| 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 |
$42.88 | 25 | 47 | 35 | 55 | $44.00 | $50.52 | 12 | 1.75x | 18.4% | SAFE | 20 | $32,000 | $85,750 | REPAIR SOON (29d) |
| AMZN → +200C −250P +215P −260C |
$251.63 | 200 | 250 | 215 | 260 | $267.92 | $270.82 | 35 | 1.52x | 14.6% | SAFE | 5 | $33,960 | $125,815 | REPAIR PLAN (64d) |
| GOOG (Joint) +310C −355C |
$343.74 | 310 | 0 | 0 | 355 | $392.50 | $349.35 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $171,870 | LEAPS-ONLY |
| IBIT +75C |
$43.34 | 75 | 0 | 0 | 0 | $70.58 | $51.34 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $216,700 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$132.07 | 180 | 0 | 0 | 170 | $233.00 | $166.45 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $132,070 | LEAPS-ONLY |
| BMNR (Joint) +23C −18P +25P |
$23.87 | 23 | 18 | 25 | 0 | $36.42 | $23.42 | 0 | 1.00x | -4.7% | ITM | 150 | $201,300 | $358,050 | OK |
| COPX +65C −90P +68P −92C |
$86.61 | 65 | 90 | 68 | 92 | $93.40 | $95.98 | 22 | 1.77x | 21.5% | SAFE | 20 | $56,800 | $173,220 | OK |
| MU (Joint) +670C −800P +420P −1025C |
$978.72 | 670 | 800 | 420 | 1025 | $792.36 | $813.89 | 380 | 4.31x | 57.1% | SAFE | 1 | $11,472 | $97,872 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −55C |
$42.88 | 25 | 47 | 35 | 55 | $44.00 | $50.52 | 12 | 1.75x | 18.4% | SAFE | 20 | $32,000 | $85,750 | REPAIR SOON (29d) |
| BMNR (Main) → +25C −18P +45P |
$23.87 | 25 | 18 | 45 | 0 | $65.83 | $58.68 | 0 | 1.00x | -88.5% | ITM | 50 | $204,150 | $119,350 | REPAIR PLAN (120d) |
| IGV +70C −111C |
$105.88 | 70 | 0 | 0 | 111 | $96.50 | $87.67 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $127,056 | LEAPS-ONLY |
| MARA (Main) +13C |
$11.56 | 13 | 0 | 0 | 0 | $16.75 | $10.82 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $462,400 | LEAPS-ONLY |
| BMNR (Main) +23C −18P +25P |
$23.87 | 23 | 18 | 25 | 0 | $53.26 | $46.11 | 0 | 1.00x | -4.7% | ITM | 75 | $226,950 | $179,025 | OK |
| COIN (Main) +165C −240P +90P −188C |
$173.59 | 165 | 240 | 90 | 188 | $210.90 | $218.88 | 150 | 9.93x | 48.2% | SAFE | 8 | $13,440 | $138,872 | OK |
| COIN (Main) +500C −330P +300P −188C |
$173.59 | 500 | 330 | 300 | 188 | $563.00 | $359.63 | 30 | 1.48x | -72.8% | ITM | 25 | $157,500 | $433,975 | OK |
| DELL +310C −400P +320P −595C |
$592.45 | 310 | 400 | 320 | 595 | $562.50 | $569.97 | 80 | 1.32x | 46.0% | SAFE | 3 | $75,750 | $177,735 | OK |
| ETHA +13C −16P +10P |
$18.47 | 13 | 16 | 10 | 0 | $17.33 | $17.72 | 6 | 2.39x | 45.9% | SAFE | 50 | $21,650 | $92,350 | OK |
| GLD +320C −450P +330P −470C |
$398.43 | 320 | 450 | 330 | 470 | $456.00 | $469.11 | 120 | 1.88x | 17.2% | SAFE | 10 | $136,000 | $398,430 | OK |
| GLXY +38C −38P +18P −26C |
$22.28 | 38 | 38 | 18 | 26 | $39.71 | $35.45 | 20 | 10.05x | 21.5% | SAFE | 125 | $27,625 | $278,500 | OK |
| HIMS +10C −20P +5P −32C |
$27.80 | 10 | 20 | 5 | 32 | $17.47 | $18.64 | 15 | 4.04x | 82.0% | SAFE | 15 | $7,395 | $41,700 | OK |
| MU (Main) +880C −1010P +340P −1210C |
$978.72 | 880 | 1010 | 340 | 1210 | $1028.60 | $1047.89 | 670 | 5.51x | 65.3% | SAFE | 5 | $74,300 | $489,360 | OK |
| NVDA +215C −225P +200P −232C |
$219.77 | 215 | 225 | 200 | 232 | $264.80 | $229.94 | 25 | 1.50x | 9.0% | OK | 10 | $49,800 | $219,770 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C −770C |
$763.15 | 640 | 0 | 0 | 770 | $764.00 | $704.49 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $915,780 | LEAPS-ONLY |
| AMD +420C −490P +350P −580C |
$545.42 | 420 | 490 | 350 | 580 | $489.91 | $499.67 | 140 | 3.01x | 35.8% | SAFE | 2 | $13,964 | $109,084 | OK |
| CRWV +105C −120P +40P −125C |
$79.90 | 105 | 120 | 40 | 125 | $125.45 | $128.61 | 80 | 4.91x | 49.9% | SAFE | 5 | $10,225 | $39,950 | OK |
| GOOG (Neville) +300C −345P +310P −358C |
$343.74 | 300 | 345 | 310 | 358 | $373.00 | $344.31 | 35 | 1.48x | 9.8% | OK | 15 | $109,500 | $515,610 | OK |
| GOOG (Neville) +340C −405P +360P −358C |
$343.74 | 340 | 405 | 360 | 358 | $398.00 | $384.43 | 45 | 1.88x | -4.7% | ITM | 5 | $25,500 | $171,870 | OK |
| INTC +85C −100P +35P −130C |
$109.36 | 85 | 100 | 35 | 130 | $114.00 | $115.75 | 65 | 3.24x | 68.0% | SAFE | 5 | $14,500 | $54,680 | OK |
| IREN (Neville) +45C −65P +21P −50C |
$42.88 | 45 | 65 | 21 | 50 | $56.50 | $58.25 | 44 | 15.67x | 51.0% | SAFE | 20 | $6,000 | $85,750 | OK |
| MU (Neville) +970C −1110P +390P −1250C |
$978.72 | 970 | 1110 | 390 | 1250 | $1220.00 | $1237.20 | 720 | 3.88x | 60.2% | SAFE | 2 | $50,000 | $195,744 | OK |
| SNDK +1200C −1380P +810P −1950C |
$1605.28 | 1200 | 1380 | 810 | 1950 | $1620.00 | $1634.95 | 570 | 2.36x | 49.5% | SAFE | 1 | $42,000 | $160,528 | OK |
| SPCX +150C −195P +135P −165C |
$154.54 | 150 | 195 | 135 | 165 | $186.00 | $189.47 | 60 | 3.22x | 12.6% | SAFE | 5 | $13,500 | $77,270 | OK |
| RetireInc (...7291) | |||||||||||||||
| MARA (RetireInc) +40C |
$11.56 | 40 | 0 | 0 | 0 | $41.04 | $10.91 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $578,000 | LEAPS-ONLY |
| AAPL +240C −330P +285P −345C |
$337.93 | 240 | 330 | 285 | 345 | $334.64 | $337.85 | 45 | 1.48x | 15.7% | SAFE | 5 | $47,320 | $168,965 | OK |
| APP +460C −540P +185P |
$320.59 | 460 | 540 | 185 | 0 | $588.00 | $607.55 | 355 | 3.77x | 42.3% | SAFE | 1 | $12,800 | $32,059 | OK |
| CLSK +17C −17P +10P |
$13.28 | 17 | 17 | 10 | 0 | $20.74 | $18.17 | 7 | 2.87x | 24.7% | SAFE | 25 | $9,350 | $33,192 | OK |
| ENPH +45C −60P +20P |
$36.18 | 45 | 60 | 20 | 0 | $56.15 | $58.77 | 40 | 6.48x | 44.7% | SAFE | 10 | $7,300 | $36,180 | OK |
| IREN (RetireInc) +50C −70P +23P −50C |
$42.88 | 50 | 70 | 23 | 50 | $63.43 | $66.66 | 47 | 7.86x | 46.4% | SAFE | 20 | $13,700 | $85,750 | OK |
| MSTR (RetireInc) +125C −185P +55P −170C |
$132.07 | 125 | 185 | 55 | 170 | $161.00 | $165.53 | 130 | 11.83x | 58.4% | SAFE | 4 | $4,800 | $52,828 | OK |
| QCOM +190C −210P +100P −220C |
$189.71 | 190 | 210 | 100 | 220 | $224.00 | $226.67 | 110 | 4.24x | 47.3% | SAFE | 5 | $17,000 | $94,855 | OK |
| RKLB +115C −135P +45P −75C |
$67.56 | 115 | 135 | 45 | 75 | $141.55 | $148.50 | 90 | 4.39x | 33.4% | SAFE | 6 | $15,930 | $40,536 | 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 | 25.4% | $3.10 | $-2.29 | $-4,580 | $18,858 | $41,671 | $6,692 | 15 | $6,000 | 11mo | 1mo | 1.94x | PASS |
| 2 | 32 | Dec 18 | 92d | 25.4% | $2.42 | $-1.61 | $-3,220 | $19,202 | $45,228 | $6,348 | 15 | $6,000 | 11mo | 1mo | 1.94x | PASS |
| 3 | 31 | Dec 18 | 92d | 27.7% | $2.22 | $-1.41 | $-2,820 | $17,615 | $36,897 | $7,935 | 16 | $8,000 | 12mo | 1mo | 2.00x | FAIL |
| 4 | 33 | Dec 18 | 92d | 23.0% | $2.74 | $-1.93 | $-3,860 | $21,741 | $49,394 | $3,809 | 14 | $4,000 | 13mo | 1mo | 1.88x | FAIL |
| 5 | 34 | Dec 18 | 92d | 20.7% | $3.05 | $-2.24 | $-4,480 | $24,201 | $45,427 | $1,349 | 13 | $2,000 | 18mo | 0mo | 1.81x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $1.78 | $35,600/yr | $18,858/yr | SELF-FUNDING |
| CC at MID $50 0.7σ, B $2.05 | $41,000/yr | $18,858/yr | SELF-FUNDING |
| AT 23% DRAWDOWN (stock $42.88 → $32.98, hedge $41,671/yr) | |||
| CC at SS income stress-adjusted | $12,600/yr | $41,671/yr | DEFICIT $2,423/mo |
| CC at MID income stress-adjusted | $12,600/yr | $41,671/yr | DEFICIT $2,423/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 | 210 | Jan 15 | 120d | 16.5% | $4.55 | $-1.50 | $-750 | $6,920 | $14,600 | $1,445 | 40 | $2,500 | 21mo | 1mo | 1.59x | PASS |
| 2 | 205 | Jan 15 | 120d | 18.5% | $3.80 | $-0.75 | $-375 | $5,779 | $12,167 | $2,585 | 45 | $5,000 | 23mo | 3mo | 1.66x | PASS |
| 3 | 205 | Dec 18 | 92d | 18.5% | $2.94 | $0.11 | $55 | $5,832 | $12,497 | $2,533 | 45 | $5,000 | 24mo | 3mo | 1.66x | PASS |
| 4 | 180 | Dec 18 | 92d | 28.5% | $1.04 | $2.01 | $1,005 | $2,063 | $4,027 | $6,302 | 70 | $17,500 | 33mo | 8mo | 2.03x | FAIL |
| 5 | 180 | Jan 15 | 120d | 28.5% | $1.41 | $1.64 | $820 | $2,144 | $4,471 | $6,220 | 70 | $17,500 | 34mo | 8mo | 2.03x | FAIL |
| 6 | 185 | Dec 18 | 92d | 26.5% | $1.24 | $1.81 | $905 | $2,460 | $5,078 | $5,905 | 65 | $15,000 | 30mo | 7mo | 1.96x | FAIL |
| 7 | 185 | Jan 15 | 120d | 26.5% | $1.73 | $1.32 | $660 | $2,631 | $5,551 | $5,734 | 65 | $15,000 | 31mo | 7mo | 1.96x | FAIL |
| 8 | 190 | Dec 18 | 92d | 24.5% | $1.51 | $1.54 | $770 | $2,995 | $6,447 | $5,369 | 60 | $12,500 | 28mo | 6mo | 1.88x | FAIL |
| 9 | 190 | Jan 15 | 120d | 24.5% | $2.12 | $0.93 | $465 | $3,224 | $6,768 | $5,140 | 60 | $12,500 | 29mo | 6mo | 1.88x | FAIL |
| 10 | 195 | Dec 18 | 92d | 22.5% | $1.91 | $1.14 | $570 | $3,789 | $8,034 | $4,576 | 55 | $10,000 | 26mo | 5mo | 1.81x | FAIL |
| 11 | 195 | Jan 15 | 120d | 22.5% | $2.56 | $0.49 | $245 | $3,893 | $8,212 | $4,471 | 55 | $10,000 | 27mo | 5mo | 1.81x | FAIL |
| 12 | 200 | Dec 18 | 92d | 20.5% | $2.35 | $0.70 | $350 | $4,662 | $10,117 | $3,703 | 50 | $7,500 | 24mo | 4mo | 1.74x | FAIL |
| 13 | 200 | Jan 15 | 120d | 20.5% | $3.15 | $-0.10 | $-50 | $4,791 | $10,114 | $3,574 | 50 | $7,500 | 25mo | 4mo | 1.74x | FAIL |
| 14 | 210 | Dec 18 | 92d | 16.5% | $3.65 | $-0.60 | $-300 | $7,240 | $15,473 | $1,124 | 40 | $2,500 | 27mo | 1mo | 1.59x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $275, B $2.27 | $11,350/yr | $6,920/yr | SELF-FUNDING |
| CC at MID $265 0.6σ, B $4.45 | $22,250/yr | $6,920/yr | SELF-FUNDING |
| AT 11% DRAWDOWN (stock $251.63 → $223.20, hedge $14,600/yr) | |||
| CC at SS income stress-adjusted | $950/yr | $14,600/yr | DEFICIT $1,138/mo |
| CC at MID income stress-adjusted | $1,700/yr | $14,600/yr | DEFICIT $1,075/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 | 25.4% | $3.10 | $-2.29 | $-4,580 | $18,858 | $41,671 | $6,692 | 15 | $6,000 | 11mo | 1mo | 1.94x | PASS |
| 2 | 32 | Dec 18 | 92d | 25.4% | $2.42 | $-1.61 | $-3,220 | $19,202 | $45,228 | $6,348 | 15 | $6,000 | 11mo | 1mo | 1.94x | PASS |
| 3 | 31 | Dec 18 | 92d | 27.7% | $2.22 | $-1.41 | $-2,820 | $17,615 | $36,897 | $7,935 | 16 | $8,000 | 12mo | 1mo | 2.00x | FAIL |
| 4 | 33 | Dec 18 | 92d | 23.0% | $2.74 | $-1.93 | $-3,860 | $21,741 | $49,394 | $3,809 | 14 | $4,000 | 13mo | 1mo | 1.88x | FAIL |
| 5 | 34 | Dec 18 | 92d | 20.7% | $3.05 | $-2.24 | $-4,480 | $24,201 | $45,427 | $1,349 | 13 | $2,000 | 18mo | 0mo | 1.81x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $1.78 | $35,600/yr | $18,858/yr | SELF-FUNDING |
| CC at MID $50 0.7σ, B $2.05 | $41,000/yr | $18,858/yr | SELF-FUNDING |
| AT 23% DRAWDOWN (stock $42.88 → $32.98, hedge $41,671/yr) | |||
| CC at SS income stress-adjusted | $12,600/yr | $41,671/yr | DEFICIT $2,423/mo |
| CC at MID income stress-adjusted | $12,600/yr | $41,671/yr | DEFICIT $2,423/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 | 12.0% | $2.73 | $17.82 | $89,100 | $41,519 | $42,127 | $294,585 | -3 | $-15,000 | N/A | N/A | 0.93x | PASS |
| 2 | 20 | Jan 15 | 120d | 16.2% | $2.21 | $18.34 | $91,700 | $33,610 | $45,929 | $302,494 | -2 | $-10,000 | N/A | N/A | 0.95x | PASS |
| 3 | 19 | Jan 15 | 120d | 20.4% | $1.85 | $18.70 | $93,500 | $28,135 | $56,575 | $307,969 | -1 | $-5,000 | N/A | N/A | 0.98x | PASS |
| 4 | 18 | Jan 15 | 120d | 24.6% | $1.45 | $19.10 | $95,500 | $22,052 | $66,460 | $314,052 | 0 | $0 | N/A | N/A | 1.00x | PASS |
| 5 | 17 | Jan 15 | 120d | 28.8% | $1.37 | $19.18 | $95,900 | $20,835 | $51,708 | $315,269 | 1 | $5,000 | 0mo | 0mo | 1.02x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS BELOW SS $59 — assignment locks a loss · $36, B $0.22 | $11,000/yr | $41,519/yr | DEFICIT $2,543/mo |
| CC at MID $28 0.6σ, B $0.96 | $48,000/yr | $41,519/yr | SELF-FUNDING |
| AT 25% DRAWDOWN (stock $23.87 → $17.91, hedge $42,127/yr) | |||
| CC at SS income stress-adjusted | $11,000/yr | $42,127/yr | DEFICIT $2,594/mo |
| CC at MID income stress-adjusted | $11,000/yr | $42,127/yr | DEFICIT $2,594/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).