| 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 |
$40.90 | 25 | 47 | 35 | 55 | $44.00 | $49.53 | 12 | 1.75x | 14.4% | SAFE | 20 | $32,000 | $81,800 | REPAIR SOON (16d) |
| GOOG (Joint) +310C −355C |
$344.97 | 310 | 0 | 0 | 355 | $392.50 | $348.01 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $172,485 | LEAPS-ONLY |
| IBIT +75C |
$47.38 | 75 | 0 | 0 | 0 | $70.58 | $52.24 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $236,900 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$154.16 | 180 | 0 | 0 | 170 | $233.00 | $170.21 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $154,160 | LEAPS-ONLY |
| AMZN +200C −250P +215P |
$250.40 | 200 | 250 | 215 | 0 | $267.92 | $271.05 | 35 | 1.52x | 14.1% | SAFE | 5 | $33,960 | $125,200 | ROLL SOON (51d) |
| BMNR (Joint) +23C −18P +25P |
$26.44 | 23 | 18 | 25 | 0 | $36.42 | $24.39 | 0 | 1.00x | 5.4% | OK | 150 | $201,300 | $396,600 | OK |
| COPX +65C −90P +68P −90C |
$84.72 | 65 | 90 | 68 | 90 | $93.40 | $96.61 | 22 | 1.77x | 19.7% | SAFE | 20 | $56,800 | $169,440 | OK |
| HOOD +65C −95P +80P |
$112.78 | 65 | 95 | 80 | 0 | $114.95 | $119.74 | 15 | 1.30x | 29.1% | SAFE | 10 | $49,950 | $112,780 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −55C |
$40.90 | 25 | 47 | 35 | 55 | $44.00 | $49.53 | 12 | 1.75x | 14.4% | SAFE | 20 | $32,000 | $81,800 | REPAIR SOON (16d) |
| BMNR (Main) → +25C −18P +45P |
$26.44 | 25 | 18 | 45 | 0 | $65.83 | $59.81 | 0 | 1.00x | -70.2% | ITM | 50 | $204,150 | $132,200 | REPAIR PLAN (107d) |
| IGV +70C −111C |
$106.58 | 70 | 0 | 0 | 111 | $96.50 | $88.53 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $127,896 | LEAPS-ONLY |
| MARA (Main) +13C |
$11.52 | 13 | 0 | 0 | 0 | $16.75 | $11.16 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $460,800 | LEAPS-ONLY |
| BMNR (Main) +23C −18P +25P |
$26.44 | 23 | 18 | 25 | 0 | $53.26 | $46.93 | 0 | 1.00x | 5.4% | OK | 75 | $226,950 | $198,300 | OK |
| COIN (Main) +165C −240P +90P −240C |
$187.36 | 165 | 240 | 90 | 240 | $210.90 | $214.39 | 150 | 9.93x | 52.0% | SAFE | 8 | $13,440 | $149,888 | OK |
| COIN (Main) +500C −330P +300P −240C |
$187.36 | 500 | 330 | 300 | 240 | $563.00 | $370.14 | 30 | 1.48x | -60.1% | ITM | 25 | $157,500 | $468,400 | OK |
| DELL +310C −400P +320P |
$541.53 | 310 | 400 | 320 | 0 | $562.50 | $570.50 | 80 | 1.32x | 40.9% | SAFE | 3 | $75,750 | $162,459 | OK |
| ETHA +13C −16P +10P |
$20.14 | 13 | 16 | 10 | 0 | $17.33 | $17.66 | 6 | 2.39x | 50.3% | SAFE | 50 | $21,650 | $100,700 | OK |
| GLD +320C −450P +330P −413C |
$380.73 | 320 | 450 | 330 | 413 | $456.00 | $469.28 | 120 | 1.88x | 13.3% | SAFE | 10 | $136,000 | $380,730 | ROLL SOON (51d) |
| GLXY +38C −38P +18P −26C |
$22.87 | 38 | 38 | 18 | 26 | $39.71 | $34.80 | 20 | 10.05x | 23.5% | SAFE | 125 | $27,625 | $285,875 | OK |
| HIMS +10C −20P +5P −32C |
$29.95 | 10 | 20 | 5 | 32 | $17.47 | $18.85 | 15 | 4.04x | 83.3% | SAFE | 15 | $7,395 | $44,925 | OK |
| MU (Main) +880C −1010P +340P −1350C |
$1066.65 | 880 | 1010 | 340 | 1350 | $1028.60 | $1042.18 | 670 | 5.51x | 68.1% | SAFE | 5 | $74,300 | $533,325 | ROLL SOON (51d) |
| NVDA +215C −225P +200P −240C |
$230.19 | 215 | 225 | 200 | 240 | $264.80 | $229.61 | 25 | 1.50x | 13.1% | SAFE | 10 | $49,800 | $230,190 | OK |
| RetireInc (...7291) | |||||||||||||||
| AAPL → +240C −330P +285P −360C |
$334.82 | 240 | 330 | 285 | 360 | $334.64 | $336.84 | 45 | 1.48x | 14.9% | SAFE | 5 | $47,320 | $167,410 | REPAIR PLAN (51d) |
| MARA (RetireInc) +40C |
$11.52 | 40 | 0 | 0 | 0 | $41.04 | $11.27 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $576,000 | LEAPS-ONLY |
| APP +460C −540P +185P |
$290.85 | 460 | 540 | 185 | 0 | $588.00 | $608.99 | 355 | 3.77x | 36.4% | SAFE | 1 | $12,800 | $29,085 | ROLL SOON (51d) |
| CLSK +17C −17P +10P |
$13.01 | 17 | 17 | 10 | 0 | $20.74 | $18.32 | 7 | 2.87x | 23.1% | SAFE | 25 | $9,350 | $32,525 | OK |
| ENPH +45C −60P +20P |
$32.97 | 45 | 60 | 20 | 0 | $56.15 | $58.91 | 40 | 6.48x | 39.3% | SAFE | 10 | $7,300 | $32,970 | OK |
| IREN (RetireInc) +50C −70P +23P −55C |
$40.90 | 50 | 70 | 23 | 55 | $63.43 | $66.33 | 47 | 7.86x | 43.8% | SAFE | 20 | $13,700 | $81,800 | ROLL SOON (51d) |
| MSTR (RetireInc) +125C −185P +55P −170C |
$154.16 | 125 | 185 | 55 | 170 | $161.00 | $163.36 | 130 | 11.83x | 64.3% | SAFE | 4 | $4,800 | $61,664 | OK |
| QCOM +190C −210P +100P −220C |
$184.75 | 190 | 210 | 100 | 220 | $224.00 | $227.18 | 110 | 4.24x | 45.9% | SAFE | 5 | $17,000 | $92,375 | OK |
| RKLB +115C −135P +45P −85C |
$70.13 | 115 | 135 | 45 | 85 | $141.55 | $147.05 | 90 | 4.39x | 35.8% | SAFE | 6 | $15,930 | $42,078 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C |
$764.93 | 640 | 0 | 0 | 0 | $764.00 | $702.80 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $917,922 | LEAPS-ONLY |
| CRCL +45C −65P +40P |
$82.39 | 45 | 65 | 40 | 0 | $87.00 | $91.86 | 25 | 1.60x | 51.5% | SAFE | 5 | $21,000 | $41,195 | OK |
| CRWV +105C −120P +40P −95C |
$87.40 | 105 | 120 | 40 | 95 | $125.45 | $128.01 | 80 | 4.91x | 54.2% | SAFE | 5 | $10,225 | $43,700 | ROLL SOON (51d) |
| GOOG (Neville) +300C −345P +310P −368C |
$344.97 | 300 | 345 | 310 | 368 | $373.00 | $344.91 | 35 | 1.48x | 10.1% | SAFE | 15 | $109,500 | $517,455 | OK |
| GOOG (Neville) +340C −405P +360P −368C |
$344.97 | 340 | 405 | 360 | 368 | $398.00 | $385.22 | 45 | 1.88x | -4.4% | ITM | 5 | $25,500 | $172,485 | OK |
| INTC +85C −100P +35P −160C |
$120.42 | 85 | 100 | 35 | 160 | $114.00 | $115.70 | 65 | 3.24x | 70.9% | SAFE | 5 | $14,500 | $60,210 | OK |
| IREN (Neville) +45C −65P +21P −55C |
$40.90 | 45 | 65 | 21 | 55 | $56.50 | $58.05 | 44 | 15.67x | 48.7% | SAFE | 20 | $6,000 | $81,800 | ROLL SOON (51d) |
| MU (Neville) +970C −1110P +390P −1250C |
$1066.65 | 970 | 1110 | 390 | 1250 | $1220.00 | $1230.61 | 720 | 3.88x | 63.4% | SAFE | 2 | $50,000 | $213,330 | ROLL SOON (51d) |
| SNDK +1200C −1380P +810P −1850C |
$1747.89 | 1200 | 1380 | 810 | 1850 | $1620.00 | $1630.41 | 570 | 2.36x | 53.7% | SAFE | 1 | $42,000 | $174,789 | ROLL SOON (51d) |
| SPCX +150C −195P +135P −155C |
$151.86 | 150 | 195 | 135 | 155 | $186.00 | $190.00 | 60 | 3.22x | 11.1% | SAFE | 5 | $13,500 | $75,930 | 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 | 21.8% | $2.74 | $-2.30 | $-4,600 | $18,693 | $37,523 | $8,596 | 15 | $6,000 | 8mo | 1mo | 1.94x | PASS |
| 2 | 30 | Jan 15 | 107d | 26.7% | $2.08 | $-1.64 | $-3,280 | $14,191 | $30,701 | $13,099 | 17 | $10,000 | 9mo | 1mo | 2.06x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $1.02 | $24,480/yr | $18,693/yr | SELF-FUNDING |
| CC at MID $47 0.7σ, B $1.52 | $36,480/yr | $18,693/yr | SELF-FUNDING |
| AT 21% DRAWDOWN (stock $40.90 → $32.33, hedge $37,523/yr) | |||
| CC at SS income stress-adjusted | $9,120/yr | $37,523/yr | DEFICIT $2,367/mo |
| CC at MID income stress-adjusted | $9,120/yr | $37,523/yr | DEFICIT $2,367/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 | 21.8% | $2.74 | $-2.30 | $-4,600 | $18,693 | $37,523 | $8,596 | 15 | $6,000 | 8mo | 1mo | 1.94x | PASS |
| 2 | 30 | Jan 15 | 107d | 26.7% | $2.08 | $-1.64 | $-3,280 | $14,191 | $30,701 | $13,099 | 17 | $10,000 | 9mo | 1mo | 2.06x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $1.02 | $24,480/yr | $18,693/yr | SELF-FUNDING |
| CC at MID $47 0.7σ, B $1.52 | $36,480/yr | $18,693/yr | SELF-FUNDING |
| AT 21% DRAWDOWN (stock $40.90 → $32.33, hedge $37,523/yr) | |||
| CC at SS income stress-adjusted | $9,120/yr | $37,523/yr | DEFICIT $2,367/mo |
| CC at MID income stress-adjusted | $9,120/yr | $37,523/yr | DEFICIT $2,367/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 | 9.2% | $2.86 | $15.84 | $79,200 | $48,780 | $45,881 | $278,696 | -6 | $-30,000 | N/A | N/A | 0.85x | PASS |
| 2 | 22 | Jan 15 | 107d | 14.9% | $2.21 | $16.49 | $82,450 | $37,694 | $53,556 | $289,783 | -4 | $-22,500 | N/A | N/A | 0.89x | PASS |
| 3 | 21 | Jan 15 | 107d | 20.6% | $1.64 | $17.06 | $85,300 | $27,972 | $66,348 | $299,505 | -3 | $-15,000 | N/A | N/A | 0.93x | PASS |
| 4 | 20 | Jan 15 | 107d | 24.4% | $1.33 | $17.37 | $86,850 | $22,685 | $67,371 | $304,792 | -2 | $-10,000 | N/A | N/A | 0.95x | PASS |
| 5 | 19 | Jan 15 | 107d | 28.1% | $1.07 | $17.63 | $88,150 | $18,250 | $57,991 | $309,227 | -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 $0.38 | $22,800/yr | $48,780/yr | DEFICIT $2,165/mo |
| CC at MID $30 0.6σ, B $1.06 | $63,600/yr | $48,780/yr | SELF-FUNDING |
| AT 24% DRAWDOWN (stock $26.44 → $20.21, hedge $45,881/yr) | |||
| CC at SS income stress-adjusted | $22,800/yr | $45,881/yr | DEFICIT $1,923/mo |
| CC at MID income stress-adjusted | $22,800/yr | $45,881/yr | DEFICIT $1,923/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 | 16.4% | $2.06 | $-0.91 | $-455 | $4,759 | $14,785 | $947 | 50 | $2,500 | 32mo | 1mo | 1.53x | PASS |
| 2 | 270 | Dec 18 | 79d | 19.4% | $1.30 | $-0.15 | $-75 | $3,003 | $9,934 | $2,703 | 60 | $7,500 | 33mo | 2mo | 1.63x | PASS |
| 3 | 275 | Dec 18 | 79d | 17.9% | $1.72 | $-0.57 | $-285 | $3,973 | $12,013 | $1,733 | 55 | $5,000 | 35mo | 1mo | 1.58x | PASS |
| 4 | 235 | Dec 18 | 79d | 29.8% | $0.47 | $0.68 | $340 | $1,086 | $2,033 | $4,620 | 95 | $25,000 | 65mo | 6mo | 2.00x | FAIL |
| 5 | 235 | Jan 15 | 107d | 29.8% | $0.68 | $0.47 | $235 | $1,160 | $1,501 | $4,546 | 95 | $25,000 | 66mo | 6mo | 2.00x | FAIL |
| 6 | 240 | Dec 18 | 79d | 28.3% | $0.51 | $0.64 | $320 | $1,178 | $2,541 | $4,528 | 90 | $22,500 | 60mo | 5mo | 1.95x | FAIL |
| 7 | 240 | Jan 15 | 107d | 28.3% | $0.76 | $0.39 | $195 | $1,296 | $1,876 | $4,410 | 90 | $22,500 | 61mo | 5mo | 1.95x | FAIL |
| 8 | 245 | Jan 15 | 107d | 26.8% | $0.83 | $0.32 | $160 | $1,416 | $2,217 | $4,290 | 85 | $20,000 | 56mo | 5mo | 1.90x | FAIL |
| 9 | 245 | Dec 18 | 79d | 26.8% | $0.64 | $0.51 | $255 | $1,478 | $3,003 | $4,228 | 85 | $20,000 | 57mo | 5mo | 1.90x | FAIL |
| 10 | 250 | Jan 15 | 107d | 25.3% | $0.96 | $0.19 | $95 | $1,637 | $3,514 | $4,069 | 80 | $17,500 | 52mo | 4mo | 1.85x | FAIL |
| 11 | 250 | Dec 18 | 79d | 25.3% | $0.72 | $0.43 | $215 | $1,663 | $4,759 | $4,043 | 80 | $17,500 | 52mo | 4mo | 1.85x | FAIL |
| 12 | 255 | Dec 18 | 79d | 23.8% | $0.74 | $0.41 | $205 | $1,709 | $5,706 | $3,997 | 75 | $15,000 | 45mo | 4mo | 1.79x | FAIL |
| 13 | 255 | Jan 15 | 107d | 23.8% | $1.17 | $-0.02 | $-10 | $1,996 | $4,213 | $3,710 | 75 | $15,000 | 49mo | 4mo | 1.79x | FAIL |
| 14 | 260 | Dec 18 | 79d | 22.3% | $0.88 | $0.27 | $135 | $2,033 | $6,930 | $3,673 | 70 | $12,500 | 41mo | 3mo | 1.74x | FAIL |
| 15 | 260 | Jan 15 | 107d | 22.3% | $1.37 | $-0.22 | $-110 | $2,337 | $5,117 | $3,369 | 70 | $12,500 | 45mo | 3mo | 1.74x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $340, B $8.00 | $48,000/yr | $4,759/yr | SELF-FUNDING |
| CC at MID $350 0.6σ, B $4.30 | $25,800/yr | $4,759/yr | SELF-FUNDING |
| AT 10% DRAWDOWN (stock $334.82 → $301.34, hedge $14,785/yr) | |||
| CC at SS income stress-adjusted | $2,100/yr | $14,785/yr | DEFICIT $1,057/mo |
| CC at MID income stress-adjusted | $480/yr | $14,785/yr | DEFICIT $1,192/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).