Own
10 positions for gains
Sell
covered calls for Income
Model Portfolio performance:
Started with $100,000 on Oct. 7,
2009
Trade Details
Past Results Home Page
As of Jan. 31,
2012
| Stock |
Date |
Shares |
Purch |
Cost |
Market |
Value |
sold |
Income |
Gain/Loss |
| #1 |
01/26/11 |
600 |
24.14 |
14484.00 |
7.60 |
4560.00 |
|
6474.00 |
3234.00 |
| F |
02/02/11 |
900 |
15.85 |
14265.00 |
11.00 |
9900.00 |
9/21 |
1809.00 |
2556.00 |
| CCJ |
03/30/11 |
500 |
29.76 |
14880.00 |
19.00 |
9500.00 |
9/21 |
2900.00 |
2480.00 |
| #2 |
04/20/11 |
900 |
16.60 |
14940.00 |
7.04 |
6336.00 |
|
3312.00 |
5292.00 |
| #3 |
10/31/11 |
300 |
33.40 |
10020.00 |
32.00 |
9600.00 |
|
864.00 |
444.00 |
| SODA |
11/08/11 |
300 |
35.20 |
10560.00 |
35.00 |
10500.00 |
9/21 |
1710.00 |
1650.00 |
| UYG |
11/09/11 |
200 |
44.79 |
8958.00 |
45.00 |
9000.00 |
9/21 |
1040.00 |
1082.00 |
| #4 |
11/22/11 |
1400 |
7.71 |
10794.00 |
7.75 |
10850.00 |
|
868.00 |
924.00 |
| DIG |
11/23/11 |
300 |
38.20 |
11460.00 |
43.00 |
12900.00 |
9/21 |
1035.00 |
2475.00 |
| MSFT |
12/28/11 |
300 |
25.86 |
7758.00 |
26.00 |
7800.00 |
9/21 |
156.00 |
198.00 |
| #5 |
01/25/12 |
500 |
22.40 |
11200.00 |
21.13 |
10565.00 |
|
575.00 |
60.00 |
| #6 |
01/25/12 |
500 |
23.28 |
11640.00 |
23.82 |
11910.00 |
|
225.00 |
495.00 |
|
Starting Cash:
|
1,488.00 |
| Period Income: |
1,487.00 |
| Sold Securities: |
59,600.00 |
| Purchased Securities: |
22,840.00 |
| Ending Cash: |
39,735.00 |
| Securities: |
53,821.00 |
| Portfolio Value: |
93,556.00 |
| Gain in 2012: |
3,217.00 |
Model Portfolio gain in 2012: 3.6% S&P 500
gain in 2012: 4.3%
Rules: Each position is approx. 1/10 of open portfolio cost basis & cash
when bought
Commissions are not included. Numbered stocks (#1,#2, etc) are still held in our portfolio. They will
be identified when sold.
The Market Price column value is reported as 'strike price' if position is above the strike
price.
As of Dec. 31,
2011
| Stock |
Date |
Shares |
Purch |
Cost |
Market |
Value |
sold |
Income |
Gain/Loss |
| #1 |
01/26/11 |
600 |
24.14 |
14484.00 |
8.47 |
5082.00 |
|
6168.00 |
3234.00 |
| #2 |
02/02/11 |
900 |
15.85 |
14265.00 |
10.76 |
9684.00 |
|
1809.00 |
2772.00 |
| MU |
03/23/11 |
1300 |
10.29 |
13377.00 |
4.68 |
6084.00 |
10/05 |
2314.00 |
4979.00 |
| #3 |
03/30/11 |
500 |
29.76 |
14880.00 |
18.05 |
9025.00 |
|
2900.00 |
2955.00 |
| #4 |
04/20/11 |
900 |
16.60 |
14940.00 |
7.36 |
6624.00 |
|
3312.00 |
5004.00 |
| SLV |
04/27/11 |
300 |
44.00 |
13200.00 |
30.20 |
9060.00 |
10/20 |
1194.00 |
2946.00 |
| DIG |
09/21/11 |
200 |
40.10 |
8020.00 |
38.00 |
7600.00 |
11/19 |
910.00 |
490.00 |
| UPL |
09/28/11 |
300 |
30.37 |
9111.00 |
30.00 |
9000.00 |
10/22 |
555.00 |
444.00 |
| TZA |
09/29/11 |
200 |
49.00 |
9800.00 |
53.49 |
10698.00 |
10/03 |
|
898.00 |
| TNA |
10/04/11 |
300 |
28.79 |
8637.00 |
32.60 |
9780.00 |
10/05 |
|
1143.00 |
| UYG |
10/05/11 |
300 |
35.65 |
10695.00 |
36.00 |
10800.00 |
10/22 |
900.00 |
1005.00 |
| TZA |
10/07/11 |
400 |
46.00 |
18400.00 |
43.72 |
17488.00 |
10/10 |
|
912.00 |
| DDM |
10/13/11 |
200 |
52.65 |
10530.00 |
52.00 |
10400.00 |
10/22 |
440.00 |
310.00 |
| TZA |
10/14/11 |
300 |
37.50 |
11250.00 |
39.23 |
11769.00 |
10/17 |
|
519.00 |
| XRX |
10/19/11 |
1300 |
7.60 |
9880.00 |
7.00 |
9100.00 |
11/19 |
1014.00 |
234.00 |
| TZA |
10/20/11 |
200 |
39.00 |
7800.00 |
33.78 |
6756.00 |
10/26 |
|
1044.00 |
| USU |
10/26/11 |
4800 |
2.10 |
10080.00 |
1.16 |
5568.00 |
12/28 |
2160.00 |
2352.00 |
| #5 |
10/31/11 |
300 |
33.40 |
10020.00 |
26.94 |
8082.00 |
|
669.00 |
1269.00 |
| #6 |
11/08/11 |
300 |
35.20 |
10560.00 |
32.16 |
9648.00 |
|
1710.00 |
798.00 |
| #7 |
11/09/11 |
200 |
44.79 |
8958.00 |
44.37 |
8874.00 |
|
1040.00 |
956.00 |
| #8 |
11/22/11 |
1400 |
7.71 |
10794.00 |
7.96 |
11144.00 |
|
682.00 |
1032.00 |
| #9 |
11/23/11 |
300 |
38.20 |
11460.00 |
43.00 |
12900.00 |
|
1035.00 |
2475.00 |
| #10 |
12/28/11 |
300 |
25.86 |
7758.00 |
25.96 |
7788.00 |
|
156.00 |
186.00 |
|
Starting Cash:
|
20,631.00 |
| Period Income: |
12,687.00 |
| Sold Securities: |
124,103.00 |
| Purchased Securities: |
155,933.00 |
| Ending Cash: |
1,488.00 |
| Securities: |
88,851.00 |
| Portfolio Value: |
90,339.00 |
| Gain in 2011: |
-20,767.00 |
| Gain in 2010: |
8,825.00 |
| Gain in 2009: |
2,281.00 |
Model Portfolio gain in 2011: -18.7% S&P
500 gain in 2011: EVEN
Rules: Each position is approx. 1/10 of open portfolio cost basis & cash
when bought
Commissions are not included. Numbered stocks (#1,#2, etc) are still held in our portfolio. They will
be identified when sold.
The Market Price column value is reported as 'strike price' if position is above the strike
price.
As of Sept. 30,
2011
| Stock |
Date |
Shares |
Purch |
Cost |
Market |
Value |
sold |
Income |
Gain/Loss |
| STP |
12/23/09 |
600 |
17.38 |
10428.00 |
2.60 |
1560.00 |
9/28 |
3150.00 |
5718.00 |
| CLNE |
04/21/10 |
600 |
19.75 |
11850.00 |
12.00 |
7200.00 |
9/29 |
1950.00 |
2700.00 |
| ACI |
12/15/10 |
400 |
32.39 |
12956.00 |
15.25 |
6100.00 |
9/29 |
2308.00 |
4548.00 |
| #1 |
01/26/11 |
600 |
24.14 |
14484.00 |
8.46 |
5076.00 |
|
5136.00 |
4272.00 |
| #2 |
02/02/11 |
900 |
15.85 |
14265.00 |
9.67 |
8703.00 |
|
1719.00 |
3843.00 |
| MSFT |
03/02/11 |
400 |
26.19 |
10476.00 |
25.00 |
10000.00 |
9/17 |
1236.00 |
760.00 |
| #3 |
03/23/11 |
1300 |
10.29 |
13377.00 |
5.04 |
6552.00 |
|
2379.00 |
4446.00 |
| #4 |
03/30/11 |
500 |
29.76 |
14880.00 |
18.32 |
9160.00 |
|
2450.00 |
3270.00 |
| #5 |
04/20/11 |
900 |
16.60 |
14940.00 |
7.71 |
6939.00 |
|
3150.00 |
4851.00 |
| #6 |
04/27/11 |
300 |
44.00 |
13200.00 |
28.91 |
8673.00 |
|
1197.00 |
3330.00 |
| #7 |
09/21/11 |
200 |
40.10 |
8020.00 |
32.77 |
6554.00 |
|
450.00 |
1016.00 |
| #8 |
09/29/11 |
200 |
49.00 |
9800.00 |
52.97 |
10594.00 |
|
|
794.00 |
|
Starting Cash:
|
5,270.00 |
| Period Income: |
8,321.00 |
| Sold Securities: |
24,860.00 |
| Purchased Securities: |
17,820.00 |
| Ending Cash: |
20,631.00 |
| Securities: |
62,251.00 |
| Portfolio Value: |
82,882.00 |
| Gain in 2011: |
-28,224.00 |
| Gain in 2010: |
8,825.00 |
| Gain in 2009: |
2,281.00 |
Model Portfolio gain in 2011: -25.4% S&P
500 gain in 2011: -10.1%
As of June 30,
2011
| Stock |
Date |
Shares |
Purch |
Cost |
Market |
Value |
sold |
Income |
Gain/Loss |
| #1 |
12/23/09 |
600 |
17.38 |
10428.00 |
7.87 |
4722.00 |
|
2970.00 |
2236.00 |
| #2 |
04/21/10 |
600 |
19.75 |
11850.00 |
13.15 |
7890.00 |
|
1770.00 |
2190.00 |
| #3 |
12/15/10 |
400 |
32.39 |
12956.00 |
26.66 |
10664.00 |
|
2024.00 |
268.00 |
| UPL |
12/29/10 |
300 |
47.42 |
14226.00 |
47.00 |
14100.00 |
4/22/11 |
825.00 |
699.00 |
| #4 |
01/26/11 |
600 |
24.14 |
14484.00 |
22.26 |
13356.00 |
|
3348.00 |
2220.00 |
| #5 |
02/02/11 |
900 |
15.85 |
14265.00 |
13.79 |
12411.00 |
|
756.00 |
1098.00 |
| MCP |
02/23/11 |
200 |
45.80 |
9160.00 |
46.00 |
9200.00 |
4/22/11 |
800.00 |
840.00 |
| #6 |
03/02/11 |
400 |
26.19 |
10476.00 |
26.00 |
10400.00 |
|
876.00 |
800.00 |
| #7 |
03/23/11 |
1300 |
10.29 |
13377.00 |
7.48 |
9724.00 |
|
1404.00 |
2249.00 |
| #8 |
03/30/11 |
500 |
29.76 |
14880.00 |
26.00 |
13000.00 |
|
1925.00 |
45.00 |
| #9 |
04/20/11 |
900 |
16.60 |
14940.00 |
15.31 |
13779.00 |
|
1134.00 |
27.00 |
| #10 |
04/27/11 |
300 |
44.00 |
13200.00 |
33.84 |
10152.00 |
|
597.00 |
1323.00 |
|
Starting Cash:
|
2,824.00 |
| Period Income: |
7,246.00 |
| Sold Securities: |
23,300.00 |
| Purchased Securities: |
28,100.00 |
| Ending Cash: |
5,270.00 |
| Securities: |
106,098.00 |
| Portfolio Value: |
111,368.00 |
| Gain in 2011: |
75.00 |
| Gain in 2010: |
8,825.00 |
| Gain in 2009: |
2,281.00 |
Model Portfolio gain in
2011: 0.1% S&P 500 gain in
2011:
2.7%
As of March 31, 2011
| Stock |
Date |
Shares |
Purch |
Cost |
Market |
Value |
sold |
Income |
Gain/Loss |
| ACH |
11/18/09 |
300 |
28.59 |
8577.00 |
24.00 |
7200.00 |
2/19 |
1530.00 |
153.00 |
| #1 |
12/23/09 |
600 |
17.38 |
10428.00 |
9.86 |
5916.00 |
|
2670.00 |
1842.00 |
| #2 |
04/21/10 |
600 |
19.75 |
11850.00 |
15.00 |
9000.00 |
|
1890.00 |
960.00 |
| F |
12/08/10 |
700 |
16.68 |
11676.00 |
17.50 |
12250.00 |
1/22 |
308.00 |
882.00 |
| DDM |
12/08/10 |
200 |
52.28 |
10456.00 |
54.00 |
10800.00 |
1/22 |
240.00 |
584.00 |
| PCX |
12/15/10 |
700 |
16.75 |
11725.00 |
17.50 |
12250.00 |
1/22 |
637.00 |
1162.00 |
| #3 |
12/15/10 |
400 |
32.39 |
12956.00 |
35.00 |
14000.00 |
|
1160.00 |
2204.00 |
| SLV |
12/22/10 |
400 |
28.60 |
11440.00 |
30.00 |
12000.00 |
2/19 |
500.00 |
1060.00 |
| HK |
12/22/10 |
700 |
19.09 |
13363.00 |
20.00 |
14000.00 |
3/18 |
770.00 |
1407.00 |
| #4 |
12/29/10 |
300 |
47.42 |
14226.00 |
47.00 |
14100.00 |
|
825.00 |
699.00 |
| #5 |
01/26/11 |
600 |
24.14 |
14484.00 |
25.00 |
15000.00 |
|
1836.00 |
2352.00 |
| #6 |
02/02/11 |
900 |
15.85 |
14265.00 |
14.91 |
13419.00 |
|
288.00 |
558.00 |
| DISH |
02/09/11 |
600 |
21.75 |
13050.00 |
22.00 |
13200.00 |
3/18 |
570.00 |
720.00 |
| #7 |
02/23/11 |
200 |
45.80 |
9160.00 |
46.00 |
9200.00 |
|
800.00 |
840.00 |
| #8 |
03/02/11 |
400 |
26.19 |
10476.00 |
25.39 |
10156.00 |
|
200.00 |
120.00 |
| #9 |
03/23/11 |
1300 |
10.29 |
13377.00 |
11.00 |
14300.00 |
|
689.00 |
1612.00 |
| #10 |
03/30/11 |
500 |
29.76 |
14880.00 |
30.04 |
15020.00 |
|
825.00 |
965.00 |
|
Starting Cash:
|
4.396.00 |
| Period Income: |
6,420.00 |
| Sold Securities: |
81,700.00 |
| Purchased Securities: |
89,692.00 |
| Ending Cash: |
2,824.00 |
| Securities: |
120,111.00 |
| Portfolio Value: |
122,935.00 |
| Gain in 2011: |
11,829.00 |
| Gain in 2010: |
8,825.00 |
| Gain in 2009: |
2,281.00 |
Model Portfolio gain in
2011: 10.6%
S&P 500 gain in
2011:
5.4%
|