| 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 |
$48.10 | 25 | 47 | 35 | 55 | $44.00 | $50.66 | 12 | 1.75x | 27.2% | SAFE | 20 | $32,000 | $96,200 | ROLL NOW (24d) |
| AMZN → +200C −250P +215P −275C |
$258.62 | 200 | 250 | 215 | 275 | $267.92 | $271.04 | 35 | 1.52x | 16.9% | SAFE | 5 | $33,960 | $129,312 | REPAIR PLAN (59d) |
| GOOG (Joint) +310C −355C |
$358.58 | 310 | 0 | 0 | 355 | $392.50 | $348.57 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $179,290 | LEAPS-ONLY |
| IBIT +75C |
$48.71 | 75 | 0 | 0 | 0 | $70.58 | $51.06 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $243,550 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$169.67 | 180 | 0 | 0 | 170 | $233.00 | $166.22 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $169,670 | LEAPS-ONLY |
| BMNR (Joint) +23C −18P +25P |
$28.11 | 23 | 18 | 25 | 0 | $36.42 | $23.72 | 0 | 1.00x | 11.1% | SAFE | 150 | $201,300 | $421,650 | OK |
| COPX +65C −90P +68P −92C |
$89.11 | 65 | 90 | 68 | 92 | $93.40 | $95.86 | 22 | 1.77x | 23.7% | SAFE | 20 | $56,800 | $178,220 | OK |
| HOOD +65C −95P +80P −145C |
$125.06 | 65 | 95 | 80 | 145 | $114.95 | $119.68 | 15 | 1.30x | 36.0% | SAFE | 10 | $49,950 | $125,060 | OK |
| MU (Joint) +670C −800P +420P −1150C |
$1063.64 | 670 | 800 | 420 | 1150 | $792.36 | $809.86 | 380 | 4.31x | 60.5% | SAFE | 1 | $11,472 | $106,364 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −55C |
$48.10 | 25 | 47 | 35 | 55 | $44.00 | $50.66 | 12 | 1.75x | 27.2% | SAFE | 20 | $32,000 | $96,200 | ROLL NOW (24d) |
| BMNR (Main) → +25C −18P +45P |
$28.11 | 25 | 18 | 45 | 0 | $65.83 | $58.67 | 0 | 1.00x | -60.1% | ITM | 50 | $204,150 | $140,550 | REPAIR PLAN (115d) |
| IGV +70C −111C |
$106.78 | 70 | 0 | 0 | 111 | $96.50 | $87.46 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $128,136 | LEAPS-ONLY |
| MARA (Main) +13C |
$13.43 | 13 | 0 | 0 | 0 | $16.75 | $11.05 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $537,200 | LEAPS-ONLY |
| BMNR (Main) +23C −18P +25P |
$28.11 | 23 | 18 | 25 | 0 | $53.26 | $46.37 | 0 | 1.00x | 11.1% | SAFE | 75 | $226,950 | $210,825 | OK |
| COIN (Main) +165C −240P +90P −240C |
$200.59 | 165 | 240 | 90 | 240 | $210.90 | $215.36 | 150 | 9.93x | 55.1% | SAFE | 8 | $13,440 | $160,472 | OK |
| COIN (Main) +500C −330P +300P −240C |
$200.59 | 500 | 330 | 300 | 240 | $563.00 | $360.41 | 30 | 1.48x | -49.6% | ITM | 25 | $157,500 | $501,475 | OK |
| DELL +310C −400P +320P −625C |
$570.00 | 310 | 400 | 320 | 625 | $562.50 | $571.67 | 80 | 1.32x | 43.9% | SAFE | 3 | $75,750 | $171,000 | OK |
| ETHA +13C −16P +10P |
$20.75 | 13 | 16 | 10 | 0 | $17.33 | $17.64 | 6 | 2.39x | 51.8% | SAFE | 50 | $21,650 | $103,750 | OK |
| GLD +320C −450P +330P −445C |
$397.66 | 320 | 450 | 330 | 445 | $456.00 | $468.73 | 120 | 1.88x | 17.0% | SAFE | 10 | $136,000 | $397,660 | OK |
| GLXY +38C −38P +18P −32C |
$26.64 | 38 | 38 | 18 | 32 | $39.71 | $35.31 | 20 | 10.05x | 34.3% | SAFE | 125 | $27,625 | $333,000 | OK |
| HIMS +10C −20P +5P −32C |
$29.91 | 10 | 20 | 5 | 32 | $17.47 | $19.08 | 15 | 4.04x | 83.3% | SAFE | 15 | $7,395 | $44,865 | OK |
| MU (Main) +880C −1010P +340P −1350C |
$1063.64 | 880 | 1010 | 340 | 1350 | $1028.60 | $1048.41 | 670 | 5.51x | 68.0% | SAFE | 5 | $74,300 | $531,820 | OK |
| NVDA +215C −225P +200P −232C |
$227.62 | 215 | 225 | 200 | 232 | $264.80 | $228.86 | 25 | 1.50x | 12.1% | SAFE | 10 | $49,800 | $227,620 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C −782C |
$774.15 | 640 | 0 | 0 | 782 | $764.00 | $701.56 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $928,980 | LEAPS-ONLY |
| CRCL +45C −65P +40P −115C |
$95.57 | 45 | 65 | 40 | 115 | $87.00 | $90.71 | 25 | 1.60x | 58.1% | SAFE | 5 | $21,000 | $47,785 | OK |
| CRWV +105C −120P +40P −100C |
$87.51 | 105 | 120 | 40 | 100 | $125.45 | $128.58 | 80 | 4.91x | 54.3% | SAFE | 5 | $10,225 | $43,755 | OK |
| GOOG (Neville) +300C −345P +310P −375C |
$358.58 | 300 | 345 | 310 | 375 | $373.00 | $346.05 | 35 | 1.48x | 13.5% | SAFE | 15 | $109,500 | $537,870 | OK |
| GOOG (Neville) +340C −405P +360P −375C |
$358.58 | 340 | 405 | 360 | 375 | $398.00 | $384.02 | 45 | 1.88x | -0.4% | ITM | 5 | $25,500 | $179,290 | OK |
| INTC +85C −100P +35P −130C |
$121.50 | 85 | 100 | 35 | 130 | $114.00 | $115.66 | 65 | 3.24x | 71.2% | SAFE | 5 | $14,500 | $60,748 | OK |
| IREN (Neville) +45C −65P +21P −58C |
$48.10 | 45 | 65 | 21 | 58 | $56.50 | $58.24 | 44 | 15.67x | 56.3% | SAFE | 20 | $6,000 | $96,200 | OK |
| MU (Neville) +970C −1110P +390P −1250C |
$1063.64 | 970 | 1110 | 390 | 1250 | $1220.00 | $1235.39 | 720 | 3.88x | 63.3% | SAFE | 2 | $50,000 | $212,728 | OK |
| SNDK +1200C −1380P +810P −1950C |
$1890.98 | 1200 | 1380 | 810 | 1950 | $1620.00 | $1632.53 | 570 | 2.36x | 57.2% | SAFE | 1 | $42,000 | $189,098 | OK |
| SPCX +150C −195P +135P −165C |
$152.81 | 150 | 195 | 135 | 165 | $186.00 | $189.86 | 60 | 3.22x | 11.7% | SAFE | 5 | $13,500 | $76,405 | OK |
| RetireInc (...7291) | |||||||||||||||
| MARA (RetireInc) +40C |
$13.43 | 40 | 0 | 0 | 0 | $41.04 | $11.37 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $671,500 | LEAPS-ONLY |
| AAPL +240C −330P +285P −345C |
$341.48 | 240 | 330 | 285 | 345 | $334.64 | $336.25 | 45 | 1.48x | 16.5% | SAFE | 5 | $47,320 | $170,740 | OK |
| APP +460C −540P +185P −370C |
$325.98 | 460 | 540 | 185 | 370 | $588.00 | $609.01 | 355 | 3.77x | 43.2% | SAFE | 1 | $12,800 | $32,598 | OK |
| CLSK +17C −17P +10P |
$14.87 | 17 | 17 | 10 | 0 | $20.74 | $18.29 | 7 | 2.87x | 32.8% | SAFE | 25 | $9,350 | $37,175 | OK |
| ENPH +45C −60P +20P |
$34.73 | 45 | 60 | 20 | 0 | $56.15 | $58.92 | 40 | 6.48x | 42.4% | SAFE | 10 | $7,300 | $34,730 | OK |
| IREN (RetireInc) +50C −70P +23P −58C |
$48.10 | 50 | 70 | 23 | 58 | $63.43 | $66.48 | 47 | 7.86x | 52.2% | SAFE | 20 | $13,700 | $96,200 | OK |
| MSTR (RetireInc) +125C −185P +55P −170C |
$169.67 | 125 | 185 | 55 | 170 | $161.00 | $164.21 | 130 | 11.83x | 67.6% | SAFE | 4 | $4,800 | $67,868 | OK |
| QCOM +190C −210P +100P −220C |
$193.60 | 190 | 210 | 100 | 220 | $224.00 | $227.24 | 110 | 4.24x | 48.3% | SAFE | 5 | $17,000 | $96,800 | OK |
| RKLB +115C −135P +45P |
$70.55 | 115 | 135 | 45 | 0 | $141.55 | $147.31 | 90 | 4.39x | 36.2% | SAFE | 6 | $15,930 | $42,330 | 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 | Dec 18 | 87d | 18.8% | $2.91 | $-0.77 | $-385 | $6,104 | $19,614 | $1,275 | 40 | $2,500 | 24mo | 1mo | 1.59x | PASS |
| 2 | 210 | Jan 15 | 115d | 18.8% | $3.85 | $-1.71 | $-855 | $6,110 | $14,838 | $1,270 | 40 | $2,500 | 24mo | 1mo | 1.59x | PASS |
| 3 | 185 | Dec 18 | 87d | 28.5% | $1.09 | $1.05 | $525 | $2,286 | $6,104 | $5,093 | 65 | $15,000 | 35mo | 7mo | 1.96x | FAIL |
| 4 | 185 | Jan 15 | 115d | 28.5% | $1.54 | $0.60 | $300 | $2,444 | $4,618 | $4,935 | 65 | $15,000 | 36mo | 7mo | 1.96x | FAIL |
| 5 | 190 | Dec 18 | 87d | 26.5% | $1.32 | $0.82 | $410 | $2,769 | $7,447 | $4,610 | 60 | $12,500 | 33mo | 6mo | 1.88x | FAIL |
| 6 | 190 | Jan 15 | 115d | 26.5% | $1.80 | $0.34 | $170 | $2,857 | $5,634 | $4,523 | 60 | $12,500 | 33mo | 6mo | 1.88x | FAIL |
| 7 | 195 | Dec 18 | 87d | 24.6% | $1.50 | $0.64 | $320 | $3,147 | $9,020 | $4,233 | 55 | $10,000 | 28mo | 5mo | 1.81x | FAIL |
| 8 | 195 | Jan 15 | 115d | 24.6% | $2.10 | $0.04 | $20 | $3,333 | $6,824 | $4,047 | 55 | $10,000 | 30mo | 5mo | 1.81x | FAIL |
| 9 | 200 | Dec 18 | 87d | 22.7% | $1.86 | $0.28 | $140 | $3,902 | $11,118 | $3,478 | 50 | $7,500 | 26mo | 4mo | 1.74x | FAIL |
| 10 | 200 | Jan 15 | 115d | 22.7% | $2.62 | $-0.48 | $-240 | $4,158 | $8,411 | $3,222 | 50 | $7,500 | 28mo | 4mo | 1.74x | FAIL |
| 11 | 205 | Dec 18 | 87d | 20.7% | $2.36 | $-0.22 | $-110 | $4,951 | $13,530 | $2,429 | 45 | $5,000 | 25mo | 3mo | 1.66x | FAIL |
| 12 | 205 | Jan 15 | 115d | 20.7% | $3.25 | $-1.11 | $-555 | $5,158 | $10,236 | $2,222 | 45 | $5,000 | 27mo | 3mo | 1.66x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $275, B $3.55 | $20,613/yr | $6,104/yr | SELF-FUNDING |
| CC at MID $275 0.7σ, B $3.55 | $20,613/yr | $6,104/yr | SELF-FUNDING |
| AT 12% DRAWDOWN (stock $258.63 → $228.47, hedge $19,614/yr) | |||
| CC at SS income stress-adjusted | $929/yr | $19,614/yr | DEFICIT $1,557/mo |
| CC at MID income stress-adjusted | $929/yr | $19,614/yr | DEFICIT $1,557/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP PROT | Jan 15 | 115d | 27.2% | $2.98 | $3.20 | $20,313 | 23% | $56,000 | = | D $5,700 |
| 2 | 35 | Dec 18 | 87d | 27.2% | $2.27 | $2.44 | $20,474 | 23% | $56,000 | = | D $4,180 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $3.40 | $78,968/yr | $20,313/yr | SELF-FUNDING |
| CC at MID $56 0.7σ, B $2.04 | $47,381/yr | $20,313/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 | 25 | Jan 15 | 115d | 11.1% | $3.20 | $14.65 | $73,250 | $50,783 | $55,702 | $239,630 | -7 | $-35,000 | N/A | N/A | 0.83x | PASS |
| 2 | 24 | Jan 15 | 115d | 14.6% | $2.99 | $14.86 | $74,300 | $47,450 | $55,702 | $242,963 | -6 | $-30,000 | N/A | N/A | 0.85x | PASS |
| 3 | 22 | Jan 15 | 115d | 20.0% | $2.36 | $15.49 | $77,450 | $37,452 | $67,604 | $252,961 | -4 | $-22,500 | N/A | N/A | 0.89x | PASS |
| 4 | 21 | Jan 15 | 115d | 25.3% | $1.86 | $15.99 | $79,950 | $29,517 | $77,761 | $260,896 | -3 | $-15,000 | N/A | N/A | 0.93x | PASS |
| 5 | 20 | Jan 15 | 115d | 28.9% | $1.56 | $16.29 | $81,450 | $24,757 | $69,033 | $265,657 | -2 | $-10,000 | N/A | N/A | 0.95x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS BELOW SS $59 — assignment locks a loss · $39, B $0.30 | $17,419/yr | $50,783/yr | DEFICIT $2,780/mo |
| CC at MID $32 0.6σ, B $1.20 | $69,677/yr | $50,783/yr | SELF-FUNDING |
| AT 25% DRAWDOWN (stock $28.11 → $21.11, hedge $55,702/yr) | |||
| CC at SS income stress-adjusted | $17,419/yr | $55,702/yr | DEFICIT $3,190/mo |
| CC at MID income stress-adjusted | $17,419/yr | $55,702/yr | DEFICIT $3,190/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP PROT | Jan 15 | 115d | 27.2% | $2.98 | $3.20 | $20,313 | 23% | $56,000 | = | D $5,700 |
| 2 | 35 | Dec 18 | 87d | 27.2% | $2.27 | $2.44 | $20,474 | 23% | $56,000 | = | D $4,180 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $3.40 | $78,968/yr | $20,313/yr | SELF-FUNDING |
| CC at MID $56 0.7σ, B $2.04 | $47,381/yr | $20,313/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).