| 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 |
$44.66 | 25 | 47 | 35 | 55 | $44.00 | $50.52 | 12 | 1.75x | 21.6% | SAFE | 20 | $32,000 | $89,327 | ROLL NOW (28d) |
| AMZN → +200C −250P +215P −260C |
$252.42 | 200 | 250 | 215 | 260 | $267.92 | $270.05 | 35 | 1.52x | 14.8% | SAFE | 5 | $33,960 | $126,210 | REPAIR PLAN (63d) |
| GOOG (Joint) +310C −355C |
$350.62 | 310 | 0 | 0 | 355 | $392.50 | $347.57 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $175,310 | LEAPS-ONLY |
| IBIT +75C |
$45.26 | 75 | 0 | 0 | 0 | $70.58 | $51.21 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $226,300 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$142.60 | 180 | 0 | 0 | 170 | $233.00 | $166.23 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $142,600 | LEAPS-ONLY |
| BMNR (Joint) +23C −18P +25P |
$25.52 | 23 | 18 | 25 | 0 | $36.42 | $23.88 | 0 | 1.00x | 2.0% | TIGHT | 150 | $201,300 | $382,800 | OK |
| COPX +65C −90P +68P −92C |
$86.76 | 65 | 90 | 68 | 92 | $93.40 | $95.87 | 22 | 1.77x | 21.6% | SAFE | 20 | $56,800 | $173,520 | OK |
| MU (Joint) +670C −800P +420P −1025C |
$992.17 | 670 | 800 | 420 | 1025 | $792.36 | $808.91 | 380 | 4.31x | 57.7% | SAFE | 1 | $11,472 | $99,217 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −55C |
$44.66 | 25 | 47 | 35 | 55 | $44.00 | $50.52 | 12 | 1.75x | 21.6% | SAFE | 20 | $32,000 | $89,327 | ROLL NOW (28d) |
| BMNR (Main) → +25C −18P +45P |
$25.52 | 25 | 18 | 45 | 0 | $65.83 | $58.04 | 0 | 1.00x | -76.3% | ITM | 50 | $204,150 | $127,600 | REPAIR PLAN (119d) |
| IGV +70C −111C |
$104.14 | 70 | 0 | 0 | 111 | $96.50 | $87.03 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $124,968 | LEAPS-ONLY |
| MARA (Main) +13C |
$12.39 | 13 | 0 | 0 | 0 | $16.75 | $11.07 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $495,600 | LEAPS-ONLY |
| BMNR (Main) +23C −18P +25P |
$25.52 | 23 | 18 | 25 | 0 | $53.26 | $46.44 | 0 | 1.00x | 2.0% | TIGHT | 75 | $226,950 | $191,400 | OK |
| COIN (Main) +165C −240P +90P −188C |
$183.72 | 165 | 240 | 90 | 188 | $210.90 | $218.33 | 150 | 9.93x | 51.0% | SAFE | 8 | $13,440 | $146,976 | OK |
| COIN (Main) +500C −330P +300P −188C |
$183.72 | 500 | 330 | 300 | 188 | $563.00 | $361.87 | 30 | 1.48x | -63.3% | ITM | 25 | $157,500 | $459,300 | OK |
| DELL +310C −400P +320P |
$589.55 | 310 | 400 | 320 | 0 | $562.50 | $571.31 | 80 | 1.32x | 45.7% | SAFE | 3 | $75,750 | $176,865 | OK |
| ETHA +13C −16P +10P |
$19.24 | 13 | 16 | 10 | 0 | $17.33 | $17.94 | 6 | 2.39x | 48.0% | SAFE | 50 | $21,650 | $96,200 | OK |
| GLD +320C −450P +330P −470C |
$399.26 | 320 | 450 | 330 | 470 | $456.00 | $468.52 | 120 | 1.88x | 17.3% | SAFE | 10 | $136,000 | $399,265 | OK |
| GLXY +38C −38P +18P −26C |
$23.36 | 38 | 38 | 18 | 26 | $39.71 | $35.18 | 20 | 10.05x | 25.1% | SAFE | 125 | $27,625 | $292,000 | OK |
| HIMS +10C −20P +5P −32C |
$28.30 | 10 | 20 | 5 | 32 | $17.47 | $18.72 | 15 | 4.04x | 82.3% | SAFE | 15 | $7,395 | $42,450 | OK |
| MU (Main) +880C −1010P +340P −1210C |
$992.17 | 880 | 1010 | 340 | 1210 | $1028.60 | $1047.59 | 670 | 5.51x | 65.7% | SAFE | 5 | $74,300 | $496,085 | OK |
| NVDA +215C −225P +200P −232C |
$219.83 | 215 | 225 | 200 | 232 | $264.80 | $229.90 | 25 | 1.50x | 9.0% | OK | 10 | $49,800 | $219,830 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C −770C |
$760.75 | 640 | 0 | 0 | 770 | $764.00 | $702.65 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $912,900 | LEAPS-ONLY |
| AMD +420C −490P +350P −580C |
$549.84 | 420 | 490 | 350 | 580 | $489.91 | $498.82 | 140 | 3.01x | 36.3% | SAFE | 2 | $13,964 | $109,968 | OK |
| CRWV +105C −120P +40P −125C |
$80.91 | 105 | 120 | 40 | 125 | $125.45 | $128.96 | 80 | 4.91x | 50.6% | SAFE | 5 | $10,225 | $40,455 | OK |
| GOOG (Neville) +300C −345P +310P −358C |
$350.62 | 300 | 345 | 310 | 358 | $373.00 | $344.59 | 35 | 1.48x | 11.6% | SAFE | 15 | $109,500 | $525,930 | OK |
| GOOG (Neville) +340C −405P +360P −358C |
$350.62 | 340 | 405 | 360 | 358 | $398.00 | $383.14 | 45 | 1.88x | -2.7% | ITM | 5 | $25,500 | $175,310 | OK |
| INTC +85C −100P +35P −130C |
$109.56 | 85 | 100 | 35 | 130 | $114.00 | $115.74 | 65 | 3.24x | 68.1% | SAFE | 5 | $14,500 | $54,780 | OK |
| IREN (Neville) +45C −65P +21P −50C |
$44.66 | 45 | 65 | 21 | 50 | $56.50 | $58.02 | 44 | 15.67x | 53.0% | SAFE | 20 | $6,000 | $89,327 | OK |
| MU (Neville) +970C −1110P +390P −1250C |
$992.17 | 970 | 1110 | 390 | 1250 | $1220.00 | $1235.29 | 720 | 3.88x | 60.7% | SAFE | 2 | $50,000 | $198,434 | OK |
| SNDK +1200C −1380P +810P −1950C |
$1673.12 | 1200 | 1380 | 810 | 1950 | $1620.00 | $1632.93 | 570 | 2.36x | 51.6% | SAFE | 1 | $42,000 | $167,312 | OK |
| SPCX +150C −195P +135P −165C |
$153.65 | 150 | 195 | 135 | 165 | $186.00 | $189.14 | 60 | 3.22x | 12.1% | SAFE | 5 | $13,500 | $76,825 | OK |
| RetireInc (...7291) | |||||||||||||||
| MARA (RetireInc) +40C |
$12.39 | 40 | 0 | 0 | 0 | $41.04 | $11.41 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $619,500 | LEAPS-ONLY |
| AAPL +240C −330P +285P −345C |
$335.89 | 240 | 330 | 285 | 345 | $334.64 | $336.58 | 45 | 1.48x | 15.2% | SAFE | 5 | $47,320 | $167,945 | OK |
| APP +460C −540P +185P |
$319.30 | 460 | 540 | 185 | 0 | $588.00 | $604.32 | 355 | 3.77x | 42.1% | SAFE | 1 | $12,800 | $31,930 | OK |
| CLSK +17C −17P +10P |
$13.75 | 17 | 17 | 10 | 0 | $20.74 | $18.25 | 7 | 2.87x | 27.3% | SAFE | 25 | $9,350 | $34,375 | OK |
| ENPH +45C −60P +20P |
$35.70 | 45 | 60 | 20 | 0 | $56.15 | $58.45 | 40 | 6.48x | 44.0% | SAFE | 10 | $7,300 | $35,700 | OK |
| IREN (RetireInc) +50C −70P +23P −50C |
$44.66 | 50 | 70 | 23 | 50 | $63.43 | $66.47 | 47 | 7.86x | 48.5% | SAFE | 20 | $13,700 | $89,327 | OK |
| MSTR (RetireInc) +125C −185P +55P −170C |
$142.60 | 125 | 185 | 55 | 170 | $161.00 | $165.21 | 130 | 11.83x | 61.4% | SAFE | 4 | $4,800 | $57,040 | OK |
| QCOM +190C −210P +100P −220C |
$185.88 | 190 | 210 | 100 | 220 | $224.00 | $225.62 | 110 | 4.24x | 46.2% | SAFE | 5 | $17,000 | $92,940 | OK |
| RKLB +115C −135P +45P −75C |
$65.28 | 115 | 135 | 45 | 75 | $141.55 | $147.13 | 90 | 4.39x | 31.1% | SAFE | 6 | $15,930 | $39,168 | 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 | 210 | Jan 15 | 119d | 16.8% | $4.45 | $-1.56 | $-780 | $6,825 | $14,186 | $1,457 | 40 | $2,500 | 21mo | 2mo | 1.59x | PASS |
| 2 | 210 | Dec 18 | 91d | 16.8% | $3.45 | $-0.56 | $-280 | $6,919 | $15,041 | $1,363 | 40 | $2,500 | 22mo | 2mo | 1.59x | PASS |
| 3 | 205 | Jan 15 | 119d | 18.8% | $3.65 | $-0.76 | $-380 | $5,598 | $11,809 | $2,684 | 45 | $5,000 | 22mo | 3mo | 1.66x | PASS |
| 4 | 205 | Dec 18 | 91d | 18.8% | $2.80 | $0.09 | $45 | $5,615 | $12,133 | $2,666 | 45 | $5,000 | 23mo | 3mo | 1.66x | PASS |
| 5 | 200 | Dec 18 | 91d | 20.8% | $2.21 | $0.68 | $340 | $4,432 | $9,626 | $3,849 | 50 | $7,500 | 23mo | 5mo | 1.74x | PASS |
| 6 | 180 | Dec 18 | 91d | 28.7% | $0.98 | $1.91 | $955 | $1,965 | $3,830 | $6,316 | 70 | $17,500 | 33mo | 10mo | 2.03x | FAIL |
| 7 | 180 | Jan 15 | 119d | 28.7% | $1.37 | $1.52 | $760 | $2,101 | $4,294 | $6,180 | 70 | $17,500 | 34mo | 10mo | 2.03x | FAIL |
| 8 | 185 | Dec 18 | 91d | 26.7% | $1.26 | $1.63 | $815 | $2,527 | $4,813 | $5,755 | 65 | $15,000 | 31mo | 9mo | 1.96x | FAIL |
| 9 | 185 | Jan 15 | 119d | 26.7% | $1.67 | $1.22 | $610 | $2,561 | $5,291 | $5,720 | 65 | $15,000 | 31mo | 9mo | 1.96x | FAIL |
| 10 | 190 | Dec 18 | 91d | 24.7% | $1.52 | $1.37 | $685 | $3,048 | $6,217 | $5,233 | 60 | $12,500 | 29mo | 7mo | 1.88x | FAIL |
| 11 | 190 | Jan 15 | 119d | 24.7% | $2.07 | $0.82 | $410 | $3,175 | $6,595 | $5,107 | 60 | $12,500 | 29mo | 7mo | 1.88x | FAIL |
| 12 | 195 | Dec 18 | 91d | 22.7% | $1.86 | $1.03 | $515 | $3,730 | $7,621 | $4,551 | 55 | $10,000 | 26mo | 6mo | 1.81x | FAIL |
| 13 | 195 | Jan 15 | 119d | 22.7% | $2.48 | $0.41 | $205 | $3,803 | $8,051 | $4,478 | 55 | $10,000 | 27mo | 6mo | 1.81x | FAIL |
| 14 | 200 | Jan 15 | 119d | 20.8% | $3.05 | $-0.16 | $-80 | $4,678 | $9,662 | $3,604 | 50 | $7,500 | 25mo | 5mo | 1.74x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $275, B $2.28 | $11,726/yr | $6,825/yr | SELF-FUNDING |
| CC at MID $270 0.8σ, B $3.20 | $16,457/yr | $6,825/yr | SELF-FUNDING |
| AT 11% DRAWDOWN (stock $252.42 → $224.02, hedge $14,186/yr) | |||
| CC at SS income stress-adjusted | $977/yr | $14,186/yr | DEFICIT $1,101/mo |
| CC at MID income stress-adjusted | $1,234/yr | $14,186/yr | DEFICIT $1,079/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Jan 15 | 119d | 21.6% | $3.60 | $3.85 | $23,618 | 29% | $56,000 | = | D $6,420 |
| 2 | 35 | Dec 18 | 91d | 21.6% | $2.91 | $3.10 | $24,868 | 30% | $56,000 | = | D $4,920 |
| 3 | 35 | Nov 20 | 63d | 21.6% | $2.13 | $2.33 | $26,998 | 33% | $56,000 | = | D $3,380 |
| 4 | 36 | Dec 18 | 91d | 19.4% | $3.25 | $3.50 | $28,077 | 34% | $54,000 | -$2,000 | D $5,720 |
| 5 | 37 | Jan 15 | 119d | 17.2% | $4.60 | $4.65 | $28,525 | 35% | $52,000 | -$4,000 | D $8,020 |
| 6 | 36 | Nov 20 | 63d | 19.4% | $2.40 | $2.65 | $30,706 | 37% | $54,000 | -$2,000 | D $4,020 |
| 7 | 37 | Dec 18 | 91d | 17.2% | $3.65 | $3.85 | $30,885 | 38% | $52,000 | -$4,000 | D $6,420 |
| 8 | 37 | Nov 20 | 63d | 17.2% | $2.74 | $3.00 | $34,762 | 42% | $52,000 | -$4,000 | D $4,720 |
| 9 | 38 | Dec 18 | 91d | 14.9% | $4.05 | $4.35 | $34,896 | 42% | $50,000 | -$6,000 | D $7,420 |
| ▶ 10 | 40 PROT | Jan 15 | 119d | 10.4% | $5.80 | $6.05 | $37,113 | 45% | $46,000 | -$10,000 | D $10,820 |
| 11 | 39 | Dec 18 | 91d | 12.7% | $4.45 | $4.75 | $38,104 | 46% | $48,000 | -$8,000 | D $8,220 |
| 12 | 38 | Nov 20 | 63d | 14.9% | $3.10 | $3.35 | $38,817 | 47% | $50,000 | -$6,000 | D $5,420 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $2.14 | $44,023/yr | $23,618/yr | SELF-FUNDING |
| CC at MID $52 0.7σ, B $1.98 | $40,731/yr | $23,618/yr | SELF-FUNDING |
| # | 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 | 22 | Jan 15 | 119d | 11.8% | $3.10 | $16.85 | $84,250 | $47,542 | $47,082 | $273,750 | -4 | $-22,500 | N/A | N/A | 0.89x | PASS |
| 2 | 21 | Jan 15 | 119d | 17.7% | $2.41 | $17.54 | $87,700 | $36,960 | $56,284 | $284,332 | -3 | $-15,000 | N/A | N/A | 0.93x | PASS |
| 3 | 20 | Jan 15 | 119d | 21.6% | $1.94 | $18.01 | $90,050 | $29,752 | $63,952 | $291,540 | -2 | $-10,000 | N/A | N/A | 0.95x | PASS |
| 4 | 19 | Jan 15 | 119d | 25.5% | $1.60 | $18.35 | $91,750 | $24,538 | $65,945 | $296,754 | -1 | $-5,000 | N/A | N/A | 0.98x | PASS |
| 5 | 18 | Jan 15 | 119d | 29.5% | $1.38 | $18.57 | $92,850 | $21,164 | $56,744 | $300,128 | 0 | $0 | N/A | N/A | 1.00x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS BELOW SS $58 — assignment locks a loss · $39, B $0.13 | $6,686/yr | $47,542/yr | DEFICIT $3,405/mo |
| CC at MID $30 0.7σ, B $0.74 | $38,057/yr | $47,542/yr | DEFICIT $790/mo |
| AT 25% DRAWDOWN (stock $25.52 → $19.16, hedge $47,082/yr) | |||
| CC at SS income stress-adjusted | $6,686/yr | $47,082/yr | DEFICIT $3,366/mo |
| CC at MID income stress-adjusted | $6,686/yr | $47,082/yr | DEFICIT $3,366/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Jan 15 | 119d | 21.6% | $3.60 | $3.85 | $23,618 | 29% | $56,000 | = | D $6,420 |
| 2 | 35 | Dec 18 | 91d | 21.6% | $2.91 | $3.10 | $24,868 | 30% | $56,000 | = | D $4,920 |
| 3 | 35 | Nov 20 | 63d | 21.6% | $2.13 | $2.33 | $26,998 | 33% | $56,000 | = | D $3,380 |
| 4 | 36 | Dec 18 | 91d | 19.4% | $3.25 | $3.50 | $28,077 | 34% | $54,000 | -$2,000 | D $5,720 |
| 5 | 37 | Jan 15 | 119d | 17.2% | $4.60 | $4.65 | $28,525 | 35% | $52,000 | -$4,000 | D $8,020 |
| 6 | 36 | Nov 20 | 63d | 19.4% | $2.40 | $2.65 | $30,706 | 37% | $54,000 | -$2,000 | D $4,020 |
| 7 | 37 | Dec 18 | 91d | 17.2% | $3.65 | $3.85 | $30,885 | 38% | $52,000 | -$4,000 | D $6,420 |
| 8 | 37 | Nov 20 | 63d | 17.2% | $2.74 | $3.00 | $34,762 | 42% | $52,000 | -$4,000 | D $4,720 |
| 9 | 38 | Dec 18 | 91d | 14.9% | $4.05 | $4.35 | $34,896 | 42% | $50,000 | -$6,000 | D $7,420 |
| ▶ 10 | 40 PROT | Jan 15 | 119d | 10.4% | $5.80 | $6.05 | $37,113 | 45% | $46,000 | -$10,000 | D $10,820 |
| 11 | 39 | Dec 18 | 91d | 12.7% | $4.45 | $4.75 | $38,104 | 46% | $48,000 | -$8,000 | D $8,220 |
| 12 | 38 | Nov 20 | 63d | 14.9% | $3.10 | $3.35 | $38,817 | 47% | $50,000 | -$6,000 | D $5,420 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $2.14 | $44,023/yr | $23,618/yr | SELF-FUNDING |
| CC at MID $52 0.7σ, B $1.98 | $40,731/yr | $23,618/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).