| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Joint (...1782) | |||||||||||||||
| AMZN → +200C −250P +215P −260C |
$251.83 | 200 | 250 | 215 | 260 | $267.92 | $270.48 | 35 | 1.52x | 14.6% | SAFE | 5 | $33,960 | $125,915 | REPAIR PLAN (46d) |
| IREN (Joint) → +25C −47P +35P −60C |
$40.27 | 25 | 47 | 35 | 60 | $44.00 | $48.78 | 12 | 1.75x | 13.1% | SAFE | 20 | $32,000 | $80,550 | REPAIR PLAN (102d) |
| GOOG (Joint) +310C −355C |
$341.72 | 310 | 0 | 0 | 355 | $392.50 | $349.59 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $170,860 | LEAPS-ONLY |
| IBIT +75C |
$48.26 | 75 | 0 | 0 | 0 | $70.58 | $52.82 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $241,300 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$162.28 | 180 | 0 | 0 | 170 | $233.00 | $171.73 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $162,280 | LEAPS-ONLY |
| BMNR (Joint) +23C −18P +25P |
$26.74 | 23 | 18 | 25 | 0 | $36.42 | $24.90 | 0 | 1.00x | 6.5% | OK | 150 | $201,300 | $401,100 | OK |
| COPX +65C −90P +68P −89C |
$86.25 | 65 | 90 | 68 | 89 | $93.40 | $95.33 | 22 | 1.77x | 21.2% | SAFE | 20 | $56,800 | $172,500 | OK |
| HOOD +65C −95P +80P −120C |
$113.86 | 65 | 95 | 80 | 120 | $114.95 | $119.21 | 15 | 1.30x | 29.7% | SAFE | 10 | $49,950 | $113,860 | OK |
| Main (...1299) | |||||||||||||||
| BMNR (Main) → +25C −18P +45P |
$26.74 | 25 | 18 | 45 | 0 | $65.83 | $60.39 | 0 | 1.00x | -68.3% | ITM | 50 | $204,150 | $133,700 | REPAIR PLAN (102d) |
| IREN (Main) → +25C −47P +35P −60C |
$40.27 | 25 | 47 | 35 | 60 | $44.00 | $48.78 | 12 | 1.75x | 13.1% | SAFE | 20 | $32,000 | $80,550 | REPAIR PLAN (102d) |
| GLD +320C −450P +330P −413C |
$379.07 | 320 | 450 | 330 | 413 | $456.00 | $470.21 | 120 | 1.88x | 12.9% | SAFE | 10 | $136,000 | $379,070 | ROLL SOON (46d) |
| MU (Main) +880C −1010P +340P −1125C |
$1062.82 | 880 | 1010 | 340 | 1125 | $1028.60 | $1042.96 | 670 | 5.51x | 68.0% | SAFE | 5 | $74,300 | $531,410 | ROLL SOON (46d) |
| IGV +70C −115C |
$109.59 | 70 | 0 | 0 | 115 | $96.50 | $87.95 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $131,508 | LEAPS-ONLY |
| MARA (Main) +13C |
$10.96 | 13 | 0 | 0 | 0 | $16.75 | $11.33 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $438,400 | LEAPS-ONLY |
| BMNR (Main) +23C −18P +25P |
$26.74 | 23 | 18 | 25 | 0 | $53.26 | $47.31 | 0 | 1.00x | 6.5% | OK | 75 | $226,950 | $200,550 | OK |
| COIN (Main) +165C −240P +90P −210C |
$188.05 | 165 | 240 | 90 | 210 | $210.90 | $213.72 | 150 | 9.93x | 52.1% | SAFE | 8 | $13,440 | $150,440 | OK |
| COIN (Main) +500C −330P +300P −210C |
$188.05 | 500 | 330 | 300 | 210 | $563.00 | $377.71 | 30 | 1.48x | -59.5% | ITM | 25 | $157,500 | $470,125 | OK |
| DELL +310C −400P +320P −585C |
$556.90 | 310 | 400 | 320 | 585 | $562.50 | $570.15 | 80 | 1.32x | 42.5% | SAFE | 3 | $75,750 | $167,070 | OK |
| ETHA +13C −16P +10P |
$20.32 | 13 | 16 | 10 | 0 | $17.33 | $17.50 | 6 | 2.39x | 50.8% | SAFE | 50 | $21,650 | $101,600 | OK |
| GLXY +38C −38P +18P −25C |
$23.13 | 38 | 38 | 18 | 25 | $39.71 | $35.17 | 20 | 10.05x | 24.3% | SAFE | 125 | $27,625 | $289,125 | OK |
| HIMS +10C −20P +5P −32C |
$29.62 | 10 | 20 | 5 | 32 | $17.47 | $19.04 | 15 | 4.04x | 83.1% | SAFE | 15 | $7,395 | $44,430 | OK |
| NVDA +215C −225P +200P −250C |
$236.81 | 215 | 225 | 200 | 250 | $264.80 | $230.34 | 25 | 1.50x | 15.5% | SAFE | 10 | $49,800 | $236,810 | OK |
| RetireInc (...7291) | |||||||||||||||
| APP → +460C −540P +185P −355C |
$284.72 | 460 | 540 | 185 | 355 | $588.00 | $610.33 | 355 | 3.77x | 35.0% | SAFE | 1 | $12,800 | $28,472 | REPAIR PLAN (46d) |
| AAPL +240C −330P +285P −340C |
$333.47 | 240 | 330 | 285 | 340 | $334.64 | $337.02 | 45 | 1.48x | 14.5% | SAFE | 5 | $47,320 | $166,735 | ROLL SOON (46d) |
| IREN (RetireInc) +50C −70P +23P −60C |
$40.27 | 50 | 70 | 23 | 60 | $63.43 | $66.29 | 47 | 7.86x | 42.9% | SAFE | 20 | $13,700 | $80,550 | ROLL SOON (46d) |
| MARA (RetireInc) +40C |
$10.96 | 40 | 0 | 0 | 0 | $41.04 | $11.60 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $548,000 | LEAPS-ONLY |
| CLSK +17C −17P +10P |
$12.28 | 17 | 17 | 10 | 0 | $20.74 | $18.46 | 7 | 2.87x | 18.5% | SAFE | 25 | $9,350 | $30,689 | OK |
| ENPH +45C −60P +20P |
$33.19 | 45 | 60 | 20 | 0 | $56.15 | $59.07 | 40 | 6.48x | 39.7% | SAFE | 10 | $7,300 | $33,190 | OK |
| MSTR (RetireInc) +125C −185P +55P −170C |
$162.28 | 125 | 185 | 55 | 170 | $161.00 | $161.84 | 130 | 11.83x | 66.1% | SAFE | 4 | $4,800 | $64,912 | OK |
| QCOM +190C −210P +100P −220C |
$182.25 | 190 | 210 | 100 | 220 | $224.00 | $227.18 | 110 | 4.24x | 45.1% | SAFE | 5 | $17,000 | $91,125 | OK |
| RKLB +115C −135P +45P −78C |
$72.53 | 115 | 135 | 45 | 78 | $141.55 | $148.07 | 90 | 4.39x | 38.0% | SAFE | 6 | $15,930 | $43,518 | OK |
| Neville (...0865) | |||||||||||||||
| CRWV +105C −120P +40P −100C |
$88.17 | 105 | 120 | 40 | 100 | $125.45 | $128.37 | 80 | 4.91x | 54.6% | SAFE | 5 | $10,225 | $44,085 | ROLL SOON (46d) |
| IREN (Neville) +45C −65P +21P −60C |
$40.27 | 45 | 65 | 21 | 60 | $56.50 | $57.85 | 44 | 15.67x | 47.9% | SAFE | 20 | $6,000 | $80,550 | ROLL SOON (46d) |
| MU (Neville) +970C −1110P +390P −1150C |
$1062.82 | 970 | 1110 | 390 | 1150 | $1220.00 | $1229.52 | 720 | 3.88x | 63.3% | SAFE | 2 | $50,000 | $212,564 | ROLL SOON (46d) |
| SNDK +1200C −1380P +810P −1830C |
$1708.74 | 1200 | 1380 | 810 | 1830 | $1620.00 | $1622.32 | 570 | 2.36x | 52.6% | SAFE | 1 | $42,000 | $170,874 | ROLL SOON (46d) |
| SPY +640C −780C |
$773.15 | 640 | 0 | 0 | 780 | $764.00 | $703.72 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $927,780 | LEAPS-ONLY |
| CRCL +45C −65P +40P −91C |
$83.62 | 45 | 65 | 40 | 91 | $87.00 | $89.81 | 25 | 1.60x | 52.2% | SAFE | 5 | $21,000 | $41,810 | OK |
| GOOG (Neville) +300C −345P +310P −360C |
$341.72 | 300 | 345 | 310 | 360 | $373.00 | $346.92 | 35 | 1.48x | 9.3% | OK | 15 | $109,500 | $512,580 | OK |
| GOOG (Neville) +340C −405P +360P −360C |
$341.72 | 340 | 405 | 360 | 360 | $398.00 | $386.15 | 45 | 1.88x | -5.3% | ITM | 5 | $25,500 | $170,860 | OK |
| INTC +85C −100P +35P −133C |
$117.41 | 85 | 100 | 35 | 133 | $114.00 | $115.51 | 65 | 3.24x | 70.2% | SAFE | 5 | $14,500 | $58,705 | OK |
| SPCX +150C −195P +135P −195C |
$166.92 | 150 | 195 | 135 | 195 | $186.00 | $190.12 | 60 | 3.22x | 19.1% | SAFE | 5 | $13,500 | $83,460 | 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 | 102d | 20.5% | $2.48 | $1.07 | $2,140 | $17,749 | $37,752 | $8,374 | 15 | $6,000 | 9mo | 1mo | 1.94x | PASS |
| 2 | 30 | Jan 15 | 102d | 25.5% | $1.87 | $1.68 | $3,360 | $13,383 | $30,775 | $12,739 | 17 | $10,000 | 9mo | 2mo | 2.06x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $1.14 | $25,650/yr | $17,749/yr | SELF-FUNDING |
| CC at MID $46 0.6σ, B $1.70 | $38,250/yr | $17,749/yr | SELF-FUNDING |
| AT 22% DRAWDOWN (stock $40.27 → $31.40, hedge $37,752/yr) | |||
| CC at SS income stress-adjusted | $8,550/yr | $37,752/yr | DEFICIT $2,434/mo |
| CC at MID income stress-adjusted | $8,550/yr | $37,752/yr | DEFICIT $2,434/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 | 205 | Jan 15 | 102d | 18.6% | $2.63 | $-0.77 | $-385 | $4,706 | $11,004 | $2,541 | 45 | $5,000 | 24mo | 2mo | 1.66x | PASS |
| 2 | 210 | Jan 15 | 102d | 16.6% | $3.35 | $-1.49 | $-745 | $5,994 | $13,598 | $1,252 | 40 | $2,500 | 24mo | 1mo | 1.59x | PASS |
| 3 | 180 | Jan 15 | 102d | 28.5% | $0.91 | $0.95 | $475 | $1,628 | $3,364 | $5,618 | 70 | $17,500 | 37mo | 7mo | 2.03x | FAIL |
| 4 | 185 | Jan 15 | 102d | 26.5% | $1.12 | $0.74 | $370 | $2,004 | $4,330 | $5,242 | 65 | $15,000 | 34mo | 6mo | 1.96x | FAIL |
| 5 | 190 | Jan 15 | 102d | 24.6% | $1.39 | $0.47 | $235 | $2,487 | $5,547 | $4,759 | 60 | $12,500 | 32mo | 5mo | 1.88x | FAIL |
| 6 | 195 | Jan 15 | 102d | 22.6% | $1.70 | $0.16 | $80 | $3,042 | $6,978 | $4,205 | 55 | $10,000 | 29mo | 4mo | 1.81x | FAIL |
| 7 | 200 | Jan 15 | 102d | 20.6% | $2.12 | $-0.26 | $-130 | $3,793 | $8,767 | $3,453 | 50 | $7,500 | 26mo | 3mo | 1.74x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $275, B $3.95 | $22,219/yr | $4,706/yr | SELF-FUNDING |
| CC at MID $270 0.6σ, B $5.15 | $28,969/yr | $4,706/yr | SELF-FUNDING |
| AT 11% DRAWDOWN (stock $251.83 → $223.50, hedge $11,004/yr) | |||
| CC at SS income stress-adjusted | $2,756/yr | $11,004/yr | DEFICIT $687/mo |
| CC at MID income stress-adjusted | $3,769/yr | $11,004/yr | DEFICIT $603/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 | 102d | 20.5% | $2.48 | $1.07 | $2,140 | $17,749 | $37,752 | $8,374 | 15 | $6,000 | 9mo | 1mo | 1.94x | PASS |
| 2 | 30 | Jan 15 | 102d | 25.5% | $1.87 | $1.68 | $3,360 | $13,383 | $30,775 | $12,739 | 17 | $10,000 | 9mo | 2mo | 2.06x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $1.14 | $25,650/yr | $17,749/yr | SELF-FUNDING |
| CC at MID $46 0.6σ, B $1.70 | $38,250/yr | $17,749/yr | SELF-FUNDING |
| AT 22% DRAWDOWN (stock $40.27 → $31.40, hedge $37,752/yr) | |||
| CC at SS income stress-adjusted | $8,550/yr | $37,752/yr | DEFICIT $2,434/mo |
| CC at MID income stress-adjusted | $8,550/yr | $37,752/yr | DEFICIT $2,434/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 | 102d | 10.2% | $2.54 | $15.56 | $77,800 | $45,446 | $48,130 | $292,716 | -6 | $-30,000 | N/A | N/A | 0.85x | PASS |
| 2 | 22 | Jan 15 | 102d | 15.9% | $1.93 | $16.17 | $80,850 | $34,532 | $57,971 | $303,630 | -4 | $-22,500 | N/A | N/A | 0.89x | PASS |
| 3 | 21 | Jan 15 | 102d | 21.5% | $1.41 | $16.69 | $83,450 | $25,228 | $69,600 | $312,934 | -3 | $-15,000 | N/A | N/A | 0.93x | PASS |
| 4 | 20 | Jan 15 | 102d | 25.2% | $1.11 | $16.99 | $84,950 | $19,860 | $63,517 | $318,301 | -2 | $-10,000 | N/A | N/A | 0.95x | PASS |
| 5 | 19 | Jan 15 | 102d | 28.9% | $0.93 | $17.17 | $85,850 | $16,640 | $54,571 | $321,522 | -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 $0.43 | $24,188/yr | $45,446/yr | DEFICIT $1,772/mo |
| CC at MID $30 0.6σ, B $1.02 | $57,375/yr | $45,446/yr | SELF-FUNDING |
| AT 23% DRAWDOWN (stock $26.74 → $20.56, hedge $48,130/yr) | |||
| CC at SS income stress-adjusted | $24,188/yr | $48,130/yr | DEFICIT $1,995/mo |
| CC at MID income stress-adjusted | $24,188/yr | $48,130/yr | DEFICIT $1,995/mo |
--hp-min-dte 60 or extend --hp-max-dte.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).