| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| BMNR → +10C −18P +10P |
$15.31 | 10 | 18 | 10 | 0 | $17.13 | $19.59 | 8 | 2.28x | 34.7% | SAFE | 50 | $31,250 | $76,550 | ROLL NOW (42d) |
| INTC → +85C −100P +35P −130C |
$109.31 | 85 | 100 | 35 | 130 | $114.00 | $117.49 | 65 | 3.24x | 68.0% | SAFE | 5 | $14,500 | $54,658 | ROLL NOW (42d) |
| IREN (Neville) → +45C −65P +21P −53C |
$41.22 | 45 | 65 | 21 | 53 | $56.50 | $59.01 | 44 | 15.67x | 49.1% | SAFE | 20 | $6,000 | $82,434 | ROLL NOW (42d) |
| GOOG (Joint) +310C |
$353.31 | 310 | 0 | 0 | 0 | $392.50 | $338.45 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $176,655 | LEAPS-ONLY |
| GOOG (Main) +310C |
$353.31 | 310 | 0 | 0 | 0 | $392.50 | $338.45 | 0 | 1.00x | 0.0% | N/A | 10 | $82,500 | $353,310 | LEAPS-ONLY |
| IGV +70C −100C |
$93.86 | 70 | 0 | 0 | 100 | $96.50 | $86.16 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $112,632 | LEAPS-ONLY |
| SPY +640C |
$753.22 | 640 | 0 | 0 | 0 | $764.00 | $693.69 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $903,864 | LEAPS-ONLY |
| AMZN +215C −260P +230P −252C |
$245.40 | 215 | 260 | 230 | 252 | $256.25 | $239.29 | 30 | 1.80x | 6.3% | OK | 10 | $37,500 | $245,400 | OK |
| APP +460C −540P +185P −600C |
$514.60 | 460 | 540 | 185 | 600 | $588.00 | $605.28 | 355 | 3.77x | 64.0% | SAFE | 1 | $12,800 | $51,460 | OK |
| CLSK +17C −17P +10P |
$12.73 | 17 | 17 | 10 | 0 | $20.74 | $16.97 | 7 | 2.87x | 21.5% | SAFE | 25 | $9,350 | $31,838 | OK |
| COIN (Main) +165C −240P +85P |
$161.97 | 165 | 240 | 85 | 0 | $210.90 | $215.43 | 155 | 10.23x | 47.5% | SAFE | 8 | $13,440 | $129,576 | OK |
| COIN (RetireInc) +145C −200P +75P |
$161.97 | 145 | 200 | 75 | 0 | $182.40 | $186.31 | 125 | 7.31x | 53.7% | SAFE | 3 | $5,940 | $48,591 | OK |
| COPX +65C −90P +68P |
$76.04 | 65 | 90 | 68 | 0 | $93.40 | $94.12 | 22 | 1.77x | 10.6% | SAFE | 20 | $56,800 | $152,080 | OK |
| CRWV +105C −120P +40P |
$90.01 | 105 | 120 | 40 | 0 | $125.45 | $129.00 | 80 | 4.91x | 55.6% | SAFE | 5 | $10,225 | $45,005 | OK |
| DELL +340C −390P +150P |
$451.55 | 340 | 390 | 150 | 0 | $398.00 | $409.07 | 240 | 5.14x | 66.8% | SAFE | 3 | $17,400 | $135,465 | OK |
| ENPH +45C −60P +20P −50C |
$45.06 | 45 | 60 | 20 | 50 | $56.15 | $58.31 | 40 | 6.48x | 55.6% | SAFE | 10 | $7,300 | $45,060 | OK |
| ETHA +13C −16P +10P |
$13.56 | 13 | 16 | 10 | 0 | $17.33 | $18.03 | 6 | 2.39x | 26.3% | SAFE | 50 | $21,650 | $67,825 | OK |
| GLD +320C −450P +330P −390C |
$376.45 | 320 | 450 | 330 | 390 | $456.00 | $471.90 | 120 | 1.88x | 12.3% | SAFE | 10 | $136,000 | $376,450 | OK |
| GLXY +38C −38P +18P |
$26.02 | 38 | 38 | 18 | 0 | $39.71 | $34.18 | 20 | 10.05x | 32.7% | SAFE | 125 | $27,625 | $325,250 | OK |
| GOOG (Neville) +300C −345P +310P |
$353.31 | 300 | 345 | 310 | 0 | $373.00 | $336.46 | 35 | 1.48x | 12.3% | SAFE | 15 | $109,500 | $529,965 | OK |
| GOOG (Neville) +340C −405P +360P |
$353.31 | 340 | 405 | 360 | 0 | $398.00 | $373.33 | 45 | 1.88x | -1.9% | ITM | 5 | $25,500 | $176,655 | OK |
| HIMS +10C −20P +5P −48C |
$34.18 | 10 | 20 | 5 | 48 | $17.47 | $18.26 | 15 | 4.04x | 85.4% | SAFE | 15 | $7,395 | $51,270 | OK |
| IREN (Joint) +25C −47P +35P −55C |
$41.22 | 25 | 47 | 35 | 55 | $44.00 | $49.04 | 12 | 1.75x | 15.1% | SAFE | 20 | $32,000 | $82,434 | OK |
| IREN (Main) +25C −47P +35P −55C |
$41.22 | 25 | 47 | 35 | 55 | $44.00 | $49.04 | 12 | 1.75x | 15.1% | SAFE | 20 | $32,000 | $82,434 | OK |
| IREN (RetireInc) +50C −70P +23P −53C |
$41.22 | 50 | 70 | 23 | 53 | $63.43 | $67.91 | 47 | 7.86x | 44.2% | SAFE | 20 | $13,700 | $82,434 | OK |
| MDB +270C −340P +150P −410C |
$354.49 | 270 | 340 | 150 | 410 | $362.90 | $378.30 | 190 | 3.05x | 57.7% | SAFE | 1 | $9,290 | $35,449 | OK |
| META +480C −650P +330P −630C |
$676.62 | 480 | 650 | 330 | 630 | $601.50 | $605.74 | 320 | 5.38x | 51.2% | SAFE | 3 | $21,900 | $202,986 | OK |
| MSTR +125C −185P +55P |
$97.17 | 125 | 185 | 55 | 0 | $161.00 | $167.48 | 130 | 11.83x | 43.4% | SAFE | 4 | $4,800 | $38,869 | OK |
| MU (Main) +880C −1010P +320P |
$982.51 | 880 | 1010 | 320 | 0 | $1028.60 | $1057.54 | 690 | 5.64x | 67.4% | SAFE | 5 | $74,300 | $491,255 | OK |
| MU (Neville) +970C −1110P +370P |
$982.51 | 970 | 1110 | 370 | 0 | $1220.00 | $1248.44 | 740 | 3.96x | 62.3% | SAFE | 2 | $50,000 | $196,502 | OK |
| NEM +88C −105P +75P |
$94.83 | 88 | 105 | 75 | 0 | $114.54 | $118.01 | 30 | 2.11x | 20.9% | SAFE | 5 | $13,520 | $47,412 | OK |
| NOW +80C −110P +90P |
$108.50 | 80 | 110 | 90 | 0 | $108.93 | $113.06 | 20 | 1.72x | 17.1% | SAFE | 10 | $27,850 | $108,505 | OK |
| NVDA +140C −175P +70P −212C |
$206.61 | 140 | 175 | 70 | 212 | $199.60 | $203.14 | 105 | 2.76x | 66.1% | SAFE | 5 | $29,800 | $103,305 | OK |
| QCOM +190C −210P +90P −208C |
$187.96 | 190 | 210 | 90 | 208 | $224.00 | $228.04 | 120 | 4.53x | 52.1% | SAFE | 5 | $17,000 | $93,980 | OK |
| RIOT +17C −40P +17P |
$20.97 | 17 | 40 | 17 | 0 | $23.65 | $31.29 | 23 | 6.79x | 18.9% | SAFE | 50 | $19,850 | $104,850 | OK |
| RKLB +115C −135P +45P −101C |
$79.74 | 115 | 135 | 45 | 101 | $141.55 | $148.00 | 90 | 4.39x | 43.6% | SAFE | 6 | $15,930 | $47,844 | OK |
| SOFI +10C −13P +5P −23C |
$19.11 | 10 | 13 | 5 | 23 | $15.75 | $16.08 | 8 | 2.39x | 73.8% | SAFE | 35 | $20,125 | $66,902 | OK |
| SPCX +150C −195P +135P −175C |
$148.30 | 150 | 195 | 135 | 175 | $186.00 | $182.75 | 60 | 3.22x | 9.0% | OK | 5 | $13,500 | $74,149 | OK |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 10 CHEAP PROT | Nov 20 | 133d | 34.7% | $0.72 | $0.75 | $10,291 | 21% | $71,250 | = | D $3,200 |
| 2 | 10 | Jan 15 | 189d | 34.7% | $1.00 | $1.16 | $11,201 | 23% | $71,250 | = | D $5,250 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $20, B $0.20 | $10,286/yr | $10,291/yr | DEFICIT $0/mo |
| CC at MID $18 0.6σ, B $0.52 | $26,743/yr | $10,291/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 21 CHEAP | Sep 18 | 70d | 49.1% | $0.67 | $1.12 | $11,680 | 10% | $94,000 | = | D $1,540 |
| 2 | 21 | Oct 16 | 98d | 49.1% | $1.11 | $1.60 | $11,918 | 10% | $94,000 | = | D $2,500 |
| 3 | 22 | Oct 16 | 98d | 46.6% | $1.31 | $1.77 | $13,185 | 11% | $92,000 | -$2,000 | D $2,840 |
| 4 | 22 | Sep 18 | 70d | 46.6% | $0.84 | $1.28 | $13,349 | 12% | $92,000 | -$2,000 | D $1,860 |
| 5 | 23 | Oct 16 | 98d | 44.2% | $1.52 | $2.00 | $14,898 | 13% | $90,000 | -$4,000 | D $3,300 |
| 6 | 23 | Sep 18 | 70d | 44.2% | $0.99 | $1.47 | $15,330 | 13% | $90,000 | -$4,000 | D $2,240 |
| 7 | 24 | Oct 16 | 98d | 41.8% | $1.76 | $2.28 | $16,984 | 15% | $88,000 | -$6,000 | D $3,860 |
| 8 | 24 | Sep 18 | 70d | 41.8% | $1.20 | $1.66 | $17,311 | 15% | $88,000 | -$6,000 | D $2,620 |
| 9 | 25 | Oct 16 | 98d | 39.3% | $2.04 | $2.50 | $18,622 | 16% | $86,000 | -$8,000 | D $4,300 |
| 10 | 25 | Sep 18 | 70d | 39.3% | $1.41 | $1.88 | $19,606 | 17% | $86,000 | -$8,000 | D $3,060 |
| 11 | 26 | Oct 16 | 98d | 36.9% | $2.34 | $2.91 | $21,677 | 19% | $84,000 | -$10,000 | D $5,120 |
| 12 | 26 | Sep 18 | 70d | 36.9% | $1.63 | $2.11 | $22,004 | 19% | $84,000 | -$10,000 | D $3,520 |
| ▶ 13 | 28 PROT | Oct 16 | 98d | 32.1% | $3.10 | $3.60 | $26,816 | 23% | $80,000 | -$14,000 | D $6,500 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $60, B $0.91 | $18,720/yr | $11,680/yr | SELF-FUNDING |
| CC at MID $52 0.6σ, B $1.70 | $34,971/yr | $11,680/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Sep 18 | 70d | 68.0% | $0.10 | $0.20 | $521 | 1% | $47,000 | = | D $90 |
| 2 | 36 | Sep 18 | 70d | 67.1% | $0.06 | $0.22 | $574 | 1% | $46,500 | -$500 | D $100 |
| 3 | 37 | Sep 18 | 70d | 66.2% | $0.08 | $0.24 | $626 | 1% | $46,000 | -$1,000 | D $110 |
| 4 | 40 | Sep 18 | 70d | 63.4% | $0.16 | $0.24 | $626 | 1% | $44,500 | -$2,500 | D $110 |
| 5 | 35 | Oct 16 | 98d | 68.0% | $0.15 | $0.35 | $652 | 1% | $47,000 | = | D $165 |
| 6 | 38 | Sep 18 | 70d | 65.2% | $0.10 | $0.26 | $678 | 1% | $45,500 | -$1,500 | D $120 |
| 7 | 39 | Sep 18 | 70d | 64.3% | $0.11 | $0.28 | $730 | 1% | $45,000 | -$2,000 | D $130 |
| 8 | 39 | Oct 16 | 98d | 64.3% | $0.26 | $0.47 | $875 | 2% | $45,000 | -$2,000 | D $225 |
| 9 | 42 | Sep 18 | 70d | 61.6% | $0.18 | $0.35 | $912 | 2% | $43,500 | -$3,500 | D $165 |
| 10 | 40 | Oct 16 | 98d | 63.4% | $0.32 | $0.50 | $931 | 2% | $44,500 | -$2,500 | D $240 |
| 11 | 43 | Sep 18 | 70d | 60.7% | $0.21 | $0.39 | $1,017 | 2% | $43,000 | -$4,000 | D $185 |
| 12 | 44 | Sep 18 | 70d | 59.7% | $0.23 | $0.41 | $1,069 | 2% | $42,500 | -$4,500 | D $195 |
| ▶ 13 | 80 PROT | Oct 16 | 98d | 26.8% | $5.85 | $6.20 | $11,546 | 24% | $24,500 | -$22,500 | D $3,090 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $118, B $8.85 | $45,514/yr | $521/yr | SELF-FUNDING |
| CC at MID $127 0.4σ, B $6.25 | $32,143/yr | $521/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).