| 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 |
$251.76 | 200 | 250 | 215 | 260 | $267.92 | $270.76 | 35 | 1.52x | 14.6% | SAFE | 5 | $33,960 | $125,880 | REPAIR PLAN (46d) |
| IREN (Joint) → +25C −47P +35P −60C |
$40.41 | 25 | 47 | 35 | 60 | $44.00 | $48.96 | 12 | 1.75x | 13.4% | SAFE | 20 | $32,000 | $80,830 | REPAIR PLAN (102d) |
| GOOG (Joint) +310C −355C |
$341.56 | 310 | 0 | 0 | 355 | $392.50 | $350.22 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $170,780 | LEAPS-ONLY |
| IBIT +75C |
$48.27 | 75 | 0 | 0 | 0 | $70.58 | $52.83 | 0 | 1.00x | 0.0% | N/A | 50 | $22,328 | $241,350 | LEAPS-ONLY |
| MSTR (Joint) +180C −170C |
$162.03 | 180 | 0 | 0 | 170 | $233.00 | $171.65 | 0 | 1.00x | 0.0% | N/A | 10 | $53,000 | $162,030 | LEAPS-ONLY |
| BMNR (Joint) +23C −18P +25P |
$26.70 | 23 | 18 | 25 | 0 | $36.42 | $24.81 | 0 | 1.00x | 6.4% | OK | 150 | $201,300 | $400,500 | OK |
| COPX +65C −90P +68P −89C |
$86.23 | 65 | 90 | 68 | 89 | $93.40 | $95.31 | 22 | 1.77x | 21.1% | SAFE | 20 | $56,800 | $172,460 | OK |
| HOOD +65C −95P +80P −120C |
$113.76 | 65 | 95 | 80 | 120 | $114.95 | $119.11 | 15 | 1.30x | 29.7% | SAFE | 10 | $49,950 | $113,760 | OK |
| Main (...1299) | |||||||||||||||
| BMNR (Main) → +25C −18P +45P |
$26.70 | 25 | 18 | 45 | 0 | $65.83 | $60.40 | 0 | 1.00x | -68.5% | ITM | 50 | $204,150 | $133,500 | REPAIR PLAN (102d) |
| IREN (Main) → +25C −47P +35P −60C |
$40.41 | 25 | 47 | 35 | 60 | $44.00 | $48.96 | 12 | 1.75x | 13.4% | SAFE | 20 | $32,000 | $80,830 | REPAIR PLAN (102d) |
| GLD +320C −450P +330P −413C |
$378.85 | 320 | 450 | 330 | 413 | $456.00 | $469.91 | 120 | 1.88x | 12.9% | SAFE | 10 | $136,000 | $378,850 | ROLL SOON (46d) |
| MU (Main) +880C −1010P +340P −1125C |
$1064.83 | 880 | 1010 | 340 | 1125 | $1028.60 | $1043.07 | 670 | 5.51x | 68.1% | SAFE | 5 | $74,300 | $532,415 | ROLL SOON (46d) |
| IGV +70C −115C |
$109.56 | 70 | 0 | 0 | 115 | $96.50 | $88.22 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $131,472 | LEAPS-ONLY |
| MARA (Main) +13C |
$10.94 | 13 | 0 | 0 | 0 | $16.75 | $11.31 | 0 | 1.00x | 0.0% | N/A | 400 | $150,000 | $437,600 | LEAPS-ONLY |
| BMNR (Main) +23C −18P +25P |
$26.70 | 23 | 18 | 25 | 0 | $53.26 | $47.26 | 0 | 1.00x | 6.4% | OK | 75 | $226,950 | $200,250 | OK |
| COIN (Main) +165C −240P +90P −210C |
$187.33 | 165 | 240 | 90 | 210 | $210.90 | $213.24 | 150 | 9.93x | 52.0% | SAFE | 8 | $13,440 | $149,864 | OK |
| COIN (Main) +500C −330P +300P −210C |
$187.33 | 500 | 330 | 300 | 210 | $563.00 | $378.92 | 30 | 1.48x | -60.1% | ITM | 25 | $157,500 | $468,325 | OK |
| DELL +310C −400P +320P −585C |
$556.47 | 310 | 400 | 320 | 585 | $562.50 | $570.28 | 80 | 1.32x | 42.5% | SAFE | 3 | $75,750 | $166,941 | OK |
| ETHA +13C −16P +10P |
$20.32 | 13 | 16 | 10 | 0 | $17.33 | $17.49 | 6 | 2.39x | 50.8% | SAFE | 50 | $21,650 | $101,600 | OK |
| GLXY +38C −38P +18P −25C |
$23.00 | 38 | 38 | 18 | 25 | $39.71 | $35.05 | 20 | 10.05x | 23.9% | SAFE | 125 | $27,625 | $287,500 | OK |
| HIMS +10C −20P +5P −32C |
$29.41 | 10 | 20 | 5 | 32 | $17.47 | $18.86 | 15 | 4.04x | 83.0% | SAFE | 15 | $7,395 | $44,115 | OK |
| NVDA +215C −225P +200P −250C |
$236.89 | 215 | 225 | 200 | 250 | $264.80 | $230.52 | 25 | 1.50x | 15.6% | SAFE | 10 | $49,800 | $236,890 | OK |
| RetireInc (...7291) | |||||||||||||||
| APP → +460C −540P +185P −355C |
$285.86 | 460 | 540 | 185 | 355 | $588.00 | $611.43 | 355 | 3.77x | 35.3% | SAFE | 1 | $12,800 | $28,586 | REPAIR PLAN (46d) |
| AAPL +240C −330P +285P −340C |
$333.51 | 240 | 330 | 285 | 340 | $334.64 | $337.09 | 45 | 1.48x | 14.5% | SAFE | 5 | $47,320 | $166,755 | ROLL SOON (46d) |
| IREN (RetireInc) +50C −70P +23P −60C |
$40.41 | 50 | 70 | 23 | 60 | $63.43 | $66.34 | 47 | 7.86x | 43.1% | SAFE | 20 | $13,700 | $80,830 | ROLL SOON (46d) |
| MARA (RetireInc) +40C |
$10.94 | 40 | 0 | 0 | 0 | $41.04 | $11.62 | 0 | 1.00x | 0.0% | N/A | 500 | $52,000 | $547,000 | LEAPS-ONLY |
| CLSK +17C −17P +10P |
$12.26 | 17 | 17 | 10 | 0 | $20.74 | $18.47 | 7 | 2.87x | 18.4% | SAFE | 25 | $9,350 | $30,638 | OK |
| ENPH +45C −60P +20P |
$33.31 | 45 | 60 | 20 | 0 | $56.15 | $59.16 | 40 | 6.48x | 40.0% | SAFE | 10 | $7,300 | $33,310 | OK |
| MSTR (RetireInc) +125C −185P +55P −170C |
$162.03 | 125 | 185 | 55 | 170 | $161.00 | $161.93 | 130 | 11.83x | 66.1% | SAFE | 4 | $4,800 | $64,812 | OK |
| QCOM +190C −210P +100P −220C |
$182.03 | 190 | 210 | 100 | 220 | $224.00 | $227.32 | 110 | 4.24x | 45.1% | SAFE | 5 | $17,000 | $91,015 | OK |
| RKLB +115C −135P +45P −78C |
$72.42 | 115 | 135 | 45 | 78 | $141.55 | $147.95 | 90 | 4.39x | 37.9% | SAFE | 6 | $15,930 | $43,452 | OK |
| Neville (...0865) | |||||||||||||||
| CRWV +105C −120P +40P −100C |
$87.97 | 105 | 120 | 40 | 100 | $125.45 | $128.33 | 80 | 4.91x | 54.5% | SAFE | 5 | $10,225 | $43,985 | ROLL SOON (46d) |
| IREN (Neville) +45C −65P +21P −60C |
$40.41 | 45 | 65 | 21 | 60 | $56.50 | $58.02 | 44 | 15.67x | 48.0% | SAFE | 20 | $6,000 | $80,830 | ROLL SOON (46d) |
| MU (Neville) +970C −1110P +390P −1150C |
$1064.83 | 970 | 1110 | 390 | 1150 | $1220.00 | $1230.15 | 720 | 3.88x | 63.4% | SAFE | 2 | $50,000 | $212,966 | ROLL SOON (46d) |
| SNDK +1200C −1380P +810P −1830C |
$1706.51 | 1200 | 1380 | 810 | 1830 | $1620.00 | $1621.15 | 570 | 2.36x | 52.5% | SAFE | 1 | $42,000 | $170,652 | ROLL SOON (46d) |
| SPY +640C −780C |
$773.11 | 640 | 0 | 0 | 780 | $764.00 | $703.08 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $927,732 | LEAPS-ONLY |
| CRCL +45C −65P +40P −91C |
$83.54 | 45 | 65 | 40 | 91 | $87.00 | $89.70 | 25 | 1.60x | 52.1% | SAFE | 5 | $21,000 | $41,770 | OK |
| GOOG (Neville) +300C −345P +310P −360C |
$341.56 | 300 | 345 | 310 | 360 | $373.00 | $346.88 | 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 | $386.16 | 45 | 1.88x | -5.4% | ITM | 5 | $25,500 | $170,780 | OK |
| INTC +85C −100P +35P −133C |
$117.47 | 85 | 100 | 35 | 133 | $114.00 | $115.52 | 65 | 3.24x | 70.2% | SAFE | 5 | $14,500 | $58,735 | OK |
| SPCX +150C −195P +135P −195C |
$167.16 | 150 | 195 | 135 | 195 | $186.00 | $190.23 | 60 | 3.22x | 19.2% | SAFE | 5 | $13,500 | $83,580 | 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 | 102d | 16.6% | $3.30 | $-1.44 | $-720 | $5,904 | $13,688 | $1,342 | 40 | $2,500 | 22mo | 1mo | 1.59x | PASS |
| 2 | 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 |
| 3 | 180 | Jan 15 | 102d | 28.5% | $0.91 | $0.95 | $475 | $1,628 | $3,346 | $5,618 | 70 | $17,500 | 37mo | 7mo | 2.03x | FAIL |
| 4 | 185 | Jan 15 | 102d | 26.5% | $1.13 | $0.73 | $365 | $2,022 | $4,330 | $5,225 | 65 | $15,000 | 34mo | 6mo | 1.96x | FAIL |
| 5 | 190 | Jan 15 | 102d | 24.5% | $1.37 | $0.49 | $245 | $2,451 | $5,547 | $4,795 | 60 | $12,500 | 31mo | 5mo | 1.88x | FAIL |
| 6 | 195 | Jan 15 | 102d | 22.5% | $1.69 | $0.17 | $85 | $3,024 | $6,978 | $4,223 | 55 | $10,000 | 28mo | 4mo | 1.81x | FAIL |
| 7 | 200 | Jan 15 | 102d | 20.6% | $2.10 | $-0.24 | $-120 | $3,757 | $8,767 | $3,489 | 50 | $7,500 | 26mo | 3mo | 1.74x | FAIL |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $275, B $3.90 | $21,938/yr | $5,904/yr | SELF-FUNDING |
| CC at MID $270 0.6σ, B $5.05 | $28,406/yr | $5,904/yr | SELF-FUNDING |
| AT 11% DRAWDOWN (stock $251.76 → $223.55, hedge $13,688/yr) | |||
| CC at SS income stress-adjusted | $2,756/yr | $13,688/yr | DEFICIT $911/mo |
| CC at MID income stress-adjusted | $3,769/yr | $13,688/yr | DEFICIT $827/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 | 20.8% | $2.46 | $1.04 | $2,080 | $17,606 | $38,754 | $8,159 | 15 | $6,000 | 9mo | 1mo | 1.94x | PASS |
| 2 | 30 | Jan 15 | 102d | 25.8% | $1.85 | $1.65 | $3,300 | $13,240 | $30,417 | $12,525 | 17 | $10,000 | 10mo | 2mo | 2.06x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $1.14 | $25,650/yr | $17,606/yr | SELF-FUNDING |
| CC at MID $46 0.6σ, B $1.70 | $38,250/yr | $17,606/yr | SELF-FUNDING |
| AT 22% DRAWDOWN (stock $40.41 → $31.52, hedge $38,754/yr) | |||
| CC at SS income stress-adjusted | $8,550/yr | $38,754/yr | DEFICIT $2,517/mo |
| CC at MID income stress-adjusted | $8,550/yr | $38,754/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 | 102d | 10.1% | $2.55 | $15.60 | $78,000 | $45,625 | $47,414 | $292,537 | -6 | $-30,000 | N/A | N/A | 0.85x | PASS |
| 2 | 22 | Jan 15 | 102d | 15.7% | $1.93 | $16.22 | $81,100 | $34,532 | $57,255 | $303,630 | -4 | $-22,500 | N/A | N/A | 0.89x | PASS |
| 3 | 21 | Jan 15 | 102d | 21.3% | $1.42 | $16.73 | $83,650 | $25,407 | $68,885 | $312,755 | -3 | $-15,000 | N/A | N/A | 0.93x | PASS |
| 4 | 20 | Jan 15 | 102d | 25.1% | $1.14 | $17.01 | $85,050 | $20,397 | $63,517 | $317,765 | -2 | $-10,000 | N/A | N/A | 0.95x | PASS |
| 5 | 19 | Jan 15 | 102d | 28.8% | $0.93 | $17.22 | $86,100 | $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 $0.41 | $23,062/yr | $45,625/yr | DEFICIT $1,880/mo |
| CC at MID $30 0.7σ, B $1.02 | $57,375/yr | $45,625/yr | SELF-FUNDING |
| AT 23% DRAWDOWN (stock $26.70 → $20.54, hedge $47,414/yr) | |||
| CC at SS income stress-adjusted | $23,062/yr | $47,414/yr | DEFICIT $2,029/mo |
| CC at MID income stress-adjusted | $23,062/yr | $47,414/yr | DEFICIT $2,029/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 | 20.8% | $2.46 | $1.04 | $2,080 | $17,606 | $38,754 | $8,159 | 15 | $6,000 | 9mo | 1mo | 1.94x | PASS |
| 2 | 30 | Jan 15 | 102d | 25.8% | $1.85 | $1.65 | $3,300 | $13,240 | $30,417 | $12,525 | 17 | $10,000 | 10mo | 2mo | 2.06x | PASS |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $49, B $1.14 | $25,650/yr | $17,606/yr | SELF-FUNDING |
| CC at MID $46 0.6σ, B $1.70 | $38,250/yr | $17,606/yr | SELF-FUNDING |
| AT 22% DRAWDOWN (stock $40.41 → $31.52, hedge $38,754/yr) | |||
| CC at SS income stress-adjusted | $8,550/yr | $38,754/yr | DEFICIT $2,517/mo |
| CC at MID income stress-adjusted | $8,550/yr | $38,754/yr | DEFICIT $2,517/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).