| 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 |
$43.43 | 25 | 47 | 35 | 55 | $44.00 | $50.69 | 12 | 1.75x | 19.4% | SAFE | 20 | $32,000 | $86,860 | REPAIR SOON (29d) |
| GOOG (Joint) +310C −355C |
$340.76 | 310 | 0 | 0 | 355 | $392.50 | $347.15 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $170,380 | LEAPS-ONLY |
| IBIT +75C |
$43.22 | 75 | 0 | 0 | 0 | $70.58 | $51.18 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $216,100 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$129.17 | 180 | 0 | 0 | 170 | $233.00 | $165.77 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $129,170 | LEAPS-ONLY |
| AMZN +200C −250P +215P |
$249.70 | 200 | 250 | 215 | 0 | $267.92 | $270.21 | 35 | 1.52x | 13.9% | SAFE | 5 | $33,960 | $124,850 | OK |
| BMNR (Joint) +23C −18P +25P |
$23.63 | 23 | 18 | 25 | 0 | $36.42 | $23.55 | 0 | 1.00x | -5.8% | ITM | 150 | $201,300 | $354,450 | OK |
| COPX +65C −90P +68P |
$86.83 | 65 | 90 | 68 | 0 | $93.40 | $96.29 | 22 | 1.77x | 21.7% | SAFE | 20 | $56,800 | $173,660 | OK |
| MU (Joint) +670C −800P +420P −1250C |
$985.43 | 670 | 800 | 420 | 1250 | $792.36 | $813.14 | 380 | 4.31x | 57.4% | SAFE | 1 | $11,472 | $98,543 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −55C |
$43.43 | 25 | 47 | 35 | 55 | $44.00 | $50.69 | 12 | 1.75x | 19.4% | SAFE | 20 | $32,000 | $86,860 | REPAIR SOON (29d) |
| BMNR (Main) → +25C −18P +45P |
$23.63 | 25 | 18 | 45 | 0 | $65.83 | $57.83 | 0 | 1.00x | -90.4% | ITM | 50 | $204,150 | $118,150 | REPAIR PLAN (120d) |
| IGV +70C −111C |
$105.40 | 70 | 0 | 0 | 111 | $96.50 | $88.37 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $126,480 | LEAPS-ONLY |
| MARA (Main) +13C |
$11.07 | 13 | 0 | 0 | 0 | $16.75 | $10.94 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $442,800 | LEAPS-ONLY |
| BMNR (Main) +23C −18P +25P |
$23.63 | 23 | 18 | 25 | 0 | $53.26 | $46.22 | 0 | 1.00x | -5.8% | ITM | 75 | $226,950 | $177,225 | OK |
| COIN (Main) +165C −240P +90P |
$166.80 | 165 | 240 | 90 | 0 | $210.90 | $214.70 | 150 | 9.93x | 46.0% | SAFE | 8 | $13,440 | $133,440 | OK |
| COIN (Main) +500C −330P +300P |
$166.80 | 500 | 330 | 300 | 0 | $563.00 | $356.09 | 30 | 1.48x | -79.9% | ITM | 25 | $157,500 | $417,000 | OK |
| DELL +310C −400P +320P −595C |
$579.43 | 310 | 400 | 320 | 595 | $562.50 | $571.48 | 80 | 1.32x | 44.8% | SAFE | 3 | $75,750 | $173,829 | OK |
| ETHA +13C −16P +10P |
$18.48 | 13 | 16 | 10 | 0 | $17.33 | $17.83 | 6 | 2.39x | 45.9% | SAFE | 50 | $21,650 | $92,400 | OK |
| GLD +320C −450P +330P −470C |
$400.43 | 320 | 450 | 330 | 470 | $456.00 | $469.83 | 120 | 1.88x | 17.6% | SAFE | 10 | $136,000 | $400,430 | OK |
| GLXY +38C −38P +18P |
$22.47 | 38 | 38 | 18 | 0 | $39.71 | $34.36 | 20 | 10.05x | 22.1% | SAFE | 125 | $27,625 | $280,875 | OK |
| HIMS +10C −20P +5P |
$28.61 | 10 | 20 | 5 | 0 | $17.47 | $18.79 | 15 | 4.04x | 82.5% | SAFE | 15 | $7,395 | $42,915 | OK |
| MU (Main) +880C −1010P +340P −1210C |
$985.43 | 880 | 1010 | 340 | 1210 | $1028.60 | $1050.34 | 670 | 5.51x | 65.5% | SAFE | 5 | $74,300 | $492,715 | OK |
| NVDA +215C −225P +200P −222C |
$218.10 | 215 | 225 | 200 | 222 | $264.80 | $229.85 | 25 | 1.50x | 8.3% | OK | 10 | $49,800 | $218,100 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C |
$761.33 | 640 | 0 | 0 | 0 | $764.00 | $704.26 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $913,596 | LEAPS-ONLY |
| AMD +420C −490P +350P −580C |
$535.92 | 420 | 490 | 350 | 580 | $489.91 | $499.38 | 140 | 3.01x | 34.7% | SAFE | 2 | $13,964 | $107,184 | OK |
| CRWV +105C −120P +40P −125C |
$80.10 | 105 | 120 | 40 | 125 | $125.45 | $128.70 | 80 | 4.91x | 50.1% | SAFE | 5 | $10,225 | $40,050 | OK |
| GOOG (Neville) +300C −345P +310P −355C |
$340.76 | 300 | 345 | 310 | 355 | $373.00 | $345.66 | 35 | 1.48x | 9.0% | OK | 15 | $109,500 | $511,140 | OK |
| GOOG (Neville) +340C −405P +360P −355C |
$340.76 | 340 | 405 | 360 | 355 | $398.00 | $385.31 | 45 | 1.88x | -5.6% | ITM | 5 | $25,500 | $170,380 | OK |
| INTC +85C −100P +35P −116C |
$107.72 | 85 | 100 | 35 | 116 | $114.00 | $116.24 | 65 | 3.24x | 67.5% | SAFE | 5 | $14,500 | $53,858 | OK |
| IREN (Neville) +45C −65P +21P −55C |
$43.43 | 45 | 65 | 21 | 55 | $56.50 | $58.20 | 44 | 15.67x | 51.6% | SAFE | 20 | $6,000 | $86,860 | OK |
| MU (Neville) +970C −1110P +390P −1250C |
$985.43 | 970 | 1110 | 390 | 1250 | $1220.00 | $1237.82 | 720 | 3.88x | 60.4% | SAFE | 2 | $50,000 | $197,086 | OK |
| SNDK +1200C −1380P +810P −1950C |
$1621.84 | 1200 | 1380 | 810 | 1950 | $1620.00 | $1635.75 | 570 | 2.36x | 50.1% | SAFE | 1 | $42,000 | $162,184 | OK |
| SPCX +150C −195P +135P −165C |
$154.35 | 150 | 195 | 135 | 165 | $186.00 | $189.63 | 60 | 3.22x | 12.5% | SAFE | 5 | $13,500 | $77,175 | OK |
| RetireInc (...7291) | |||||||||||||||
| MARA (RetireInc) +40C |
$11.07 | 40 | 0 | 0 | 0 | $41.04 | $10.74 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $553,500 | LEAPS-ONLY |
| APP +460C −540P +185P |
$318.26 | 460 | 540 | 185 | 0 | $588.00 | $603.91 | 355 | 3.77x | 41.9% | SAFE | 1 | $12,800 | $31,826 | OK |
| CLSK +17C −17P +10P |
$13.02 | 17 | 17 | 10 | 0 | $20.74 | $17.77 | 7 | 2.87x | 23.2% | SAFE | 25 | $9,350 | $32,550 | OK |
| ENPH +45C −60P +20P |
$36.08 | 45 | 60 | 20 | 0 | $56.15 | $58.45 | 40 | 6.48x | 44.6% | SAFE | 10 | $7,300 | $36,080 | OK |
| IREN (RetireInc) +50C −70P +23P −55C |
$43.43 | 50 | 70 | 23 | 55 | $63.43 | $66.70 | 47 | 7.86x | 47.0% | SAFE | 20 | $13,700 | $86,860 | OK |
| MSTR (RetireInc) +125C −185P +55P −170C |
$129.17 | 125 | 185 | 55 | 170 | $161.00 | $165.31 | 130 | 11.83x | 57.4% | SAFE | 4 | $4,800 | $51,668 | OK |
| QCOM +190C −210P +100P −220C |
$189.35 | 190 | 210 | 100 | 220 | $224.00 | $225.80 | 110 | 4.24x | 47.2% | SAFE | 5 | $17,000 | $94,675 | OK |
| RKLB +115C −135P +45P |
$67.44 | 115 | 135 | 45 | 0 | $141.55 | $149.29 | 90 | 4.39x | 33.3% | SAFE | 6 | $15,930 | $40,464 | 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 | 32 | Jan 15 | 120d | 26.3% | $3.15 | $-2.27 | $-4,540 | $19,162 | $41,062 | $6,996 | 15 | $6,000 | 10mo | 1mo | 1.94x | PASS |
| 2 | 31 | Dec 18 | 92d | 28.6% | $2.23 | $-1.35 | $-2,700 | $17,695 | $41,261 | $8,464 | 16 | $8,000 | 11mo | 1mo | 2.00x | PASS |
| 3 | 32 | Dec 18 | 92d | 26.3% | $2.52 | $-1.64 | $-3,280 | $19,996 | $45,228 | $6,163 | 15 | $6,000 | 12mo | 1mo | 1.94x | PASS |
| 4 | 33 | Dec 18 | 92d | 24.0% | $2.83 | $-1.95 | $-3,900 | $22,455 | $50,227 | $3,703 | 14 | $4,000 | 13mo | 1mo | 1.88x | FAIL |
| 5 | 34 | Dec 18 | 92d | 21.7% | $3.10 | $-2.22 | $-4,440 | $24,598 | $47,053 | $1,561 | 13 | $2,000 | 15mo | 0mo | 1.81x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $2.00 | $40,000/yr | $19,162/yr | SELF-FUNDING |
| CC at MID $51 0.7σ, B $2.00 | $40,000/yr | $19,162/yr | SELF-FUNDING |
| AT 24% DRAWDOWN (stock $43.43 → $32.87, hedge $41,062/yr) | |||
| CC at SS income stress-adjusted | $8,800/yr | $41,062/yr | DEFICIT $2,689/mo |
| CC at MID income stress-adjusted | $8,800/yr | $41,062/yr | DEFICIT $2,689/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 | 32 | Jan 15 | 120d | 26.3% | $3.15 | $-2.27 | $-4,540 | $19,162 | $41,062 | $6,996 | 15 | $6,000 | 10mo | 1mo | 1.94x | PASS |
| 2 | 31 | Dec 18 | 92d | 28.6% | $2.23 | $-1.35 | $-2,700 | $17,695 | $41,261 | $8,464 | 16 | $8,000 | 11mo | 1mo | 2.00x | PASS |
| 3 | 32 | Dec 18 | 92d | 26.3% | $2.52 | $-1.64 | $-3,280 | $19,996 | $45,228 | $6,163 | 15 | $6,000 | 12mo | 1mo | 1.94x | PASS |
| 4 | 33 | Dec 18 | 92d | 24.0% | $2.83 | $-1.95 | $-3,900 | $22,455 | $50,227 | $3,703 | 14 | $4,000 | 13mo | 1mo | 1.88x | FAIL |
| 5 | 34 | Dec 18 | 92d | 21.7% | $3.10 | $-2.22 | $-4,440 | $24,598 | $47,053 | $1,561 | 13 | $2,000 | 15mo | 0mo | 1.81x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $2.00 | $40,000/yr | $19,162/yr | SELF-FUNDING |
| CC at MID $51 0.7σ, B $2.00 | $40,000/yr | $19,162/yr | SELF-FUNDING |
| AT 24% DRAWDOWN (stock $43.43 → $32.87, hedge $41,062/yr) | |||
| CC at SS income stress-adjusted | $8,800/yr | $41,062/yr | DEFICIT $2,689/mo |
| CC at MID income stress-adjusted | $8,800/yr | $41,062/yr | DEFICIT $2,689/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 | 21 | Jan 15 | 120d | 11.1% | $2.98 | $18.67 | $93,350 | $45,321 | $44,560 | $293,825 | -3 | $-15,000 | N/A | N/A | 0.93x | PASS |
| 2 | 20 | Jan 15 | 120d | 15.4% | $2.44 | $19.21 | $96,050 | $37,108 | $48,362 | $302,038 | -2 | $-10,000 | N/A | N/A | 0.95x | PASS |
| 3 | 19 | Jan 15 | 120d | 19.6% | $2.03 | $19.62 | $98,100 | $30,873 | $52,925 | $308,273 | -1 | $-5,000 | N/A | N/A | 0.98x | PASS |
| 4 | 18 | Jan 15 | 120d | 23.8% | $1.60 | $20.05 | $100,250 | $24,333 | $62,050 | $314,812 | 0 | $0 | N/A | N/A | 1.00x | PASS |
| 5 | 17 | Jan 15 | 120d | 28.1% | $1.33 | $20.32 | $101,600 | $20,227 | $56,271 | $318,919 | 1 | $5,000 | 0mo | 0mo | 1.02x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS BELOW SS $58 — assignment locks a loss · $36, B $0.11 | $5,500/yr | $45,321/yr | DEFICIT $3,318/mo |
| CC at MID $28 0.7σ, B $0.80 | $40,000/yr | $45,321/yr | DEFICIT $443/mo |
| AT 26% DRAWDOWN (stock $23.63 → $17.49, hedge $44,560/yr) | |||
| CC at SS income stress-adjusted | $5,500/yr | $44,560/yr | DEFICIT $3,255/mo |
| CC at MID income stress-adjusted | $5,500/yr | $44,560/yr | DEFICIT $3,255/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).