| 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 |
$42.98 | 25 | 47 | 35 | 0 | $44.00 | $50.45 | 12 | 1.75x | 18.6% | SAFE | 20 | $32,000 | $85,960 | ROLL IMMEDIATELY (14d) |
| GOOG (Joint) +310C −355C |
$341.56 | 310 | 0 | 0 | 355 | $392.50 | $350.48 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $170,780 | LEAPS-ONLY |
| IBIT +75C |
$49.23 | 75 | 0 | 0 | 0 | $70.58 | $52.48 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $246,150 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$168.62 | 180 | 0 | 0 | 170 | $233.00 | $170.16 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $168,620 | LEAPS-ONLY |
| AMZN +200C −250P +215P |
$252.20 | 200 | 250 | 215 | 0 | $267.92 | $270.72 | 35 | 1.52x | 14.8% | SAFE | 5 | $33,960 | $126,100 | ROLL SOON (49d) |
| BMNR (Joint) +23C −18P +25P |
$27.70 | 23 | 18 | 25 | 0 | $36.42 | $24.16 | 0 | 1.00x | 9.7% | OK | 150 | $201,300 | $415,500 | OK |
| COPX +65C −90P +68P |
$85.65 | 65 | 90 | 68 | 0 | $93.40 | $96.52 | 22 | 1.77x | 20.6% | SAFE | 20 | $56,800 | $171,300 | OK |
| HOOD +65C −95P +80P |
$117.33 | 65 | 95 | 80 | 0 | $114.95 | $118.61 | 15 | 1.30x | 31.8% | SAFE | 10 | $49,950 | $117,330 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P |
$42.98 | 25 | 47 | 35 | 0 | $44.00 | $50.45 | 12 | 1.75x | 18.6% | SAFE | 20 | $32,000 | $85,960 | ROLL IMMEDIATELY (14d) |
| BMNR (Main) → +25C −18P +45P |
$27.70 | 25 | 18 | 45 | 0 | $65.83 | $60.02 | 0 | 1.00x | -62.5% | ITM | 50 | $204,150 | $138,500 | REPAIR PLAN (105d) |
| IGV +70C −111C |
$109.10 | 70 | 0 | 0 | 111 | $96.50 | $88.30 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $130,920 | LEAPS-ONLY |
| MARA (Main) +13C |
$12.07 | 13 | 0 | 0 | 0 | $16.75 | $11.26 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $482,800 | LEAPS-ONLY |
| BMNR (Main) +23C −18P +25P |
$27.70 | 23 | 18 | 25 | 0 | $53.26 | $46.76 | 0 | 1.00x | 9.7% | OK | 75 | $226,950 | $207,750 | OK |
| COIN (Main) +165C −240P +90P −215C |
$196.19 | 165 | 240 | 90 | 215 | $210.90 | $212.61 | 150 | 9.93x | 54.1% | SAFE | 8 | $13,440 | $156,952 | OK |
| COIN (Main) +500C −330P +300P −215C |
$196.19 | 500 | 330 | 300 | 215 | $563.00 | $375.17 | 30 | 1.48x | -52.9% | ITM | 25 | $157,500 | $490,475 | OK |
| DELL +310C −400P +320P |
$553.59 | 310 | 400 | 320 | 0 | $562.50 | $571.06 | 80 | 1.32x | 42.2% | SAFE | 3 | $75,750 | $166,077 | OK |
| ETHA +13C −16P +10P |
$20.82 | 13 | 16 | 10 | 0 | $17.33 | $17.81 | 6 | 2.39x | 52.0% | SAFE | 50 | $21,650 | $104,100 | OK |
| GLD +320C −450P +330P −413C |
$384.15 | 320 | 450 | 330 | 413 | $456.00 | $469.66 | 120 | 1.88x | 14.1% | SAFE | 10 | $136,000 | $384,150 | ROLL SOON (49d) |
| GLXY +38C −38P +18P |
$24.43 | 38 | 38 | 18 | 0 | $39.71 | $35.64 | 20 | 10.05x | 28.4% | SAFE | 125 | $27,625 | $305,375 | OK |
| HIMS +10C −20P +5P |
$30.17 | 10 | 20 | 5 | 0 | $17.47 | $18.90 | 15 | 4.04x | 83.4% | SAFE | 15 | $7,395 | $45,255 | OK |
| MU (Main) +880C −1010P +340P −1125C |
$1093.48 | 880 | 1010 | 340 | 1125 | $1028.60 | $1042.84 | 670 | 5.51x | 68.9% | SAFE | 5 | $74,300 | $546,740 | ROLL SOON (49d) |
| NVDA +215C −225P +200P −240C |
$236.87 | 215 | 225 | 200 | 240 | $264.80 | $230.01 | 25 | 1.50x | 15.6% | SAFE | 10 | $49,800 | $236,870 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C |
$771.43 | 640 | 0 | 0 | 0 | $764.00 | $703.85 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $925,716 | LEAPS-ONLY |
| CRCL +45C −65P +40P |
$87.81 | 45 | 65 | 40 | 0 | $87.00 | $91.84 | 25 | 1.60x | 54.4% | SAFE | 5 | $21,000 | $43,905 | OK |
| CRWV +105C −120P +40P |
$90.25 | 105 | 120 | 40 | 0 | $125.45 | $128.00 | 80 | 4.91x | 55.7% | SAFE | 5 | $10,225 | $45,125 | ROLL SOON (49d) |
| GOOG (Neville) +300C −345P +310P −360C |
$341.56 | 300 | 345 | 310 | 360 | $373.00 | $346.76 | 35 | 1.48x | 9.2% | OK | 15 | $109,500 | $512,340 | OK |
| GOOG (Neville) +340C −405P +360P −360C |
$341.56 | 340 | 405 | 360 | 360 | $398.00 | $385.69 | 45 | 1.88x | -5.4% | ITM | 5 | $25,500 | $170,780 | OK |
| INTC +85C −100P +35P −138C |
$123.43 | 85 | 100 | 35 | 138 | $114.00 | $115.39 | 65 | 3.24x | 71.6% | SAFE | 5 | $14,500 | $61,715 | OK |
| IREN (Neville) +45C −65P +21P |
$42.98 | 45 | 65 | 21 | 0 | $56.50 | $58.25 | 44 | 15.67x | 51.1% | SAFE | 20 | $6,000 | $85,960 | ROLL SOON (49d) |
| MU (Neville) +970C −1110P +390P −1125C |
$1093.48 | 970 | 1110 | 390 | 1125 | $1220.00 | $1230.54 | 720 | 3.88x | 64.3% | SAFE | 2 | $50,000 | $218,696 | ROLL SOON (49d) |
| SNDK +1200C −1380P +810P |
$1744.14 | 1200 | 1380 | 810 | 0 | $1620.00 | $1628.07 | 570 | 2.36x | 53.6% | SAFE | 1 | $42,000 | $174,414 | ROLL SOON (49d) |
| SPCX +150C −195P +135P |
$155.21 | 150 | 195 | 135 | 0 | $186.00 | $189.65 | 60 | 3.22x | 13.0% | SAFE | 5 | $13,500 | $77,605 | OK |
| RetireInc (...7291) | |||||||||||||||
| MARA (RetireInc) +40C |
$12.07 | 40 | 0 | 0 | 0 | $41.04 | $11.81 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $603,500 | LEAPS-ONLY |
| AAPL +240C −330P +285P |
$331.19 | 240 | 330 | 285 | 0 | $334.64 | $336.55 | 45 | 1.48x | 13.9% | SAFE | 5 | $47,320 | $165,595 | ROLL SOON (49d) |
| APP +460C −540P +185P |
$273.25 | 460 | 540 | 185 | 0 | $588.00 | $613.57 | 355 | 3.77x | 32.3% | SAFE | 1 | $12,800 | $27,325 | ROLL SOON (49d) |
| CLSK +17C −17P +10P |
$13.29 | 17 | 17 | 10 | 0 | $20.74 | $18.45 | 7 | 2.87x | 24.8% | SAFE | 25 | $9,350 | $33,225 | OK |
| ENPH +45C −60P +20P |
$33.98 | 45 | 60 | 20 | 0 | $56.15 | $59.28 | 40 | 6.48x | 41.1% | SAFE | 10 | $7,300 | $33,980 | OK |
| IREN (RetireInc) +50C −70P +23P |
$42.98 | 50 | 70 | 23 | 0 | $63.43 | $66.93 | 47 | 7.86x | 46.5% | SAFE | 20 | $13,700 | $85,960 | ROLL SOON (49d) |
| MSTR (RetireInc) +125C −185P +55P −170C |
$168.62 | 125 | 185 | 55 | 170 | $161.00 | $163.43 | 130 | 11.83x | 67.4% | SAFE | 4 | $4,800 | $67,448 | OK |
| QCOM +190C −210P +100P −220C |
$186.91 | 190 | 210 | 100 | 220 | $224.00 | $228.32 | 110 | 4.24x | 46.5% | SAFE | 5 | $17,000 | $93,455 | OK |
| RKLB +115C −135P +45P −79C |
$74.40 | 115 | 135 | 45 | 79 | $141.55 | $148.59 | 90 | 4.39x | 39.5% | SAFE | 6 | $15,930 | $44,640 | OK |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Jan 15 | 105d | 18.6% | $3.10 | $3.35 | $23,290 | 36% | $56,000 | = | D $6,320 |
| 2 | 35 | Dec 18 | 77d | 18.6% | $2.40 | $2.53 | $23,986 | 37% | $56,000 | = | D $4,680 |
| 3 | 36 | Dec 18 | 77d | 16.2% | $2.65 | $3.10 | $29,390 | 45% | $54,000 | -$2,000 | D $5,820 |
| ▶ 4 | 37 PROT | Jan 15 | 105d | 13.9% | $3.90 | $4.35 | $30,243 | 47% | $52,000 | -$4,000 | D $8,320 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $1.66 | $34,149/yr | $23,290/yr | SELF-FUNDING |
| CC at MID $50 0.7σ, B $1.92 | $39,497/yr | $23,290/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 | 105d | 9.7% | $3.15 | $14.15 | $70,750 | $54,750 | $48,667 | $260,714 | -7 | $-35,000 | N/A | N/A | 0.83x | PASS |
| 2 | 24 | Jan 15 | 105d | 13.4% | $2.70 | $14.60 | $73,000 | $46,929 | $58,226 | $268,536 | -6 | $-30,000 | N/A | N/A | 0.85x | PASS |
| 3 | 22 | Jan 15 | 105d | 18.8% | $2.02 | $15.28 | $76,400 | $35,110 | $67,786 | $280,355 | -4 | $-22,500 | N/A | N/A | 0.89x | PASS |
| 4 | 21 | Jan 15 | 105d | 24.2% | $1.47 | $15.83 | $79,150 | $25,550 | $72,131 | $289,914 | -3 | $-15,000 | N/A | N/A | 0.93x | PASS |
| 5 | 20 | Jan 15 | 105d | 27.8% | $1.31 | $15.99 | $79,950 | $22,769 | $63,440 | $292,695 | -2 | $-10,000 | N/A | N/A | 0.95x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS BELOW SS $60 — assignment locks a loss · $35, B $0.60 | $30,857/yr | $54,750/yr | DEFICIT $1,991/mo |
| CC at MID $32 0.7σ, B $1.06 | $54,514/yr | $54,750/yr | DEFICIT $20/mo |
| AT 23% DRAWDOWN (stock $27.70 → $21.26, hedge $48,667/yr) | |||
| CC at SS income stress-adjusted | $30,857/yr | $48,667/yr | DEFICIT $1,484/mo |
| CC at MID income stress-adjusted | $30,857/yr | $48,667/yr | DEFICIT $1,484/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Jan 15 | 105d | 18.6% | $3.10 | $3.35 | $23,290 | 36% | $56,000 | = | D $6,320 |
| 2 | 35 | Dec 18 | 77d | 18.6% | $2.40 | $2.53 | $23,986 | 37% | $56,000 | = | D $4,680 |
| 3 | 36 | Dec 18 | 77d | 16.2% | $2.65 | $3.10 | $29,390 | 45% | $54,000 | -$2,000 | D $5,820 |
| ▶ 4 | 37 PROT | Jan 15 | 105d | 13.9% | $3.90 | $4.35 | $30,243 | 47% | $52,000 | -$4,000 | D $8,320 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $1.66 | $34,149/yr | $23,290/yr | SELF-FUNDING |
| CC at MID $50 0.7σ, B $1.92 | $39,497/yr | $23,290/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).