| Oct 23 | Nov 23 | Dec 23 | Jan 24 | Feb 24 | Mar 24 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 41,961.06 | 40,759.56 | 42,353.06 | 43,637.56 | 46,558.56 | 49,011.56 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | -1,201.50 | +1,593.50 | +1,284.50 | +2,921.00 | +2,453.00 | +391.50 | Change in Value | -1,201.50 | +1,593.50 | +1,284.50 | +2,921.00 | +2,453.00 | +391.50 | IRR(%) | -29.77% | 62.04% | 43.83% | 119.96% | 95.29% | 10.16% | | Beginning Value | 41,961.06 | 40,759.56 | 42,353.06 | 43,637.56 | 46,558.56 | 49,011.56 | Change in Value | -1,201.50 | +1,593.50 | +1,284.50 | +2,921.00 | +2,453.00 | +391.50 | Ending Value | 40,759.56 | 42,353.06 | 43,637.56 | 46,558.56 | 49,011.56 | 49,403.06 | % of Change | -2.86% | 3.91% | 3.03% | 6.69% | 5.27% | 0.80% | | --- Capital Change --- | | Cash Deposit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Cash Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Share Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Cash Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Previous Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | | --- Current Return --- | | Realized Gain/(Loss) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Increase/(Decrease) in UnRealized Gain | -1,201.50 | +1,593.50 | +1,284.50 | +2,921.00 | +2,453.00 | +391.50 | Capital Gain (% over Total Capital) | -1,201.50 (-1.20%) | +1,593.50 (1.59%) | +1,284.50 (1.28%) | +2,921.00 (2.92%) | +2,453.00 (2.45%) | +391.50 (0.39%) | | Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Misc Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Capital Gain | -1,201.50 | +1,593.50 | +1,284.50 | +2,921.00 | +2,453.00 | +391.50 | Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | -1,201.50 | +1,593.50 | +1,284.50 | +2,921.00 | +2,453.00 | +391.50 | % over Total Capital | -1.20% | 1.59% | 1.28% | 2.92% | 2.45% | 0.39% | % over Beginning Value | -2.86% | 3.91% | 3.03% | 6.69% | 5.27% | 0.80% | IRR(%) | -29.77% | 62.04% | 43.83% | 119.96% | 95.29% | 10.16% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 40,759.56 | 42,353.06 | 43,637.56 | 46,558.56 | 49,011.56 | 49,403.06 | All Time Performance | -59,240.44 | -57,646.94 | -56,362.44 | -53,441.44 | -50,988.44 | -50,596.94 | % over Total Capital | -59.24% | -57.65% | -56.36% | -53.44% | -50.99% | -50.60% | IRR(%) | -10.81% | -10.27% | -9.84% | -9.01% | -8.35% | -8.18% | | Average Cost | 99,924.94 | 99,924.94 | 99,924.94 | 99,924.94 | 99,924.94 | 99,924.94 | Stock Value | 40,684.50 | 42,278.00 | 43,562.50 | 46,483.50 | 48,936.50 | 49,328.00 | UnRealized Gain/(Loss) (% over Average Cost) | -59,240.44 (-59.28%) | -57,646.94 (-57.69%) | -56,362.44 (-56.40%) | -53,441.44 (-53.48%) | -50,988.44 (-51.03%) | -50,596.94 (-50.63%) | | Balance Cost | 99,924.94 | 99,924.94 | 99,924.94 | 99,924.94 | 99,924.94 | 99,924.94 | Stock Value | 40,684.50 | 42,278.00 | 43,562.50 | 46,483.50 | 48,936.50 | 49,328.00 | Stock Performance (% over Balance Cost) | -59,240.44 (-59.28%) | -57,646.94 (-57.69%) | -56,362.44 (-56.40%) | -53,441.44 (-53.48%) | -50,988.44 (-51.03%) | -50,596.94 (-50.63%) | | --- Stock Position --- | | Total Buy | +0.00 | +0.00 | +0.00 | +0.00 | +0.00 | +0.00 | Total Sell | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | Net Buy | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | --- Cash Position --- | | Net Cash Deposit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Sell \ (Buy) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Misc Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Cash at beginning of period | 75.06 | 75.06 | 75.06 | 75.06 | 75.06 | 75.06 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 75.06 | 75.06 | 75.06 | 75.06 | 75.06 | 75.06 | | --- Allocation --- | | Stock Value | 40,684.50 (99.82%) | 42,278.00 (99.82%) | 43,562.50 (99.83%) | 46,483.50 (99.84%) | 48,936.50 (99.85%) | 49,328.00 (99.85%) | Cash Balance | 75.06 (0.18%) | 75.06 (0.18%) | 75.06 (0.17%) | 75.06 (0.16%) | 75.06 (0.15%) | 75.06 (0.15%) | Market Value | 40,759.56 | 42,353.06 | 43,637.56 | 46,558.56 | 49,011.56 | 49,403.06 | | | | | | | |
|