| 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 |
$43.72 | 25 | 47 | 35 | 55 | $44.00 | $50.57 | 12 | 1.75x | 19.9% | SAFE | 20 | $32,000 | $87,430 | ROLL NOW (18d) |
| AMZN → +200C −250P +215P −258C |
$246.07 | 200 | 250 | 215 | 258 | $267.92 | $271.05 | 35 | 1.52x | 12.6% | SAFE | 5 | $33,960 | $123,035 | REPAIR PLAN (53d) |
| GOOG (Joint) +310C −355C |
$339.46 | 310 | 0 | 0 | 355 | $392.50 | $348.01 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $169,730 | LEAPS-ONLY |
| IBIT +75C |
$47.43 | 75 | 0 | 0 | 0 | $70.58 | $51.66 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $237,150 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$159.45 | 180 | 0 | 0 | 170 | $233.00 | $169.16 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $159,450 | LEAPS-ONLY |
| BMNR (Joint) +23C −18P +25P |
$27.71 | 23 | 18 | 25 | 0 | $36.42 | $24.42 | 0 | 1.00x | 9.8% | OK | 150 | $201,300 | $415,650 | OK |
| COPX +65C −90P +68P −90C |
$84.75 | 65 | 90 | 68 | 90 | $93.40 | $96.07 | 22 | 1.77x | 19.8% | SAFE | 20 | $56,800 | $169,490 | OK |
| HOOD +65C −95P +80P |
$119.09 | 65 | 95 | 80 | 0 | $114.95 | $119.50 | 15 | 1.30x | 32.8% | SAFE | 10 | $49,950 | $119,090 | OK |
| MU (Joint) +670C −800P +420P −1250C |
$1062.15 | 670 | 800 | 420 | 1250 | $792.36 | $807.34 | 380 | 4.31x | 60.5% | SAFE | 1 | $11,472 | $106,215 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −55C |
$43.72 | 25 | 47 | 35 | 55 | $44.00 | $50.57 | 12 | 1.75x | 19.9% | SAFE | 20 | $32,000 | $87,430 | ROLL NOW (18d) |
| BMNR (Main) → +25C −18P +45P |
$27.71 | 25 | 18 | 45 | 0 | $65.83 | $59.37 | 0 | 1.00x | -62.4% | ITM | 50 | $204,150 | $138,550 | REPAIR PLAN (109d) |
| IGV +70C −111C |
$104.11 | 70 | 0 | 0 | 111 | $96.50 | $88.08 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $124,932 | LEAPS-ONLY |
| MARA (Main) +13C |
$12.70 | 13 | 0 | 0 | 0 | $16.75 | $11.13 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $508,000 | LEAPS-ONLY |
| BMNR (Main) +23C −18P +25P |
$27.71 | 23 | 18 | 25 | 0 | $53.26 | $46.90 | 0 | 1.00x | 9.8% | OK | 75 | $226,950 | $207,825 | OK |
| COIN (Main) +165C −240P +90P −240C |
$196.74 | 165 | 240 | 90 | 240 | $210.90 | $215.18 | 150 | 9.93x | 54.3% | SAFE | 8 | $13,440 | $157,392 | OK |
| COIN (Main) +500C −330P +300P −240C |
$196.74 | 500 | 330 | 300 | 240 | $563.00 | $370.61 | 30 | 1.48x | -52.5% | ITM | 25 | $157,500 | $491,850 | OK |
| DELL +310C −400P +320P −610C |
$547.62 | 310 | 400 | 320 | 610 | $562.50 | $570.11 | 80 | 1.32x | 41.6% | SAFE | 3 | $75,750 | $164,286 | OK |
| ETHA +13C −16P +10P |
$20.36 | 13 | 16 | 10 | 0 | $17.33 | $17.75 | 6 | 2.39x | 50.9% | SAFE | 50 | $21,650 | $101,775 | OK |
| GLD +320C −450P +330P −430C |
$380.87 | 320 | 450 | 330 | 430 | $456.00 | $470.59 | 120 | 1.88x | 13.4% | SAFE | 10 | $136,000 | $380,870 | OK |
| GLXY +38C −38P +18P −30C |
$24.14 | 38 | 38 | 18 | 30 | $39.71 | $35.16 | 20 | 10.05x | 27.5% | SAFE | 125 | $27,625 | $301,750 | OK |
| HIMS +10C −20P +5P −32C |
$28.68 | 10 | 20 | 5 | 32 | $17.47 | $18.57 | 15 | 4.04x | 82.6% | SAFE | 15 | $7,395 | $43,020 | OK |
| MU (Main) +880C −1010P +340P −1350C |
$1062.15 | 880 | 1010 | 340 | 1350 | $1028.60 | $1045.04 | 670 | 5.51x | 68.0% | SAFE | 5 | $74,300 | $531,075 | OK |
| NVDA +215C −225P +200P −230C |
$232.28 | 215 | 225 | 200 | 230 | $264.80 | $229.11 | 25 | 1.50x | 13.9% | SAFE | 10 | $49,800 | $232,280 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C −782C |
$767.86 | 640 | 0 | 0 | 782 | $764.00 | $701.88 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $921,432 | LEAPS-ONLY |
| CRCL +45C −65P +40P |
$86.50 | 45 | 65 | 40 | 0 | $87.00 | $92.08 | 25 | 1.60x | 53.8% | SAFE | 5 | $21,000 | $43,250 | OK |
| CRWV +105C −120P +40P −95C |
$87.48 | 105 | 120 | 40 | 95 | $125.45 | $128.43 | 80 | 4.91x | 54.3% | SAFE | 5 | $10,225 | $43,740 | OK |
| GOOG (Neville) +300C −345P +310P −355C |
$339.46 | 300 | 345 | 310 | 355 | $373.00 | $345.85 | 35 | 1.48x | 8.7% | OK | 15 | $109,500 | $509,190 | OK |
| GOOG (Neville) +340C −405P +360P −355C |
$339.46 | 340 | 405 | 360 | 355 | $398.00 | $384.85 | 45 | 1.88x | -6.1% | ITM | 5 | $25,500 | $169,730 | OK |
| INTC +85C −100P +35P −160C |
$117.17 | 85 | 100 | 35 | 160 | $114.00 | $115.21 | 65 | 3.24x | 70.1% | SAFE | 5 | $14,500 | $58,585 | OK |
| IREN (Neville) +45C −65P +21P −55C |
$43.72 | 45 | 65 | 21 | 55 | $56.50 | $58.26 | 44 | 15.67x | 52.0% | SAFE | 20 | $6,000 | $87,430 | OK |
| MU (Neville) +970C −1110P +390P −1250C |
$1062.15 | 970 | 1110 | 390 | 1250 | $1220.00 | $1233.74 | 720 | 3.88x | 63.3% | SAFE | 2 | $50,000 | $212,430 | OK |
| SNDK +1200C −1380P +810P −2200C |
$1714.29 | 1200 | 1380 | 810 | 2200 | $1620.00 | $1631.58 | 570 | 2.36x | 52.8% | SAFE | 1 | $42,000 | $171,429 | OK |
| SPCX +150C −195P +135P −155C |
$149.54 | 150 | 195 | 135 | 155 | $186.00 | $190.21 | 60 | 3.22x | 9.7% | OK | 5 | $13,500 | $74,770 | OK |
| RetireInc (...7291) | |||||||||||||||
| MARA (RetireInc) +40C |
$12.70 | 40 | 0 | 0 | 0 | $41.04 | $11.57 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $635,000 | LEAPS-ONLY |
| AAPL +240C −330P +285P |
$342.37 | 240 | 330 | 285 | 0 | $334.64 | $336.58 | 45 | 1.48x | 16.8% | SAFE | 5 | $47,320 | $171,185 | OK |
| APP +460C −540P +185P −335C |
$311.68 | 460 | 540 | 185 | 335 | $588.00 | $609.37 | 355 | 3.77x | 40.6% | SAFE | 1 | $12,800 | $31,168 | OK |
| CLSK +17C −17P +10P |
$13.92 | 17 | 17 | 10 | 0 | $20.74 | $18.34 | 7 | 2.87x | 28.2% | SAFE | 25 | $9,350 | $34,800 | OK |
| ENPH +45C −60P +20P |
$31.27 | 45 | 60 | 20 | 0 | $56.15 | $58.74 | 40 | 6.48x | 36.0% | SAFE | 10 | $7,300 | $31,270 | OK |
| IREN (RetireInc) +50C −70P +23P −55C |
$43.72 | 50 | 70 | 23 | 55 | $63.43 | $66.74 | 47 | 7.86x | 47.4% | SAFE | 20 | $13,700 | $87,430 | OK |
| MSTR (RetireInc) +125C −185P +55P −170C |
$159.45 | 125 | 185 | 55 | 170 | $161.00 | $164.54 | 130 | 11.83x | 65.5% | SAFE | 4 | $4,800 | $63,780 | OK |
| QCOM +190C −210P +100P −220C |
$188.06 | 190 | 210 | 100 | 220 | $224.00 | $226.48 | 110 | 4.24x | 46.8% | SAFE | 5 | $17,000 | $94,030 | OK |
| RKLB +115C −135P +45P −85C |
$72.38 | 115 | 135 | 45 | 85 | $141.55 | $147.27 | 90 | 4.39x | 37.8% | SAFE | 6 | $15,930 | $43,428 | 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 | 109d | 14.7% | $4.75 | $-1.65 | $-825 | $7,953 | $17,664 | $1,674 | 40 | $2,500 | 18mo | 1mo | 1.59x | PASS |
| 2 | 205 | Jan 15 | 109d | 16.7% | $3.95 | $-0.85 | $-425 | $6,614 | $14,567 | $3,014 | 45 | $5,000 | 20mo | 2mo | 1.66x | PASS |
| 3 | 200 | Dec 18 | 81d | 18.7% | $2.30 | $0.80 | $400 | $5,182 | $15,884 | $4,445 | 50 | $7,500 | 20mo | 3mo | 1.74x | PASS |
| 4 | 200 | Jan 15 | 109d | 18.7% | $3.10 | $0.00 | $0 | $5,190 | $11,804 | $4,437 | 50 | $7,500 | 20mo | 3mo | 1.74x | PASS |
| 5 | 210 | Dec 18 | 81d | 14.7% | $3.65 | $-0.55 | $-275 | $8,224 | $23,770 | $1,404 | 40 | $2,500 | 21mo | 1mo | 1.59x | PASS |
| 6 | 205 | Dec 18 | 81d | 16.7% | $3.05 | $0.05 | $25 | $6,872 | $19,602 | $2,755 | 45 | $5,000 | 22mo | 2mo | 1.66x | PASS |
| 7 | 195 | Dec 18 | 81d | 20.8% | $1.95 | $1.15 | $575 | $4,394 | $12,843 | $5,234 | 55 | $10,000 | 23mo | 4mo | 1.81x | PASS |
| 8 | 195 | Jan 15 | 109d | 20.8% | $2.64 | $0.46 | $230 | $4,420 | $9,544 | $5,207 | 55 | $10,000 | 23mo | 4mo | 1.81x | PASS |
| 9 | 175 | Dec 18 | 81d | 28.9% | $0.84 | $2.26 | $1,130 | $1,893 | $4,394 | $7,735 | 75 | $20,000 | 31mo | 8mo | 2.10x | FAIL |
| 10 | 175 | Jan 15 | 109d | 28.9% | $1.21 | $1.89 | $945 | $2,026 | $3,265 | $7,601 | 75 | $20,000 | 32mo | 8mo | 2.10x | FAIL |
| 11 | 180 | Dec 18 | 81d | 26.9% | $0.93 | $2.17 | $1,085 | $2,095 | $6,872 | $7,532 | 70 | $17,500 | 28mo | 7mo | 2.03x | FAIL |
| 12 | 180 | Jan 15 | 109d | 26.9% | $1.46 | $1.64 | $820 | $2,444 | $5,107 | $7,183 | 70 | $17,500 | 29mo | 7mo | 2.03x | FAIL |
| 13 | 185 | Dec 18 | 81d | 24.8% | $1.18 | $1.92 | $960 | $2,659 | $8,224 | $6,969 | 65 | $15,000 | 26mo | 6mo | 1.96x | FAIL |
| 14 | 185 | Jan 15 | 109d | 24.8% | $1.77 | $1.33 | $665 | $2,964 | $6,111 | $6,664 | 65 | $15,000 | 27mo | 6mo | 1.96x | FAIL |
| 15 | 190 | Jan 15 | 109d | 22.8% | $2.04 | $1.06 | $530 | $3,416 | $7,786 | $6,212 | 60 | $12,500 | 24mo | 5mo | 1.88x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $275, B $2.99 | $16,819/yr | $7,953/yr | SELF-FUNDING |
| CC at MID $265 0.7σ, B $4.90 | $27,562/yr | $7,953/yr | SELF-FUNDING |
| AT 11% DRAWDOWN (stock $246.07 → $218.27, hedge $17,664/yr) | |||
| CC at SS income stress-adjusted | $4,331/yr | $17,664/yr | DEFICIT $1,111/mo |
| CC at MID income stress-adjusted | $4,331/yr | $17,664/yr | DEFICIT $1,111/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Dec 18 | 81d | 19.9% | $2.52 | $2.70 | $24,333 | 31% | $56,000 | = | D $4,760 |
| 2 | 35 | Jan 15 | 109d | 19.9% | $3.30 | $3.65 | $24,445 | 32% | $56,000 | = | D $6,660 |
| 3 | 36 | Dec 18 | 81d | 17.6% | $2.89 | $3.05 | $27,488 | 36% | $54,000 | -$2,000 | D $5,460 |
| 4 | 37 | Jan 15 | 109d | 15.4% | $4.05 | $4.50 | $30,138 | 39% | $52,000 | -$4,000 | D $8,360 |
| 5 | 37 | Dec 18 | 81d | 15.4% | $3.20 | $3.70 | $33,346 | 43% | $52,000 | -$4,000 | D $6,760 |
| ▶ 6 | 38 PROT | Dec 18 | 81d | 13.1% | $3.65 | $3.85 | $34,698 | 45% | $50,000 | -$6,000 | D $7,060 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $1.61 | $36,225/yr | $24,333/yr | SELF-FUNDING |
| CC at MID $50 0.6σ, B $1.79 | $40,275/yr | $24,333/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 | 109d | 9.8% | $3.25 | $14.70 | $73,500 | $54,415 | $52,908 | $256,170 | -7 | $-35,000 | N/A | N/A | 0.83x | PASS |
| 2 | 24 | Jan 15 | 109d | 13.4% | $2.88 | $15.07 | $75,350 | $48,220 | $57,094 | $262,365 | -6 | $-30,000 | N/A | N/A | 0.85x | PASS |
| 3 | 22 | Jan 15 | 109d | 18.8% | $2.23 | $15.72 | $78,600 | $37,337 | $67,140 | $273,248 | -4 | $-22,500 | N/A | N/A | 0.89x | PASS |
| 4 | 21 | Jan 15 | 109d | 24.2% | $1.74 | $16.21 | $81,050 | $29,133 | $78,860 | $281,452 | -3 | $-15,000 | N/A | N/A | 0.93x | PASS |
| 5 | 20 | Jan 15 | 109d | 27.8% | $1.44 | $16.51 | $82,550 | $24,110 | $63,624 | $286,475 | -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 $0.52 | $29,250/yr | $54,415/yr | DEFICIT $2,097/mo |
| CC at MID $32 0.7σ, B $0.66 | $37,125/yr | $54,415/yr | DEFICIT $1,441/mo |
| AT 24% DRAWDOWN (stock $27.71 → $20.94, hedge $52,908/yr) | |||
| CC at SS income stress-adjusted | $29,250/yr | $52,908/yr | DEFICIT $1,972/mo |
| CC at MID income stress-adjusted | $29,250/yr | $52,908/yr | DEFICIT $1,972/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Dec 18 | 81d | 19.9% | $2.52 | $2.70 | $24,333 | 31% | $56,000 | = | D $4,760 |
| 2 | 35 | Jan 15 | 109d | 19.9% | $3.30 | $3.65 | $24,445 | 32% | $56,000 | = | D $6,660 |
| 3 | 36 | Dec 18 | 81d | 17.6% | $2.89 | $3.05 | $27,488 | 36% | $54,000 | -$2,000 | D $5,460 |
| 4 | 37 | Jan 15 | 109d | 15.4% | $4.05 | $4.50 | $30,138 | 39% | $52,000 | -$4,000 | D $8,360 |
| 5 | 37 | Dec 18 | 81d | 15.4% | $3.20 | $3.70 | $33,346 | 43% | $52,000 | -$4,000 | D $6,760 |
| ▶ 6 | 38 PROT | Dec 18 | 81d | 13.1% | $3.65 | $3.85 | $34,698 | 45% | $50,000 | -$6,000 | D $7,060 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $1.61 | $36,225/yr | $24,333/yr | SELF-FUNDING |
| CC at MID $50 0.6σ, B $1.79 | $40,275/yr | $24,333/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).