LEAPS Builder v5.3

MSTR 5ct [itm], SPY $50,000 [otm] | 2026-04-17 13:49:37

MSTR @ $147.03

ML Budget: $5 (Deep ITM Only) | Chains: Jan 2028 (644d), Jun 2028 (791d), Dec 2028 (973d)

Bucket A: Deep ITM Stock Replacement ($5 ML budget)

All Candidates

ChainTypeStructureCtICBEThetaScore
Jan '28 (644d)Fortress$60C/$160P/$30P5$25,450$135.45 (-8%)$+1/d67,777
Jan '28 (644d)Pure$60C5$53,000$166.00 (+13%)$-11/d34,604
Jun '28 (791d)Fortress$60C/$160P/$30P5$26,738$136.74 (-7%)$-0/d73,219
Dec '28 (973d)Fortress$60C/$160P/$30P5$28,625$138.62 (-6%)$-0/d78,126
Dec '28 (973d)Pure$60C5$58,000$176.00 (+20%)$-9/d34,370

★ = highest score. Score = WSPL x sqrt(DTE/365).

Best Fortress: $60C / $160P / $30P (Dec '28, 973d)

LegActionStrikePriceDelta
LCBUY$60.0C$116.00+0.923
SPSELL$160.0P$68.75-0.270
HPBUY$30.0P$10.00+0.032
CtICMLBEThetaLevScoreROIC
5$28,625$93,625 $138.62 (-6%)$-0/d 2.6x78,126+309%

Verdict: FORTRESS

Fortress scores 78,126 vs pure's 34,604. Higher weighted P&L across all scenarios, adjusted for 973d of runway.

P&L Comparison

MovePriceFortress 5ct Dec'28Pure 5ct Dec'28DiffWinner
-19%$118$-20,997$-29,186$+8,189(Fort)
+0%$147$+8,410$-14,482$+22,892(Fort)
+25%$184$+33,272$+3,897$+29,375(Fort)
+50%$221$+51,651$+22,276$+29,375(Fort)
+75%$257$+70,031$+40,656$+29,375(Fort)
+100%$294$+88,410$+59,035$+29,375(Fort)
+200%$441$+161,928$+132,552$+29,375(Fort)

CC Overlay

No CC candidates found above breakeven. Run live (without --csv) if CC data was not included in the CSV export.

SPY @ $702.00

ML Budget: $50,000 (OTM Only) | Chains: Jan 2028 (644d), Jun 2028 (791d), Dec 2028 (973d)

Bucket B: OTM Max Leverage ($50,000 ML budget)

All Candidates

ChainTypeStructureCtICBEThetaScore
Jan '28 (644d)Fortress$950C/$805P/$730P12$-40,092$916.59 (+31%)$-43/d669,666
Jan '28 (644d)Pure$950C96$49,632$955.17 (+36%)$-77/d4,945,064
Jun '28 (791d)Fortress$975C/$805P/$730P11$-32,648$945.32 (+35%)$-40/d640,546
Jun '28 (791d)Pure$975C71$49,913$982.03 (+40%)$-175/d3,816,068
Dec '28 (973d)Fortress$1025C/$805P/$730P11$-32,538$995.42 (+42%)$-53/d635,414

★ = highest score. Score = WSPL x sqrt(DTE/365).

Best Fortress: $950C / $805P / $730P (Jan '28, 644d)

LegActionStrikePriceDelta
LCBUY$950.0C$5.17+0.374
SPSELL$805.0P$106.01-0.757
HPBUY$730.0P$67.43+0.485
CtICMLBEThetaLevScoreROIC
12$-40,092$49,908 $916.59 (+31%)$-43/d 16.9x669,666+0%

Verdict: PURE LEAPS

Pure scores 4,945,064 vs fortress's 669,666. Better weighted P&L across scenarios.

P&L Comparison

MovePriceFortress 12ct Jan'28Pure 96ct Jan'28DiffWinner
-19%$562$-49,908$-49,632$-276(Pure)
+0%$702$-49,908$-49,632$-276(Pure)
+25%$878$+40,092$-49,632$+89,724(Fort)
+50%$1,053$+163,701$+939,240$-775,539(Pure)
+75%$1,229$+374,302$+2,624,052$-2,249,749(Pure)
+100%$1,404$+584,904$+4,308,864$-3,723,960(Pure)
+200%$2,106$+1,427,310$+11,048,112$-9,620,802(Pure)
LEAPS Builder v5.3 | 2026-04-17 13:49:37