| 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 |
$41.43 | 25 | 47 | 35 | 55 | $44.00 | $50.32 | 12 | 1.75x | 15.5% | SAFE | 20 | $32,000 | $82,860 | REPAIR SOON (16d) |
| GOOG (Joint) +310C −355C |
$344.52 | 310 | 0 | 0 | 355 | $392.50 | $349.81 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $172,260 | LEAPS-ONLY |
| IBIT +75C |
$47.91 | 75 | 0 | 0 | 0 | $70.58 | $52.14 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $239,550 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$156.93 | 180 | 0 | 0 | 170 | $233.00 | $169.43 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $156,930 | LEAPS-ONLY |
| AMZN +200C −250P +215P |
$247.15 | 200 | 250 | 215 | 0 | $267.92 | $271.01 | 35 | 1.52x | 13.0% | SAFE | 5 | $33,960 | $123,575 | ROLL SOON (51d) |
| BMNR (Joint) +23C −18P +25P |
$27.00 | 23 | 18 | 25 | 0 | $36.42 | $24.33 | 0 | 1.00x | 7.4% | OK | 150 | $201,300 | $405,000 | OK |
| COPX +65C −90P +68P −90C |
$85.52 | 65 | 90 | 68 | 90 | $93.40 | $96.32 | 22 | 1.77x | 20.5% | SAFE | 20 | $56,800 | $171,040 | OK |
| HOOD +65C −95P +80P |
$115.18 | 65 | 95 | 80 | 0 | $114.95 | $118.73 | 15 | 1.30x | 30.5% | SAFE | 10 | $49,950 | $115,180 | OK |
| MU (Joint) +670C −800P +420P −1250C |
$1070.13 | 670 | 800 | 420 | 1250 | $792.36 | $804.51 | 380 | 4.31x | 60.8% | SAFE | 1 | $11,472 | $107,013 | ROLL SOON (51d) |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −55C |
$41.43 | 25 | 47 | 35 | 55 | $44.00 | $50.32 | 12 | 1.75x | 15.5% | SAFE | 20 | $32,000 | $82,860 | REPAIR SOON (16d) |
| BMNR (Main) → +25C −18P +45P |
$27.00 | 25 | 18 | 45 | 0 | $65.83 | $59.81 | 0 | 1.00x | -66.7% | ITM | 50 | $204,150 | $135,000 | REPAIR PLAN (107d) |
| IGV +70C −111C |
$106.15 | 70 | 0 | 0 | 111 | $96.50 | $88.30 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $127,380 | LEAPS-ONLY |
| MARA (Main) +13C |
$11.86 | 13 | 0 | 0 | 0 | $16.75 | $11.08 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $474,400 | LEAPS-ONLY |
| BMNR (Main) +23C −18P +25P |
$27.00 | 23 | 18 | 25 | 0 | $53.26 | $46.87 | 0 | 1.00x | 7.4% | OK | 75 | $226,950 | $202,500 | OK |
| COIN (Main) +165C −240P +90P −240C |
$188.18 | 165 | 240 | 90 | 240 | $210.90 | $213.40 | 150 | 9.93x | 52.2% | SAFE | 8 | $13,440 | $150,544 | OK |
| COIN (Main) +500C −330P +300P −240C |
$188.18 | 500 | 330 | 300 | 240 | $563.00 | $370.87 | 30 | 1.48x | -59.4% | ITM | 25 | $157,500 | $470,450 | OK |
| DELL +310C −400P +320P |
$542.93 | 310 | 400 | 320 | 0 | $562.50 | $570.91 | 80 | 1.32x | 41.1% | SAFE | 3 | $75,750 | $162,879 | OK |
| ETHA +13C −16P +10P |
$20.43 | 13 | 16 | 10 | 0 | $17.33 | $17.58 | 6 | 2.39x | 51.1% | SAFE | 50 | $21,650 | $102,150 | OK |
| GLD +320C −450P +330P −413C |
$383.26 | 320 | 450 | 330 | 413 | $456.00 | $468.78 | 120 | 1.88x | 13.9% | SAFE | 10 | $136,000 | $383,260 | ROLL SOON (51d) |
| GLXY +38C −38P +18P −26C |
$23.15 | 38 | 38 | 18 | 26 | $39.71 | $34.57 | 20 | 10.05x | 24.4% | SAFE | 125 | $27,625 | $289,375 | OK |
| HIMS +10C −20P +5P −32C |
$29.98 | 10 | 20 | 5 | 32 | $17.47 | $19.15 | 15 | 4.04x | 83.3% | SAFE | 15 | $7,395 | $44,970 | OK |
| MU (Main) +880C −1010P +340P −1350C |
$1070.13 | 880 | 1010 | 340 | 1350 | $1028.60 | $1041.93 | 670 | 5.51x | 68.2% | SAFE | 5 | $74,300 | $535,065 | ROLL SOON (51d) |
| NVDA +215C −225P +200P −240C |
$230.71 | 215 | 225 | 200 | 240 | $264.80 | $229.58 | 25 | 1.50x | 13.3% | SAFE | 10 | $49,800 | $230,710 | OK |
| RetireInc (...7291) | |||||||||||||||
| AAPL → +240C −330P +285P −360C |
$332.65 | 240 | 330 | 285 | 360 | $334.64 | $337.14 | 45 | 1.48x | 14.3% | SAFE | 5 | $47,320 | $166,325 | REPAIR PLAN (51d) |
| MARA (RetireInc) +40C |
$11.86 | 40 | 0 | 0 | 0 | $41.04 | $11.49 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $593,000 | LEAPS-ONLY |
| APP +460C −540P +185P −335C |
$301.68 | 460 | 540 | 185 | 335 | $588.00 | $612.44 | 355 | 3.77x | 38.7% | SAFE | 1 | $12,800 | $30,168 | ROLL SOON (51d) |
| CLSK +17C −17P +10P |
$13.21 | 17 | 17 | 10 | 0 | $20.74 | $18.14 | 7 | 2.87x | 24.3% | SAFE | 25 | $9,350 | $33,025 | OK |
| ENPH +45C −60P +20P |
$32.51 | 45 | 60 | 20 | 0 | $56.15 | $58.89 | 40 | 6.48x | 38.5% | SAFE | 10 | $7,300 | $32,510 | OK |
| IREN (RetireInc) +50C −70P +23P −55C |
$41.43 | 50 | 70 | 23 | 55 | $63.43 | $66.70 | 47 | 7.86x | 44.5% | SAFE | 20 | $13,700 | $82,860 | ROLL SOON (51d) |
| MSTR (RetireInc) +125C −185P +55P −170C |
$156.93 | 125 | 185 | 55 | 170 | $161.00 | $163.81 | 130 | 11.83x | 65.0% | SAFE | 4 | $4,800 | $62,772 | OK |
| QCOM +190C −210P +100P −220C |
$186.69 | 190 | 210 | 100 | 220 | $224.00 | $226.63 | 110 | 4.24x | 46.4% | SAFE | 5 | $17,000 | $93,345 | OK |
| RKLB +115C −135P +45P −85C |
$72.43 | 115 | 135 | 45 | 85 | $141.55 | $149.04 | 90 | 4.39x | 37.9% | SAFE | 6 | $15,930 | $43,458 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C |
$766.20 | 640 | 0 | 0 | 0 | $764.00 | $704.00 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $919,440 | LEAPS-ONLY |
| CRCL +45C −65P +40P |
$84.32 | 45 | 65 | 40 | 0 | $87.00 | $90.40 | 25 | 1.60x | 52.6% | SAFE | 5 | $21,000 | $42,160 | OK |
| CRWV +105C −120P +40P −95C |
$87.47 | 105 | 120 | 40 | 95 | $125.45 | $127.65 | 80 | 4.91x | 54.3% | SAFE | 5 | $10,225 | $43,735 | ROLL SOON (51d) |
| GOOG (Neville) +300C −345P +310P −350C |
$344.52 | 300 | 345 | 310 | 350 | $373.00 | $346.81 | 35 | 1.48x | 10.0% | SAFE | 15 | $109,500 | $516,780 | OK |
| GOOG (Neville) +340C −405P +360P −350C |
$344.52 | 340 | 405 | 360 | 350 | $398.00 | $385.35 | 45 | 1.88x | -4.5% | ITM | 5 | $25,500 | $172,260 | OK |
| INTC +85C −100P +35P −160C |
$117.41 | 85 | 100 | 35 | 160 | $114.00 | $114.76 | 65 | 3.24x | 70.2% | SAFE | 5 | $14,500 | $58,705 | OK |
| IREN (Neville) +45C −65P +21P −55C |
$41.43 | 45 | 65 | 21 | 55 | $56.50 | $58.07 | 44 | 15.67x | 49.3% | SAFE | 20 | $6,000 | $82,860 | ROLL SOON (51d) |
| MU (Neville) +970C −1110P +390P −1250C |
$1070.13 | 970 | 1110 | 390 | 1250 | $1220.00 | $1230.49 | 720 | 3.88x | 63.6% | SAFE | 2 | $50,000 | $214,026 | ROLL SOON (51d) |
| SNDK +1200C −1380P +810P −1850C |
$1726.37 | 1200 | 1380 | 810 | 1850 | $1620.00 | $1630.73 | 570 | 2.36x | 53.1% | SAFE | 1 | $42,000 | $172,637 | ROLL SOON (51d) |
| SPCX +150C −195P +135P −155C |
$149.72 | 150 | 195 | 135 | 155 | $186.00 | $190.50 | 60 | 3.22x | 9.8% | OK | 5 | $13,500 | $74,860 | 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 | 32 | Jan 15 | 107d | 22.8% | $2.83 | $-2.42 | $-4,840 | $19,307 | $42,299 | $8,323 | 15 | $6,000 | 9mo | 1mo | 1.94x | PASS |
| 2 | 30 | Jan 15 | 107d | 27.6% | $2.26 | $-1.85 | $-3,700 | $15,419 | $30,701 | $12,212 | 17 | $10,000 | 10mo | 2mo | 2.06x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $0.96 | $23,040/yr | $19,307/yr | SELF-FUNDING |
| CC at MID $47 0.6σ, B $1.65 | $39,600/yr | $19,307/yr | SELF-FUNDING |
| AT 22% DRAWDOWN (stock $41.43 → $32.45, hedge $42,299/yr) | |||
| CC at SS income stress-adjusted | $8,880/yr | $42,299/yr | DEFICIT $2,785/mo |
| CC at MID income stress-adjusted | $8,880/yr | $42,299/yr | DEFICIT $2,785/mo |
| # | 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 | 32 | Jan 15 | 107d | 22.8% | $2.83 | $-2.42 | $-4,840 | $19,307 | $42,299 | $8,323 | 15 | $6,000 | 9mo | 1mo | 1.94x | PASS |
| 2 | 30 | Jan 15 | 107d | 27.6% | $2.26 | $-1.85 | $-3,700 | $15,419 | $30,701 | $12,212 | 17 | $10,000 | 10mo | 2mo | 2.06x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $0.96 | $23,040/yr | $19,307/yr | SELF-FUNDING |
| CC at MID $47 0.6σ, B $1.65 | $39,600/yr | $19,307/yr | SELF-FUNDING |
| AT 22% DRAWDOWN (stock $41.43 → $32.45, hedge $42,299/yr) | |||
| CC at SS income stress-adjusted | $8,880/yr | $42,299/yr | DEFICIT $2,785/mo |
| CC at MID income stress-adjusted | $8,880/yr | $42,299/yr | DEFICIT $2,785/mo |
| # | 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 | 107d | 11.1% | $2.92 | $14.83 | $74,150 | $49,804 | $48,610 | $275,967 | -6 | $-30,000 | N/A | N/A | 0.85x | PASS |
| 2 | 22 | Jan 15 | 107d | 16.7% | $2.25 | $15.50 | $77,500 | $38,376 | $58,843 | $287,395 | -4 | $-22,500 | N/A | N/A | 0.89x | PASS |
| 3 | 21 | Jan 15 | 107d | 22.2% | $1.70 | $16.05 | $80,250 | $28,995 | $69,930 | $296,776 | -3 | $-15,000 | N/A | N/A | 0.93x | PASS |
| 4 | 20 | Jan 15 | 107d | 25.9% | $1.48 | $16.27 | $81,350 | $25,243 | $67,371 | $300,528 | -2 | $-10,000 | N/A | N/A | 0.95x | PASS |
| 5 | 19 | Jan 15 | 107d | 29.6% | $1.12 | $16.63 | $83,150 | $19,103 | $57,991 | $306,668 | -1 | $-5,000 | N/A | N/A | 0.98x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS BELOW SS $60 — assignment locks a loss · $35, B $0.41 | $24,600/yr | $49,804/yr | DEFICIT $2,100/mo |
| CC at MID $31 0.7σ, B $0.90 | $54,000/yr | $49,804/yr | SELF-FUNDING |
| AT 24% DRAWDOWN (stock $27.00 → $20.46, hedge $48,610/yr) | |||
| CC at SS income stress-adjusted | $24,600/yr | $48,610/yr | DEFICIT $2,001/mo |
| CC at MID income stress-adjusted | $24,600/yr | $48,610/yr | DEFICIT $2,001/mo |
| # | 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 | 280 | Dec 18 | 79d | 15.8% | $2.09 | $-0.75 | $-375 | $4,828 | $15,247 | $924 | 50 | $2,500 | 32mo | 1mo | 1.53x | PASS |
| 2 | 240 | Dec 18 | 79d | 27.9% | $0.50 | $0.84 | $420 | $1,155 | $2,980 | $4,597 | 90 | $22,500 | 59mo | 7mo | 1.95x | FAIL |
| 3 | 235 | Dec 18 | 79d | 29.4% | $0.52 | $0.82 | $410 | $1,201 | $2,564 | $4,551 | 95 | $25,000 | 66mo | 7mo | 2.00x | FAIL |
| 4 | 235 | Jan 15 | 107d | 29.4% | $0.73 | $0.61 | $305 | $1,245 | $1,893 | $4,507 | 95 | $25,000 | 67mo | 7mo | 2.00x | FAIL |
| 5 | 240 | Jan 15 | 107d | 27.9% | $0.81 | $0.53 | $265 | $1,382 | $2,200 | $4,371 | 90 | $22,500 | 62mo | 7mo | 1.95x | FAIL |
| 6 | 245 | Dec 18 | 79d | 26.3% | $0.66 | $0.68 | $340 | $1,525 | $3,257 | $4,228 | 85 | $20,000 | 57mo | 6mo | 1.90x | FAIL |
| 7 | 250 | Dec 18 | 79d | 24.8% | $0.71 | $0.63 | $315 | $1,640 | $4,828 | $4,112 | 80 | $17,500 | 51mo | 5mo | 1.85x | FAIL |
| 8 | 245 | Jan 15 | 107d | 26.3% | $0.98 | $0.36 | $180 | $1,671 | $2,405 | $4,081 | 85 | $20,000 | 59mo | 6mo | 1.90x | FAIL |
| 9 | 250 | Jan 15 | 107d | 24.8% | $1.09 | $0.25 | $125 | $1,859 | $3,565 | $3,893 | 80 | $17,500 | 54mo | 5mo | 1.85x | FAIL |
| 10 | 255 | Dec 18 | 79d | 23.3% | $0.93 | $0.41 | $205 | $2,148 | $5,752 | $3,604 | 75 | $15,000 | 50mo | 5mo | 1.79x | FAIL |
| 11 | 255 | Jan 15 | 107d | 23.3% | $1.28 | $0.06 | $30 | $2,183 | $4,247 | $3,569 | 75 | $15,000 | 50mo | 5mo | 1.79x | FAIL |
| 12 | 260 | Dec 18 | 79d | 21.8% | $1.11 | $0.23 | $115 | $2,564 | $7,277 | $3,188 | 70 | $12,500 | 47mo | 4mo | 1.74x | FAIL |
| 13 | 260 | Jan 15 | 107d | 21.8% | $1.52 | $-0.18 | $-90 | $2,593 | $5,373 | $3,160 | 70 | $12,500 | 47mo | 4mo | 1.74x | FAIL |
| 14 | 265 | Dec 18 | 79d | 20.3% | $1.29 | $0.05 | $25 | $2,980 | $8,663 | $2,772 | 65 | $10,000 | 43mo | 3mo | 1.69x | FAIL |
| 15 | 265 | Jan 15 | 107d | 20.3% | $1.85 | $-0.51 | $-255 | $3,155 | $6,396 | $2,597 | 65 | $10,000 | 46mo | 3mo | 1.69x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $340, B $6.80 | $40,800/yr | $4,828/yr | SELF-FUNDING |
| CC at MID $350 0.7σ, B $3.60 | $21,600/yr | $4,828/yr | SELF-FUNDING |
| AT 10% DRAWDOWN (stock $332.65 → $299.38, hedge $15,247/yr) | |||
| CC at SS income stress-adjusted | $1,800/yr | $15,247/yr | DEFICIT $1,121/mo |
| CC at MID income stress-adjusted | $420/yr | $15,247/yr | DEFICIT $1,236/mo |
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).