| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| BMNR → +10C −18P +10P |
$14.94 | 10 | 18 | 10 | 0 | $17.13 | $19.40 | 8 | 2.28x | 33.1% | SAFE | 50 | $31,250 | $74,700 | ROLL NOW (39d) |
| INTC → +85C −100P +35P |
$106.85 | 85 | 100 | 35 | 0 | $114.00 | $114.24 | 65 | 3.24x | 67.2% | SAFE | 5 | $14,500 | $53,425 | ROLL NOW (39d) |
| IREN (Neville) → +45C −65P +21P −50C |
$40.41 | 45 | 65 | 21 | 50 | $56.50 | $58.31 | 44 | 15.67x | 48.0% | SAFE | 20 | $6,000 | $80,820 | ROLL NOW (39d) |
| GOOG (Joint) +310C |
$355.74 | 310 | 0 | 0 | 0 | $392.50 | $339.59 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $177,870 | LEAPS-ONLY |
| GOOG (Main) +310C |
$355.74 | 310 | 0 | 0 | 0 | $392.50 | $339.59 | 0 | 1.00x | 0.0% | N/A | 10 | $82,500 | $355,739 | LEAPS-ONLY |
| IGV +70C −100C |
$92.98 | 70 | 0 | 0 | 100 | $96.50 | $86.81 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $111,576 | LEAPS-ONLY |
| SPY +640C −760C |
$752.61 | 640 | 0 | 0 | 760 | $764.00 | $690.78 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $903,126 | LEAPS-ONLY |
| AMZN +215C −260P +230P |
$245.94 | 215 | 260 | 230 | 0 | $256.25 | $239.40 | 30 | 1.80x | 6.5% | OK | 10 | $37,500 | $245,940 | OK |
| APP +460C −540P +185P −600C |
$508.88 | 460 | 540 | 185 | 600 | $588.00 | $606.92 | 355 | 3.77x | 63.6% | SAFE | 1 | $12,800 | $50,888 | OK |
| CLSK +17C −17P +10P |
$12.46 | 17 | 17 | 10 | 0 | $20.74 | $16.78 | 7 | 2.87x | 19.7% | SAFE | 25 | $9,350 | $31,150 | OK |
| COIN (Main) +165C −240P +85P |
$156.97 | 165 | 240 | 85 | 0 | $210.90 | $215.65 | 155 | 10.23x | 45.8% | SAFE | 8 | $13,440 | $125,576 | OK |
| COIN (RetireInc) +145C −200P +75P |
$156.97 | 145 | 200 | 75 | 0 | $182.40 | $188.55 | 125 | 7.31x | 52.2% | SAFE | 3 | $5,940 | $47,091 | OK |
| COPX +65C −90P +68P −82C |
$76.22 | 65 | 90 | 68 | 82 | $93.40 | $94.02 | 22 | 1.77x | 10.8% | SAFE | 20 | $56,800 | $152,440 | OK |
| CRWV +105C −120P +40P −100C |
$86.67 | 105 | 120 | 40 | 100 | $125.45 | $126.44 | 80 | 4.91x | 53.8% | SAFE | 5 | $10,225 | $43,335 | OK |
| DELL +340C −390P +150P −480C |
$426.00 | 340 | 390 | 150 | 480 | $398.00 | $400.23 | 240 | 5.14x | 64.8% | SAFE | 3 | $17,400 | $127,800 | OK |
| ENPH +45C −60P +20P −50C |
$44.22 | 45 | 60 | 20 | 50 | $56.15 | $57.96 | 40 | 6.48x | 54.8% | SAFE | 10 | $7,300 | $44,220 | OK |
| ETHA +13C −16P +10P |
$13.47 | 13 | 16 | 10 | 0 | $17.33 | $17.98 | 6 | 2.39x | 25.8% | SAFE | 50 | $21,650 | $67,350 | OK |
| GLD +320C −450P +330P −390C |
$374.26 | 320 | 450 | 330 | 390 | $456.00 | $467.86 | 120 | 1.88x | 11.8% | SAFE | 10 | $136,000 | $374,260 | OK |
| GLXY +38C −38P +18P −30C |
$24.40 | 38 | 38 | 18 | 30 | $39.71 | $31.58 | 20 | 10.05x | 28.3% | SAFE | 125 | $27,625 | $305,000 | OK |
| GOOG (Neville) +300C −345P +310P |
$355.74 | 300 | 345 | 310 | 0 | $373.00 | $337.26 | 35 | 1.48x | 12.9% | SAFE | 15 | $109,500 | $533,609 | OK |
| GOOG (Neville) +340C −405P +360P |
$355.74 | 340 | 405 | 360 | 0 | $398.00 | $375.69 | 45 | 1.88x | -1.2% | ITM | 5 | $25,500 | $177,870 | OK |
| HIMS +10C −20P +5P −48C |
$33.89 | 10 | 20 | 5 | 48 | $17.47 | $18.90 | 15 | 4.04x | 85.2% | SAFE | 15 | $7,395 | $50,835 | OK |
| IREN (Joint) +25C −47P +35P −50C |
$40.41 | 25 | 47 | 35 | 50 | $44.00 | $48.15 | 12 | 1.75x | 13.4% | SAFE | 20 | $32,000 | $80,820 | OK |
| IREN (Main) +25C −47P +35P −50C |
$40.41 | 25 | 47 | 35 | 50 | $44.00 | $48.15 | 12 | 1.75x | 13.4% | SAFE | 20 | $32,000 | $80,820 | OK |
| IREN (RetireInc) +50C −70P +23P −50C |
$40.41 | 50 | 70 | 23 | 50 | $63.43 | $66.75 | 47 | 7.86x | 43.1% | SAFE | 20 | $13,700 | $80,820 | OK |
| MARA (Joint) +20C −17P +10P |
$12.48 | 20 | 17 | 10 | 0 | $24.33 | $18.98 | 7 | 2.62x | 19.9% | SAFE | 50 | $21,650 | $62,400 | OK |
| MARA (Main) +20C −25P +15P |
$12.48 | 20 | 25 | 15 | 0 | $22.69 | $18.15 | 10 | 27.32x | -20.2% | ITM | 200 | $7,600 | $249,600 | OK |
| MARA (Neville) +25C −15P +13P |
$12.48 | 25 | 15 | 13 | 0 | $26.40 | $13.94 | 2 | 2.43x | -4.2% | ITM | 250 | $35,000 | $312,000 | OK |
| MDB +270C −340P +150P −410C |
$343.37 | 270 | 340 | 150 | 410 | $362.90 | $380.49 | 190 | 3.05x | 56.3% | SAFE | 1 | $9,290 | $34,337 | OK |
| META +480C −650P +330P −630C |
$666.53 | 480 | 650 | 330 | 630 | $601.50 | $601.76 | 320 | 5.38x | 50.5% | SAFE | 3 | $21,900 | $199,959 | OK |
| MSTR +125C −185P +55P |
$93.05 | 125 | 185 | 55 | 0 | $161.00 | $165.68 | 130 | 11.83x | 40.9% | SAFE | 4 | $4,800 | $37,220 | OK |
| MU (Main) +880C −1010P +320P −1155C |
$925.53 | 880 | 1010 | 320 | 1155 | $1028.60 | $999.28 | 690 | 5.64x | 65.4% | SAFE | 5 | $74,300 | $462,765 | OK |
| MU (Neville) +970C −1110P +370P −1155C |
$925.53 | 970 | 1110 | 370 | 1155 | $1220.00 | $1190.59 | 740 | 3.96x | 60.0% | SAFE | 2 | $50,000 | $185,106 | OK |
| NEM +88C −105P +75P −100C |
$93.72 | 88 | 105 | 75 | 100 | $114.54 | $116.90 | 30 | 2.11x | 20.0% | SAFE | 5 | $13,520 | $46,860 | OK |
| NOW +80C −110P +90P |
$109.07 | 80 | 110 | 90 | 0 | $108.93 | $113.38 | 20 | 1.72x | 17.5% | SAFE | 10 | $27,850 | $109,070 | OK |
| NVDA +140C −175P +70P −225C |
$206.97 | 140 | 175 | 70 | 225 | $199.60 | $199.44 | 105 | 2.76x | 66.2% | SAFE | 5 | $29,800 | $103,485 | OK |
| QCOM +190C −210P +90P |
$184.74 | 190 | 210 | 90 | 0 | $224.00 | $222.78 | 120 | 4.53x | 51.3% | SAFE | 5 | $17,000 | $92,370 | OK |
| RIOT +17C −40P +17P −24C |
$20.65 | 17 | 40 | 17 | 24 | $23.65 | $30.99 | 23 | 7.30x | 17.7% | SAFE | 50 | $18,250 | $103,250 | OK |
| RKLB +115C −135P +45P |
$79.97 | 115 | 135 | 45 | 0 | $141.55 | $154.47 | 90 | 4.39x | 43.7% | SAFE | 6 | $15,930 | $47,982 | OK |
| SOFI +10C −13P +5P −23C |
$18.80 | 10 | 13 | 5 | 23 | $15.75 | $16.34 | 8 | 2.39x | 73.4% | SAFE | 35 | $20,125 | $65,800 | OK |
| SPCX +150C −195P +135P −175C |
$143.80 | 150 | 195 | 135 | 175 | $186.00 | $181.12 | 60 | 3.22x | 6.1% | OK | 5 | $13,500 | $71,900 | OK |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 10 CHEAP | Jan 15 | 186d | 33.1% | $1.02 | $1.15 | $11,284 | 17% | $71,250 | = | D $5,150 |
| 2 | 10 | Nov 20 | 130d | 33.1% | $0.62 | $0.88 | $12,354 | 19% | $71,250 | = | D $3,800 |
| ▶ 3 | 11 PROT | Nov 20 | 130d | 26.4% | $1.00 | $1.14 | $16,004 | 24% | $66,250 | -$5,000 | D $5,100 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $20, B $0.27 | $15,188/yr | $11,284/yr | SELF-FUNDING |
| CC at MID $18 0.6σ, B $0.39 | $21,938/yr | $11,284/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 21 CHEAP | Sep 18 | 67d | 48.0% | $0.82 | $1.12 | $12,203 | 10% | $94,000 | = | D $1,440 |
| 2 | 21 | Oct 16 | 95d | 48.0% | $1.00 | $1.63 | $12,525 | 10% | $94,000 | = | D $2,460 |
| 3 | 22 | Oct 16 | 95d | 45.6% | $1.31 | $1.70 | $13,063 | 10% | $92,000 | -$2,000 | D $2,600 |
| 4 | 22 | Sep 18 | 67d | 45.6% | $0.91 | $1.28 | $13,946 | 11% | $92,000 | -$2,000 | D $1,760 |
| 5 | 23 | Oct 16 | 95d | 43.1% | $1.52 | $2.00 | $15,368 | 12% | $90,000 | -$4,000 | D $3,200 |
| 6 | 24 | Oct 16 | 95d | 40.6% | $1.87 | $2.15 | $16,521 | 13% | $88,000 | -$6,000 | D $3,500 |
| 7 | 23 | Sep 18 | 67d | 43.1% | $1.08 | $1.53 | $16,670 | 13% | $90,000 | -$4,000 | D $2,260 |
| 8 | 24 | Sep 18 | 67d | 40.6% | $1.20 | $1.66 | $18,087 | 14% | $88,000 | -$6,000 | D $2,520 |
| 9 | 25 | Oct 16 | 95d | 38.1% | $2.05 | $2.47 | $18,980 | 15% | $86,000 | -$8,000 | D $4,140 |
| 10 | 25 | Sep 18 | 67d | 38.1% | $1.56 | $1.75 | $19,067 | 15% | $86,000 | -$8,000 | D $2,700 |
| 11 | 26 | Oct 16 | 95d | 35.7% | $2.38 | $2.91 | $22,361 | 18% | $84,000 | -$10,000 | D $5,020 |
| 12 | 26 | Sep 18 | 67d | 35.7% | $1.71 | $2.12 | $23,099 | 18% | $84,000 | -$10,000 | D $3,440 |
| ▶ 13 | 29 PROT | Oct 16 | 95d | 28.2% | $3.30 | $3.75 | $28,816 | 23% | $78,000 | -$16,000 | D $6,700 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $60, B $1.07 | $24,075/yr | $12,203/yr | SELF-FUNDING |
| CC at MID $51 0.6σ, B $2.09 | $47,025/yr | $12,203/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 39 CHEAP | Sep 18 | 67d | 63.5% | $0.11 | $0.17 | $463 | 1% | $45,000 | -$2,000 | D $70 |
| 2 | 35 | Sep 18 | 67d | 67.2% | $0.11 | $0.20 | $545 | 1% | $47,000 | = | D $85 |
| 3 | 36 | Sep 18 | 67d | 66.3% | $0.06 | $0.21 | $572 | 1% | $46,500 | -$500 | D $90 |
| 4 | 37 | Sep 18 | 67d | 65.4% | $0.07 | $0.23 | $626 | 1% | $46,000 | -$1,000 | D $100 |
| 5 | 35 | Oct 16 | 95d | 67.2% | $0.12 | $0.33 | $634 | 1% | $47,000 | = | D $150 |
| 6 | 38 | Sep 18 | 67d | 64.4% | $0.10 | $0.24 | $654 | 1% | $45,500 | -$1,500 | D $105 |
| 7 | 40 | Sep 18 | 67d | 62.6% | $0.15 | $0.24 | $654 | 1% | $44,500 | -$2,500 | D $105 |
| 8 | 39 | Oct 16 | 95d | 63.5% | $0.24 | $0.43 | $826 | 1% | $45,000 | -$2,000 | D $200 |
| 9 | 42 | Sep 18 | 67d | 60.7% | $0.18 | $0.32 | $872 | 1% | $43,500 | -$3,500 | D $145 |
| 10 | 40 | Oct 16 | 95d | 62.6% | $0.25 | $0.48 | $922 | 1% | $44,500 | -$2,500 | D $225 |
| 11 | 43 | Sep 18 | 67d | 59.8% | $0.20 | $0.35 | $953 | 1% | $43,000 | -$4,000 | D $160 |
| 12 | 44 | Sep 18 | 67d | 58.8% | $0.22 | $0.37 | $1,008 | 2% | $42,500 | -$4,500 | D $170 |
| ▶ 13 | 88 PROT | Oct 16 | 95d | 18.1% | $7.75 | $8.25 | $15,849 | 24% | $20,750 | -$26,250 | D $4,110 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $115, B $10.15 | $57,094/yr | $463/yr | SELF-FUNDING |
| CC at MID $124 0.4σ, B $7.05 | $39,656/yr | $463/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).