| 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 −60C |
$41.62 | 25 | 47 | 35 | 60 | $44.00 | $50.51 | 12 | 1.75x | 15.9% | SAFE | 20 | $32,000 | $83,230 | ROLL IMMEDIATELY (14d) |
| AMZN → +200C −250P +215P −260C |
$251.51 | 200 | 250 | 215 | 260 | $267.92 | $271.07 | 35 | 1.52x | 14.5% | SAFE | 5 | $33,960 | $125,755 | REPAIR PLAN (49d) |
| GOOG (Joint) +310C −355C |
$339.94 | 310 | 0 | 0 | 355 | $392.50 | $350.55 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $169,970 | LEAPS-ONLY |
| IBIT +75C |
$47.66 | 75 | 0 | 0 | 0 | $70.58 | $52.65 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $238,300 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$158.82 | 180 | 0 | 0 | 170 | $233.00 | $170.86 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $158,825 | LEAPS-ONLY |
| BMNR (Joint) +23C −18P +25P |
$26.27 | 23 | 18 | 25 | 0 | $36.42 | $24.74 | 0 | 1.00x | 4.8% | TIGHT | 150 | $201,300 | $394,050 | OK |
| COPX +65C −90P +68P |
$85.86 | 65 | 90 | 68 | 0 | $93.40 | $96.44 | 22 | 1.77x | 20.8% | SAFE | 20 | $56,800 | $171,720 | OK |
| HOOD +65C −95P +80P −125C |
$112.58 | 65 | 95 | 80 | 125 | $114.95 | $119.33 | 15 | 1.30x | 28.9% | SAFE | 10 | $49,950 | $112,580 | OK |
| Main (...1299) | |||||||||||||||
| IREN (Main) → +25C −47P +35P −60C |
$41.62 | 25 | 47 | 35 | 60 | $44.00 | $50.51 | 12 | 1.75x | 15.9% | SAFE | 20 | $32,000 | $83,230 | ROLL IMMEDIATELY (14d) |
| BMNR (Main) → +25C −18P +45P |
$26.27 | 25 | 18 | 45 | 0 | $65.83 | $60.13 | 0 | 1.00x | -71.3% | ITM | 50 | $204,150 | $131,350 | REPAIR PLAN (105d) |
| IGV +70C −111C |
$108.17 | 70 | 0 | 0 | 111 | $96.50 | $87.30 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $129,804 | LEAPS-ONLY |
| MARA (Main) +13C |
$11.26 | 13 | 0 | 0 | 0 | $16.75 | $11.09 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $450,400 | LEAPS-ONLY |
| BMNR (Main) +23C −18P +25P |
$26.27 | 23 | 18 | 25 | 0 | $53.26 | $47.20 | 0 | 1.00x | 4.8% | TIGHT | 75 | $226,950 | $197,025 | OK |
| COIN (Main) +165C −240P +90P −215C |
$183.01 | 165 | 240 | 90 | 215 | $210.90 | $214.53 | 150 | 9.93x | 50.8% | SAFE | 8 | $13,440 | $146,408 | OK |
| COIN (Main) +500C −330P +300P −215C |
$183.01 | 500 | 330 | 300 | 215 | $563.00 | $378.21 | 30 | 1.48x | -63.9% | ITM | 25 | $157,500 | $457,525 | OK |
| DELL +310C −400P +320P −592C |
$564.18 | 310 | 400 | 320 | 592 | $562.50 | $570.23 | 80 | 1.32x | 43.3% | SAFE | 3 | $75,750 | $169,254 | OK |
| ETHA +13C −16P +10P |
$20.09 | 13 | 16 | 10 | 0 | $17.33 | $17.35 | 6 | 2.39x | 50.2% | SAFE | 50 | $21,650 | $100,450 | OK |
| GLD +320C −450P +330P −413C |
$379.62 | 320 | 450 | 330 | 413 | $456.00 | $470.07 | 120 | 1.88x | 13.1% | SAFE | 10 | $136,000 | $379,620 | ROLL SOON (49d) |
| GLXY +38C −38P +18P −28C |
$22.98 | 38 | 38 | 18 | 28 | $39.71 | $35.90 | 20 | 10.05x | 23.8% | SAFE | 125 | $27,625 | $287,250 | OK |
| HIMS +10C −20P +5P |
$28.92 | 10 | 20 | 5 | 0 | $17.47 | $18.27 | 15 | 4.04x | 82.7% | SAFE | 15 | $7,395 | $43,380 | OK |
| MU (Main) +880C −1010P +340P −1125C |
$1074.61 | 880 | 1010 | 340 | 1125 | $1028.60 | $1042.07 | 670 | 5.51x | 68.4% | SAFE | 5 | $74,300 | $537,305 | ROLL SOON (49d) |
| NVDA +215C −225P +200P −250C |
$234.32 | 215 | 225 | 200 | 250 | $264.80 | $229.60 | 25 | 1.50x | 14.6% | SAFE | 10 | $49,800 | $234,320 | OK |
| Neville (...0865) | |||||||||||||||
| SPY +640C −780C |
$769.48 | 640 | 0 | 0 | 780 | $764.00 | $703.45 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $923,370 | LEAPS-ONLY |
| CRCL +45C −65P +40P −91C |
$80.58 | 45 | 65 | 40 | 91 | $87.00 | $89.75 | 25 | 1.60x | 50.4% | SAFE | 5 | $21,000 | $40,290 | OK |
| CRWV +105C −120P +40P −110C |
$89.65 | 105 | 120 | 40 | 110 | $125.45 | $128.54 | 80 | 4.91x | 55.4% | SAFE | 5 | $10,225 | $44,825 | ROLL SOON (49d) |
| GOOG (Neville) +300C −345P +310P −360C |
$339.94 | 300 | 345 | 310 | 360 | $373.00 | $345.41 | 35 | 1.48x | 8.8% | OK | 15 | $109,500 | $509,910 | OK |
| GOOG (Neville) +340C −405P +360P −360C |
$339.94 | 340 | 405 | 360 | 360 | $398.00 | $385.38 | 45 | 1.88x | -5.9% | ITM | 5 | $25,500 | $169,970 | OK |
| INTC +85C −100P +35P −138C |
$119.69 | 85 | 100 | 35 | 138 | $114.00 | $115.67 | 65 | 3.24x | 70.8% | SAFE | 5 | $14,500 | $59,845 | OK |
| IREN (Neville) +45C −65P +21P −49C |
$41.62 | 45 | 65 | 21 | 49 | $56.50 | $57.48 | 44 | 15.67x | 49.5% | SAFE | 20 | $6,000 | $83,230 | ROLL SOON (49d) |
| MU (Neville) +970C −1110P +390P −1250C |
$1074.61 | 970 | 1110 | 390 | 1250 | $1220.00 | $1233.14 | 720 | 3.88x | 63.7% | SAFE | 2 | $50,000 | $214,922 | ROLL SOON (49d) |
| SNDK +1200C −1380P +810P −1875C |
$1719.24 | 1200 | 1380 | 810 | 1875 | $1620.00 | $1625.44 | 570 | 2.36x | 52.9% | SAFE | 1 | $42,000 | $171,924 | ROLL SOON (49d) |
| SPCX +150C −195P +135P −175C |
$159.50 | 150 | 195 | 135 | 175 | $186.00 | $189.76 | 60 | 3.22x | 15.4% | SAFE | 5 | $13,500 | $79,750 | OK |
| RetireInc (...7291) | |||||||||||||||
| MARA (RetireInc) +40C |
$11.26 | 40 | 0 | 0 | 0 | $41.04 | $11.70 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $563,000 | LEAPS-ONLY |
| AAPL +240C −330P +285P |
$333.60 | 240 | 330 | 285 | 0 | $334.64 | $337.40 | 45 | 1.48x | 14.6% | SAFE | 5 | $47,320 | $166,800 | ROLL SOON (49d) |
| APP +460C −540P +185P −295C |
$270.49 | 460 | 540 | 185 | 295 | $588.00 | $610.19 | 355 | 3.77x | 31.6% | SAFE | 1 | $12,800 | $27,049 | ROLL SOON (49d) |
| CLSK +17C −17P +10P |
$12.68 | 17 | 17 | 10 | 0 | $20.74 | $18.17 | 7 | 2.87x | 21.1% | SAFE | 25 | $9,350 | $31,688 | OK |
| ENPH +45C −60P +20P |
$33.38 | 45 | 60 | 20 | 0 | $56.15 | $58.83 | 40 | 6.48x | 40.1% | SAFE | 10 | $7,300 | $33,380 | OK |
| IREN (RetireInc) +50C −70P +23P −49C |
$41.62 | 50 | 70 | 23 | 49 | $63.43 | $66.61 | 47 | 7.86x | 44.7% | SAFE | 20 | $13,700 | $83,230 | ROLL SOON (49d) |
| MSTR (RetireInc) +125C −185P +55P −170C |
$158.82 | 125 | 185 | 55 | 170 | $161.00 | $164.19 | 130 | 11.83x | 65.4% | SAFE | 4 | $4,800 | $63,530 | OK |
| QCOM +190C −210P +100P −220C |
$185.53 | 190 | 210 | 100 | 220 | $224.00 | $227.63 | 110 | 4.24x | 46.1% | SAFE | 5 | $17,000 | $92,765 | OK |
| RKLB +115C −135P +45P −90C |
$73.96 | 115 | 135 | 45 | 90 | $141.55 | $148.01 | 90 | 4.39x | 39.2% | SAFE | 6 | $15,930 | $44,376 | 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 | 105d | 16.5% | $3.70 | $-1.67 | $-835 | $6,431 | $14,339 | $1,390 | 40 | $2,500 | 22mo | 1mo | 1.59x | PASS |
| 2 | 205 | Dec 18 | 77d | 18.5% | $2.17 | $-0.14 | $-70 | $5,143 | $15,998 | $2,678 | 45 | $5,000 | 22mo | 3mo | 1.66x | PASS |
| 3 | 200 | Dec 18 | 77d | 20.5% | $1.66 | $0.37 | $185 | $3,934 | $12,680 | $3,887 | 50 | $7,500 | 23mo | 4mo | 1.74x | PASS |
| 4 | 205 | Jan 15 | 105d | 18.5% | $3.05 | $-1.02 | $-510 | $5,301 | $11,732 | $2,520 | 45 | $5,000 | 24mo | 3mo | 1.66x | PASS |
| 5 | 180 | Dec 18 | 77d | 28.4% | $0.68 | $1.35 | $675 | $1,612 | $5,143 | $6,210 | 70 | $17,500 | 34mo | 8mo | 2.03x | FAIL |
| 6 | 180 | Jan 15 | 105d | 28.4% | $1.03 | $1.00 | $500 | $1,790 | $3,772 | $6,031 | 70 | $17,500 | 35mo | 8mo | 2.03x | FAIL |
| 7 | 185 | Dec 18 | 77d | 26.4% | $0.85 | $1.18 | $590 | $2,015 | $6,660 | $5,807 | 65 | $15,000 | 31mo | 7mo | 1.96x | FAIL |
| 8 | 185 | Jan 15 | 105d | 26.4% | $1.27 | $0.76 | $380 | $2,207 | $4,884 | $5,614 | 65 | $15,000 | 32mo | 7mo | 1.96x | FAIL |
| 9 | 190 | Dec 18 | 77d | 24.5% | $1.06 | $0.97 | $485 | $2,512 | $8,295 | $5,309 | 60 | $12,500 | 28mo | 6mo | 1.88x | FAIL |
| 10 | 190 | Jan 15 | 105d | 24.5% | $1.55 | $0.48 | $240 | $2,694 | $6,083 | $5,127 | 60 | $12,500 | 29mo | 6mo | 1.88x | FAIL |
| 11 | 195 | Dec 18 | 77d | 22.5% | $1.37 | $0.66 | $330 | $3,247 | $10,073 | $4,574 | 55 | $10,000 | 26mo | 5mo | 1.81x | FAIL |
| 12 | 195 | Jan 15 | 105d | 22.5% | $1.96 | $0.07 | $35 | $3,407 | $7,387 | $4,415 | 55 | $10,000 | 27mo | 5mo | 1.81x | FAIL |
| 13 | 200 | Jan 15 | 105d | 20.5% | $2.41 | $-0.38 | $-190 | $4,189 | $9,299 | $3,633 | 50 | $7,500 | 25mo | 4mo | 1.74x | FAIL |
| 14 | 210 | Dec 18 | 77d | 16.5% | $2.81 | $-0.78 | $-390 | $6,660 | $19,554 | $1,161 | 40 | $2,500 | 26mo | 1mo | 1.59x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $275, B $3.90 | $20,057/yr | $6,431/yr | SELF-FUNDING |
| CC at MID $270 0.6σ, B $5.25 | $27,000/yr | $6,431/yr | SELF-FUNDING |
| AT 11% DRAWDOWN (stock $251.51 → $223.23, hedge $14,339/yr) | |||
| CC at SS income stress-adjusted | $2,366/yr | $14,339/yr | DEFICIT $998/mo |
| CC at MID income stress-adjusted | $3,446/yr | $14,339/yr | DEFICIT $908/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Jan 15 | 105d | 15.9% | $3.40 | $3.70 | $25,724 | 40% | $56,000 | = | D $6,960 |
| 2 | 35 | Dec 18 | 77d | 15.9% | $2.66 | $2.80 | $26,545 | 42% | $56,000 | = | D $5,160 |
| ▶ 3 | 37 PROT | Jan 15 | 105d | 11.1% | $4.25 | $4.50 | $31,286 | 49% | $52,000 | -$4,000 | D $8,560 |
| 4 | 36 | Dec 18 | 77d | 13.5% | $2.86 | $3.30 | $31,286 | 49% | $54,000 | -$2,000 | D $6,160 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $1.20 | $24,686/yr | $25,724/yr | DEFICIT $87/mo |
| CC at MID $48 0.6σ, B $1.76 | $36,206/yr | $25,724/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 | 24 | Jan 15 | 105d | 8.6% | $2.85 | $15.90 | $79,500 | $49,536 | $46,407 | $289,393 | -6 | $-30,000 | N/A | N/A | 0.85x | PASS |
| 2 | 22 | Jan 15 | 105d | 14.4% | $2.13 | $16.62 | $83,100 | $37,021 | $53,360 | $301,907 | -4 | $-22,500 | N/A | N/A | 0.89x | PASS |
| 3 | 21 | Jan 15 | 105d | 20.1% | $1.58 | $17.17 | $85,850 | $27,462 | $66,395 | $311,467 | -3 | $-15,000 | N/A | N/A | 0.93x | PASS |
| 4 | 20 | Jan 15 | 105d | 23.9% | $1.26 | $17.49 | $87,450 | $21,900 | $67,786 | $317,029 | -2 | $-10,000 | N/A | N/A | 0.95x | PASS |
| 5 | 19 | Jan 15 | 105d | 27.7% | $1.05 | $17.70 | $88,500 | $18,250 | $58,226 | $320,679 | -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 $0.36 | $18,514/yr | $49,536/yr | DEFICIT $2,585/mo |
| CC at MID $30 0.6σ, B $0.98 | $50,400/yr | $49,536/yr | SELF-FUNDING |
| AT 23% DRAWDOWN (stock $26.27 → $20.19, hedge $46,407/yr) | |||
| CC at SS income stress-adjusted | $18,514/yr | $46,407/yr | DEFICIT $2,324/mo |
| CC at MID income stress-adjusted | $18,514/yr | $46,407/yr | DEFICIT $2,324/mo |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Jan 15 | 105d | 15.9% | $3.40 | $3.70 | $25,724 | 40% | $56,000 | = | D $6,960 |
| 2 | 35 | Dec 18 | 77d | 15.9% | $2.66 | $2.80 | $26,545 | 42% | $56,000 | = | D $5,160 |
| ▶ 3 | 37 PROT | Jan 15 | 105d | 11.1% | $4.25 | $4.50 | $31,286 | 49% | $52,000 | -$4,000 | D $8,560 |
| 4 | 36 | Dec 18 | 77d | 13.5% | $2.86 | $3.30 | $31,286 | 49% | $54,000 | -$2,000 | D $6,160 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $51, B $1.20 | $24,686/yr | $25,724/yr | DEFICIT $87/mo |
| CC at MID $48 0.6σ, B $1.76 | $36,206/yr | $25,724/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).