Worth Funding Fund – Standing on January 31, 2023
. January 31, 2023 December 31, 2022 January 31, 2023
. # of Shares Value Foundation Internet Market Value* Internet Truthful Market Worth* Internet Truthful Market Worth*
REITs
. – Essex Property Belief, Inc. (Tranche #1) 71.6846 $20,000 $225.07 $15,119.72 $16,134.05
. – Essex Property Belief, Inc. (Tranche #2) 77.7000 20,000 225.07 16,388.48 17,487.94
. – Essex Property Belief, Inc. (Tranche #3) 100.0000 22,221 225.07 21,092.00 22,507.00
. – Essex Property Belief, Inc. (Tranche #4) 180.0000 44,980 225.07 37,965.60 40,512.60
. Sub-Totals 429.3846 107,201 $90,565.80 $96,641.59
Leisure
. – The Walt Disney Firm (Tranche #1) 180.1801 20,000 $107.49 $15,473.87 $19,367.56
. – The Walt Disney Firm (Tranche #2) 200.0000 21,200 107.49 17,176.00 21,498.00
. – The Walt Disney Firm (Tranche #3) 198.0198 20,000 107.49 17,005.94 21,285.15
. Sub-Totals 578.1999 61,200 $49,655.81 $62,150.71
Banking
. – Wells Fargo 100.00 4,267.50 45.87 $4,029.00 $4,587.00
Dividend Receivables (Wells Fargo) -0- -0-
Money on Hand (Foundation, Good points, Dividends, PUTS) 161.02 1,105.67
Totals (Beginning Value Foundation = $100,000) $172,668.50 $144,411.63 $164,484.97
Accrual adjustment for taxes 7,957.01 2,600.98
Totals Internet of Taxes (Recapture) $152,368.64 $167,085.95
This portfolio’s worth is AFTER TAXES of 28% on all realized positive factors. Whole taxes paid thus far 28,323.59 28,323.59
Comparative Gross Return Since Inception $180,692.23 $195,409.54
Unrealized Earnings (Worth of Respective Market Costs Much less Value Foundation/Charges at Level of Sale) $(28,417.89) $(9,289.20)
*Internet of transaction charges of $1.00 per share; thus the quantity within the schedule equals the precise market value per share at closing much less $1.00 per share.
Worth Funding Fund – Potential Obligations
The Worth Funding Fund’s present publicity associated to PUT choices is as follows:
- JP Morgan Chase – offered in Might 2022 with a strike value of $80/share and an expiration date of June 16, 2023 $20,000
- Norfolk Southern Company – offered in September (200 Shares) with a strike value of $145 and an expiration date of January 21, 2024 $29,000
- Essex Property Belief – sprevious 12/30/22 (100 Shares) with a strike value of $170 and an expiration date of July 21, 2023 $17,100
- Union Pacific – offered 12/30/22 (200 Shares) with a strike value of $145 and an expiration date of August 18, 2023 $29,200
- L3 Harris Applied sciences – offered 12/30/22 (100 Shares) with a strike value of $150 and an expiration date of October 20, 2023 $15,100
- Marriott Resorts – offered 12/30/22 (100 Shares) with a strike value of $90 and an expiration date of January 19, 2024 $9,100
*Whole monetary dedication = $119,500
Market costs on January 31, 2023 are:
- JP Morgan Chase (Expiration on 06/16/2023) $139.96 (Strike Value of $80.00) Present Deviation = 74.95%
- Essex Property Belief (Expiration 07/21/23) $226.07 (Strike Value of $170.00) Present Deviation = 32.98%
- Union Pacific (Expiration 08/18/23) $204.19 (Strike Value of $145.00) Present Deviation = 40.82%
- L3 Harris Applied sciences (Expiration 10/20/23) $214.82 (Strike Value of $150.00) Present Deviation = 43.81%
- Marriott Resorts (Expiration 01/19/2024) $174.18 (Strike Value of $90.00) Present Deviation = 93.53%
- Norfolk Southern Corp (Expiration on 01/21/24) $245.81 (Strike Value of $145.00) Present Deviation = 69.52%
*Deviations > 25% are thought of favorable.
Earnings realized throughout January:
- Dividends of $2.20 per share for Essex Property Belief (429.3846 shares) = $944.65
© 2023, David J Hoare MSA. All rights reserved.