| 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 |
$42.72 | 25 | 47 | 35 | 55 | $44.00 | $50.89 | 12 | 1.75x | 18.1% | SAFE | 20 | $32,000 | $85,440 | REPAIR SOON (30d) |
| GOOG (Joint) +310C −355C |
$340.06 | 310 | 0 | 0 | 355 | $392.50 | $347.96 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $170,030 | LEAPS-ONLY |
| IBIT +75C |
$43.03 | 75 | 0 | 0 | 0 | $70.58 | $50.92 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $215,150 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$125.49 | 180 | 0 | 0 | 170 | $233.00 | $164.92 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $125,490 | LEAPS-ONLY |
| AMZN +200C −250P +215P |
$245.81 | 200 | 250 | 215 | 0 | $267.92 | $270.58 | 35 | 1.52x | 12.5% | SAFE | 5 | $33,960 | $122,905 | OK |
| BMNR (Joint) +23C −18P +25P |
$22.82 | 23 | 18 | 25 | 0 | $36.42 | $23.67 | 0 | 1.00x | -9.6% | ITM | 150 | $201,300 | $342,300 | OK |
| COPX +65C −90P +68P |
$84.07 | 65 | 90 | 68 | 0 | $93.40 | $95.48 | 22 | 1.77x | 19.1% | SAFE | 20 | $56,800 | $168,140 | OK |
| MU (Joint) +670C −800P +420P −1210C |
$925.34 | 670 | 800 | 420 | 1210 | $792.36 | $810.22 | 380 | 4.31x | 54.6% | SAFE | 1 | $11,472 | $92,534 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −55C |
$42.72 | 25 | 47 | 35 | 55 | $44.00 | $50.89 | 12 | 1.75x | 18.1% | SAFE | 20 | $32,000 | $85,440 | REPAIR SOON (30d) |
| IGV +70C −111C |
$105.06 | 70 | 0 | 0 | 111 | $96.50 | $87.90 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $126,072 | LEAPS-ONLY |
| MARA (Main) +13C |
$11.03 | 13 | 0 | 0 | 0 | $16.75 | $10.97 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $441,200 | LEAPS-ONLY |
| BMNR (Main) +25C −18P +45P |
$22.82 | 25 | 18 | 45 | 0 | $65.83 | $58.24 | 0 | 1.00x | -97.2% | ITM | 50 | $204,150 | $114,100 | OK |
| BMNR (Main) +23C −18P +25P |
$22.82 | 23 | 18 | 25 | 0 | $53.26 | $46.29 | 0 | 1.00x | -9.6% | ITM | 75 | $226,950 | $171,150 | OK |
| COIN (Main) +165C −240P +90P |
$164.57 | 165 | 240 | 90 | 0 | $210.90 | $216.62 | 150 | 9.93x | 45.3% | SAFE | 8 | $13,440 | $131,656 | OK |
| COIN (Main) +500C −330P +300P |
$164.57 | 500 | 330 | 300 | 0 | $563.00 | $357.30 | 30 | 1.48x | -82.3% | ITM | 25 | $157,500 | $411,425 | OK |
| DELL +310C −400P +320P −595C |
$562.37 | 310 | 400 | 320 | 595 | $562.50 | $570.58 | 80 | 1.32x | 43.1% | SAFE | 3 | $75,750 | $168,711 | OK |
| ETHA +13C −16P +10P |
$18.14 | 13 | 16 | 10 | 0 | $17.33 | $17.60 | 6 | 2.39x | 44.9% | SAFE | 50 | $21,650 | $90,700 | OK |
| GLD +320C −450P +330P −470C |
$392.10 | 320 | 450 | 330 | 470 | $456.00 | $471.03 | 120 | 1.88x | 15.8% | SAFE | 10 | $136,000 | $392,100 | OK |
| GLXY +38C −38P +18P |
$22.23 | 38 | 38 | 18 | 0 | $39.71 | $35.10 | 20 | 10.05x | 21.3% | SAFE | 125 | $27,625 | $277,875 | OK |
| HIMS +10C −20P +5P |
$27.99 | 10 | 20 | 5 | 0 | $17.47 | $19.06 | 15 | 4.04x | 82.1% | SAFE | 15 | $7,395 | $41,985 | OK |
| MU (Main) +880C −1010P +340P −1210C |
$925.34 | 880 | 1010 | 340 | 1210 | $1028.60 | $1047.16 | 670 | 5.51x | 63.3% | SAFE | 5 | $74,300 | $462,670 | OK |
| NVDA +215C −225P +200P −222C |
$213.99 | 215 | 225 | 200 | 222 | $264.80 | $229.81 | 25 | 1.50x | 6.5% | OK | 10 | $49,800 | $213,990 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C |
$754.02 | 640 | 0 | 0 | 0 | $764.00 | $704.96 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $904,824 | LEAPS-ONLY |
| AMD +420C −490P +350P −580C |
$514.01 | 420 | 490 | 350 | 580 | $489.91 | $498.61 | 140 | 3.01x | 31.9% | SAFE | 2 | $13,964 | $102,802 | OK |
| CRWV +105C −120P +40P −125C |
$83.52 | 105 | 120 | 40 | 125 | $125.45 | $128.98 | 80 | 4.91x | 52.1% | SAFE | 5 | $10,225 | $41,760 | OK |
| GOOG (Neville) +300C −345P +310P −355C |
$340.06 | 300 | 345 | 310 | 355 | $373.00 | $345.23 | 35 | 1.48x | 8.8% | OK | 15 | $109,500 | $510,090 | OK |
| GOOG (Neville) +340C −405P +360P −355C |
$340.06 | 340 | 405 | 360 | 355 | $398.00 | $384.46 | 45 | 1.88x | -5.9% | ITM | 5 | $25,500 | $170,030 | OK |
| INTC +85C −100P +35P −116C |
$101.16 | 85 | 100 | 35 | 116 | $114.00 | $116.33 | 65 | 3.24x | 65.4% | SAFE | 5 | $14,500 | $50,580 | OK |
| IREN (Neville) +45C −65P +21P −55C |
$42.72 | 45 | 65 | 21 | 55 | $56.50 | $57.98 | 44 | 15.67x | 50.8% | SAFE | 20 | $6,000 | $85,440 | OK |
| MU (Neville) +970C −1110P +390P −1250C |
$925.34 | 970 | 1110 | 390 | 1250 | $1220.00 | $1237.85 | 720 | 3.88x | 57.9% | SAFE | 2 | $50,000 | $185,068 | OK |
| SNDK +1200C −1380P +810P −1950C |
$1525.40 | 1200 | 1380 | 810 | 1950 | $1620.00 | $1636.69 | 570 | 2.36x | 46.9% | SAFE | 1 | $42,000 | $152,540 | OK |
| SPCX +150C −195P +135P −165C |
$150.83 | 150 | 195 | 135 | 165 | $186.00 | $189.70 | 60 | 3.22x | 10.5% | SAFE | 5 | $13,500 | $75,415 | OK |
| RetireInc (...7291) | |||||||||||||||
| MARA (RetireInc) +40C |
$11.03 | 40 | 0 | 0 | 0 | $41.04 | $11.07 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $551,500 | LEAPS-ONLY |
| APP +460C −540P +185P |
$326.95 | 460 | 540 | 185 | 0 | $588.00 | $608.31 | 355 | 3.77x | 43.4% | SAFE | 1 | $12,800 | $32,695 | OK |
| CLSK +17C −17P +10P |
$12.74 | 17 | 17 | 10 | 0 | $20.74 | $18.09 | 7 | 2.87x | 21.5% | SAFE | 25 | $9,350 | $31,862 | OK |
| ENPH +45C −60P +20P |
$35.37 | 45 | 60 | 20 | 0 | $56.15 | $59.17 | 40 | 6.48x | 43.5% | SAFE | 10 | $7,300 | $35,370 | OK |
| IREN (RetireInc) +50C −70P +23P −55C |
$42.72 | 50 | 70 | 23 | 55 | $63.43 | $66.60 | 47 | 7.86x | 46.2% | SAFE | 20 | $13,700 | $85,440 | OK |
| MSTR (RetireInc) +125C −185P +55P −170C |
$125.49 | 125 | 185 | 55 | 170 | $161.00 | $165.71 | 130 | 11.83x | 56.2% | SAFE | 4 | $4,800 | $50,196 | OK |
| QCOM +190C −210P +100P −220C |
$185.71 | 190 | 210 | 100 | 220 | $224.00 | $227.24 | 110 | 4.24x | 46.2% | SAFE | 5 | $17,000 | $92,855 | OK |
| RKLB +115C −135P +45P |
$63.25 | 115 | 135 | 45 | 0 | $141.55 | $148.38 | 90 | 4.39x | 28.9% | SAFE | 6 | $15,930 | $37,950 | 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 | 93d | 20.4% | $3.30 | $-2.33 | $-4,660 | $25,903 | $43,722 | $3,140 | 13 | $2,000 | 8mo | 0mo | 1.81x | PASS |
| 2 | 33 | Dec 18 | 93d | 22.8% | $2.94 | $-1.97 | $-3,940 | $23,077 | $50,001 | $5,966 | 14 | $4,000 | 8mo | 1mo | 1.88x | PASS |
| 3 | 32 | Dec 18 | 93d | 25.1% | $2.61 | $-1.64 | $-3,280 | $20,487 | $48,667 | $8,556 | 15 | $6,000 | 8mo | 1mo | 1.94x | PASS |
| 4 | 31 | Dec 18 | 93d | 27.4% | $2.30 | $-1.33 | $-2,660 | $18,054 | $43,172 | $10,989 | 16 | $8,000 | 9mo | 1mo | 2.00x | PASS |
| 5 | 30 | Dec 18 | 93d | 29.8% | $2.15 | $-1.18 | $-2,360 | $16,876 | $39,247 | $12,167 | 17 | $10,000 | 10mo | 1mo | 2.06x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $55, B $0.89 | $21,360/yr | $25,903/yr | DEFICIT $379/mo |
| CC at MID $49 0.6σ, B $1.85 | $44,400/yr | $25,903/yr | SELF-FUNDING |
| AT 24% DRAWDOWN (stock $42.72 → $32.41, hedge $43,722/yr) | |||
| CC at SS income stress-adjusted | $12,720/yr | $43,722/yr | DEFICIT $2,583/mo |
| CC at MID income stress-adjusted | $12,720/yr | $43,722/yr | DEFICIT $2,583/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 | 93d | 20.4% | $3.30 | $-2.33 | $-4,660 | $25,903 | $43,722 | $3,140 | 13 | $2,000 | 8mo | 0mo | 1.81x | PASS |
| 2 | 33 | Dec 18 | 93d | 22.8% | $2.94 | $-1.97 | $-3,940 | $23,077 | $50,001 | $5,966 | 14 | $4,000 | 8mo | 1mo | 1.88x | PASS |
| 3 | 32 | Dec 18 | 93d | 25.1% | $2.61 | $-1.64 | $-3,280 | $20,487 | $48,667 | $8,556 | 15 | $6,000 | 8mo | 1mo | 1.94x | PASS |
| 4 | 31 | Dec 18 | 93d | 27.4% | $2.30 | $-1.33 | $-2,660 | $18,054 | $43,172 | $10,989 | 16 | $8,000 | 9mo | 1mo | 2.00x | PASS |
| 5 | 30 | Dec 18 | 93d | 29.8% | $2.15 | $-1.18 | $-2,360 | $16,876 | $39,247 | $12,167 | 17 | $10,000 | 10mo | 1mo | 2.06x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $55, B $0.89 | $21,360/yr | $25,903/yr | DEFICIT $379/mo |
| CC at MID $49 0.6σ, B $1.85 | $44,400/yr | $25,903/yr | SELF-FUNDING |
| AT 24% DRAWDOWN (stock $42.72 → $32.41, hedge $43,722/yr) | |||
| CC at SS income stress-adjusted | $12,720/yr | $43,722/yr | DEFICIT $2,583/mo |
| CC at MID income stress-adjusted | $12,720/yr | $43,722/yr | DEFICIT $2,583/mo |
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).