| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| BMNR → +10C −18P +10P |
$14.72 | 10 | 18 | 10 | 0 | $17.13 | $19.93 | 8 | 2.28x | 32.1% | SAFE | 50 | $31,250 | $73,625 | ROLL NOW (44d) |
| INTC → +85C −100P +35P |
$108.99 | 85 | 100 | 35 | 0 | $114.00 | $116.75 | 65 | 3.24x | 67.9% | SAFE | 5 | $14,500 | $54,496 | ROLL NOW (44d) |
| IREN (Neville) → +45C −65P +21P −60C |
$41.99 | 45 | 65 | 21 | 60 | $56.50 | $60.03 | 44 | 15.67x | 50.0% | SAFE | 20 | $6,000 | $83,980 | ROLL NOW (44d) |
| GOOG (Joint) +310C −380C |
$361.57 | 310 | 0 | 0 | 380 | $392.50 | $338.68 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $180,788 | LEAPS-ONLY |
| GOOG (Main) +310C −380C |
$361.57 | 310 | 0 | 0 | 380 | $392.50 | $338.68 | 0 | 1.00x | 0.0% | N/A | 10 | $82,500 | $361,575 | LEAPS-ONLY |
| IGV +70C −100C |
$92.64 | 70 | 0 | 0 | 100 | $96.50 | $84.91 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $111,168 | LEAPS-ONLY |
| SPY +640C −765C |
$743.47 | 640 | 0 | 0 | 765 | $764.00 | $693.91 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $892,164 | LEAPS-ONLY |
| AMZN +215C −260P +230P −252C |
$242.13 | 215 | 260 | 230 | 252 | $256.25 | $239.37 | 30 | 1.80x | 5.0% | OK | 10 | $37,500 | $242,135 | OK |
| APP +460C −540P +185P −600C |
$517.49 | 460 | 540 | 185 | 600 | $588.00 | $602.08 | 355 | 3.77x | 64.3% | SAFE | 1 | $12,800 | $51,749 | OK |
| CLSK +17C −17P +10P |
$12.59 | 17 | 17 | 10 | 0 | $20.74 | $17.13 | 7 | 2.87x | 20.6% | SAFE | 25 | $9,350 | $31,475 | OK |
| COIN (Main) +165C −240P +85P −215C |
$160.51 | 165 | 240 | 85 | 215 | $210.90 | $217.94 | 155 | 10.23x | 47.0% | SAFE | 8 | $13,440 | $128,408 | OK |
| COIN (RetireInc) +145C −200P +75P −185C |
$160.51 | 145 | 200 | 75 | 185 | $182.40 | $188.67 | 125 | 7.31x | 53.3% | SAFE | 3 | $5,940 | $48,153 | OK |
| COPX +65C −90P +68P |
$73.04 | 65 | 90 | 68 | 0 | $93.40 | $94.68 | 22 | 1.77x | 6.9% | OK | 20 | $56,800 | $146,080 | OK |
| CRWV +105C −120P +40P −90C |
$84.83 | 105 | 120 | 40 | 90 | $125.45 | $129.90 | 80 | 4.91x | 52.8% | SAFE | 5 | $10,225 | $42,415 | OK |
| DELL +340C −390P +150P −450C |
$435.00 | 340 | 390 | 150 | 450 | $398.00 | $409.02 | 240 | 5.14x | 65.5% | SAFE | 3 | $17,400 | $130,500 | OK |
| ENPH +45C −60P +20P |
$42.19 | 45 | 60 | 20 | 0 | $56.15 | $59.11 | 40 | 6.48x | 52.6% | SAFE | 10 | $7,300 | $42,190 | OK |
| ETHA +13C −16P +10P |
$13.12 | 13 | 16 | 10 | 0 | $17.33 | $18.05 | 6 | 2.39x | 23.8% | SAFE | 50 | $21,650 | $65,575 | OK |
| GLD +320C −450P +330P −390C |
$373.98 | 320 | 450 | 330 | 390 | $456.00 | $471.45 | 120 | 1.88x | 11.8% | SAFE | 10 | $136,000 | $373,980 | OK |
| GLXY +38C −38P +18P |
$24.18 | 38 | 38 | 18 | 0 | $39.71 | $34.07 | 20 | 10.05x | 27.6% | SAFE | 125 | $27,625 | $302,250 | OK |
| GOOG (Neville) +300C −345P +310P −375C |
$361.57 | 300 | 345 | 310 | 375 | $373.00 | $338.33 | 35 | 1.48x | 14.3% | SAFE | 15 | $109,500 | $542,362 | OK |
| GOOG (Neville) +340C −405P +360P −375C |
$361.57 | 340 | 405 | 360 | 375 | $398.00 | $375.36 | 45 | 1.88x | 0.4% | TIGHT | 5 | $25,500 | $180,788 | OK |
| HIMS +10C −20P +5P −48C |
$36.01 | 10 | 20 | 5 | 48 | $17.47 | $18.94 | 15 | 4.04x | 86.1% | SAFE | 15 | $7,395 | $54,015 | OK |
| IREN (Joint) +25C −47P +35P −60C |
$41.99 | 25 | 47 | 35 | 60 | $44.00 | $49.33 | 12 | 1.75x | 16.6% | SAFE | 20 | $32,000 | $83,980 | OK |
| IREN (Main) +25C −47P +35P −60C |
$41.99 | 25 | 47 | 35 | 60 | $44.00 | $49.33 | 12 | 1.75x | 16.6% | SAFE | 20 | $32,000 | $83,980 | OK |
| IREN (RetireInc) +50C −70P +23P −60C |
$41.99 | 50 | 70 | 23 | 60 | $63.43 | $67.79 | 47 | 7.86x | 45.2% | SAFE | 20 | $13,700 | $83,980 | OK |
| MDB +270C −340P +150P −410C |
$362.39 | 270 | 340 | 150 | 410 | $362.90 | $378.31 | 190 | 3.05x | 58.6% | SAFE | 1 | $9,290 | $36,239 | OK |
| META +480C −650P +330P −630C |
$606.50 | 480 | 650 | 330 | 630 | $601.50 | $604.99 | 320 | 5.38x | 45.6% | SAFE | 3 | $21,900 | $181,950 | OK |
| MSTR +125C −185P +55P −112C |
$93.60 | 125 | 185 | 55 | 112 | $161.00 | $168.66 | 130 | 11.83x | 41.2% | SAFE | 4 | $4,800 | $37,440 | OK |
| MU (Main) +880C −1010P +320P −1180C |
$941.03 | 880 | 1010 | 320 | 1180 | $1028.60 | $1055.42 | 690 | 5.64x | 66.0% | SAFE | 5 | $74,300 | $470,515 | OK |
| MU (Neville) +970C −1110P +370P −1180C |
$941.03 | 970 | 1110 | 370 | 1180 | $1220.00 | $1245.63 | 740 | 3.96x | 60.7% | SAFE | 2 | $50,000 | $188,206 | OK |
| NEM +88C −105P +75P −98C |
$94.41 | 88 | 105 | 75 | 98 | $114.54 | $118.96 | 30 | 2.11x | 20.6% | SAFE | 5 | $13,520 | $47,205 | OK |
| NOW +80C −110P +90P −112C |
$106.70 | 80 | 110 | 90 | 112 | $108.93 | $111.45 | 20 | 1.72x | 15.7% | SAFE | 10 | $27,850 | $106,700 | OK |
| QCOM +190C −210P +90P −208C |
$184.29 | 190 | 210 | 90 | 208 | $224.00 | $228.73 | 120 | 4.53x | 51.2% | SAFE | 5 | $17,000 | $92,145 | OK |
| RIOT +17C −40P +17P |
$21.67 | 17 | 40 | 17 | 0 | $23.65 | $32.43 | 23 | 5.93x | 21.6% | SAFE | 50 | $23,350 | $108,350 | OK |
| RKLB +115C −135P +45P −101C |
$85.12 | 115 | 135 | 45 | 101 | $141.55 | $147.54 | 90 | 4.39x | 47.1% | SAFE | 6 | $15,930 | $51,072 | OK |
| SOFI +10C −13P +5P |
$17.50 | 10 | 13 | 5 | 0 | $15.75 | $16.27 | 8 | 2.39x | 71.4% | SAFE | 35 | $20,125 | $61,250 | OK |
| SPCX +150C −195P +135P −185C |
$151.52 | 150 | 195 | 135 | 185 | $186.00 | $182.26 | 60 | 3.22x | 10.9% | SAFE | 5 | $13,500 | $75,760 | OK |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 10 CHEAP PROT | Jan 15 | 191d | 32.1% | $1.14 | $1.38 | $13,186 | 23% | $71,250 | = | D $6,000 |
| 2 | 10 | Nov 20 | 135d | 32.1% | $0.81 | $1.01 | $13,654 | 24% | $71,250 | = | D $4,150 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $20, B $0.15 | $9,000/yr | $13,186/yr | DEFICIT $349/mo |
| CC at MID $18 0.7σ, B $0.50 | $30,000/yr | $13,186/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 21 CHEAP | Oct 16 | 100d | 50.0% | $1.30 | $1.75 | $12,775 | 10% | $94,000 | = | D $2,820 |
| 2 | 21 | Sep 18 | 72d | 50.0% | $0.86 | $1.34 | $13,586 | 11% | $94,000 | = | D $2,000 |
| 3 | 22 | Oct 16 | 100d | 47.6% | $1.52 | $1.99 | $14,527 | 12% | $92,000 | -$2,000 | D $3,300 |
| 4 | 22 | Sep 18 | 72d | 47.6% | $1.03 | $1.52 | $15,411 | 12% | $92,000 | -$2,000 | D $2,360 |
| 5 | 23 | Oct 16 | 100d | 45.2% | $1.76 | $2.24 | $16,352 | 13% | $90,000 | -$4,000 | D $3,800 |
| 6 | 23 | Sep 18 | 72d | 45.2% | $1.22 | $1.72 | $17,439 | 14% | $90,000 | -$4,000 | D $2,760 |
| 7 | 24 | Oct 16 | 100d | 42.8% | $2.03 | $2.52 | $18,396 | 15% | $88,000 | -$6,000 | D $4,360 |
| 8 | 24 | Sep 18 | 72d | 42.8% | $1.43 | $1.93 | $19,568 | 16% | $88,000 | -$6,000 | D $3,180 |
| 9 | 25 | Oct 16 | 100d | 40.5% | $2.31 | $2.79 | $20,367 | 16% | $86,000 | -$8,000 | D $4,900 |
| 10 | 25 | Sep 18 | 72d | 40.5% | $1.65 | $2.15 | $21,799 | 17% | $86,000 | -$8,000 | D $3,620 |
| 11 | 26 | Oct 16 | 100d | 38.1% | $2.62 | $3.15 | $22,995 | 18% | $84,000 | -$10,000 | D $5,620 |
| 12 | 26 | Sep 18 | 72d | 38.1% | $1.93 | $2.43 | $24,638 | 20% | $84,000 | -$10,000 | D $4,180 |
| ▶ 13 | 29 PROT | Oct 16 | 100d | 30.9% | $3.65 | $4.20 | $30,660 | 25% | $78,000 | -$16,000 | D $7,720 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $52, B $1.95 | $46,800/yr | $12,775/yr | SELF-FUNDING |
| CC at MID $52 0.6σ, B $1.95 | $46,800/yr | $12,775/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Sep 18 | 72d | 67.9% | $0.11 | $0.24 | $608 | 1% | $47,000 | = | D $110 |
| 2 | 36 | Sep 18 | 72d | 67.0% | $0.13 | $0.27 | $684 | 1% | $46,500 | -$500 | D $125 |
| 3 | 37 | Sep 18 | 72d | 66.1% | $0.15 | $0.29 | $735 | 1% | $46,000 | -$1,000 | D $135 |
| 4 | 40 | Sep 18 | 72d | 63.3% | $0.22 | $0.32 | $811 | 1% | $44,500 | -$2,500 | D $150 |
| 5 | 39 | Sep 18 | 72d | 64.2% | $0.19 | $0.33 | $836 | 2% | $45,000 | -$2,000 | D $155 |
| 6 | 35 | Oct 16 | 100d | 67.9% | $0.14 | $0.46 | $840 | 2% | $47,000 | = | D $220 |
| 7 | 38 | Sep 18 | 72d | 65.1% | $0.10 | $0.35 | $887 | 2% | $45,500 | -$1,500 | D $165 |
| 8 | 39 | Oct 16 | 100d | 64.2% | $0.35 | $0.50 | $912 | 2% | $45,000 | -$2,000 | D $240 |
| 9 | 40 | Oct 16 | 100d | 63.3% | $0.39 | $0.57 | $1,040 | 2% | $44,500 | -$2,500 | D $275 |
| 10 | 42 | Sep 18 | 72d | 61.5% | $0.27 | $0.42 | $1,065 | 2% | $43,500 | -$3,500 | D $200 |
| 11 | 43 | Sep 18 | 72d | 60.5% | $0.30 | $0.45 | $1,141 | 2% | $43,000 | -$4,000 | D $215 |
| 12 | 41 | Sep 18 | 72d | 62.4% | $0.17 | $0.46 | $1,166 | 2% | $44,000 | -$3,000 | D $220 |
| ▶ 13 | 82 PROT | Oct 16 | 100d | 24.3% | $6.95 | $7.45 | $13,596 | 25% | $23,250 | -$23,750 | D $3,715 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $117, B $8.80 | $52,800/yr | $608/yr | SELF-FUNDING |
| CC at MID $126 0.4σ, B $6.30 | $37,800/yr | $608/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).