| 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 |
$43.17 | 25 | 47 | 35 | 55 | $44.00 | $50.91 | 12 | 1.75x | 18.9% | SAFE | 20 | $32,000 | $86,340 | REPAIR SOON (30d) |
| GOOG (Joint) +310C −355C |
$343.04 | 310 | 0 | 0 | 355 | $392.50 | $349.48 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $171,520 | LEAPS-ONLY |
| IBIT +75C |
$42.81 | 75 | 0 | 0 | 0 | $70.58 | $50.18 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $214,050 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$128.50 | 180 | 0 | 0 | 170 | $233.00 | $163.26 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $128,500 | LEAPS-ONLY |
| AMZN +200C −250P +215P |
$248.44 | 200 | 250 | 215 | 0 | $267.92 | $271.24 | 35 | 1.52x | 13.5% | SAFE | 5 | $33,960 | $124,220 | OK |
| BMNR (Joint) +23C −18P +25P |
$23.25 | 23 | 18 | 25 | 0 | $36.42 | $23.09 | 0 | 1.00x | -7.5% | ITM | 150 | $201,300 | $348,750 | OK |
| COPX +65C −90P +68P |
$85.31 | 65 | 90 | 68 | 0 | $93.40 | $94.97 | 22 | 1.77x | 20.3% | SAFE | 20 | $56,800 | $170,620 | OK |
| MU (Joint) +670C −800P +420P −1210C |
$932.71 | 670 | 800 | 420 | 1210 | $792.36 | $810.14 | 380 | 4.31x | 55.0% | SAFE | 1 | $11,472 | $93,271 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −55C |
$43.17 | 25 | 47 | 35 | 55 | $44.00 | $50.91 | 12 | 1.75x | 18.9% | SAFE | 20 | $32,000 | $86,340 | REPAIR SOON (30d) |
| IGV +70C −111C |
$105.25 | 70 | 0 | 0 | 111 | $96.50 | $88.40 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $126,300 | LEAPS-ONLY |
| MARA (Main) +13C |
$11.46 | 13 | 0 | 0 | 0 | $16.75 | $11.10 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $458,400 | LEAPS-ONLY |
| BMNR (Main) +25C −18P +45P |
$23.25 | 25 | 18 | 45 | 0 | $65.83 | $57.62 | 0 | 1.00x | -93.5% | ITM | 50 | $204,150 | $116,250 | OK |
| BMNR (Main) +23C −18P +25P |
$23.25 | 23 | 18 | 25 | 0 | $53.26 | $45.88 | 0 | 1.00x | -7.5% | ITM | 75 | $226,950 | $174,375 | OK |
| COIN (Main) +165C −240P +90P −220C |
$170.66 | 165 | 240 | 90 | 220 | $210.90 | $214.77 | 150 | 9.93x | 47.3% | SAFE | 8 | $13,440 | $136,528 | OK |
| COIN (Main) +500C −330P +300P −220C |
$170.66 | 500 | 330 | 300 | 220 | $563.00 | $356.66 | 30 | 1.48x | -75.8% | ITM | 25 | $157,500 | $426,650 | OK |
| ETHA +13C −16P +10P |
$18.05 | 13 | 16 | 10 | 0 | $17.33 | $17.74 | 6 | 2.39x | 44.6% | SAFE | 50 | $21,650 | $90,250 | OK |
| GLD +320C −450P +330P −470C |
$397.68 | 320 | 450 | 330 | 470 | $456.00 | $469.00 | 120 | 1.88x | 17.0% | SAFE | 10 | $136,000 | $397,680 | OK |
| GLXY +38C −38P +18P |
$22.73 | 38 | 38 | 18 | 0 | $39.71 | $35.20 | 20 | 10.05x | 23.0% | SAFE | 125 | $27,625 | $284,125 | OK |
| HIMS +10C −20P +5P |
$27.62 | 10 | 20 | 5 | 0 | $17.47 | $18.87 | 15 | 4.04x | 81.9% | SAFE | 15 | $7,395 | $41,430 | OK |
| META +480C −650P +330P −665C |
$681.55 | 480 | 650 | 330 | 665 | $601.50 | $604.01 | 320 | 5.38x | 51.6% | SAFE | 3 | $21,900 | $204,465 | OK |
| MU (Main) +880C −1010P +340P −1210C |
$932.71 | 880 | 1010 | 340 | 1210 | $1028.60 | $1048.47 | 670 | 5.51x | 63.5% | SAFE | 5 | $74,300 | $466,355 | OK |
| NOW +80C −110P +90P −140C |
$140.59 | 80 | 110 | 90 | 140 | $108.93 | $113.45 | 20 | 1.72x | 36.0% | SAFE | 10 | $27,850 | $140,590 | OK |
| NVDA +215C −225P +200P |
$215.09 | 215 | 225 | 200 | 0 | $264.80 | $229.99 | 25 | 1.50x | 7.0% | OK | 10 | $49,800 | $215,090 | OK |
| RetireInc (...7291) | |||||||||||||||
| DELL → +340C −390P +150P −550C |
$569.62 | 340 | 390 | 150 | 550 | $398.00 | $407.09 | 240 | 5.14x | 73.7% | SAFE | 3 | $17,400 | $170,886 | ROLL NOW (30d) |
| MARA (RetireInc) +40C |
$11.46 | 40 | 0 | 0 | 0 | $41.04 | $11.16 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $573,000 | LEAPS-ONLY |
| APP +460C −540P +185P |
$325.08 | 460 | 540 | 185 | 0 | $588.00 | $605.84 | 355 | 3.77x | 43.1% | SAFE | 1 | $12,800 | $32,508 | OK |
| CLSK +17C −17P +10P |
$12.98 | 17 | 17 | 10 | 0 | $20.74 | $18.30 | 7 | 2.87x | 23.0% | SAFE | 25 | $9,350 | $32,451 | OK |
| ENPH +45C −60P +20P |
$35.90 | 45 | 60 | 20 | 0 | $56.15 | $58.23 | 40 | 6.48x | 44.3% | SAFE | 10 | $7,300 | $35,900 | OK |
| IREN (RetireInc) +50C −70P +23P −55C |
$43.17 | 50 | 70 | 23 | 55 | $63.43 | $66.85 | 47 | 7.86x | 46.7% | SAFE | 20 | $13,700 | $86,340 | OK |
| MSTR (RetireInc) +125C −185P +55P −170C |
$128.50 | 125 | 185 | 55 | 170 | $161.00 | $164.81 | 130 | 11.83x | 57.2% | SAFE | 4 | $4,800 | $51,400 | OK |
| QCOM +190C −210P +100P −220C |
$189.48 | 190 | 210 | 100 | 220 | $224.00 | $226.92 | 110 | 4.24x | 47.2% | SAFE | 5 | $17,000 | $94,740 | OK |
| RKLB +115C −135P +45P |
$63.99 | 115 | 135 | 45 | 0 | $141.55 | $149.50 | 90 | 4.39x | 29.7% | SAFE | 6 | $15,930 | $38,394 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C |
$760.14 | 640 | 0 | 0 | 0 | $764.00 | $705.64 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $912,168 | LEAPS-ONLY |
| AMD +420C −490P +350P −580C |
$519.99 | 420 | 490 | 350 | 580 | $489.91 | $499.33 | 140 | 3.01x | 32.7% | SAFE | 2 | $13,964 | $103,998 | OK |
| CRWV +105C −120P +40P −125C |
$84.94 | 105 | 120 | 40 | 125 | $125.45 | $129.15 | 80 | 4.91x | 52.9% | SAFE | 5 | $10,225 | $42,470 | OK |
| GOOG (Neville) +300C −345P +310P −355C |
$343.04 | 300 | 345 | 310 | 355 | $373.00 | $345.71 | 35 | 1.48x | 9.6% | OK | 15 | $109,500 | $514,560 | OK |
| GOOG (Neville) +340C −405P +360P −355C |
$343.04 | 340 | 405 | 360 | 355 | $398.00 | $385.04 | 45 | 1.88x | -4.9% | ITM | 5 | $25,500 | $171,520 | OK |
| INTC +85C −100P +35P −116C |
$101.15 | 85 | 100 | 35 | 116 | $114.00 | $115.53 | 65 | 3.24x | 65.4% | SAFE | 5 | $14,500 | $50,575 | OK |
| IREN (Neville) +45C −65P +21P −55C |
$43.17 | 45 | 65 | 21 | 55 | $56.50 | $58.52 | 44 | 15.67x | 51.4% | SAFE | 20 | $6,000 | $86,340 | OK |
| MU (Neville) +970C −1110P +390P −1250C |
$932.71 | 970 | 1110 | 390 | 1250 | $1220.00 | $1237.33 | 720 | 3.88x | 58.2% | SAFE | 2 | $50,000 | $186,542 | OK |
| SNDK +1200C −1380P +810P −1950C |
$1532.35 | 1200 | 1380 | 810 | 1950 | $1620.00 | $1636.07 | 570 | 2.36x | 47.1% | SAFE | 1 | $42,000 | $153,235 | OK |
| SPCX +150C −195P +135P |
$150.28 | 150 | 195 | 135 | 0 | $186.00 | $189.56 | 60 | 3.22x | 10.2% | SAFE | 5 | $13,500 | $75,140 | 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 | 93d | 23.6% | $2.92 | $-1.96 | $-3,920 | $22,920 | $50,629 | $5,730 | 14 | $4,000 | 8mo | 1mo | 1.88x | PASS |
| 2 | 34 | Dec 18 | 93d | 21.2% | $3.30 | $-2.34 | $-4,680 | $25,903 | $45,291 | $2,747 | 13 | $2,000 | 9mo | 0mo | 1.81x | PASS |
| 3 | 32 | Dec 18 | 93d | 25.9% | $2.61 | $-1.65 | $-3,300 | $20,487 | $46,312 | $8,163 | 15 | $6,000 | 9mo | 1mo | 1.94x | PASS |
| 4 | 31 | Dec 18 | 93d | 28.2% | $2.31 | $-1.35 | $-2,700 | $18,132 | $41,995 | $10,518 | 16 | $8,000 | 9mo | 1mo | 2.00x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $55, B $1.02 | $24,480/yr | $22,920/yr | SELF-FUNDING |
| CC at MID $50 0.7σ, B $1.85 | $44,400/yr | $22,920/yr | SELF-FUNDING |
| AT 24% DRAWDOWN (stock $43.17 → $32.78, hedge $50,629/yr) | |||
| CC at SS income stress-adjusted | $14,160/yr | $50,629/yr | DEFICIT $3,039/mo |
| CC at MID income stress-adjusted | $14,160/yr | $50,629/yr | DEFICIT $3,039/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 | 93d | 23.6% | $2.92 | $-1.96 | $-3,920 | $22,920 | $50,629 | $5,730 | 14 | $4,000 | 8mo | 1mo | 1.88x | PASS |
| 2 | 34 | Dec 18 | 93d | 21.2% | $3.30 | $-2.34 | $-4,680 | $25,903 | $45,291 | $2,747 | 13 | $2,000 | 9mo | 0mo | 1.81x | PASS |
| 3 | 32 | Dec 18 | 93d | 25.9% | $2.61 | $-1.65 | $-3,300 | $20,487 | $46,312 | $8,163 | 15 | $6,000 | 9mo | 1mo | 1.94x | PASS |
| 4 | 31 | Dec 18 | 93d | 28.2% | $2.31 | $-1.35 | $-2,700 | $18,132 | $41,995 | $10,518 | 16 | $8,000 | 9mo | 1mo | 2.00x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $55, B $1.02 | $24,480/yr | $22,920/yr | SELF-FUNDING |
| CC at MID $50 0.7σ, B $1.85 | $44,400/yr | $22,920/yr | SELF-FUNDING |
| AT 24% DRAWDOWN (stock $43.17 → $32.78, hedge $50,629/yr) | |||
| CC at SS income stress-adjusted | $14,160/yr | $50,629/yr | DEFICIT $3,039/mo |
| CC at MID income stress-adjusted | $14,160/yr | $50,629/yr | DEFICIT $3,039/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 165 CHEAP | Dec 18 | 93d | 71.0% | $0.10 | $0.17 | $200 | 0% | $84,900 | -$4,500 | D $51 |
| 2 | 185 | Nov 20 | 65d | 67.5% | $0.02 | $0.14 | $236 | 0% | $78,900 | -$10,500 | D $42 |
| 3 | 150 | Dec 18 | 93d | 73.7% | $0.05 | $0.22 | $259 | 0% | $89,400 | = | D $66 |
| 4 | 195 | Nov 20 | 65d | 65.8% | $0.03 | $0.18 | $303 | 0% | $75,900 | -$13,500 | D $54 |
| 5 | 150 | Nov 20 | 65d | 73.7% | $0.01 | $0.20 | $337 | 0% | $89,400 | = | D $60 |
| 6 | 230 | Nov 20 | 65d | 59.6% | $0.16 | $0.24 | $404 | 0% | $65,400 | -$24,000 | D $72 |
| 7 | 195 | Dec 18 | 93d | 65.8% | $0.13 | $0.44 | $518 | 0% | $75,900 | -$13,500 | D $132 |
| 8 | 200 | Dec 18 | 93d | 64.9% | $0.20 | $0.44 | $518 | 0% | $74,400 | -$15,000 | D $132 |
| 9 | 185 | Dec 18 | 93d | 67.5% | $0.05 | $0.56 | $659 | 0% | $78,900 | -$10,500 | D $168 |
| 10 | 200 | Nov 20 | 65d | 64.9% | $0.01 | $0.41 | $691 | 0% | $74,400 | -$15,000 | D $123 |
| 11 | 210 | Dec 18 | 93d | 63.1% | $0.05 | $0.75 | $883 | 0% | $71,400 | -$18,000 | D $225 |
| 12 | 220 | Dec 18 | 93d | 61.4% | $0.01 | $0.91 | $1,071 | 0% | $68,400 | -$21,000 | D $273 |
| ▶ 13 | 390 PROT | Nov 20 | 65d | 31.5% | $5.60 | $6.20 | $10,445 | 1% | $17,400 | -$72,000 | D $1,860 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $560, B $46.60 | $167,760/yr | $200/yr | SELF-FUNDING |
| CC at MID $640 0.7σ, B $17.90 | $64,440/yr | $200/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).