| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| BMNR → +10C −18P +10P |
$14.79 | 10 | 18 | 10 | 0 | $17.13 | $19.79 | 8 | 2.28x | 32.4% | SAFE | 50 | $31,250 | $73,925 | ROLL NOW (42d) |
| INTC → +85C −100P +35P −130C |
$112.42 | 85 | 100 | 35 | 130 | $114.00 | $116.91 | 65 | 3.24x | 68.9% | SAFE | 5 | $14,500 | $56,210 | ROLL NOW (42d) |
| IREN (Neville) → +45C −65P +21P −53C |
$42.49 | 45 | 65 | 21 | 53 | $56.50 | $59.00 | 44 | 15.67x | 50.6% | SAFE | 20 | $6,000 | $84,980 | ROLL NOW (42d) |
| GOOG (Joint) +310C −380C |
$355.31 | 310 | 0 | 0 | 380 | $392.50 | $338.05 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $177,655 | LEAPS-ONLY |
| GOOG (Main) +310C −380C |
$355.31 | 310 | 0 | 0 | 380 | $392.50 | $338.05 | 0 | 1.00x | 0.0% | N/A | 10 | $82,500 | $355,310 | LEAPS-ONLY |
| IGV +70C −100C |
$93.81 | 70 | 0 | 0 | 100 | $96.50 | $87.55 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $112,572 | LEAPS-ONLY |
| SPY +640C |
$751.27 | 640 | 0 | 0 | 0 | $764.00 | $694.38 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $901,530 | LEAPS-ONLY |
| AMZN +215C −260P +230P −252C |
$245.90 | 215 | 260 | 230 | 252 | $256.25 | $239.94 | 30 | 1.80x | 6.5% | OK | 10 | $37,500 | $245,900 | OK |
| APP +460C −540P +185P −600C |
$515.50 | 460 | 540 | 185 | 600 | $588.00 | $602.13 | 355 | 3.77x | 64.1% | SAFE | 1 | $12,800 | $51,550 | OK |
| CLSK +17C −17P +10P |
$13.09 | 17 | 17 | 10 | 0 | $20.74 | $17.30 | 7 | 2.87x | 23.6% | SAFE | 25 | $9,350 | $32,713 | OK |
| COIN (Main) +165C −240P +85P −215C |
$159.04 | 165 | 240 | 85 | 215 | $210.90 | $216.71 | 155 | 10.23x | 46.6% | SAFE | 8 | $13,440 | $127,232 | OK |
| COIN (RetireInc) +145C −200P +75P −215C |
$159.04 | 145 | 200 | 75 | 215 | $182.40 | $187.09 | 125 | 7.31x | 52.8% | SAFE | 3 | $5,940 | $47,712 | OK |
| COPX +65C −90P +68P |
$75.32 | 65 | 90 | 68 | 0 | $93.40 | $94.09 | 22 | 1.77x | 9.7% | OK | 20 | $56,800 | $150,640 | OK |
| CRWV +105C −120P +40P |
$89.73 | 105 | 120 | 40 | 0 | $125.45 | $127.90 | 80 | 4.91x | 55.4% | SAFE | 5 | $10,225 | $44,868 | OK |
| DELL +340C −390P +150P |
$451.38 | 340 | 390 | 150 | 0 | $398.00 | $408.96 | 240 | 5.14x | 66.8% | SAFE | 3 | $17,400 | $135,414 | OK |
| ENPH +45C −60P +20P −50C |
$45.02 | 45 | 60 | 20 | 50 | $56.15 | $58.82 | 40 | 6.48x | 55.6% | SAFE | 10 | $7,300 | $45,020 | OK |
| ETHA +13C −16P +10P |
$13.21 | 13 | 16 | 10 | 0 | $17.33 | $18.07 | 6 | 2.39x | 24.3% | SAFE | 50 | $21,650 | $66,025 | OK |
| GLD +320C −450P +330P −390C |
$378.03 | 320 | 450 | 330 | 390 | $456.00 | $472.13 | 120 | 1.88x | 12.7% | SAFE | 10 | $136,000 | $378,030 | OK |
| GLXY +38C −38P +18P |
$25.44 | 38 | 38 | 18 | 0 | $39.71 | $32.16 | 20 | 10.05x | 31.2% | SAFE | 125 | $27,625 | $318,000 | OK |
| GOOG (Neville) +300C −345P +310P −380C |
$355.31 | 300 | 345 | 310 | 380 | $373.00 | $338.50 | 35 | 1.48x | 12.8% | SAFE | 15 | $109,500 | $532,965 | OK |
| GOOG (Neville) +340C −405P +360P −380C |
$355.31 | 340 | 405 | 360 | 380 | $398.00 | $375.81 | 45 | 1.88x | -1.3% | ITM | 5 | $25,500 | $177,655 | OK |
| HIMS +10C −20P +5P −48C |
$35.37 | 10 | 20 | 5 | 48 | $17.47 | $18.69 | 15 | 4.04x | 85.9% | SAFE | 15 | $7,395 | $53,055 | OK |
| IREN (Joint) +25C −47P +35P −55C |
$42.49 | 25 | 47 | 35 | 55 | $44.00 | $48.14 | 12 | 1.75x | 17.6% | SAFE | 20 | $32,000 | $84,980 | OK |
| IREN (Main) +25C −47P +35P −55C |
$42.49 | 25 | 47 | 35 | 55 | $44.00 | $48.14 | 12 | 1.75x | 17.6% | SAFE | 20 | $32,000 | $84,980 | OK |
| IREN (RetireInc) +50C −70P +23P −53C |
$42.49 | 50 | 70 | 23 | 53 | $63.43 | $67.21 | 47 | 7.86x | 45.9% | SAFE | 20 | $13,700 | $84,980 | OK |
| MDB +270C −340P +150P −410C |
$358.67 | 270 | 340 | 150 | 410 | $362.90 | $380.50 | 190 | 3.05x | 58.2% | SAFE | 1 | $9,290 | $35,866 | OK |
| META +480C −650P +330P −630C |
$628.12 | 480 | 650 | 330 | 630 | $601.50 | $605.83 | 320 | 5.38x | 47.5% | SAFE | 3 | $21,900 | $188,434 | OK |
| MSTR +125C −185P +55P |
$95.29 | 125 | 185 | 55 | 0 | $161.00 | $168.55 | 130 | 11.83x | 42.3% | SAFE | 4 | $4,800 | $38,116 | OK |
| MU (Main) +880C −1010P +320P −1100C |
$1001.96 | 880 | 1010 | 320 | 1100 | $1028.60 | $1054.12 | 690 | 5.64x | 68.1% | SAFE | 5 | $74,300 | $500,980 | OK |
| MU (Neville) +970C −1110P +370P −1100C |
$1001.96 | 970 | 1110 | 370 | 1100 | $1220.00 | $1245.93 | 740 | 3.96x | 63.1% | SAFE | 2 | $50,000 | $200,392 | OK |
| NEM +88C −105P +75P |
$94.49 | 88 | 105 | 75 | 0 | $114.54 | $117.60 | 30 | 2.11x | 20.6% | SAFE | 5 | $13,520 | $47,245 | OK |
| NOW +80C −110P +90P |
$108.95 | 80 | 110 | 90 | 0 | $108.93 | $113.11 | 20 | 1.72x | 17.4% | SAFE | 10 | $27,850 | $108,950 | OK |
| NVDA +140C −175P +70P −212C |
$203.98 | 140 | 175 | 70 | 212 | $199.60 | $203.33 | 105 | 2.76x | 65.7% | SAFE | 5 | $29,800 | $101,988 | OK |
| QCOM +190C −210P +90P −208C |
$190.87 | 190 | 210 | 90 | 208 | $224.00 | $228.92 | 120 | 4.53x | 52.8% | SAFE | 5 | $17,000 | $95,435 | OK |
| RIOT +17C −40P +17P |
$21.79 | 17 | 40 | 17 | 0 | $23.65 | $32.03 | 23 | 5.81x | 22.0% | SAFE | 50 | $23,925 | $108,925 | OK |
| RKLB +115C −135P +45P −101C |
$83.42 | 115 | 135 | 45 | 101 | $141.55 | $147.16 | 90 | 4.39x | 46.1% | SAFE | 6 | $15,930 | $50,055 | OK |
| SOFI +10C −13P +5P −20C |
$18.53 | 10 | 13 | 5 | 20 | $15.75 | $16.18 | 8 | 2.39x | 73.0% | SAFE | 35 | $20,125 | $64,856 | OK |
| SPCX +150C −195P +135P −175C |
$152.06 | 150 | 195 | 135 | 175 | $186.00 | $182.17 | 60 | 3.22x | 11.2% | SAFE | 5 | $13,500 | $76,028 | OK |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 10 CHEAP PROT | Jan 15 | 189d | 32.4% | $1.13 | $1.38 | $13,325 | 22% | $71,250 | = | D $6,150 |
| 2 | 10 | Nov 20 | 133d | 32.4% | $0.76 | $0.99 | $13,585 | 22% | $71,250 | = | D $4,200 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $20, B $0.05 | $2,571/yr | $13,325/yr | DEFICIT $896/mo |
| CC at MID $18 0.6σ, B $0.58 | $29,829/yr | $13,325/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 21 CHEAP | Oct 16 | 98d | 50.6% | $0.93 | $1.57 | $11,695 | 9% | $94,000 | = | D $2,540 |
| 2 | 21 | Sep 18 | 70d | 50.6% | $0.54 | $1.13 | $11,784 | 9% | $94,000 | = | D $1,660 |
| 3 | 22 | Oct 16 | 98d | 48.2% | $1.17 | $1.60 | $11,918 | 9% | $92,000 | -$2,000 | D $2,600 |
| 4 | 22 | Sep 18 | 70d | 48.2% | $0.86 | $1.20 | $12,514 | 9% | $92,000 | -$2,000 | D $1,800 |
| 5 | 23 | Sep 18 | 70d | 45.9% | $1.07 | $1.28 | $13,349 | 10% | $90,000 | -$4,000 | D $1,960 |
| 6 | 23 | Oct 16 | 98d | 45.9% | $1.28 | $1.96 | $14,600 | 11% | $90,000 | -$4,000 | D $3,320 |
| 7 | 24 | Sep 18 | 70d | 43.5% | $1.21 | $1.47 | $15,330 | 11% | $88,000 | -$6,000 | D $2,340 |
| 8 | 24 | Oct 16 | 98d | 43.5% | $1.50 | $2.17 | $16,164 | 12% | $88,000 | -$6,000 | D $3,740 |
| 9 | 25 | Sep 18 | 70d | 41.2% | $1.51 | $1.66 | $17,311 | 13% | $86,000 | -$8,000 | D $2,720 |
| 10 | 25 | Oct 16 | 98d | 41.2% | $2.05 | $2.36 | $17,580 | 13% | $86,000 | -$8,000 | D $4,120 |
| 11 | 26 | Oct 16 | 98d | 38.8% | $2.04 | $2.73 | $20,336 | 15% | $84,000 | -$10,000 | D $4,860 |
| 12 | 26 | Sep 18 | 70d | 38.8% | $1.58 | $2.02 | $21,066 | 16% | $84,000 | -$10,000 | D $3,440 |
| ▶ 13 | 31 PROT | Oct 16 | 98d | 27.0% | $3.55 | $4.30 | $32,031 | 24% | $74,000 | -$20,000 | D $8,000 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $53, B $2.37 | $48,754/yr | $11,695/yr | SELF-FUNDING |
| CC at MID $53 0.6σ, B $2.37 | $48,754/yr | $11,695/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Sep 18 | 70d | 68.9% | $0.10 | $0.19 | $495 | 1% | $47,000 | = | D $85 |
| 2 | 36 | Sep 18 | 70d | 68.0% | $0.08 | $0.22 | $574 | 1% | $46,500 | -$500 | D $100 |
| 3 | 40 | Sep 18 | 70d | 64.4% | $0.17 | $0.22 | $574 | 1% | $44,500 | -$2,500 | D $100 |
| 4 | 37 | Sep 18 | 70d | 67.1% | $0.11 | $0.23 | $600 | 1% | $46,000 | -$1,000 | D $105 |
| 5 | 39 | Sep 18 | 70d | 65.3% | $0.17 | $0.23 | $600 | 1% | $45,000 | -$2,000 | D $105 |
| 6 | 35 | Oct 16 | 98d | 68.9% | $0.18 | $0.36 | $670 | 1% | $47,000 | = | D $170 |
| 7 | 39 | Oct 16 | 98d | 65.3% | $0.28 | $0.39 | $726 | 1% | $45,000 | -$2,000 | D $185 |
| 8 | 40 | Oct 16 | 98d | 64.4% | $0.31 | $0.42 | $782 | 1% | $44,500 | -$2,500 | D $200 |
| 9 | 38 | Sep 18 | 70d | 66.2% | $0.04 | $0.31 | $808 | 1% | $45,500 | -$1,500 | D $145 |
| 10 | 42 | Sep 18 | 70d | 62.6% | $0.20 | $0.34 | $886 | 1% | $43,500 | -$3,500 | D $160 |
| 11 | 44 | Sep 18 | 70d | 60.9% | $0.27 | $0.36 | $939 | 1% | $42,500 | -$4,500 | D $170 |
| 12 | 41 | Sep 18 | 70d | 63.5% | $0.09 | $0.37 | $965 | 1% | $44,000 | -$3,000 | D $175 |
| ▶ 13 | 88 PROT | Oct 16 | 98d | 22.2% | $7.90 | $8.15 | $15,177 | 22% | $20,750 | -$26,250 | D $4,065 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $117, B $11.20 | $57,600/yr | $495/yr | SELF-FUNDING |
| CC at MID $130 0.4σ, B $7.15 | $36,771/yr | $495/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).