| 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 |
$46.27 | 25 | 47 | 35 | 55 | $44.00 | $50.52 | 12 | 1.75x | 24.4% | SAFE | 20 | $32,000 | $92,540 | ROLL NOW (28d) |
| AMZN → +200C −250P +215P −260C |
$254.12 | 200 | 250 | 215 | 260 | $267.92 | $270.26 | 35 | 1.52x | 15.4% | SAFE | 5 | $33,960 | $127,060 | REPAIR PLAN (63d) |
| GOOG (Joint) +310C −355C |
$344.93 | 310 | 0 | 0 | 355 | $392.50 | $347.98 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $172,465 | LEAPS-ONLY |
| IBIT +75C |
$46.07 | 75 | 0 | 0 | 0 | $70.58 | $51.20 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $230,350 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$153.51 | 180 | 0 | 0 | 170 | $233.00 | $165.94 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $153,510 | LEAPS-ONLY |
| BMNR (Joint) +23C −18P +25P |
$26.10 | 23 | 18 | 25 | 0 | $36.42 | $23.60 | 0 | 1.00x | 4.2% | TIGHT | 150 | $201,300 | $391,500 | OK |
| COPX +65C −90P +68P −92C |
$86.98 | 65 | 90 | 68 | 92 | $93.40 | $95.64 | 22 | 1.77x | 21.8% | SAFE | 20 | $56,800 | $173,960 | OK |
| HOOD +65C −95P +80P −130C |
$119.31 | 65 | 95 | 80 | 130 | $114.95 | $119.67 | 15 | 1.30x | 32.9% | SAFE | 10 | $49,950 | $119,310 | OK |
| MU (Joint) +670C −800P +420P −1025C |
$1011.98 | 670 | 800 | 420 | 1025 | $792.36 | $812.51 | 380 | 4.31x | 58.5% | SAFE | 1 | $11,472 | $101,198 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −55C |
$46.27 | 25 | 47 | 35 | 55 | $44.00 | $50.52 | 12 | 1.75x | 24.4% | SAFE | 20 | $32,000 | $92,540 | ROLL NOW (28d) |
| BMNR (Main) → +25C −18P +45P |
$26.10 | 25 | 18 | 45 | 0 | $65.83 | $58.44 | 0 | 1.00x | -72.4% | ITM | 50 | $204,150 | $130,500 | REPAIR PLAN (119d) |
| IGV +70C −111C |
$104.39 | 70 | 0 | 0 | 111 | $96.50 | $88.13 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $125,268 | LEAPS-ONLY |
| MARA (Main) +13C |
$13.27 | 13 | 0 | 0 | 0 | $16.75 | $10.88 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $530,800 | LEAPS-ONLY |
| BMNR (Main) +23C −18P +25P |
$26.10 | 23 | 18 | 25 | 0 | $53.26 | $46.29 | 0 | 1.00x | 4.2% | TIGHT | 75 | $226,950 | $195,750 | OK |
| COIN (Main) +165C −240P +90P −240C |
$193.35 | 165 | 240 | 90 | 240 | $210.90 | $215.11 | 150 | 9.93x | 53.5% | SAFE | 8 | $13,440 | $154,680 | OK |
| COIN (Main) +500C −330P +300P −240C |
$193.35 | 500 | 330 | 300 | 240 | $563.00 | $359.59 | 30 | 1.48x | -55.2% | ITM | 25 | $157,500 | $483,375 | OK |
| DELL +310C −400P +320P −625C |
$573.36 | 310 | 400 | 320 | 625 | $562.50 | $571.19 | 80 | 1.32x | 44.2% | SAFE | 3 | $75,750 | $172,008 | OK |
| ETHA +13C −16P +10P |
$19.95 | 13 | 16 | 10 | 0 | $17.33 | $17.79 | 6 | 2.39x | 49.9% | SAFE | 50 | $21,650 | $99,750 | OK |
| GLD +320C −450P +330P −445C |
$401.70 | 320 | 450 | 330 | 445 | $456.00 | $468.48 | 120 | 1.88x | 17.8% | SAFE | 10 | $136,000 | $401,700 | OK |
| GLXY +38C −38P +18P −32C |
$24.60 | 38 | 38 | 18 | 32 | $39.71 | $35.10 | 20 | 10.05x | 28.9% | SAFE | 125 | $27,625 | $307,500 | OK |
| HIMS +10C −20P +5P −32C |
$27.94 | 10 | 20 | 5 | 32 | $17.47 | $18.97 | 15 | 4.04x | 82.1% | SAFE | 15 | $7,395 | $41,910 | OK |
| MU (Main) +880C −1010P +340P −1210C |
$1011.98 | 880 | 1010 | 340 | 1210 | $1028.60 | $1046.57 | 670 | 5.51x | 66.4% | SAFE | 5 | $74,300 | $505,990 | OK |
| NVDA +215C −225P +200P −232C |
$219.95 | 215 | 225 | 200 | 232 | $264.80 | $229.88 | 25 | 1.50x | 9.1% | OK | 10 | $49,800 | $219,950 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C −769C |
$761.33 | 640 | 0 | 0 | 769 | $764.00 | $700.87 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $913,596 | LEAPS-ONLY |
| AMD +420C −490P +350P −580C |
$551.49 | 420 | 490 | 350 | 580 | $489.91 | $498.65 | 140 | 3.01x | 36.5% | SAFE | 2 | $13,964 | $110,298 | OK |
| CRCL +45C −65P +40P −100C |
$91.67 | 45 | 65 | 40 | 100 | $87.00 | $91.96 | 25 | 1.60x | 56.4% | SAFE | 5 | $21,000 | $45,835 | OK |
| CRWV +105C −120P +40P −87C |
$81.41 | 105 | 120 | 40 | 87 | $125.45 | $128.77 | 80 | 4.91x | 50.9% | SAFE | 5 | $10,225 | $40,705 | OK |
| GOOG (Neville) +300C −345P +310P −358C |
$344.93 | 300 | 345 | 310 | 358 | $373.00 | $343.76 | 35 | 1.48x | 10.1% | SAFE | 15 | $109,500 | $517,395 | OK |
| GOOG (Neville) +340C −405P +360P −358C |
$344.93 | 340 | 405 | 360 | 358 | $398.00 | $383.34 | 45 | 1.88x | -4.4% | ITM | 5 | $25,500 | $172,465 | OK |
| INTC +85C −100P +35P −130C |
$108.87 | 85 | 100 | 35 | 130 | $114.00 | $115.68 | 65 | 3.24x | 67.9% | SAFE | 5 | $14,500 | $54,435 | OK |
| IREN (Neville) +45C −65P +21P −50C |
$46.27 | 45 | 65 | 21 | 50 | $56.50 | $58.10 | 44 | 15.67x | 54.6% | SAFE | 20 | $6,000 | $92,540 | OK |
| MU (Neville) +970C −1110P +390P −1250C |
$1011.98 | 970 | 1110 | 390 | 1250 | $1220.00 | $1235.08 | 720 | 3.88x | 61.5% | SAFE | 2 | $50,000 | $202,396 | OK |
| SNDK +1200C −1380P +810P −1950C |
$1769.79 | 1200 | 1380 | 810 | 1950 | $1620.00 | $1631.23 | 570 | 2.36x | 54.2% | SAFE | 1 | $42,000 | $176,979 | OK |
| SPCX +150C −195P +135P −165C |
$153.86 | 150 | 195 | 135 | 165 | $186.00 | $188.91 | 60 | 3.22x | 12.3% | SAFE | 5 | $13,500 | $76,930 | OK |
| RetireInc (...7291) | |||||||||||||||
| MARA (RetireInc) +40C |
$13.27 | 40 | 0 | 0 | 0 | $41.04 | $11.57 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $663,500 | LEAPS-ONLY |
| AAPL +240C −330P +285P −345C |
$336.77 | 240 | 330 | 285 | 345 | $334.64 | $336.39 | 45 | 1.48x | 15.4% | SAFE | 5 | $47,320 | $168,385 | OK |
| APP +460C −540P +185P −330C |
$311.64 | 460 | 540 | 185 | 330 | $588.00 | $605.86 | 355 | 3.77x | 40.6% | SAFE | 1 | $12,800 | $31,164 | OK |
| CLSK +17C −17P +10P |
$14.35 | 17 | 17 | 10 | 0 | $20.74 | $18.11 | 7 | 2.87x | 30.3% | SAFE | 25 | $9,350 | $35,875 | OK |
| ENPH +45C −60P +20P |
$34.69 | 45 | 60 | 20 | 0 | $56.15 | $59.12 | 40 | 6.48x | 42.3% | SAFE | 10 | $7,300 | $34,690 | OK |
| IREN (RetireInc) +50C −70P +23P −50C |
$46.27 | 50 | 70 | 23 | 50 | $63.43 | $66.55 | 47 | 7.86x | 50.3% | SAFE | 20 | $13,700 | $92,540 | OK |
| MSTR (RetireInc) +125C −185P +55P −170C |
$153.51 | 125 | 185 | 55 | 170 | $161.00 | $164.09 | 130 | 11.83x | 64.2% | SAFE | 4 | $4,800 | $61,404 | OK |
| QCOM +190C −210P +100P −220C |
$178.41 | 190 | 210 | 100 | 220 | $224.00 | $227.23 | 110 | 4.24x | 43.9% | SAFE | 5 | $17,000 | $89,205 | OK |
| RKLB +115C −135P +45P −75C |
$64.58 | 115 | 135 | 45 | 75 | $141.55 | $148.65 | 90 | 4.39x | 30.3% | SAFE | 6 | $15,930 | $38,748 | 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 | 17.4% | $4.25 | $-1.49 | $-745 | $6,518 | $13,496 | $1,304 | 40 | $2,500 | 23mo | 2mo | 1.59x | PASS |
| 2 | 180 | Dec 18 | 91d | 29.2% | $1.00 | $1.76 | $880 | $2,005 | $3,570 | $5,816 | 70 | $17,500 | 36mo | 9mo | 2.03x | FAIL |
| 3 | 180 | Jan 15 | 119d | 29.2% | $1.38 | $1.38 | $690 | $2,116 | $4,079 | $5,705 | 70 | $17,500 | 37mo | 9mo | 2.03x | FAIL |
| 4 | 185 | Dec 18 | 91d | 27.2% | $1.22 | $1.54 | $770 | $2,447 | $4,532 | $5,375 | 65 | $15,000 | 33mo | 8mo | 1.96x | FAIL |
| 5 | 185 | Jan 15 | 119d | 27.2% | $1.63 | $1.13 | $565 | $2,500 | $5,061 | $5,322 | 65 | $15,000 | 34mo | 8mo | 1.96x | FAIL |
| 6 | 190 | Dec 18 | 91d | 25.2% | $1.42 | $1.34 | $670 | $2,848 | $5,876 | $4,974 | 60 | $12,500 | 30mo | 7mo | 1.88x | FAIL |
| 7 | 190 | Jan 15 | 119d | 25.2% | $1.96 | $0.80 | $400 | $3,006 | $6,211 | $4,816 | 60 | $12,500 | 31mo | 7mo | 1.88x | FAIL |
| 8 | 195 | Dec 18 | 91d | 23.3% | $1.79 | $0.97 | $485 | $3,590 | $7,220 | $4,232 | 55 | $10,000 | 28mo | 6mo | 1.81x | FAIL |
| 9 | 195 | Jan 15 | 119d | 23.3% | $2.38 | $0.38 | $190 | $3,650 | $7,668 | $4,171 | 55 | $10,000 | 29mo | 6mo | 1.81x | FAIL |
| 10 | 200 | Dec 18 | 91d | 21.3% | $2.15 | $0.61 | $305 | $4,312 | $9,025 | $3,510 | 50 | $7,500 | 26mo | 4mo | 1.74x | FAIL |
| 11 | 200 | Jan 15 | 119d | 21.3% | $2.88 | $-0.12 | $-60 | $4,417 | $9,202 | $3,405 | 50 | $7,500 | 26mo | 4mo | 1.74x | FAIL |
| 12 | 205 | Dec 18 | 91d | 19.3% | $2.66 | $0.10 | $50 | $5,335 | $11,431 | $2,487 | 45 | $5,000 | 24mo | 3mo | 1.66x | FAIL |
| 13 | 205 | Jan 15 | 119d | 19.3% | $3.50 | $-0.74 | $-370 | $5,368 | $11,119 | $2,454 | 45 | $5,000 | 24mo | 3mo | 1.66x | FAIL |
| 14 | 210 | Dec 18 | 91d | 17.4% | $3.30 | $-0.54 | $-270 | $6,618 | $14,239 | $1,203 | 40 | $2,500 | 25mo | 2mo | 1.59x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $275, B $2.65 | $13,629/yr | $6,518/yr | SELF-FUNDING |
| CC at MID $270 0.7σ, B $3.45 | $17,743/yr | $6,518/yr | SELF-FUNDING |
| AT 11% DRAWDOWN (stock $254.12 → $225.32, hedge $13,496/yr) | |||
| CC at SS income stress-adjusted | $720/yr | $13,496/yr | DEFICIT $1,065/mo |
| CC at MID income stress-adjusted | $823/yr | $13,496/yr | DEFICIT $1,056/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Jan 15 | 119d | 24.4% | $3.50 | $3.55 | $21,777 | 26% | $56,000 | = | D $6,020 |
| 2 | 35 | Nov 20 | 63d | 24.4% | $1.85 | $2.00 | $23,175 | 28% | $56,000 | = | D $2,920 |
| 3 | 35 | Dec 18 | 91d | 24.4% | $2.67 | $2.89 | $23,184 | 28% | $56,000 | = | D $4,700 |
| 4 | 36 | Dec 18 | 91d | 22.2% | $2.99 | $3.30 | $26,473 | 32% | $54,000 | -$2,000 | D $5,520 |
| 5 | 37 | Jan 15 | 119d | 20.0% | $4.20 | $4.45 | $27,298 | 33% | $52,000 | -$4,000 | D $7,820 |
| 6 | 36 | Nov 20 | 63d | 22.2% | $2.15 | $2.45 | $28,389 | 34% | $54,000 | -$2,000 | D $3,820 |
| 7 | 37 | Dec 18 | 91d | 20.0% | $3.30 | $3.65 | $29,280 | 35% | $52,000 | -$4,000 | D $6,220 |
| 8 | 37 | Nov 20 | 63d | 20.0% | $2.41 | $2.65 | $30,706 | 37% | $52,000 | -$4,000 | D $4,220 |
| 9 | 38 | Dec 18 | 91d | 17.9% | $3.70 | $3.95 | $31,687 | 38% | $50,000 | -$6,000 | D $6,820 |
| 10 | 40 | Jan 15 | 119d | 13.6% | $5.40 | $5.70 | $34,966 | 42% | $46,000 | -$10,000 | D $10,320 |
| 11 | 39 | Dec 18 | 91d | 15.7% | $4.10 | $4.40 | $35,297 | 42% | $48,000 | -$8,000 | D $7,720 |
| 12 | 38 | Nov 20 | 63d | 17.9% | $2.74 | $3.05 | $35,341 | 42% | $50,000 | -$6,000 | D $5,020 |
| ▶ 13 | 42 PROT | Jan 15 | 119d | 9.2% | $6.35 | $6.65 | $40,794 | 49% | $42,000 | -$14,000 | D $12,220 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $2.84 | $58,423/yr | $21,777/yr | SELF-FUNDING |
| CC at MID $54 0.7σ, B $2.08 | $42,789/yr | $21,777/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 | 24 | Jan 15 | 119d | 8.0% | $3.40 | $15.95 | $79,750 | $52,143 | $43,708 | $256,113 | -6 | $-30,000 | N/A | N/A | 0.85x | PASS |
| 2 | 22 | Jan 15 | 119d | 13.8% | $2.71 | $16.64 | $83,200 | $41,561 | $49,076 | $266,695 | -4 | $-22,500 | N/A | N/A | 0.89x | PASS |
| 3 | 21 | Jan 15 | 119d | 19.5% | $2.10 | $17.25 | $86,250 | $32,206 | $59,044 | $276,050 | -3 | $-15,000 | N/A | N/A | 0.93x | PASS |
| 4 | 20 | Jan 15 | 119d | 23.4% | $1.72 | $17.63 | $88,150 | $26,378 | $65,179 | $281,878 | -2 | $-10,000 | N/A | N/A | 0.95x | PASS |
| 5 | 19 | Jan 15 | 119d | 27.2% | $1.44 | $17.91 | $89,550 | $22,084 | $60,578 | $286,172 | -1 | $-5,000 | N/A | N/A | 0.98x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS BELOW SS $58 — assignment locks a loss · $39, B $0.24 | $12,343/yr | $52,143/yr | DEFICIT $3,317/mo |
| CC at MID $30 0.6σ, B $1.15 | $59,143/yr | $52,143/yr | SELF-FUNDING |
| AT 25% DRAWDOWN (stock $26.10 → $19.61, hedge $43,708/yr) | |||
| CC at SS income stress-adjusted | $12,343/yr | $43,708/yr | DEFICIT $2,614/mo |
| CC at MID income stress-adjusted | $12,343/yr | $43,708/yr | DEFICIT $2,614/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Jan 15 | 119d | 24.4% | $3.50 | $3.55 | $21,777 | 26% | $56,000 | = | D $6,020 |
| 2 | 35 | Nov 20 | 63d | 24.4% | $1.85 | $2.00 | $23,175 | 28% | $56,000 | = | D $2,920 |
| 3 | 35 | Dec 18 | 91d | 24.4% | $2.67 | $2.89 | $23,184 | 28% | $56,000 | = | D $4,700 |
| 4 | 36 | Dec 18 | 91d | 22.2% | $2.99 | $3.30 | $26,473 | 32% | $54,000 | -$2,000 | D $5,520 |
| 5 | 37 | Jan 15 | 119d | 20.0% | $4.20 | $4.45 | $27,298 | 33% | $52,000 | -$4,000 | D $7,820 |
| 6 | 36 | Nov 20 | 63d | 22.2% | $2.15 | $2.45 | $28,389 | 34% | $54,000 | -$2,000 | D $3,820 |
| 7 | 37 | Dec 18 | 91d | 20.0% | $3.30 | $3.65 | $29,280 | 35% | $52,000 | -$4,000 | D $6,220 |
| 8 | 37 | Nov 20 | 63d | 20.0% | $2.41 | $2.65 | $30,706 | 37% | $52,000 | -$4,000 | D $4,220 |
| 9 | 38 | Dec 18 | 91d | 17.9% | $3.70 | $3.95 | $31,687 | 38% | $50,000 | -$6,000 | D $6,820 |
| 10 | 40 | Jan 15 | 119d | 13.6% | $5.40 | $5.70 | $34,966 | 42% | $46,000 | -$10,000 | D $10,320 |
| 11 | 39 | Dec 18 | 91d | 15.7% | $4.10 | $4.40 | $35,297 | 42% | $48,000 | -$8,000 | D $7,720 |
| 12 | 38 | Nov 20 | 63d | 17.9% | $2.74 | $3.05 | $35,341 | 42% | $50,000 | -$6,000 | D $5,020 |
| ▶ 13 | 42 PROT | Jan 15 | 119d | 9.2% | $6.35 | $6.65 | $40,794 | 49% | $42,000 | -$14,000 | D $12,220 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $2.84 | $58,423/yr | $21,777/yr | SELF-FUNDING |
| CC at MID $54 0.7σ, B $2.08 | $42,789/yr | $21,777/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).