| FORTRESS | STOCK | LC | SP | HP | SC | BE‑SS | CC‑SS | GAP | RM | HP OTM% | STATUS | CTRS | IC | NOTIONAL | URGENCY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| BMNR → +10C −18P +10P |
$16.55 | 10 | 18 | 10 | 0 | $17.13 | $19.47 | 8 | 2.28x | 39.6% | SAFE | 50 | $31,250 | $82,725 | ROLL NOW (37d) |
| INTC → +85C −100P +35P −121C |
$106.78 | 85 | 100 | 35 | 121 | $114.00 | $116.51 | 65 | 3.24x | 67.2% | SAFE | 5 | $14,500 | $53,390 | ROLL NOW (37d) |
| IREN (Neville) → +45C −65P +21P |
$39.05 | 45 | 65 | 21 | 0 | $56.50 | $59.36 | 44 | 15.67x | 46.2% | SAFE | 20 | $6,000 | $78,100 | ROLL NOW (37d) |
| GOOG (Joint) +310C −370C |
$361.40 | 310 | 0 | 0 | 370 | $392.50 | $338.91 | 0 | 1.00x | 0.0% | N/A | 5 | $41,250 | $180,700 | LEAPS-ONLY |
| GOOG (Main) +310C −360C |
$361.40 | 310 | 0 | 0 | 360 | $392.50 | $338.91 | 0 | 1.00x | 0.0% | N/A | 10 | $82,500 | $361,400 | LEAPS-ONLY |
| IGV +70C −100C |
$94.92 | 70 | 0 | 0 | 100 | $96.50 | $86.14 | 0 | 1.00x | 0.0% | N/A | 12 | $31,800 | $113,904 | LEAPS-ONLY |
| SPY +640C |
$754.53 | 640 | 0 | 0 | 0 | $764.00 | $694.34 | 0 | 1.00x | 0.0% | N/A | 12 | $148,800 | $905,442 | LEAPS-ONLY |
| AMZN +215C −260P +230P −258C |
$252.52 | 215 | 260 | 230 | 258 | $256.25 | $239.75 | 30 | 1.80x | 8.9% | OK | 10 | $37,500 | $252,520 | OK |
| APP +460C −540P +185P −490C |
$459.21 | 460 | 540 | 185 | 490 | $588.00 | $605.85 | 355 | 3.77x | 59.7% | SAFE | 1 | $12,800 | $45,921 | OK |
| CLSK +17C −17P +10P |
$14.60 | 17 | 17 | 10 | 0 | $20.74 | $17.21 | 7 | 2.87x | 31.5% | SAFE | 25 | $9,350 | $36,494 | OK |
| COIN (Main) +165C −240P +85P −175C |
$164.36 | 165 | 240 | 85 | 175 | $210.90 | $214.83 | 155 | 10.23x | 48.3% | SAFE | 8 | $13,440 | $131,488 | OK |
| COIN (RetireInc) +145C −200P +75P −175C |
$164.36 | 145 | 200 | 75 | 175 | $182.40 | $185.66 | 125 | 7.31x | 54.4% | SAFE | 3 | $5,940 | $49,308 | OK |
| COPX +65C −90P +68P −82C |
$78.33 | 65 | 90 | 68 | 82 | $93.40 | $94.53 | 22 | 1.77x | 13.2% | SAFE | 20 | $56,800 | $156,660 | OK |
| CRWV +105C −120P +40P |
$79.65 | 105 | 120 | 40 | 0 | $125.45 | $128.77 | 80 | 4.91x | 49.8% | SAFE | 5 | $10,225 | $39,825 | OK |
| DELL +340C −390P +150P −465C |
$445.70 | 340 | 390 | 150 | 465 | $398.00 | $409.88 | 240 | 5.14x | 66.3% | SAFE | 3 | $17,400 | $133,710 | OK |
| ENPH +45C −60P +20P |
$45.24 | 45 | 60 | 20 | 0 | $56.15 | $58.54 | 40 | 6.48x | 55.8% | SAFE | 10 | $7,300 | $45,240 | OK |
| ETHA +13C −16P +10P |
$14.60 | 13 | 16 | 10 | 0 | $17.33 | $17.94 | 6 | 2.39x | 31.5% | SAFE | 50 | $21,650 | $73,002 | OK |
| GLD +320C −450P +330P −379C |
$372.68 | 320 | 450 | 330 | 379 | $456.00 | $472.09 | 120 | 1.88x | 11.5% | SAFE | 10 | $136,000 | $372,680 | OK |
| GLXY +38C −38P +18P |
$24.30 | 38 | 38 | 18 | 0 | $39.71 | $33.64 | 20 | 10.05x | 28.0% | SAFE | 125 | $27,625 | $303,688 | OK |
| GOOG (Neville) +300C −345P +310P −360C |
$361.40 | 300 | 345 | 310 | 360 | $373.00 | $336.82 | 35 | 1.48x | 14.2% | SAFE | 15 | $109,500 | $542,100 | OK |
| GOOG (Neville) +340C −405P +360P −360C |
$361.40 | 340 | 405 | 360 | 360 | $398.00 | $376.47 | 45 | 1.88x | 0.4% | TIGHT | 5 | $25,500 | $180,700 | OK |
| HIMS +10C −20P +5P −40C |
$36.58 | 10 | 20 | 5 | 40 | $17.47 | $19.80 | 15 | 4.04x | 86.3% | SAFE | 15 | $7,395 | $54,870 | OK |
| IREN (Joint) +25C −47P +35P |
$39.05 | 25 | 47 | 35 | 0 | $44.00 | $49.00 | 12 | 1.75x | 10.4% | SAFE | 20 | $32,000 | $78,100 | OK |
| IREN (Main) +25C −47P +35P |
$39.05 | 25 | 47 | 35 | 0 | $44.00 | $49.00 | 12 | 1.75x | 10.4% | SAFE | 20 | $32,000 | $78,100 | OK |
| IREN (RetireInc) +50C −70P +23P |
$39.05 | 50 | 70 | 23 | 0 | $63.43 | $67.22 | 47 | 7.86x | 41.1% | SAFE | 20 | $13,700 | $78,100 | OK |
| MARA (Joint) +20C −17P +10P |
$12.30 | 20 | 17 | 10 | 0 | $24.33 | $19.18 | 7 | 2.62x | 18.7% | SAFE | 50 | $21,650 | $61,525 | OK |
| MARA (Main) +20C −25P +15P |
$12.30 | 20 | 25 | 15 | 0 | $22.69 | $18.23 | 10 | 27.32x | -21.9% | ITM | 200 | $7,600 | $246,100 | OK |
| MARA (Neville) +25C −15P +13P |
$12.30 | 25 | 15 | 13 | 0 | $26.40 | $14.21 | 2 | 2.43x | -5.6% | ITM | 250 | $35,000 | $307,625 | OK |
| MDB +270C −340P +150P |
$349.45 | 270 | 340 | 150 | 0 | $362.90 | $379.99 | 190 | 3.05x | 57.1% | SAFE | 1 | $9,290 | $34,946 | OK |
| META +480C −650P +330P −630C |
$659.59 | 480 | 650 | 330 | 630 | $601.50 | $604.72 | 320 | 5.38x | 50.0% | SAFE | 3 | $21,900 | $197,877 | OK |
| MSTR +125C −185P +55P −122C |
$100.71 | 125 | 185 | 55 | 122 | $161.00 | $167.75 | 130 | 11.83x | 45.4% | SAFE | 4 | $4,800 | $40,284 | OK |
| MU (Main) +880C −1010P +320P −1075C |
$955.04 | 880 | 1010 | 320 | 1075 | $1028.60 | $1054.20 | 690 | 5.64x | 66.5% | SAFE | 5 | $74,300 | $477,522 | OK |
| MU (Neville) +970C −1110P +370P −1060C |
$955.04 | 970 | 1110 | 370 | 1060 | $1220.00 | $1242.50 | 740 | 3.96x | 61.3% | SAFE | 2 | $50,000 | $191,009 | OK |
| NEM +88C −105P +75P −100C |
$95.05 | 88 | 105 | 75 | 100 | $114.54 | $117.14 | 30 | 2.11x | 21.1% | SAFE | 5 | $13,520 | $47,525 | OK |
| NOW +80C −110P +90P −115C |
$107.47 | 80 | 110 | 90 | 115 | $108.93 | $113.53 | 20 | 1.72x | 16.3% | SAFE | 10 | $27,850 | $107,470 | OK |
| NVDA +140C −175P +70P −225C |
$211.90 | 140 | 175 | 70 | 225 | $199.60 | $203.14 | 105 | 2.76x | 67.0% | SAFE | 5 | $29,800 | $105,948 | OK |
| QCOM +190C −210P +90P −190C |
$178.62 | 190 | 210 | 90 | 190 | $224.00 | $227.59 | 120 | 4.53x | 49.6% | SAFE | 5 | $17,000 | $89,310 | OK |
| RIOT +17C −40P +17P |
$20.41 | 17 | 40 | 17 | 0 | $23.65 | $31.15 | 23 | 7.74x | 16.7% | SAFE | 50 | $17,050 | $102,050 | OK |
| RKLB +115C −135P +45P |
$78.50 | 115 | 135 | 45 | 0 | $141.55 | $147.80 | 90 | 4.39x | 42.7% | SAFE | 6 | $15,930 | $47,100 | OK |
| SOFI +10C −13P +5P −23C |
$18.39 | 10 | 13 | 5 | 23 | $15.75 | $15.94 | 8 | 2.39x | 72.8% | SAFE | 35 | $20,125 | $64,382 | OK |
| SPCX +150C −195P +135P −155C |
$138.46 | 150 | 195 | 135 | 155 | $186.00 | $183.28 | 60 | 3.22x | 2.5% | TIGHT | 5 | $13,500 | $69,230 | OK |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 10 CHEAP | Nov 20 | 128d | 39.6% | $0.50 | $0.68 | $9,695 | 18% | $71,250 | = | D $3,000 |
| 2 | 10 | Jan 15 | 184d | 39.6% | $0.89 | $0.98 | $9,720 | 18% | $71,250 | = | D $4,500 |
| ▶ 3 | 11 PROT | Nov 20 | 128d | 33.5% | $0.68 | $0.91 | $12,975 | 24% | $66,250 | -$5,000 | D $4,150 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $20, B $0.32 | $19,200/yr | $9,695/yr | SELF-FUNDING |
| CC at MID $20 0.6σ, B $0.32 | $19,200/yr | $9,695/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 21 CHEAP | Oct 16 | 93d | 46.2% | $1.35 | $1.78 | $13,972 | 13% | $94,000 | = | D $2,860 |
| 2 | 21 | Sep 18 | 65d | 46.2% | $0.90 | $1.29 | $14,488 | 13% | $94,000 | = | D $1,880 |
| 3 | 22 | Oct 16 | 93d | 43.7% | $1.59 | $2.02 | $15,856 | 15% | $92,000 | -$2,000 | D $3,340 |
| 4 | 22 | Sep 18 | 65d | 43.7% | $1.08 | $1.48 | $16,622 | 15% | $92,000 | -$2,000 | D $2,260 |
| 5 | 23 | Oct 16 | 93d | 41.1% | $1.84 | $2.27 | $17,818 | 16% | $90,000 | -$4,000 | D $3,840 |
| 6 | 23 | Sep 18 | 65d | 41.1% | $1.28 | $1.69 | $18,980 | 18% | $90,000 | -$4,000 | D $2,680 |
| 7 | 24 | Oct 16 | 93d | 38.5% | $2.10 | $2.55 | $20,016 | 19% | $88,000 | -$6,000 | D $4,400 |
| 8 | 24 | Sep 18 | 65d | 38.5% | $1.50 | $1.91 | $21,451 | 20% | $88,000 | -$6,000 | D $3,120 |
| 9 | 25 | Oct 16 | 93d | 36.0% | $2.40 | $2.85 | $22,371 | 21% | $86,000 | -$8,000 | D $5,000 |
| 10 | 25 | Sep 18 | 65d | 36.0% | $1.75 | $2.14 | $24,034 | 22% | $86,000 | -$8,000 | D $3,580 |
| ▶ 11 | 26 PROT | Oct 16 | 93d | 33.4% | $2.71 | $3.20 | $25,118 | 23% | $84,000 | -$10,000 | D $5,700 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $60, B $0.68 | $16,320/yr | $13,972/yr | SELF-FUNDING |
| CC at MID $49 0.6σ, B $1.93 | $46,320/yr | $13,972/yr | SELF-FUNDING |
| # | NEW HP | EXPIRY | DTE | OTM% | BID | ASK | HEDGE/YR | %CC | NEW ML | ΔML | ROLL |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ▶ 1 | 40 CHEAP | Sep 18 | 65d | 62.5% | $0.15 | $0.20 | $562 | 1% | $44,500 | -$2,500 | D $95 |
| 2 | 35 | Sep 18 | 65d | 67.2% | $0.10 | $0.21 | $590 | 2% | $47,000 | = | D $100 |
| 3 | 36 | Sep 18 | 65d | 66.3% | $0.05 | $0.23 | $646 | 2% | $46,500 | -$500 | D $110 |
| 4 | 35 | Oct 16 | 93d | 67.2% | $0.11 | $0.35 | $687 | 2% | $47,000 | = | D $170 |
| 5 | 37 | Sep 18 | 65d | 65.3% | $0.07 | $0.25 | $702 | 2% | $46,000 | -$1,000 | D $120 |
| 6 | 38 | Sep 18 | 65d | 64.4% | $0.08 | $0.26 | $730 | 2% | $45,500 | -$1,500 | D $125 |
| 7 | 39 | Sep 18 | 65d | 63.5% | $0.10 | $0.28 | $786 | 2% | $45,000 | -$2,000 | D $135 |
| 8 | 43 | Sep 18 | 65d | 59.7% | $0.17 | $0.28 | $786 | 2% | $43,000 | -$4,000 | D $135 |
| 9 | 39 | Oct 16 | 93d | 63.5% | $0.21 | $0.46 | $903 | 2% | $45,000 | -$2,000 | D $225 |
| 10 | 41 | Sep 18 | 65d | 61.6% | $0.13 | $0.33 | $927 | 2% | $44,000 | -$3,000 | D $160 |
| 11 | 40 | Oct 16 | 93d | 62.5% | $0.24 | $0.49 | $962 | 2% | $44,500 | -$2,500 | D $240 |
| 12 | 42 | Sep 18 | 65d | 60.7% | $0.15 | $0.35 | $983 | 3% | $43,500 | -$3,500 | D $170 |
| ▶ 13 | 75 PROT | Oct 16 | 93d | 29.8% | $4.35 | $4.65 | $9,125 | 23% | $27,000 | -$20,000 | D $2,320 |
| SCENARIO | CC INCOME | HEDGE COST | VERDICT |
|---|---|---|---|
| CC at SS $117, B $7.75 | $46,500/yr | $562/yr | SELF-FUNDING |
| CC at MID $124 0.4σ, B $5.90 | $35,400/yr | $562/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).