| 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 |
$43.07 | 25 | 47 | 35 | 55 | $44.00 | $50.94 | 12 | 1.75x | 18.7% | SAFE | 20 | $32,000 | $86,140 | REPAIR SOON (32d) |
| GOOG (Joint) +310C −355C |
$342.99 | 310 | 0 | 0 | 355 | $392.50 | $347.23 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $171,495 | LEAPS-ONLY |
| IBIT +75C |
$44.32 | 75 | 0 | 0 | 0 | $70.58 | $49.87 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $221,600 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$133.75 | 180 | 0 | 0 | 170 | $233.00 | $163.28 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $133,750 | LEAPS-ONLY |
| AMZN +200C −250P +215P |
$253.55 | 200 | 250 | 215 | 0 | $267.92 | $269.91 | 35 | 1.52x | 15.2% | SAFE | 5 | $33,960 | $126,775 | OK |
| BMNR (Joint) +23C −18P +25P |
$25.19 | 23 | 18 | 25 | 0 | $36.42 | $23.54 | 0 | 1.00x | 0.8% | TIGHT | 150 | $201,300 | $377,850 | OK |
| COPX +65C −90P +68P |
$84.66 | 65 | 90 | 68 | 0 | $93.40 | $96.57 | 22 | 1.77x | 19.7% | SAFE | 20 | $56,800 | $169,320 | OK |
| MU (Joint) +670C −800P +420P −1100C |
$907.04 | 670 | 800 | 420 | 1100 | $792.36 | $811.42 | 380 | 4.31x | 53.7% | SAFE | 1 | $11,472 | $90,704 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −55C |
$43.07 | 25 | 47 | 35 | 55 | $44.00 | $50.94 | 12 | 1.75x | 18.7% | SAFE | 20 | $32,000 | $86,140 | REPAIR SOON (32d) |
| IGV +70C −111C |
$103.94 | 70 | 0 | 0 | 111 | $96.50 | $87.94 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $124,728 | LEAPS-ONLY |
| MARA (Main) +13C |
$11.60 | 13 | 0 | 0 | 0 | $16.75 | $10.86 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $464,000 | LEAPS-ONLY |
| BMNR (Main) +25C −18P +45P |
$25.19 | 25 | 18 | 45 | 0 | $65.83 | $57.67 | 0 | 1.00x | -78.6% | ITM | 50 | $204,150 | $125,950 | OK |
| BMNR (Main) +23C −18P +25P |
$25.19 | 23 | 18 | 25 | 0 | $53.26 | $46.19 | 0 | 1.00x | 0.8% | TIGHT | 75 | $226,950 | $188,925 | OK |
| COIN (Main) +165C −240P +90P −220C |
$187.85 | 165 | 240 | 90 | 220 | $210.90 | $216.91 | 150 | 9.93x | 52.1% | SAFE | 8 | $13,440 | $150,280 | OK |
| COIN (Main) +500C −330P +300P −220C |
$187.85 | 500 | 330 | 300 | 220 | $563.00 | $356.38 | 30 | 1.48x | -59.7% | ITM | 25 | $157,500 | $469,625 | OK |
| ETHA +13C −16P +10P |
$18.90 | 13 | 16 | 10 | 0 | $17.33 | $17.83 | 6 | 2.39x | 47.1% | SAFE | 50 | $21,650 | $94,500 | OK |
| GLD +320C −450P +330P −470C |
$392.13 | 320 | 450 | 330 | 470 | $456.00 | $470.13 | 120 | 1.88x | 15.8% | SAFE | 10 | $136,000 | $392,135 | OK |
| GLXY +38C −38P +18P |
$23.97 | 38 | 38 | 18 | 0 | $39.71 | $35.40 | 20 | 10.05x | 27.0% | SAFE | 125 | $27,625 | $299,625 | OK |
| HIMS +10C −20P +5P |
$28.49 | 10 | 20 | 5 | 0 | $17.47 | $19.40 | 15 | 4.04x | 82.4% | SAFE | 15 | $7,395 | $42,735 | OK |
| META +480C −650P +330P −665C |
$661.86 | 480 | 650 | 330 | 665 | $601.50 | $603.50 | 320 | 5.38x | 50.1% | SAFE | 3 | $21,900 | $198,558 | OK |
| MU (Main) +880C −1010P +340P −1210C |
$907.04 | 880 | 1010 | 340 | 1210 | $1028.60 | $1049.54 | 670 | 5.51x | 62.5% | SAFE | 5 | $74,300 | $453,520 | OK |
| NOW +80C −110P +90P −140C |
$137.99 | 80 | 110 | 90 | 140 | $108.93 | $113.71 | 20 | 1.72x | 34.8% | SAFE | 10 | $27,850 | $137,990 | OK |
| NVDA +215C −225P +200P |
$210.67 | 215 | 225 | 200 | 0 | $264.80 | $229.19 | 25 | 1.50x | 5.1% | OK | 10 | $49,800 | $210,670 | OK |
| RetireInc (...7291) | |||||||||||||||
| DELL → +340C −390P +150P −550C |
$531.37 | 340 | 390 | 150 | 550 | $398.00 | $404.04 | 240 | 5.14x | 71.8% | SAFE | 3 | $17,400 | $159,411 | ROLL NOW (32d) |
| MARA (RetireInc) +40C |
$11.60 | 40 | 0 | 0 | 0 | $41.04 | $11.12 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $580,000 | LEAPS-ONLY |
| APP +460C −540P +185P |
$325.36 | 460 | 540 | 185 | 0 | $588.00 | $609.96 | 355 | 3.77x | 43.1% | SAFE | 1 | $12,800 | $32,536 | OK |
| CLSK +17C −17P +10P |
$13.23 | 17 | 17 | 10 | 0 | $20.74 | $18.46 | 7 | 2.87x | 24.4% | SAFE | 25 | $9,350 | $33,088 | OK |
| ENPH +45C −60P +20P |
$36.44 | 45 | 60 | 20 | 0 | $56.15 | $59.05 | 40 | 6.48x | 45.1% | SAFE | 10 | $7,300 | $36,440 | OK |
| IREN (RetireInc) +50C −70P +23P −55C |
$43.07 | 50 | 70 | 23 | 55 | $63.43 | $66.78 | 47 | 7.86x | 46.6% | SAFE | 20 | $13,700 | $86,140 | OK |
| MSTR (RetireInc) +125C −185P +55P −170C |
$133.75 | 125 | 185 | 55 | 170 | $161.00 | $165.41 | 130 | 11.83x | 58.9% | SAFE | 4 | $4,800 | $53,500 | OK |
| QCOM +190C −210P +100P −220C |
$178.64 | 190 | 210 | 100 | 220 | $224.00 | $227.83 | 110 | 4.24x | 44.0% | SAFE | 5 | $17,000 | $89,320 | OK |
| RKLB +115C −135P +45P |
$62.06 | 115 | 135 | 45 | 0 | $141.55 | $148.84 | 90 | 4.39x | 27.5% | SAFE | 6 | $15,930 | $37,236 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C |
$760.40 | 640 | 0 | 0 | 0 | $764.00 | $703.30 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $912,480 | LEAPS-ONLY |
| AMD +420C −490P +350P −580C |
$486.70 | 420 | 490 | 350 | 580 | $489.91 | $500.13 | 140 | 3.01x | 28.1% | SAFE | 2 | $13,964 | $97,340 | OK |
| CRWV +105C −120P +40P −125C |
$84.72 | 105 | 120 | 40 | 125 | $125.45 | $128.69 | 80 | 4.91x | 52.8% | SAFE | 5 | $10,225 | $42,360 | OK |
| GOOG (Neville) +300C −345P +310P −355C |
$342.99 | 300 | 345 | 310 | 355 | $373.00 | $345.88 | 35 | 1.48x | 9.6% | OK | 15 | $109,500 | $514,485 | OK |
| GOOG (Neville) +340C −405P +360P −355C |
$342.99 | 340 | 405 | 360 | 355 | $398.00 | $384.55 | 45 | 1.88x | -5.0% | ITM | 5 | $25,500 | $171,495 | OK |
| INTC +85C −100P +35P −116C |
$96.82 | 85 | 100 | 35 | 116 | $114.00 | $116.27 | 65 | 3.24x | 63.9% | SAFE | 5 | $14,500 | $48,410 | OK |
| IREN (Neville) +45C −65P +21P −55C |
$43.07 | 45 | 65 | 21 | 55 | $56.50 | $58.24 | 44 | 15.67x | 51.2% | SAFE | 20 | $6,000 | $86,140 | OK |
| MU (Neville) +970C −1110P +390P −1250C |
$907.04 | 970 | 1110 | 390 | 1250 | $1220.00 | $1237.30 | 720 | 3.88x | 57.0% | SAFE | 2 | $50,000 | $181,408 | OK |
| SNDK +1200C −1380P +810P −1950C |
$1528.14 | 1200 | 1380 | 810 | 1950 | $1620.00 | $1637.55 | 570 | 2.36x | 47.0% | SAFE | 1 | $42,000 | $152,814 | OK |
| SPCX +150C −195P +135P |
$148.11 | 150 | 195 | 135 | 0 | $186.00 | $189.60 | 60 | 3.22x | 8.9% | OK | 5 | $13,500 | $74,055 | 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 | 95d | 21.1% | $3.35 | $-2.28 | $-4,560 | $25,742 | $45,491 | $3,074 | 13 | $2,000 | 8mo | 0mo | 1.81x | PASS |
| 2 | 33 | Dec 18 | 95d | 23.4% | $2.99 | $-1.92 | $-3,840 | $22,976 | $48,564 | $5,840 | 14 | $4,000 | 8mo | 1mo | 1.88x | PASS |
| 3 | 32 | Dec 18 | 95d | 25.7% | $2.65 | $-1.58 | $-3,160 | $20,363 | $46,874 | $8,453 | 15 | $6,000 | 9mo | 1mo | 1.94x | PASS |
| 4 | 31 | Dec 18 | 95d | 28.0% | $2.38 | $-1.31 | $-2,620 | $18,288 | $42,647 | $10,527 | 16 | $8,000 | 9mo | 1mo | 2.00x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $55, B $1.18 | $26,550/yr | $25,742/yr | SELF-FUNDING |
| CC at MID $50 0.6σ, B $2.04 | $45,900/yr | $25,742/yr | SELF-FUNDING |
| AT 25% DRAWDOWN (stock $43.07 → $32.51, hedge $45,491/yr) | |||
| CC at SS income stress-adjusted | $15,750/yr | $45,491/yr | DEFICIT $2,478/mo |
| CC at MID income stress-adjusted | $15,750/yr | $45,491/yr | DEFICIT $2,478/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 | 95d | 21.1% | $3.35 | $-2.28 | $-4,560 | $25,742 | $45,491 | $3,074 | 13 | $2,000 | 8mo | 0mo | 1.81x | PASS |
| 2 | 33 | Dec 18 | 95d | 23.4% | $2.99 | $-1.92 | $-3,840 | $22,976 | $48,564 | $5,840 | 14 | $4,000 | 8mo | 1mo | 1.88x | PASS |
| 3 | 32 | Dec 18 | 95d | 25.7% | $2.65 | $-1.58 | $-3,160 | $20,363 | $46,874 | $8,453 | 15 | $6,000 | 9mo | 1mo | 1.94x | PASS |
| 4 | 31 | Dec 18 | 95d | 28.0% | $2.38 | $-1.31 | $-2,620 | $18,288 | $42,647 | $10,527 | 16 | $8,000 | 9mo | 1mo | 2.00x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $55, B $1.18 | $26,550/yr | $25,742/yr | SELF-FUNDING |
| CC at MID $50 0.6σ, B $2.04 | $45,900/yr | $25,742/yr | SELF-FUNDING |
| AT 25% DRAWDOWN (stock $43.07 → $32.51, hedge $45,491/yr) | |||
| CC at SS income stress-adjusted | $15,750/yr | $45,491/yr | DEFICIT $2,478/mo |
| CC at MID income stress-adjusted | $15,750/yr | $45,491/yr | DEFICIT $2,478/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 150 CHEAP | Dec 18 | 95d | 71.8% | $0.10 | $0.22 | $254 | 0% | $89,400 | = | D $66 |
| 2 | 195 | Nov 20 | 67d | 63.3% | $0.03 | $0.16 | $261 | 0% | $75,900 | -$13,500 | D $48 |
| 3 | 150 | Nov 20 | 67d | 71.8% | $0.01 | $0.20 | $327 | 0% | $89,400 | = | D $60 |
| 4 | 200 | Dec 18 | 95d | 62.4% | $0.25 | $0.44 | $507 | 0% | $74,400 | -$15,000 | D $132 |
| 5 | 230 | Nov 20 | 67d | 56.7% | $0.16 | $0.35 | $572 | 0% | $65,400 | -$24,000 | D $105 |
| 6 | 195 | Dec 18 | 95d | 63.3% | $0.07 | $0.67 | $772 | 0% | $75,900 | -$13,500 | D $201 |
| 7 | 200 | Nov 20 | 67d | 62.4% | $0.01 | $0.48 | $784 | 0% | $74,400 | -$15,000 | D $144 |
| 8 | 250 | Nov 20 | 67d | 53.0% | $0.28 | $0.60 | $981 | 0% | $59,400 | -$30,000 | D $180 |
| 9 | 220 | Nov 20 | 67d | 58.6% | $0.18 | $0.67 | $1,095 | 0% | $68,400 | -$21,000 | D $201 |
| 10 | 270 | Nov 20 | 67d | 49.2% | $0.05 | $0.79 | $1,291 | 0% | $53,400 | -$36,000 | D $237 |
| 11 | 210 | Dec 18 | 95d | 60.5% | $0.05 | $1.15 | $1,326 | 0% | $71,400 | -$18,000 | D $345 |
| 12 | 220 | Dec 18 | 95d | 58.6% | $0.05 | $1.37 | $1,579 | 0% | $68,400 | -$21,000 | D $411 |
| ▶ 13 | 390 PROT | Nov 20 | 67d | 26.6% | $7.75 | $9.05 | $14,791 | 2% | $17,400 | -$72,000 | D $2,715 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $530, B $39.85 | $134,494/yr | $254/yr | SELF-FUNDING |
| CC at MID $600 0.7σ, B $16.60 | $56,025/yr | $254/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).