| 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 −42C |
$40.02 | 25 | 47 | 35 | 42 | $44.00 | $49.96 | 12 | 1.75x | 12.6% | SAFE | 20 | $32,000 | $80,050 | REPAIR SOON (15d) |
| GOOG (Joint) +310C −355C |
$335.72 | 310 | 0 | 0 | 355 | $392.50 | $348.93 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $167,860 | LEAPS-ONLY |
| IBIT +75C |
$47.94 | 75 | 0 | 0 | 0 | $70.58 | $52.17 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $239,700 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$160.76 | 180 | 0 | 0 | 170 | $233.00 | $171.71 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $160,760 | LEAPS-ONLY |
| AMZN +200C −250P +215P |
$248.43 | 200 | 250 | 215 | 0 | $267.92 | $270.98 | 35 | 1.52x | 13.5% | SAFE | 5 | $33,960 | $124,215 | ROLL SOON (50d) |
| BMNR (Joint) +23C −18P +25P |
$26.73 | 23 | 18 | 25 | 0 | $36.42 | $24.37 | 0 | 1.00x | 6.5% | OK | 150 | $201,300 | $400,950 | OK |
| COPX +65C −90P +68P −90C |
$83.48 | 65 | 90 | 68 | 90 | $93.40 | $96.30 | 22 | 1.77x | 18.5% | SAFE | 20 | $56,800 | $166,960 | OK |
| HOOD +65C −95P +80P |
$111.50 | 65 | 95 | 80 | 0 | $114.95 | $120.17 | 15 | 1.30x | 28.3% | SAFE | 10 | $49,950 | $111,500 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −42C |
$40.02 | 25 | 47 | 35 | 42 | $44.00 | $49.96 | 12 | 1.75x | 12.6% | SAFE | 20 | $32,000 | $80,050 | REPAIR SOON (15d) |
| BMNR (Main) → +25C −18P +45P |
$26.73 | 25 | 18 | 45 | 0 | $65.83 | $60.07 | 0 | 1.00x | -68.4% | ITM | 50 | $204,150 | $133,650 | REPAIR PLAN (106d) |
| IGV +70C −111C |
$108.44 | 70 | 0 | 0 | 111 | $96.50 | $88.67 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $130,128 | LEAPS-ONLY |
| MARA (Main) +13C |
$11.14 | 13 | 0 | 0 | 0 | $16.75 | $11.28 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $445,600 | LEAPS-ONLY |
| BMNR (Main) +23C −18P +25P |
$26.73 | 23 | 18 | 25 | 0 | $53.26 | $46.91 | 0 | 1.00x | 6.5% | OK | 75 | $226,950 | $200,475 | OK |
| COIN (Main) +165C −240P +90P −215C |
$189.52 | 165 | 240 | 90 | 215 | $210.90 | $214.82 | 150 | 9.93x | 52.5% | SAFE | 8 | $13,440 | $151,616 | OK |
| COIN (Main) +500C −330P +300P −215C |
$189.52 | 500 | 330 | 300 | 215 | $563.00 | $378.38 | 30 | 1.48x | -58.3% | ITM | 25 | $157,500 | $473,800 | OK |
| DELL +310C −400P +320P |
$540.86 | 310 | 400 | 320 | 0 | $562.50 | $572.07 | 80 | 1.32x | 40.8% | SAFE | 3 | $75,750 | $162,258 | OK |
| ETHA +13C −16P +10P |
$20.35 | 13 | 16 | 10 | 0 | $17.33 | $17.80 | 6 | 2.39x | 50.9% | SAFE | 50 | $21,650 | $101,750 | OK |
| GLD +320C −450P +330P −413C |
$382.83 | 320 | 450 | 330 | 413 | $456.00 | $469.90 | 120 | 1.88x | 13.8% | SAFE | 10 | $136,000 | $382,830 | ROLL SOON (50d) |
| GLXY +38C −38P +18P −26C |
$23.00 | 38 | 38 | 18 | 26 | $39.71 | $35.03 | 20 | 10.05x | 23.9% | SAFE | 125 | $27,625 | $287,500 | OK |
| HIMS +10C −20P +5P −32C |
$29.24 | 10 | 20 | 5 | 32 | $17.47 | $18.82 | 15 | 4.04x | 82.9% | SAFE | 15 | $7,395 | $43,860 | OK |
| MU (Main) +880C −1010P +340P −1125C |
$1093.97 | 880 | 1010 | 340 | 1125 | $1028.60 | $1045.29 | 670 | 5.51x | 68.9% | SAFE | 5 | $74,300 | $546,985 | ROLL SOON (50d) |
| NVDA +215C −225P +200P −240C |
$232.03 | 215 | 225 | 200 | 240 | $264.80 | $230.46 | 25 | 1.50x | 13.8% | SAFE | 10 | $49,800 | $232,030 | OK |
| RetireInc (...7291) | |||||||||||||||
| AAPL → +240C −330P +285P −338C |
$330.40 | 240 | 330 | 285 | 338 | $334.64 | $338.14 | 45 | 1.48x | 13.7% | SAFE | 5 | $47,320 | $165,200 | REPAIR PLAN (50d) |
| MARA (RetireInc) +40C |
$11.14 | 40 | 0 | 0 | 0 | $41.04 | $11.33 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $557,000 | LEAPS-ONLY |
| APP +460C −540P +185P |
$282.49 | 460 | 540 | 185 | 0 | $588.00 | $613.49 | 355 | 3.77x | 34.5% | SAFE | 1 | $12,800 | $28,249 | ROLL SOON (50d) |
| CLSK +17C −17P +10P |
$12.37 | 17 | 17 | 10 | 0 | $20.74 | $18.00 | 7 | 2.87x | 19.1% | SAFE | 25 | $9,350 | $30,912 | OK |
| ENPH +45C −60P +20P |
$32.78 | 45 | 60 | 20 | 0 | $56.15 | $58.85 | 40 | 6.48x | 39.0% | SAFE | 10 | $7,300 | $32,780 | OK |
| IREN (RetireInc) +50C −70P +23P −42C |
$40.02 | 50 | 70 | 23 | 42 | $63.43 | $67.31 | 47 | 7.86x | 42.5% | SAFE | 20 | $13,700 | $80,050 | ROLL SOON (50d) |
| MSTR (RetireInc) +125C −185P +55P −170C |
$160.76 | 125 | 185 | 55 | 170 | $161.00 | $163.79 | 130 | 11.83x | 65.8% | SAFE | 4 | $4,800 | $64,304 | OK |
| QCOM +190C −210P +100P −220C |
$183.18 | 190 | 210 | 100 | 220 | $224.00 | $227.17 | 110 | 4.24x | 45.4% | SAFE | 5 | $17,000 | $91,590 | OK |
| RKLB +115C −135P +45P −79C |
$70.91 | 115 | 135 | 45 | 79 | $141.55 | $147.92 | 90 | 4.39x | 36.5% | SAFE | 6 | $15,930 | $42,546 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C |
$765.33 | 640 | 0 | 0 | 0 | $764.00 | $704.76 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $918,396 | LEAPS-ONLY |
| CRCL +45C −65P +40P |
$83.33 | 45 | 65 | 40 | 0 | $87.00 | $90.89 | 25 | 1.60x | 52.0% | SAFE | 5 | $21,000 | $41,665 | OK |
| CRWV +105C −120P +40P −89C |
$88.11 | 105 | 120 | 40 | 89 | $125.45 | $128.34 | 80 | 4.91x | 54.6% | SAFE | 5 | $10,225 | $44,055 | ROLL SOON (50d) |
| GOOG (Neville) +300C −345P +310P −360C |
$335.72 | 300 | 345 | 310 | 360 | $373.00 | $345.97 | 35 | 1.48x | 7.7% | OK | 15 | $109,500 | $503,580 | OK |
| GOOG (Neville) +340C −405P +360P −360C |
$335.72 | 340 | 405 | 360 | 360 | $398.00 | $386.05 | 45 | 1.88x | -7.2% | ITM | 5 | $25,500 | $167,860 | OK |
| INTC +85C −100P +35P −138C |
$120.43 | 85 | 100 | 35 | 138 | $114.00 | $115.76 | 65 | 3.24x | 70.9% | SAFE | 5 | $14,500 | $60,215 | OK |
| IREN (Neville) +45C −65P +21P −42C |
$40.02 | 45 | 65 | 21 | 42 | $56.50 | $58.03 | 44 | 15.67x | 47.5% | SAFE | 20 | $6,000 | $80,050 | ROLL SOON (50d) |
| MU (Neville) +970C −1110P +390P −1125C |
$1093.97 | 970 | 1110 | 390 | 1125 | $1220.00 | $1232.86 | 720 | 3.88x | 64.4% | SAFE | 2 | $50,000 | $218,794 | ROLL SOON (50d) |
| SNDK +1200C −1380P +810P −1800C |
$1792.64 | 1200 | 1380 | 810 | 1800 | $1620.00 | $1623.23 | 570 | 2.36x | 54.8% | SAFE | 1 | $42,000 | $179,264 | ROLL SOON (50d) |
| SPCX +150C −195P +135P −155C |
$149.29 | 150 | 195 | 135 | 155 | $186.00 | $189.73 | 60 | 3.22x | 9.6% | OK | 5 | $13,500 | $74,645 | 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 | 106d | 20.0% | $2.82 | $-2.42 | $-4,840 | $19,421 | $39,599 | $8,126 | 15 | $6,000 | 9mo | 1mo | 1.94x | PASS |
| 2 | 30 | Jan 15 | 106d | 25.0% | $2.15 | $-1.75 | $-3,500 | $14,807 | $28,580 | $12,741 | 17 | $10,000 | 9mo | 2mo | 2.06x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $1.11 | $22,200/yr | $19,421/yr | SELF-FUNDING |
| CC at MID $46 0.6σ, B $1.83 | $36,600/yr | $19,421/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $40.02 → $32.12, hedge $39,599/yr) | |||
| CC at SS income stress-adjusted | $9,400/yr | $39,599/yr | DEFICIT $2,517/mo |
| CC at MID income stress-adjusted | $9,400/yr | $39,599/yr | DEFICIT $2,517/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 | 106d | 20.0% | $2.82 | $-2.42 | $-4,840 | $19,421 | $39,599 | $8,126 | 15 | $6,000 | 9mo | 1mo | 1.94x | PASS |
| 2 | 30 | Jan 15 | 106d | 25.0% | $2.15 | $-1.75 | $-3,500 | $14,807 | $28,580 | $12,741 | 17 | $10,000 | 9mo | 2mo | 2.06x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $50, B $1.11 | $22,200/yr | $19,421/yr | SELF-FUNDING |
| CC at MID $46 0.6σ, B $1.83 | $36,600/yr | $19,421/yr | SELF-FUNDING |
| AT 20% DRAWDOWN (stock $40.02 → $32.12, hedge $39,599/yr) | |||
| CC at SS income stress-adjusted | $9,400/yr | $39,599/yr | DEFICIT $2,517/mo |
| CC at MID income stress-adjusted | $9,400/yr | $39,599/yr | DEFICIT $2,517/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 | 106d | 10.2% | $2.70 | $15.70 | $78,500 | $46,486 | $49,585 | $282,358 | -6 | $-30,000 | N/A | N/A | 0.85x | PASS |
| 2 | 22 | Jan 15 | 106d | 15.8% | $2.10 | $16.30 | $81,500 | $36,156 | $59,054 | $292,689 | -4 | $-22,500 | N/A | N/A | 0.89x | PASS |
| 3 | 21 | Jan 15 | 106d | 21.4% | $1.60 | $16.80 | $84,000 | $27,547 | $70,245 | $301,297 | -3 | $-15,000 | N/A | N/A | 0.93x | PASS |
| 4 | 20 | Jan 15 | 106d | 25.2% | $1.29 | $17.11 | $85,550 | $22,210 | $64,564 | $306,634 | -2 | $-10,000 | N/A | N/A | 0.95x | PASS |
| 5 | 19 | Jan 15 | 106d | 28.9% | $1.04 | $17.36 | $86,800 | $17,906 | $55,955 | $310,939 | -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 $0.51 | $25,500/yr | $46,486/yr | DEFICIT $1,749/mo |
| CC at MID $31 0.7σ, B $1.06 | $53,000/yr | $46,486/yr | SELF-FUNDING |
| AT 23% DRAWDOWN (stock $26.73 → $20.48, hedge $49,585/yr) | |||
| CC at SS income stress-adjusted | $25,500/yr | $49,585/yr | DEFICIT $2,007/mo |
| CC at MID income stress-adjusted | $25,500/yr | $49,585/yr | DEFICIT $2,007/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 | 78d | 15.3% | $2.18 | $-0.74 | $-370 | $5,101 | $16,729 | $1,170 | 50 | $2,500 | 26mo | 1mo | 1.53x | PASS |
| 2 | 275 | Dec 18 | 78d | 16.8% | $1.77 | $-0.33 | $-165 | $4,141 | $13,804 | $2,129 | 55 | $5,000 | 28mo | 2mo | 1.58x | PASS |
| 3 | 270 | Dec 18 | 78d | 18.3% | $1.46 | $-0.02 | $-10 | $3,416 | $11,348 | $2,854 | 60 | $7,500 | 32mo | 3mo | 1.63x | PASS |
| 4 | 265 | Dec 18 | 78d | 19.8% | $1.20 | $0.24 | $120 | $2,808 | $9,359 | $3,463 | 65 | $10,000 | 35mo | 4mo | 1.69x | PASS |
| 5 | 275 | Jan 15 | 106d | 16.8% | $2.66 | $-1.22 | $-610 | $4,580 | $10,158 | $1,691 | 55 | $5,000 | 35mo | 2mo | 1.58x | PASS |
| 6 | 235 | Dec 18 | 78d | 28.9% | $0.41 | $1.03 | $515 | $959 | $2,293 | $5,311 | 95 | $25,000 | 56mo | 9mo | 2.00x | FAIL |
| 7 | 240 | Dec 18 | 78d | 27.4% | $0.46 | $0.98 | $490 | $1,076 | $2,808 | $5,194 | 90 | $22,500 | 52mo | 8mo | 1.95x | FAIL |
| 8 | 235 | Jan 15 | 106d | 28.9% | $0.70 | $0.74 | $370 | $1,205 | $1,687 | $5,065 | 95 | $25,000 | 59mo | 9mo | 2.00x | FAIL |
| 9 | 245 | Dec 18 | 78d | 25.8% | $0.55 | $0.89 | $445 | $1,287 | $3,416 | $4,984 | 85 | $20,000 | 48mo | 7mo | 1.90x | FAIL |
| 10 | 240 | Jan 15 | 106d | 27.4% | $0.75 | $0.69 | $345 | $1,291 | $2,066 | $4,979 | 90 | $22,500 | 54mo | 8mo | 1.95x | FAIL |
| 11 | 250 | Dec 18 | 78d | 24.3% | $0.66 | $0.78 | $390 | $1,544 | $5,101 | $4,726 | 80 | $17,500 | 44mo | 6mo | 1.85x | FAIL |
| 12 | 245 | Jan 15 | 106d | 25.8% | $0.97 | $0.47 | $235 | $1,670 | $2,514 | $4,600 | 85 | $20,000 | 52mo | 7mo | 1.90x | FAIL |
| 13 | 250 | Jan 15 | 106d | 24.3% | $1.04 | $0.40 | $200 | $1,791 | $3,753 | $4,480 | 80 | $17,500 | 47mo | 6mo | 1.85x | FAIL |
| 14 | 255 | Dec 18 | 78d | 22.8% | $0.81 | $0.63 | $315 | $1,895 | $6,271 | $4,375 | 75 | $15,000 | 41mo | 5mo | 1.79x | FAIL |
| 15 | 255 | Jan 15 | 106d | 22.8% | $1.31 | $0.13 | $65 | $2,255 | $4,614 | $4,015 | 75 | $15,000 | 45mo | 5mo | 1.79x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $340, B $6.90 | $34,500/yr | $5,101/yr | SELF-FUNDING |
| CC at MID $350 0.7σ, B $3.55 | $17,750/yr | $5,101/yr | SELF-FUNDING |
| AT 10% DRAWDOWN (stock $330.40 → $297.36, hedge $16,729/yr) | |||
| CC at SS income stress-adjusted | $1,850/yr | $16,729/yr | DEFICIT $1,240/mo |
| CC at MID income stress-adjusted | $850/yr | $16,729/yr | DEFICIT $1,323/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).