| Feb 24 | Mar 24 | Apr 24 | May 24 | Jun 24 | MTD | | | | | | | | |
--- Change in Value --- | | Beginning Value | 225,476.97 | 222,213.47 | 226,698.97 | 255,901.97 | 276,822.97 | 295,193.47 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | -3,263.50 | +4,485.50 | +29,203.00 | +20,921.00 | +18,370.50 | +6,972.50 | Change in Value | -3,263.50 | +4,485.50 | +29,203.00 | +20,921.00 | +18,370.50 | +6,972.50 | IRR(%) | -17.30% | 27.52% | 359.55% | 160.15% | 124.49% | 70.33% | | Beginning Value | 225,476.97 | 222,213.47 | 226,698.97 | 255,901.97 | 276,822.97 | 295,193.47 | Change in Value | -3,263.50 | +4,485.50 | +29,203.00 | +20,921.00 | +18,370.50 | +6,972.50 | Ending Value | 222,213.47 | 226,698.97 | 255,901.97 | 276,822.97 | 295,193.47 | 302,165.97 | % of Change | -1.45% | 2.02% | 12.88% | 8.18% | 6.64% | 2.36% | | --- 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 | -3,263.50 | +4,485.50 | +29,203.00 | +20,921.00 | +18,370.50 | +6,972.50 | Capital Gain (% over Total Capital) | -3,263.50 (-3.26%) | +4,485.50 (4.49%) | +29,203.00 (29.20%) | +20,921.00 (20.92%) | +18,370.50 (18.37%) | +6,972.50 (6.97%) | | 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 | -3,263.50 | +4,485.50 | +29,203.00 | +20,921.00 | +18,370.50 | +6,972.50 | 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 | -3,263.50 | +4,485.50 | +29,203.00 | +20,921.00 | +18,370.50 | +6,972.50 | % over Total Capital | -3.26% | 4.49% | 29.20% | 20.92% | 18.37% | 6.97% | % over Beginning Value | -1.45% | 2.02% | 12.88% | 8.18% | 6.64% | 2.36% | IRR(%) | -17.30% | 27.52% | 359.55% | 160.15% | 124.49% | 70.33% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 222,213.47 | 226,698.97 | 255,901.97 | 276,822.97 | 295,193.47 | 302,165.97 | All Time Performance | +122,213.47 | +126,698.97 | +155,901.97 | +176,822.97 | +195,193.47 | +202,165.97 | % over Total Capital | 122.21% | 126.70% | 155.90% | 176.82% | 195.19% | 202.17% | IRR(%) | 10.26% | 10.42% | 11.93% | 12.85% | 13.57% | 13.80% | | Average Cost | 99,938.03 | 99,938.03 | 99,938.03 | 99,938.03 | 99,938.03 | 99,938.03 | Stock Value | 222,151.50 | 226,637.00 | 255,840.00 | 276,761.00 | 295,131.50 | 302,104.00 | UnRealized Gain/(Loss) (% over Average Cost) | +122,213.47 (122.29%) | +126,698.97 (126.78%) | +155,901.97 (156.00%) | +176,822.97 (176.93%) | +195,193.47 (195.31%) | +202,165.97 (202.29%) | | Balance Cost | 99,938.03 | 99,938.03 | 99,938.03 | 99,938.03 | 99,938.03 | 99,938.03 | Stock Value | 222,151.50 | 226,637.00 | 255,840.00 | 276,761.00 | 295,131.50 | 302,104.00 | Stock Performance (% over Balance Cost) | +122,213.47 (122.29%) | +126,698.97 (126.78%) | +155,901.97 (156.00%) | +176,822.97 (176.93%) | +195,193.47 (195.31%) | +202,165.97 (202.29%) | | --- 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 | 61.97 | 61.97 | 61.97 | 61.97 | 61.97 | 61.97 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 61.97 | 61.97 | 61.97 | 61.97 | 61.97 | 61.97 | | --- Allocation --- | | Stock Value | 222,151.50 (99.97%) | 226,637.00 (99.97%) | 255,840.00 (99.98%) | 276,761.00 (99.98%) | 295,131.50 (99.98%) | 302,104.00 (99.98%) | Cash Balance | 61.97 (0.03%) | 61.97 (0.03%) | 61.97 (0.02%) | 61.97 (0.02%) | 61.97 (0.02%) | 61.97 (0.02%) | Market Value | 222,213.47 | 226,698.97 | 255,901.97 | 276,822.97 | 295,193.47 | 302,165.97 | | | | | | | |
|