| 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 |
$43.97 | 25 | 47 | 35 | 55 | $44.00 | $50.42 | 12 | 1.75x | 20.4% | SAFE | 20 | $32,000 | $87,940 | ROLL NOW (21d) |
| AMZN → +200C −250P +215P −258C |
$250.66 | 200 | 250 | 215 | 258 | $267.92 | $270.88 | 35 | 1.52x | 14.2% | SAFE | 5 | $33,960 | $125,330 | REPAIR PLAN (56d) |
| GOOG (Joint) +310C −355C |
$341.37 | 310 | 0 | 0 | 355 | $392.50 | $347.64 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $170,685 | LEAPS-ONLY |
| IBIT +75C |
$47.56 | 75 | 0 | 0 | 0 | $70.58 | $51.44 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $237,800 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$159.26 | 180 | 0 | 0 | 170 | $233.00 | $167.85 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $159,260 | LEAPS-ONLY |
| BMNR (Joint) +23C −18P +25P |
$27.61 | 23 | 18 | 25 | 0 | $36.42 | $24.06 | 0 | 1.00x | 9.5% | OK | 150 | $201,300 | $414,150 | OK |
| COPX +65C −90P +68P −90C |
$86.79 | 65 | 90 | 68 | 90 | $93.40 | $95.90 | 22 | 1.77x | 21.6% | SAFE | 20 | $56,800 | $173,580 | OK |
| HOOD +65C −95P +80P |
$119.36 | 65 | 95 | 80 | 0 | $114.95 | $118.76 | 15 | 1.30x | 33.0% | SAFE | 10 | $49,950 | $119,360 | OK |
| MU (Joint) +670C −800P +420P −1250C |
$1084.46 | 670 | 800 | 420 | 1250 | $792.36 | $807.52 | 380 | 4.31x | 61.3% | SAFE | 1 | $11,472 | $108,446 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −55C |
$43.97 | 25 | 47 | 35 | 55 | $44.00 | $50.42 | 12 | 1.75x | 20.4% | SAFE | 20 | $32,000 | $87,940 | ROLL NOW (21d) |
| BMNR (Main) → +25C −18P +45P |
$27.61 | 25 | 18 | 45 | 0 | $65.83 | $59.04 | 0 | 1.00x | -63.0% | ITM | 50 | $204,150 | $138,050 | REPAIR PLAN (112d) |
| IGV +70C −111C |
$106.12 | 70 | 0 | 0 | 111 | $96.50 | $88.07 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $127,344 | LEAPS-ONLY |
| MARA (Main) +13C |
$12.57 | 13 | 0 | 0 | 0 | $16.75 | $11.22 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $502,800 | LEAPS-ONLY |
| BMNR (Main) +23C −18P +25P |
$27.61 | 23 | 18 | 25 | 0 | $53.26 | $46.65 | 0 | 1.00x | 9.5% | OK | 75 | $226,950 | $207,075 | OK |
| COIN (Main) +165C −240P +90P −240C |
$195.08 | 165 | 240 | 90 | 240 | $210.90 | $215.90 | 150 | 9.93x | 53.9% | SAFE | 8 | $13,440 | $156,064 | OK |
| COIN (Main) +500C −330P +300P −240C |
$195.08 | 500 | 330 | 300 | 240 | $563.00 | $369.56 | 30 | 1.48x | -53.8% | ITM | 25 | $157,500 | $487,700 | OK |
| DELL +310C −400P +320P −610C |
$565.35 | 310 | 400 | 320 | 610 | $562.50 | $570.22 | 80 | 1.32x | 43.4% | SAFE | 3 | $75,750 | $169,605 | OK |
| ETHA +13C −16P +10P |
$20.34 | 13 | 16 | 10 | 0 | $17.33 | $17.66 | 6 | 2.39x | 50.8% | SAFE | 50 | $21,650 | $101,700 | OK |
| GLD +320C −450P +330P −430C |
$393.59 | 320 | 450 | 330 | 430 | $456.00 | $468.59 | 120 | 1.88x | 16.2% | SAFE | 10 | $136,000 | $393,590 | OK |
| GLXY +38C −38P +18P −30C |
$24.45 | 38 | 38 | 18 | 30 | $39.71 | $34.90 | 20 | 10.05x | 28.4% | SAFE | 125 | $27,625 | $305,625 | OK |
| HIMS +10C −20P +5P −32C |
$29.44 | 10 | 20 | 5 | 32 | $17.47 | $19.42 | 15 | 4.04x | 83.0% | SAFE | 15 | $7,395 | $44,160 | OK |
| MU (Main) +880C −1010P +340P −1350C |
$1084.46 | 880 | 1010 | 340 | 1350 | $1028.60 | $1044.75 | 670 | 5.51x | 68.6% | SAFE | 5 | $74,300 | $542,230 | OK |
| NVDA +215C −225P +200P −230C |
$224.87 | 215 | 225 | 200 | 230 | $264.80 | $229.27 | 25 | 1.50x | 11.1% | SAFE | 10 | $49,800 | $224,870 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C −782C |
$772.08 | 640 | 0 | 0 | 782 | $764.00 | $702.10 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $926,496 | LEAPS-ONLY |
| CRCL +45C −65P +40P |
$88.65 | 45 | 65 | 40 | 0 | $87.00 | $89.66 | 25 | 1.60x | 54.9% | SAFE | 5 | $21,000 | $44,325 | OK |
| CRWV +105C −120P +40P −95C |
$87.86 | 105 | 120 | 40 | 95 | $125.45 | $128.11 | 80 | 4.91x | 54.5% | SAFE | 5 | $10,225 | $43,930 | OK |
| GOOG (Neville) +300C −345P +310P −355C |
$341.37 | 300 | 345 | 310 | 355 | $373.00 | $344.01 | 35 | 1.48x | 9.2% | OK | 15 | $109,500 | $512,055 | OK |
| GOOG (Neville) +340C −405P +360P −355C |
$341.37 | 340 | 405 | 360 | 355 | $398.00 | $385.59 | 45 | 1.88x | -5.5% | ITM | 5 | $25,500 | $170,685 | OK |
| INTC +85C −100P +35P −160C |
$123.49 | 85 | 100 | 35 | 160 | $114.00 | $115.96 | 65 | 3.24x | 71.7% | SAFE | 5 | $14,500 | $61,745 | OK |
| IREN (Neville) +45C −65P +21P |
$43.97 | 45 | 65 | 21 | 0 | $56.50 | $58.01 | 44 | 15.67x | 52.2% | SAFE | 20 | $6,000 | $87,940 | OK |
| MU (Neville) +970C −1110P +390P −1250C |
$1084.46 | 970 | 1110 | 390 | 1250 | $1220.00 | $1235.56 | 720 | 3.88x | 64.0% | SAFE | 2 | $50,000 | $216,892 | OK |
| SNDK +1200C −1380P +810P −2200C |
$1775.94 | 1200 | 1380 | 810 | 2200 | $1620.00 | $1629.95 | 570 | 2.36x | 54.4% | SAFE | 1 | $42,000 | $177,594 | OK |
| SPCX +150C −195P +135P −155C |
$148.91 | 150 | 195 | 135 | 155 | $186.00 | $190.18 | 60 | 3.22x | 9.3% | OK | 5 | $13,500 | $74,455 | OK |
| RetireInc (...7291) | |||||||||||||||
| MARA (RetireInc) +40C |
$12.57 | 40 | 0 | 0 | 0 | $41.04 | $11.59 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $628,500 | LEAPS-ONLY |
| AAPL +240C −330P +285P −342C |
$341.55 | 240 | 330 | 285 | 342 | $334.64 | $336.72 | 45 | 1.48x | 16.6% | SAFE | 5 | $47,320 | $170,775 | OK |
| APP +460C −540P +185P −335C |
$310.77 | 460 | 540 | 185 | 335 | $588.00 | $613.19 | 355 | 3.77x | 40.5% | SAFE | 1 | $12,800 | $31,077 | OK |
| CLSK +17C −17P +10P |
$13.94 | 17 | 17 | 10 | 0 | $20.74 | $18.49 | 7 | 2.87x | 28.2% | SAFE | 25 | $9,350 | $34,838 | OK |
| ENPH +45C −60P +20P |
$32.53 | 45 | 60 | 20 | 0 | $56.15 | $58.80 | 40 | 6.48x | 38.5% | SAFE | 10 | $7,300 | $32,530 | OK |
| IREN (RetireInc) +50C −70P +23P |
$43.97 | 50 | 70 | 23 | 0 | $63.43 | $66.71 | 47 | 7.86x | 47.7% | SAFE | 20 | $13,700 | $87,940 | OK |
| MSTR (RetireInc) +125C −185P +55P −170C |
$159.26 | 125 | 185 | 55 | 170 | $161.00 | $163.54 | 130 | 11.83x | 65.5% | SAFE | 4 | $4,800 | $63,704 | OK |
| QCOM +190C −210P +100P −220C |
$202.52 | 190 | 210 | 100 | 220 | $224.00 | $226.00 | 110 | 4.24x | 50.6% | SAFE | 5 | $17,000 | $101,260 | OK |
| RKLB +115C −135P +45P −85C |
$74.08 | 115 | 135 | 45 | 85 | $141.55 | $147.57 | 90 | 4.39x | 39.3% | SAFE | 6 | $15,930 | $44,448 | 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 | 112d | 16.2% | $4.20 | $-1.52 | $-760 | $6,844 | $14,991 | $1,385 | 40 | $2,500 | 22mo | 1mo | 1.59x | PASS |
| 2 | 205 | Dec 18 | 84d | 18.2% | $2.57 | $0.11 | $55 | $5,584 | $16,403 | $2,645 | 45 | $5,000 | 23mo | 3mo | 1.66x | PASS |
| 3 | 205 | Jan 15 | 112d | 18.2% | $3.45 | $-0.77 | $-385 | $5,622 | $12,302 | $2,607 | 45 | $5,000 | 23mo | 3mo | 1.66x | PASS |
| 4 | 180 | Dec 18 | 84d | 28.2% | $0.83 | $1.85 | $925 | $1,803 | $5,584 | $6,426 | 70 | $17,500 | 33mo | 8mo | 2.03x | FAIL |
| 5 | 180 | Jan 15 | 112d | 28.2% | $1.23 | $1.45 | $725 | $2,004 | $4,188 | $6,225 | 70 | $17,500 | 34mo | 8mo | 2.03x | FAIL |
| 6 | 185 | Dec 18 | 84d | 26.2% | $1.06 | $1.62 | $810 | $2,303 | $7,170 | $5,926 | 65 | $15,000 | 30mo | 7mo | 1.96x | FAIL |
| 7 | 185 | Jan 15 | 112d | 26.2% | $1.54 | $1.14 | $570 | $2,509 | $5,377 | $5,719 | 65 | $15,000 | 31mo | 7mo | 1.96x | FAIL |
| 8 | 190 | Dec 18 | 84d | 24.2% | $1.39 | $1.29 | $645 | $3,020 | $8,799 | $5,209 | 60 | $12,500 | 29mo | 6mo | 1.88x | FAIL |
| 9 | 190 | Jan 15 | 112d | 24.2% | $1.88 | $0.80 | $400 | $3,063 | $6,599 | $5,165 | 60 | $12,500 | 29mo | 6mo | 1.88x | FAIL |
| 10 | 195 | Dec 18 | 84d | 22.2% | $1.72 | $0.96 | $480 | $3,737 | $10,754 | $4,492 | 55 | $10,000 | 27mo | 5mo | 1.81x | FAIL |
| 11 | 195 | Jan 15 | 112d | 22.2% | $2.32 | $0.36 | $180 | $3,780 | $8,066 | $4,448 | 55 | $10,000 | 27mo | 5mo | 1.81x | FAIL |
| 12 | 200 | Dec 18 | 84d | 20.2% | $2.08 | $0.60 | $300 | $4,519 | $13,362 | $3,710 | 50 | $7,500 | 24mo | 4mo | 1.74x | FAIL |
| 13 | 200 | Jan 15 | 112d | 20.2% | $2.79 | $-0.11 | $-55 | $4,546 | $10,021 | $3,683 | 50 | $7,500 | 24mo | 4mo | 1.74x | FAIL |
| 14 | 210 | Dec 18 | 84d | 16.2% | $3.30 | $-0.62 | $-310 | $7,170 | $19,988 | $1,059 | 40 | $2,500 | 28mo | 1mo | 1.59x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $275, B $4.00 | $20,571/yr | $6,844/yr | SELF-FUNDING |
| CC at MID $270 0.7σ, B $5.20 | $26,743/yr | $6,844/yr | SELF-FUNDING |
| AT 11% DRAWDOWN (stock $250.66 → $222.37, hedge $14,991/yr) | |||
| CC at SS income stress-adjusted | $2,983/yr | $14,991/yr | DEFICIT $1,001/mo |
| CC at MID income stress-adjusted | $4,166/yr | $14,991/yr | DEFICIT $902/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Jan 15 | 112d | 20.4% | $3.20 | $3.40 | $22,161 | 33% | $56,000 | = | D $6,160 |
| 2 | 35 | Dec 18 | 84d | 20.4% | $2.28 | $2.67 | $23,204 | 35% | $56,000 | = | D $4,700 |
| 3 | 36 | Dec 18 | 84d | 18.1% | $2.87 | $2.99 | $25,985 | 39% | $54,000 | -$2,000 | D $5,340 |
| 4 | 37 | Jan 15 | 112d | 15.9% | $3.85 | $4.25 | $27,701 | 41% | $52,000 | -$4,000 | D $7,860 |
| 5 | 37 | Dec 18 | 84d | 15.9% | $3.20 | $3.45 | $29,982 | 45% | $52,000 | -$4,000 | D $6,260 |
| ▶ 6 | 38 PROT | Dec 18 | 84d | 13.6% | $3.55 | $3.80 | $33,024 | 49% | $50,000 | -$6,000 | D $6,960 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $1.81 | $37,234/yr | $22,161/yr | SELF-FUNDING |
| CC at MID $51 0.7σ, B $1.81 | $37,234/yr | $22,161/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 | 112d | 9.5% | $3.35 | $14.60 | $73,000 | $54,587 | $49,047 | $250,938 | -7 | $-35,000 | N/A | N/A | 0.83x | PASS |
| 2 | 24 | Jan 15 | 112d | 13.1% | $2.78 | $15.17 | $75,850 | $45,299 | $51,491 | $260,225 | -6 | $-30,000 | N/A | N/A | 0.85x | PASS |
| 3 | 22 | Jan 15 | 112d | 18.5% | $2.14 | $15.81 | $79,050 | $34,871 | $60,453 | $270,654 | -4 | $-22,500 | N/A | N/A | 0.89x | PASS |
| 4 | 21 | Jan 15 | 112d | 23.9% | $1.65 | $16.30 | $81,500 | $26,886 | $74,304 | $278,638 | -3 | $-15,000 | N/A | N/A | 0.93x | PASS |
| 5 | 20 | Jan 15 | 112d | 27.6% | $1.39 | $16.56 | $82,800 | $22,650 | $63,549 | $282,875 | -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 · $35, B $0.63 | $32,400/yr | $54,587/yr | DEFICIT $1,849/mo |
| CC at MID $32 0.7σ, B $1.07 | $55,029/yr | $54,587/yr | SELF-FUNDING |
| AT 24% DRAWDOWN (stock $27.61 → $20.96, hedge $49,047/yr) | |||
| CC at SS income stress-adjusted | $32,400/yr | $49,047/yr | DEFICIT $1,387/mo |
| CC at MID income stress-adjusted | $32,400/yr | $49,047/yr | DEFICIT $1,387/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Jan 15 | 112d | 20.4% | $3.20 | $3.40 | $22,161 | 33% | $56,000 | = | D $6,160 |
| 2 | 35 | Dec 18 | 84d | 20.4% | $2.28 | $2.67 | $23,204 | 35% | $56,000 | = | D $4,700 |
| 3 | 36 | Dec 18 | 84d | 18.1% | $2.87 | $2.99 | $25,985 | 39% | $54,000 | -$2,000 | D $5,340 |
| 4 | 37 | Jan 15 | 112d | 15.9% | $3.85 | $4.25 | $27,701 | 41% | $52,000 | -$4,000 | D $7,860 |
| 5 | 37 | Dec 18 | 84d | 15.9% | $3.20 | $3.45 | $29,982 | 45% | $52,000 | -$4,000 | D $6,260 |
| ▶ 6 | 38 PROT | Dec 18 | 84d | 13.6% | $3.55 | $3.80 | $33,024 | 49% | $50,000 | -$6,000 | D $6,960 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $1.81 | $37,234/yr | $22,161/yr | SELF-FUNDING |
| CC at MID $51 0.7σ, B $1.81 | $37,234/yr | $22,161/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).