| Jan 24 | Feb 24 | Mar 24 | Apr 24 | May 24 | MTD | | | | | | | | |
--- Change in Value --- | | Beginning Value | 73,282.03 | 80,648.03 | 87,352.53 | 86,280.03 | 89,564.53 | 91,181.53 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +7,366.00 | +6,704.50 | -1,072.50 | +3,284.50 | +1,617.00 | +7,067.50 | Change in Value | +7,366.00 | +6,704.50 | -1,072.50 | +3,284.50 | +1,617.00 | +7,067.50 | IRR(%) | 220.69% | 183.20% | -13.95% | 60.03% | 24.32% | 449.05% | | Beginning Value | 73,282.03 | 80,648.03 | 87,352.53 | 86,280.03 | 89,564.53 | 91,181.53 | Change in Value | +7,366.00 | +6,704.50 | -1,072.50 | +3,284.50 | +1,617.00 | +7,067.50 | Ending Value | 80,648.03 | 87,352.53 | 86,280.03 | 89,564.53 | 91,181.53 | 98,249.03 | % of Change | 10.05% | 8.31% | -1.23% | 3.81% | 1.81% | 7.75% | | --- 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 | +7,366.00 | +6,704.50 | -1,072.50 | +3,284.50 | +1,617.00 | +7,067.50 | Capital Gain (% over Total Capital) | +7,366.00 (7.37%) | +6,704.50 (6.70%) | -1,072.50 (-1.07%) | +3,284.50 (3.28%) | +1,617.00 (1.62%) | +7,067.50 (7.07%) | | 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 | +7,366.00 | +6,704.50 | -1,072.50 | +3,284.50 | +1,617.00 | +7,067.50 | 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 | +7,366.00 | +6,704.50 | -1,072.50 | +3,284.50 | +1,617.00 | +7,067.50 | % over Total Capital | 7.37% | 6.70% | -1.07% | 3.28% | 1.62% | 7.07% | % over Beginning Value | 10.05% | 8.31% | -1.23% | 3.81% | 1.81% | 7.75% | IRR(%) | 220.69% | 183.20% | -13.95% | 60.03% | 24.32% | 449.05% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 80,648.03 | 87,352.53 | 86,280.03 | 89,564.53 | 91,181.53 | 98,249.03 | All Time Performance | -19,351.97 | -12,647.47 | -13,719.97 | -10,435.47 | -8,818.47 | -1,750.97 | % over Total Capital | -19.35% | -12.65% | -13.72% | -10.44% | -8.82% | -1.75% | IRR(%) | -2.62% | -1.64% | -1.77% | -1.31% | -1.09% | -0.20% | | Average Cost | 99,541.97 | 99,541.97 | 99,541.97 | 99,541.97 | 99,541.97 | 99,541.97 | Stock Value | 80,190.00 | 86,894.50 | 85,822.00 | 89,106.50 | 90,723.50 | 97,791.00 | UnRealized Gain/(Loss) (% over Average Cost) | -19,351.97 (-19.44%) | -12,647.47 (-12.71%) | -13,719.97 (-13.78%) | -10,435.47 (-10.48%) | -8,818.47 (-8.86%) | -1,750.97 (-1.76%) | | Balance Cost | 99,541.97 | 99,541.97 | 99,541.97 | 99,541.97 | 99,541.97 | 99,541.97 | Stock Value | 80,190.00 | 86,894.50 | 85,822.00 | 89,106.50 | 90,723.50 | 97,791.00 | Stock Performance (% over Balance Cost) | -19,351.97 (-19.44%) | -12,647.47 (-12.71%) | -13,719.97 (-13.78%) | -10,435.47 (-10.48%) | -8,818.47 (-8.86%) | -1,750.97 (-1.76%) | | --- 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 | 458.03 | 458.03 | 458.03 | 458.03 | 458.03 | 458.03 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 458.03 | 458.03 | 458.03 | 458.03 | 458.03 | 458.03 | | --- Allocation --- | | Stock Value | 80,190.00 (99.43%) | 86,894.50 (99.48%) | 85,822.00 (99.47%) | 89,106.50 (99.49%) | 90,723.50 (99.50%) | 97,791.00 (99.53%) | Cash Balance | 458.03 (0.57%) | 458.03 (0.52%) | 458.03 (0.53%) | 458.03 (0.51%) | 458.03 (0.50%) | 458.03 (0.47%) | Market Value | 80,648.03 | 87,352.53 | 86,280.03 | 89,564.53 | 91,181.53 | 98,249.03 | | | | | | | |
|