| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| BMNR → +10C −18P +10P |
$14.93 | 10 | 18 | 10 | 0 | $17.13 | $20.00 | 8 | 2.28x | 33.0% | SAFE | 50 | $31,250 | $74,650 | ROLL NOW (42d) |
| INTC → +85C −100P +35P −130C |
$111.80 | 85 | 100 | 35 | 130 | $114.00 | $115.98 | 65 | 3.24x | 68.7% | SAFE | 5 | $14,500 | $55,900 | ROLL NOW (42d) |
| IREN (Neville) → +45C −65P +21P −53C |
$42.02 | 45 | 65 | 21 | 53 | $56.50 | $59.22 | 44 | 15.67x | 50.0% | SAFE | 20 | $6,000 | $84,040 | ROLL NOW (42d) |
| GOOG (Joint) +310C −380C |
$354.89 | 310 | 0 | 0 | 380 | $392.50 | $338.14 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $177,445 | LEAPS-ONLY |
| GOOG (Main) +310C −380C |
$354.89 | 310 | 0 | 0 | 380 | $392.50 | $338.14 | 0 | 1.00x | 0.0% | N/A | 10 | $82,500 | $354,890 | LEAPS-ONLY |
| IGV +70C −100C |
$93.80 | 70 | 0 | 0 | 100 | $96.50 | $86.26 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $112,560 | LEAPS-ONLY |
| SPY +640C |
$750.77 | 640 | 0 | 0 | 0 | $764.00 | $692.70 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $900,930 | LEAPS-ONLY |
| AMZN +215C −260P +230P −252C |
$246.46 | 215 | 260 | 230 | 252 | $256.25 | $238.67 | 30 | 1.80x | 6.7% | OK | 10 | $37,500 | $246,460 | OK |
| APP +460C −540P +185P −600C |
$518.00 | 460 | 540 | 185 | 600 | $588.00 | $601.34 | 355 | 3.77x | 64.3% | SAFE | 1 | $12,800 | $51,800 | OK |
| CLSK +17C −17P +10P |
$13.01 | 17 | 17 | 10 | 0 | $20.74 | $17.38 | 7 | 2.87x | 23.1% | SAFE | 25 | $9,350 | $32,525 | OK |
| COIN (Main) +165C −240P +85P −215C |
$160.03 | 165 | 240 | 85 | 215 | $210.90 | $217.71 | 155 | 10.23x | 46.9% | SAFE | 8 | $13,440 | $128,024 | OK |
| COIN (RetireInc) +145C −200P +75P −215C |
$160.03 | 145 | 200 | 75 | 215 | $182.40 | $188.32 | 125 | 7.31x | 53.1% | SAFE | 3 | $5,940 | $48,009 | OK |
| COPX +65C −90P +68P |
$75.88 | 65 | 90 | 68 | 0 | $93.40 | $94.71 | 22 | 1.77x | 10.4% | SAFE | 20 | $56,800 | $151,750 | OK |
| CRWV +105C −120P +40P |
$89.95 | 105 | 120 | 40 | 0 | $125.45 | $128.11 | 80 | 4.91x | 55.5% | SAFE | 5 | $10,225 | $44,975 | OK |
| DELL +340C −390P +150P |
$450.11 | 340 | 390 | 150 | 0 | $398.00 | $408.20 | 240 | 5.14x | 66.7% | SAFE | 3 | $17,400 | $135,033 | OK |
| ENPH +45C −60P +20P −50C |
$45.00 | 45 | 60 | 20 | 50 | $56.15 | $58.72 | 40 | 6.48x | 55.6% | SAFE | 10 | $7,300 | $45,000 | OK |
| ETHA +13C −16P +10P |
$13.33 | 13 | 16 | 10 | 0 | $17.33 | $18.15 | 6 | 2.39x | 25.0% | SAFE | 50 | $21,650 | $66,650 | OK |
| GLD +320C −450P +330P −390C |
$377.80 | 320 | 450 | 330 | 390 | $456.00 | $471.25 | 120 | 1.88x | 12.7% | SAFE | 10 | $136,000 | $377,800 | OK |
| GLXY +38C −38P +18P |
$25.32 | 38 | 38 | 18 | 0 | $39.71 | $31.81 | 20 | 10.05x | 30.9% | SAFE | 125 | $27,625 | $316,500 | OK |
| GOOG (Neville) +300C −345P +310P −380C |
$354.89 | 300 | 345 | 310 | 380 | $373.00 | $336.08 | 35 | 1.48x | 12.6% | SAFE | 15 | $109,500 | $532,335 | OK |
| GOOG (Neville) +340C −405P +360P −380C |
$354.89 | 340 | 405 | 360 | 380 | $398.00 | $373.06 | 45 | 1.88x | -1.4% | ITM | 5 | $25,500 | $177,445 | OK |
| HIMS +10C −20P +5P −48C |
$35.39 | 10 | 20 | 5 | 48 | $17.47 | $19.53 | 15 | 4.04x | 85.9% | SAFE | 15 | $7,395 | $53,085 | OK |
| IREN (Joint) +25C −47P +35P −55C |
$42.02 | 25 | 47 | 35 | 55 | $44.00 | $48.37 | 12 | 1.75x | 16.7% | SAFE | 20 | $32,000 | $84,040 | OK |
| IREN (Main) +25C −47P +35P −55C |
$42.02 | 25 | 47 | 35 | 55 | $44.00 | $48.37 | 12 | 1.75x | 16.7% | SAFE | 20 | $32,000 | $84,040 | OK |
| IREN (RetireInc) +50C −70P +23P −53C |
$42.02 | 50 | 70 | 23 | 53 | $63.43 | $67.36 | 47 | 7.86x | 45.3% | SAFE | 20 | $13,700 | $84,040 | OK |
| MDB +270C −340P +150P −410C |
$363.14 | 270 | 340 | 150 | 410 | $362.90 | $380.86 | 190 | 3.05x | 58.7% | SAFE | 1 | $9,290 | $36,314 | OK |
| META +480C −650P +330P −630C |
$641.90 | 480 | 650 | 330 | 630 | $601.50 | $614.59 | 320 | 5.38x | 48.6% | SAFE | 3 | $21,900 | $192,570 | OK |
| MSTR +125C −185P +55P |
$95.34 | 125 | 185 | 55 | 0 | $161.00 | $171.13 | 130 | 11.83x | 42.3% | SAFE | 4 | $4,800 | $38,136 | OK |
| MU (Main) +880C −1010P +320P −1100C |
$989.95 | 880 | 1010 | 320 | 1100 | $1028.60 | $1053.20 | 690 | 5.64x | 67.7% | SAFE | 5 | $74,300 | $494,975 | OK |
| MU (Neville) +970C −1110P +370P −1100C |
$989.95 | 970 | 1110 | 370 | 1100 | $1220.00 | $1243.91 | 740 | 3.96x | 62.6% | SAFE | 2 | $50,000 | $197,990 | OK |
| NEM +88C −105P +75P |
$94.88 | 88 | 105 | 75 | 0 | $114.54 | $118.13 | 30 | 2.11x | 20.9% | SAFE | 5 | $13,520 | $47,438 | OK |
| NOW +80C −110P +90P |
$108.90 | 80 | 110 | 90 | 0 | $108.93 | $113.14 | 20 | 1.72x | 17.4% | SAFE | 10 | $27,850 | $108,900 | OK |
| NVDA +140C −175P +70P −212C |
$202.31 | 140 | 175 | 70 | 212 | $199.60 | $202.05 | 105 | 2.76x | 65.4% | SAFE | 5 | $29,800 | $101,155 | OK |
| QCOM +190C −210P +90P −208C |
$190.46 | 190 | 210 | 90 | 208 | $224.00 | $228.23 | 120 | 4.53x | 52.7% | SAFE | 5 | $17,000 | $95,230 | OK |
| RIOT +17C −40P +17P |
$21.62 | 17 | 40 | 17 | 0 | $23.65 | $31.91 | 23 | 5.98x | 21.4% | SAFE | 50 | $23,075 | $108,075 | OK |
| RKLB +115C −135P +45P −101C |
$83.80 | 115 | 135 | 45 | 101 | $141.55 | $148.06 | 90 | 4.39x | 46.3% | SAFE | 6 | $15,930 | $50,280 | OK |
| SOFI +10C −13P +5P −20C |
$18.61 | 10 | 13 | 5 | 20 | $15.75 | $16.15 | 8 | 2.39x | 73.1% | SAFE | 35 | $20,125 | $65,135 | OK |
| SPCX +150C −195P +135P −175C |
$151.82 | 150 | 195 | 135 | 175 | $186.00 | $182.49 | 60 | 3.22x | 11.1% | SAFE | 5 | $13,500 | $75,912 | OK |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 10 CHEAP PROT | Jan 15 | 189d | 33.0% | $1.13 | $1.38 | $13,325 | 23% | $71,250 | = | D $6,150 |
| 2 | 10 | Nov 20 | 133d | 33.0% | $0.76 | $0.99 | $13,585 | 23% | $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 | 50.0% | $0.93 | $1.57 | $11,695 | 10% | $94,000 | = | D $2,540 |
| 2 | 21 | Sep 18 | 70d | 50.0% | $0.54 | $1.13 | $11,784 | 10% | $94,000 | = | D $1,660 |
| 3 | 22 | Oct 16 | 98d | 47.6% | $1.04 | $1.60 | $11,918 | 10% | $92,000 | -$2,000 | D $2,600 |
| 4 | 22 | Sep 18 | 70d | 47.6% | $0.86 | $1.20 | $12,514 | 10% | $92,000 | -$2,000 | D $1,800 |
| 5 | 23 | Sep 18 | 70d | 45.3% | $1.07 | $1.33 | $13,870 | 11% | $90,000 | -$4,000 | D $2,060 |
| 6 | 23 | Oct 16 | 98d | 45.3% | $1.28 | $1.96 | $14,600 | 12% | $90,000 | -$4,000 | D $3,320 |
| 7 | 24 | Oct 16 | 98d | 42.9% | $1.50 | $2.17 | $16,164 | 13% | $88,000 | -$6,000 | D $3,740 |
| 8 | 24 | Sep 18 | 70d | 42.9% | $1.21 | $1.66 | $17,311 | 14% | $88,000 | -$6,000 | D $2,720 |
| 9 | 25 | Oct 16 | 98d | 40.5% | $2.05 | $2.56 | $19,069 | 16% | $86,000 | -$8,000 | D $4,520 |
| 10 | 25 | Sep 18 | 70d | 40.5% | $1.51 | $1.86 | $19,397 | 16% | $86,000 | -$8,000 | D $3,120 |
| 11 | 26 | Sep 18 | 70d | 38.1% | $1.58 | $2.02 | $21,066 | 17% | $84,000 | -$10,000 | D $3,440 |
| 12 | 26 | Oct 16 | 98d | 38.1% | $2.04 | $2.87 | $21,379 | 17% | $84,000 | -$10,000 | D $5,140 |
| ▶ 13 | 29 PROT | Oct 16 | 98d | 31.0% | $3.10 | $3.75 | $27,934 | 23% | $78,000 | -$16,000 | D $6,900 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $60, B $1.40 | $28,800/yr | $11,695/yr | SELF-FUNDING |
| CC at MID $54 0.7σ, B $1.07 | $22,011/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 | 68.7% | $0.10 | $0.19 | $495 | 1% | $47,000 | = | D $85 |
| 2 | 36 | Sep 18 | 70d | 67.8% | $0.05 | $0.21 | $548 | 1% | $46,500 | -$500 | D $95 |
| 3 | 40 | Sep 18 | 70d | 64.2% | $0.15 | $0.22 | $574 | 1% | $44,500 | -$2,500 | D $100 |
| 4 | 37 | Sep 18 | 70d | 66.9% | $0.07 | $0.23 | $600 | 1% | $46,000 | -$1,000 | D $105 |
| 5 | 35 | Oct 16 | 98d | 68.7% | $0.09 | $0.36 | $670 | 1% | $47,000 | = | D $170 |
| 6 | 39 | Sep 18 | 70d | 65.1% | $0.17 | $0.26 | $678 | 1% | $45,000 | -$2,000 | D $120 |
| 7 | 39 | Oct 16 | 98d | 65.1% | $0.24 | $0.45 | $838 | 1% | $45,000 | -$2,000 | D $215 |
| 8 | 38 | Sep 18 | 70d | 66.0% | $0.02 | $0.34 | $886 | 1% | $45,500 | -$1,500 | D $160 |
| 9 | 42 | Sep 18 | 70d | 62.4% | $0.20 | $0.34 | $886 | 1% | $43,500 | -$3,500 | D $160 |
| 10 | 40 | Oct 16 | 98d | 64.2% | $0.27 | $0.48 | $894 | 1% | $44,500 | -$2,500 | D $230 |
| 11 | 43 | Sep 18 | 70d | 61.5% | $0.19 | $0.36 | $939 | 1% | $43,000 | -$4,000 | D $170 |
| 12 | 41 | Sep 18 | 70d | 63.3% | $0.04 | $0.38 | $991 | 1% | $44,000 | -$3,000 | D $180 |
| ▶ 13 | 88 PROT | Oct 16 | 98d | 21.7% | $7.90 | $8.25 | $15,364 | 23% | $20,750 | -$26,250 | D $4,115 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $116, B $11.35 | $58,371/yr | $495/yr | SELF-FUNDING |
| CC at MID $129 0.4σ, B $7.20 | $37,029/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).