| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| BMNR → +10C −18P +10P |
$14.57 | 10 | 18 | 10 | 0 | $17.13 | $19.69 | 8 | 2.28x | 31.4% | SAFE | 50 | $31,250 | $72,850 | ROLL NOW (39d) |
| INTC → +85C −100P +35P |
$104.98 | 85 | 100 | 35 | 0 | $114.00 | $116.72 | 65 | 3.24x | 66.7% | SAFE | 5 | $14,500 | $52,492 | ROLL NOW (39d) |
| IREN (Neville) → +45C −65P +21P −50C |
$41.26 | 45 | 65 | 21 | 50 | $56.50 | $59.45 | 44 | 15.67x | 49.1% | SAFE | 20 | $6,000 | $82,520 | ROLL NOW (39d) |
| GOOG (Joint) +310C |
$353.40 | 310 | 0 | 0 | 0 | $392.50 | $338.55 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $176,700 | LEAPS-ONLY |
| GOOG (Main) +310C |
$353.40 | 310 | 0 | 0 | 0 | $392.50 | $338.55 | 0 | 1.00x | 0.0% | N/A | 10 | $82,500 | $353,400 | LEAPS-ONLY |
| IGV +70C −100C |
$92.14 | 70 | 0 | 0 | 100 | $96.50 | $86.31 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $110,568 | LEAPS-ONLY |
| SPY +640C −760C |
$753.12 | 640 | 0 | 0 | 760 | $764.00 | $694.03 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $903,744 | LEAPS-ONLY |
| AMZN +215C −260P +230P |
$246.97 | 215 | 260 | 230 | 0 | $256.25 | $239.12 | 30 | 1.80x | 6.9% | OK | 10 | $37,500 | $246,970 | OK |
| APP +460C −540P +185P |
$461.47 | 460 | 540 | 185 | 0 | $588.00 | $602.47 | 355 | 3.77x | 59.9% | SAFE | 1 | $12,800 | $46,147 | OK |
| CLSK +17C −17P +10P |
$12.52 | 17 | 17 | 10 | 0 | $20.74 | $17.15 | 7 | 2.87x | 20.1% | SAFE | 25 | $9,350 | $31,288 | OK |
| COIN (Main) +165C −240P +85P |
$158.49 | 165 | 240 | 85 | 0 | $210.90 | $217.52 | 155 | 10.23x | 46.4% | SAFE | 8 | $13,440 | $126,788 | OK |
| COIN (RetireInc) +145C −200P +75P |
$158.49 | 145 | 200 | 75 | 0 | $182.40 | $188.72 | 125 | 7.31x | 52.7% | SAFE | 3 | $5,940 | $47,546 | OK |
| COPX +65C −90P +68P −82C |
$75.81 | 65 | 90 | 68 | 82 | $93.40 | $94.74 | 22 | 1.77x | 10.3% | SAFE | 20 | $56,800 | $151,610 | OK |
| CRWV +105C −120P +40P −100C |
$86.06 | 105 | 120 | 40 | 100 | $125.45 | $130.01 | 80 | 4.91x | 53.5% | SAFE | 5 | $10,225 | $43,030 | OK |
| DELL +340C −390P +150P −480C |
$430.79 | 340 | 390 | 150 | 480 | $398.00 | $410.44 | 240 | 5.14x | 65.2% | SAFE | 3 | $17,400 | $129,237 | OK |
| ENPH +45C −60P +20P −50C |
$42.77 | 45 | 60 | 20 | 50 | $56.15 | $58.21 | 40 | 6.48x | 53.2% | SAFE | 10 | $7,300 | $42,770 | OK |
| ETHA +13C −16P +10P |
$13.37 | 13 | 16 | 10 | 0 | $17.33 | $18.05 | 6 | 2.39x | 25.2% | SAFE | 50 | $21,650 | $66,850 | OK |
| GLD +320C −450P +330P −390C |
$370.26 | 320 | 450 | 330 | 390 | $456.00 | $472.25 | 120 | 1.88x | 10.9% | SAFE | 10 | $136,000 | $370,260 | OK |
| GLXY +38C −38P +18P −30C |
$24.30 | 38 | 38 | 18 | 30 | $39.71 | $33.17 | 20 | 10.05x | 28.0% | SAFE | 125 | $27,625 | $303,750 | OK |
| GOOG (Neville) +300C −345P +310P |
$353.40 | 300 | 345 | 310 | 0 | $373.00 | $336.48 | 35 | 1.48x | 12.3% | SAFE | 15 | $109,500 | $530,100 | OK |
| GOOG (Neville) +340C −405P +360P |
$353.40 | 340 | 405 | 360 | 0 | $398.00 | $373.94 | 45 | 1.88x | -1.9% | ITM | 5 | $25,500 | $176,700 | OK |
| HIMS +10C −20P +5P −48C |
$34.51 | 10 | 20 | 5 | 48 | $17.47 | $19.89 | 15 | 4.04x | 85.5% | SAFE | 15 | $7,395 | $51,765 | OK |
| IREN (Joint) +25C −47P +35P −50C |
$41.26 | 25 | 47 | 35 | 50 | $44.00 | $48.81 | 12 | 1.75x | 15.2% | SAFE | 20 | $32,000 | $82,520 | OK |
| IREN (Main) +25C −47P +35P −50C |
$41.26 | 25 | 47 | 35 | 50 | $44.00 | $48.81 | 12 | 1.75x | 15.2% | SAFE | 20 | $32,000 | $82,520 | OK |
| IREN (RetireInc) +50C −70P +23P −50C |
$41.26 | 50 | 70 | 23 | 50 | $63.43 | $67.41 | 47 | 7.86x | 44.3% | SAFE | 20 | $13,700 | $82,520 | OK |
| MARA (Joint) +20C −17P +10P |
$12.27 | 20 | 17 | 10 | 0 | $24.33 | $19.09 | 7 | 2.62x | 18.5% | SAFE | 50 | $21,650 | $61,325 | OK |
| MARA (Main) +20C −25P +15P |
$12.27 | 20 | 25 | 15 | 0 | $22.69 | $18.65 | 10 | 27.32x | -22.3% | ITM | 200 | $7,600 | $245,300 | OK |
| MARA (Neville) +25C −15P +13P |
$12.27 | 25 | 15 | 13 | 0 | $26.40 | $13.55 | 2 | 2.43x | -6.0% | ITM | 250 | $35,000 | $306,625 | OK |
| MDB +270C −340P +150P −410C |
$338.02 | 270 | 340 | 150 | 410 | $362.90 | $377.57 | 190 | 3.05x | 55.6% | SAFE | 1 | $9,290 | $33,802 | OK |
| META +480C −650P +330P −630C |
$661.14 | 480 | 650 | 330 | 630 | $601.50 | $601.84 | 320 | 5.38x | 50.1% | SAFE | 3 | $21,900 | $198,344 | OK |
| MSTR +125C −185P +55P |
$91.05 | 125 | 185 | 55 | 0 | $161.00 | $167.68 | 130 | 11.83x | 39.6% | SAFE | 4 | $4,800 | $36,420 | OK |
| MU (Main) +880C −1010P +320P −1155C |
$928.33 | 880 | 1010 | 320 | 1155 | $1028.60 | $1055.85 | 690 | 5.64x | 65.5% | SAFE | 5 | $74,300 | $464,165 | OK |
| MU (Neville) +970C −1110P +370P −1155C |
$928.33 | 970 | 1110 | 370 | 1155 | $1220.00 | $1246.02 | 740 | 3.96x | 60.1% | SAFE | 2 | $50,000 | $185,666 | OK |
| NEM +88C −105P +75P −100C |
$93.90 | 88 | 105 | 75 | 100 | $114.54 | $118.64 | 30 | 2.11x | 20.1% | SAFE | 5 | $13,520 | $46,950 | OK |
| NOW +80C −110P +90P |
$108.61 | 80 | 110 | 90 | 0 | $108.93 | $112.61 | 20 | 1.72x | 17.1% | SAFE | 10 | $27,850 | $108,605 | OK |
| NVDA +140C −175P +70P −225C |
$208.96 | 140 | 175 | 70 | 225 | $199.60 | $202.81 | 105 | 2.76x | 66.5% | SAFE | 5 | $29,800 | $104,480 | OK |
| QCOM +190C −210P +90P |
$186.88 | 190 | 210 | 90 | 0 | $224.00 | $229.42 | 120 | 4.53x | 51.8% | SAFE | 5 | $17,000 | $93,440 | OK |
| RIOT +17C −40P +17P −24C |
$20.30 | 17 | 40 | 17 | 24 | $23.65 | $30.90 | 23 | 7.98x | 16.2% | SAFE | 50 | $16,480 | $101,480 | OK |
| RKLB +115C −135P +45P |
$78.32 | 115 | 135 | 45 | 0 | $141.55 | $147.44 | 90 | 4.39x | 42.5% | SAFE | 6 | $15,930 | $46,992 | OK |
| SOFI +10C −13P +5P −23C |
$18.49 | 10 | 13 | 5 | 23 | $15.75 | $16.16 | 8 | 2.39x | 73.0% | SAFE | 35 | $20,125 | $64,715 | OK |
| SPCX +150C −195P +135P −175C |
$138.54 | 150 | 195 | 135 | 175 | $186.00 | $183.06 | 60 | 3.22x | 2.6% | TIGHT | 5 | $13,500 | $69,272 | OK |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 10 CHEAP PROT | Jan 15 | 186d | 31.4% | $1.10 | $1.20 | $11,774 | 25% | $71,250 | = | D $5,150 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $20, B $0.17 | $9,563/yr | $11,774/yr | DEFICIT $184/mo |
| CC at MID $17 0.6σ, B $0.48 | $27,000/yr | $11,774/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 21 CHEAP | Sep 18 | 67d | 49.1% | $0.78 | $1.10 | $11,985 | 12% | $94,000 | = | D $1,460 |
| 2 | 21 | Oct 16 | 95d | 49.1% | $1.21 | $1.72 | $13,217 | 13% | $94,000 | = | D $2,700 |
| 3 | 22 | Oct 16 | 95d | 46.7% | $1.42 | $1.95 | $14,984 | 15% | $92,000 | -$2,000 | D $3,160 |
| 4 | 22 | Sep 18 | 67d | 46.7% | $0.94 | $1.43 | $15,581 | 16% | $92,000 | -$2,000 | D $2,120 |
| 5 | 23 | Oct 16 | 95d | 44.3% | $1.65 | $2.19 | $16,828 | 17% | $90,000 | -$4,000 | D $3,640 |
| 6 | 23 | Sep 18 | 67d | 44.3% | $1.12 | $1.62 | $17,651 | 18% | $90,000 | -$4,000 | D $2,500 |
| 7 | 24 | Oct 16 | 95d | 41.8% | $1.85 | $2.46 | $18,903 | 19% | $88,000 | -$6,000 | D $4,180 |
| 8 | 24 | Sep 18 | 67d | 41.8% | $1.26 | $1.83 | $19,939 | 20% | $88,000 | -$6,000 | D $2,920 |
| 9 | 25 | Oct 16 | 95d | 39.4% | $2.15 | $2.64 | $20,286 | 20% | $86,000 | -$8,000 | D $4,540 |
| 10 | 26 | Oct 16 | 95d | 37.0% | $2.27 | $2.83 | $21,746 | 22% | $84,000 | -$10,000 | D $4,920 |
| 11 | 25 | Sep 18 | 67d | 39.4% | $1.43 | $2.06 | $22,445 | 22% | $86,000 | -$8,000 | D $3,380 |
| ▶ 12 | 27 PROT | Oct 16 | 95d | 34.6% | $2.65 | $3.10 | $23,821 | 24% | $82,000 | -$12,000 | D $5,460 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $60, B $1.13 | $25,425/yr | $11,985/yr | SELF-FUNDING |
| CC at MID $52 0.6σ, B $1.87 | $42,075/yr | $11,985/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 35 CHEAP | Sep 18 | 67d | 66.7% | $0.10 | $0.21 | $572 | 2% | $47,000 | = | D $100 |
| 2 | 36 | Sep 18 | 67d | 65.7% | $0.04 | $0.23 | $626 | 2% | $46,500 | -$500 | D $110 |
| 3 | 40 | Sep 18 | 67d | 61.9% | $0.15 | $0.24 | $654 | 2% | $44,500 | -$2,500 | D $115 |
| 4 | 37 | Sep 18 | 67d | 64.8% | $0.05 | $0.25 | $681 | 2% | $46,000 | -$1,000 | D $120 |
| 5 | 35 | Oct 16 | 95d | 66.7% | $0.12 | $0.36 | $692 | 2% | $47,000 | = | D $175 |
| 6 | 38 | Sep 18 | 67d | 63.8% | $0.07 | $0.27 | $735 | 3% | $45,500 | -$1,500 | D $130 |
| 7 | 39 | Sep 18 | 67d | 62.9% | $0.08 | $0.29 | $790 | 3% | $45,000 | -$2,000 | D $140 |
| 8 | 39 | Oct 16 | 95d | 62.9% | $0.22 | $0.48 | $922 | 3% | $45,000 | -$2,000 | D $235 |
| 9 | 41 | Sep 18 | 67d | 60.9% | $0.11 | $0.34 | $926 | 3% | $44,000 | -$3,000 | D $165 |
| 10 | 42 | Sep 18 | 67d | 60.0% | $0.14 | $0.36 | $981 | 3% | $43,500 | -$3,500 | D $175 |
| 11 | 40 | Oct 16 | 95d | 61.9% | $0.25 | $0.52 | $999 | 4% | $44,500 | -$2,500 | D $255 |
| 12 | 43 | Sep 18 | 67d | 59.0% | $0.17 | $0.39 | $1,062 | 4% | $43,000 | -$4,000 | D $190 |
| ▶ 13 | 68 PROT | Sep 18 | 67d | 35.7% | $1.99 | $2.23 | $6,074 | 22% | $30,750 | -$16,250 | D $1,110 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $117, B $6.70 | $37,688/yr | $572/yr | SELF-FUNDING |
| CC at MID $122 0.4σ, B $5.50 | $30,938/yr | $572/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).