697/yr | $47,078/yr | DEFICIT $3,032/mo |
| CC at MID income stress-adjusted | $10,697/yr | $47,078/yr | DEFICIT $3,032/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 150 CHEAP | Dec 18 | 98d | 73.1% | $0.05 | $0.22 | $246 | 0% | $89,400 | = | D $66 |
| 2 | 195 | Nov 20 | 70d | 65.0% | $0.03 | $0.18 | $282 | 0% | $75,900 | -$13,500 | D $54 |
| 3 | 150 | Nov 20 | 70d | 73.1% | $0.04 | $0.20 | $313 | 0% | $89,400 | = | D $60 |
| 4 | 185 | Nov 20 | 70d | 66.8% | $0.02 | $0.29 | $454 | 0% | $78,900 | -$10,500 | D $87 |
| 5 | 200 | Dec 18 | 98d | 64.1% | $0.20 | $0.44 | $492 | 0% | $74,400 | -$15,000 | D $132 |
| 6 | 200 | Nov 20 | 70d | 64.1% | $0.01 | $0.51 | $798 | 0% | $74,400 | -$15,000 | D $153 |
| 7 | 230 | Nov 20 | 70d | 58.7% | $0.16 | $0.56 | $876 | 0% | $65,400 | -$24,000 | D $168 |
| 8 | 220 | Nov 20 | 70d | 60.5% | $0.06 | $0.64 | $1,001 | 0% | $68,400 | -$21,000 | D $192 |
| 9 | 195 | Dec 18 | 98d | 65.0% | $0.03 | $0.91 | $1,017 | 0% | $75,900 | -$13,500 | D $273 |
| 10 | 210 | Dec 18 | 98d | 62.3% | $0.05 | $1.07 | $1,196 | 0% | $71,400 | -$18,000 | D $321 |
| 11 | 220 | Dec 18 | 98d | 60.5% | $0.60 | $1.15 | $1,285 | 0% | $68,400 | -$21,000 | D $345 |
| 12 | 240 | Nov 20 | 70d | 57.0% | $0.25 | $0.89 | $1,392 | 0% | $62,400 | -$27,000 | D $267 |
| ▶ 13 | 390 PROT | Nov 20 | 70d | 30.0% | $6.85 | $8.05 | $12,592 | 1% | $17,400 | -$72,000 | D $2,415 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $550, B $48.55 | $149,811/yr | $246/yr | SELF-FUNDING |
| CC at MID $630 0.7σ, B $19.55 | $60,326/yr | $246/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).