| 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 |
$43.69 | 25 | 47 | 35 | 55 | $44.00 | $50.57 | 12 | 1.75x | 19.9% | SAFE | 20 | $32,000 | $87,380 | REPAIR SOON (35d) |
| GOOG (Joint) +310C −355C |
$335.44 | 310 | 0 | 0 | 355 | $392.50 | $347.59 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $167,720 | LEAPS-ONLY |
| IBIT +75C |
$43.80 | 75 | 0 | 0 | 0 | $70.58 | $49.84 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $219,000 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$131.53 | 180 | 0 | 0 | 170 | $233.00 | $161.82 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $131,530 | LEAPS-ONLY |
| AMZN +200C −250P +215P |
$256.97 | 200 | 250 | 215 | 0 | $267.92 | $270.35 | 35 | 1.52x | 16.3% | SAFE | 5 | $33,960 | $128,485 | OK |
| BMNR (Joint) +23C −18P +25P |
$25.21 | 23 | 18 | 25 | 0 | $36.42 | $23.47 | 0 | 1.00x | 0.8% | TIGHT | 150 | $201,300 | $378,150 | OK |
| COPX +65C −90P +68P |
$88.40 | 65 | 90 | 68 | 0 | $93.40 | $95.22 | 22 | 1.77x | 23.1% | SAFE | 20 | $56,800 | $176,800 | OK |
| MU (Joint) +670C −800P +420P −1100C |
$975.42 | 670 | 800 | 420 | 1100 | $792.36 | $808.93 | 380 | 4.31x | 56.9% | SAFE | 1 | $11,472 | $97,542 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −55C |
$43.69 | 25 | 47 | 35 | 55 | $44.00 | $50.57 | 12 | 1.75x | 19.9% | SAFE | 20 | $32,000 | $87,380 | REPAIR SOON (35d) |
| IGV +70C −111C |
$101.70 | 70 | 0 | 0 | 111 | $96.50 | $87.61 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $122,040 | LEAPS-ONLY |
| MARA (Main) +13C |
$11.98 | 13 | 0 | 0 | 0 | $16.75 | $10.95 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $479,200 | LEAPS-ONLY |
| BMNR (Main) +25C −18P +45P |
$25.21 | 25 | 18 | 45 | 0 | $65.83 | $57.82 | 0 | 1.00x | -78.5% | ITM | 50 | $204,150 | $126,050 | OK |
| BMNR (Main) +23C −18P +25P |
$25.21 | 23 | 18 | 25 | 0 | $53.26 | $46.15 | 0 | 1.00x | 0.8% | TIGHT | 75 | $226,950 | $189,075 | OK |
| COIN (Main) +165C −240P +90P −220C |
$175.41 | 165 | 240 | 90 | 220 | $210.90 | $216.43 | 150 | 9.93x | 48.7% | SAFE | 8 | $13,440 | $140,324 | OK |
| COIN (Main) +500C −330P +300P −220C |
$175.41 | 500 | 330 | 300 | 220 | $563.00 | $357.36 | 30 | 1.48x | -71.0% | ITM | 25 | $157,500 | $438,512 | OK |
| ETHA +13C −16P +10P |
$19.18 | 13 | 16 | 10 | 0 | $17.33 | $17.61 | 6 | 2.39x | 47.9% | SAFE | 50 | $21,650 | $95,900 | OK |
| GLD +320C −450P +330P −470C |
$398.29 | 320 | 450 | 330 | 470 | $456.00 | $469.47 | 120 | 1.88x | 17.1% | SAFE | 10 | $136,000 | $398,290 | OK |
| GLXY +38C −38P +18P |
$24.55 | 38 | 38 | 18 | 0 | $39.71 | $34.44 | 20 | 10.05x | 28.7% | SAFE | 125 | $27,625 | $306,875 | OK |
| HIMS +10C −20P +5P |
$27.37 | 10 | 20 | 5 | 0 | $17.47 | $18.97 | 15 | 4.04x | 81.7% | SAFE | 15 | $7,395 | $41,055 | OK |
| META +480C −650P +330P −665C |
$647.24 | 480 | 650 | 330 | 665 | $601.50 | $604.60 | 320 | 5.38x | 49.0% | SAFE | 3 | $21,900 | $194,172 | OK |
| MU (Main) +880C −1010P +340P −1210C |
$975.42 | 880 | 1010 | 340 | 1210 | $1028.60 | $1050.21 | 670 | 5.51x | 65.1% | SAFE | 5 | $74,300 | $487,710 | OK |
| NOW +80C −110P +90P −140C |
$132.88 | 80 | 110 | 90 | 140 | $108.93 | $113.73 | 20 | 1.72x | 32.3% | SAFE | 10 | $27,850 | $132,880 | OK |
| NVDA +215C −225P +200P |
$218.59 | 215 | 225 | 200 | 0 | $264.80 | $228.87 | 25 | 1.50x | 8.5% | OK | 10 | $49,800 | $218,590 | OK |
| RetireInc (...7291) | |||||||||||||||
| DELL → +340C −390P +150P −550C |
$562.50 | 340 | 390 | 150 | 550 | $398.00 | $405.72 | 240 | 5.14x | 73.3% | SAFE | 3 | $17,400 | $168,750 | ROLL NOW (35d) |
| MARA (RetireInc) +40C |
$11.98 | 40 | 0 | 0 | 0 | $41.04 | $11.09 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $599,000 | LEAPS-ONLY |
| APP +460C −540P +185P |
$324.36 | 460 | 540 | 185 | 0 | $588.00 | $608.71 | 355 | 3.77x | 43.0% | SAFE | 1 | $12,800 | $32,436 | OK |
| CLSK +17C −17P +10P |
$13.71 | 17 | 17 | 10 | 0 | $20.74 | $18.10 | 7 | 2.87x | 27.0% | SAFE | 25 | $9,350 | $34,262 | OK |
| ENPH +45C −60P +20P |
$36.44 | 45 | 60 | 20 | 0 | $56.15 | $58.06 | 40 | 6.48x | 45.1% | SAFE | 10 | $7,300 | $36,440 | OK |
| IREN (RetireInc) +50C −70P +23P −55C |
$43.69 | 50 | 70 | 23 | 55 | $63.43 | $66.94 | 47 | 7.86x | 47.4% | SAFE | 20 | $13,700 | $87,380 | OK |
| MSTR (RetireInc) +125C −185P +55P −170C |
$131.53 | 125 | 185 | 55 | 170 | $161.00 | $165.70 | 130 | 11.83x | 58.2% | SAFE | 4 | $4,800 | $52,612 | OK |
| QCOM +190C −210P +100P −220C |
$182.16 | 190 | 210 | 100 | 220 | $224.00 | $226.41 | 110 | 4.24x | 45.1% | SAFE | 5 | $17,000 | $91,080 | OK |
| RKLB +115C −135P +45P |
$63.29 | 115 | 135 | 45 | 0 | $141.55 | $148.93 | 90 | 4.39x | 28.9% | SAFE | 6 | $15,930 | $37,974 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C |
$764.53 | 640 | 0 | 0 | 0 | $764.00 | $703.36 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $917,436 | LEAPS-ONLY |
| AMD +420C −490P +350P −580C |
$515.59 | 420 | 490 | 350 | 580 | $489.91 | $499.95 | 140 | 3.01x | 32.1% | SAFE | 2 | $13,964 | $103,118 | OK |
| CRWV +105C −120P +40P −125C |
$89.03 | 105 | 120 | 40 | 125 | $125.45 | $128.72 | 80 | 4.91x | 55.1% | SAFE | 5 | $10,225 | $44,515 | OK |
| GOOG (Neville) +300C −345P +310P −355C |
$335.44 | 300 | 345 | 310 | 355 | $373.00 | $345.43 | 35 | 1.48x | 7.6% | OK | 15 | $109,500 | $503,160 | OK |
| GOOG (Neville) +340C −405P +360P −355C |
$335.44 | 340 | 405 | 360 | 355 | $398.00 | $384.76 | 45 | 1.88x | -7.3% | ITM | 5 | $25,500 | $167,720 | OK |
| INTC +85C −100P +35P −116C |
$103.07 | 85 | 100 | 35 | 116 | $114.00 | $116.03 | 65 | 3.24x | 66.0% | SAFE | 5 | $14,500 | $51,535 | OK |
| IREN (Neville) +45C −65P +21P −55C |
$43.69 | 45 | 65 | 21 | 55 | $56.50 | $57.93 | 44 | 15.67x | 51.9% | SAFE | 20 | $6,000 | $87,380 | OK |
| MU (Neville) +970C −1110P +390P −1250C |
$975.42 | 970 | 1110 | 390 | 1250 | $1220.00 | $1237.07 | 720 | 3.88x | 60.0% | SAFE | 2 | $50,000 | $195,084 | OK |
| SNDK +1200C −1380P +810P −1950C |
$1635.75 | 1200 | 1380 | 810 | 1950 | $1620.00 | $1636.75 | 570 | 2.36x | 50.5% | SAFE | 1 | $42,000 | $163,575 | OK |
| SPCX +150C −195P +135P |
$150.90 | 150 | 195 | 135 | 0 | $186.00 | $189.31 | 60 | 3.22x | 10.5% | SAFE | 5 | $13,500 | $75,450 | 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 | 98d | 24.5% | $2.85 | $-1.91 | $-3,820 | $21,230 | $48,046 | $5,214 | 14 | $4,000 | 9mo | 1mo | 1.88x | PASS |
| 2 | 31 | Dec 18 | 98d | 29.0% | $2.36 | $-1.42 | $-2,840 | $17,580 | $36,500 | $8,864 | 16 | $8,000 | 11mo | 1mo | 2.00x | PASS |
| 3 | 32 | Dec 18 | 98d | 26.8% | $2.66 | $-1.72 | $-3,440 | $19,814 | $43,204 | $6,630 | 15 | $6,000 | 11mo | 1mo | 1.94x | PASS |
| 4 | 34 | Dec 18 | 98d | 22.2% | $3.35 | $-2.41 | $-4,820 | $24,954 | $49,834 | $1,490 | 13 | $2,000 | 16mo | 0mo | 1.81x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $55, B $1.24 | $25,509/yr | $21,230/yr | SELF-FUNDING |
| CC at MID $50 0.6σ, B $2.24 | $46,080/yr | $21,230/yr | SELF-FUNDING |
| AT 23% DRAWDOWN (stock $43.69 → $33.44, hedge $48,046/yr) | |||
| CC at SS income stress-adjusted | $9,874/yr | $48,046/yr | DEFICIT $3,181/mo |
| CC at MID income stress-adjusted | $9,874/yr | $48,046/yr | DEFICIT $3,181/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 | 98d | 24.5% | $2.85 | $-1.91 | $-3,820 | $21,230 | $48,046 | $5,214 | 14 | $4,000 | 9mo | 1mo | 1.88x | PASS |
| 2 | 31 | Dec 18 | 98d | 29.0% | $2.36 | $-1.42 | $-2,840 | $17,580 | $36,500 | $8,864 | 16 | $8,000 | 11mo | 1mo | 2.00x | PASS |
| 3 | 32 | Dec 18 | 98d | 26.8% | $2.66 | $-1.72 | $-3,440 | $19,814 | $43,204 | $6,630 | 15 | $6,000 | 11mo | 1mo | 1.94x | PASS |
| 4 | 34 | Dec 18 | 98d | 22.2% | $3.35 | $-2.41 | $-4,820 | $24,954 | $49,834 | $1,490 | 13 | $2,000 | 16mo | 0mo | 1.81x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $55, B $1.24 | $25,509/yr | $21,230/yr | SELF-FUNDING |
| CC at MID $50 0.6σ, B $2.24 | $46,080/yr | $21,230/yr | SELF-FUNDING |
| AT 23% DRAWDOWN (stock $43.69 → $33.44, hedge $48,046/yr) | |||
| CC at SS income stress-adjusted | $9,874/yr | $48,046/yr | DEFICIT $3,181/mo |
| CC at MID income stress-adjusted | $9,874/yr | $48,046/yr | DEFICIT $3,181/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 150 CHEAP | Nov 20 | 70d | 73.3% | $0.03 | $0.09 | $141 | 0% | $89,400 | = | D $27 |
| 2 | 150 | Dec 18 | 98d | 73.3% | $0.05 | $0.13 | $145 | 0% | $89,400 | = | D $39 |
| 3 | 190 | Nov 20 | 70d | 66.2% | $0.01 | $0.15 | $235 | 0% | $77,400 | -$12,000 | D $45 |
| 4 | 195 | Nov 20 | 70d | 65.3% | $0.03 | $0.15 | $235 | 0% | $75,900 | -$13,500 | D $45 |
| 5 | 165 | Dec 18 | 98d | 70.7% | $0.12 | $0.25 | $279 | 0% | $84,900 | -$4,500 | D $75 |
| 6 | 185 | Dec 18 | 98d | 67.1% | $0.16 | $0.27 | $302 | 0% | $78,900 | -$10,500 | D $81 |
| 7 | 220 | Nov 20 | 70d | 60.9% | $0.06 | $0.23 | $360 | 0% | $68,400 | -$21,000 | D $69 |
| 8 | 185 | Nov 20 | 70d | 67.1% | $0.02 | $0.24 | $375 | 0% | $78,900 | -$10,500 | D $72 |
| 9 | 200 | Nov 20 | 70d | 64.4% | $0.02 | $0.28 | $438 | 0% | $74,400 | -$15,000 | D $84 |
| 10 | 230 | Nov 20 | 70d | 59.1% | $0.16 | $0.31 | $485 | 0% | $65,400 | -$24,000 | D $93 |
| 11 | 200 | Dec 18 | 98d | 64.4% | $0.30 | $0.44 | $492 | 0% | $74,400 | -$15,000 | D $132 |
| 12 | 240 | Nov 20 | 70d | 57.3% | $0.20 | $0.38 | $594 | 0% | $62,400 | -$27,000 | D $114 |
| ▶ 13 | 390 PROT | Nov 20 | 70d | 30.7% | $6.25 | $7.20 | $11,263 | 1% | $17,400 | -$72,000 | D $2,160 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $560, B $44.30 | $136,697/yr | $141/yr | SELF-FUNDING |
| CC at MID $630 0.6σ, B $18.75 | $57,857/yr | $141/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).