| Jul 23 | Aug 23 | Sep 23 | Oct 23 | Nov 23 | Dec 23 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 131,917.89 | 137,458.89 | 138,522.89 | 147,042.89 | 194,583.39 | 190,000.89 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +5,541.00 | +1,064.00 | +8,520.00 | +47,540.50 | -4,582.50 | +309.50 | Change in Value | +5,541.00 | +1,064.00 | +8,520.00 | +47,540.50 | -4,582.50 | +309.50 | IRR(%) | 64.97% | 9.83% | 111.96% | 2,921.46% | -25.91% | 2.00% | | Beginning Value | 131,917.89 | 137,458.89 | 138,522.89 | 147,042.89 | 194,583.39 | 190,000.89 | Change in Value | +5,541.00 | +1,064.00 | +8,520.00 | +47,540.50 | -4,582.50 | +309.50 | Ending Value | 137,458.89 | 138,522.89 | 147,042.89 | 194,583.39 | 190,000.89 | 190,310.39 | % of Change | 4.20% | 0.77% | 6.15% | 32.33% | -2.36% | 0.16% | | --- 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 | +5,541.00 | +1,064.00 | +8,520.00 | +47,540.50 | -4,582.50 | +309.50 | Capital Gain (% over Total Capital) | +5,541.00 (5.54%) | +1,064.00 (1.06%) | +8,520.00 (8.52%) | +47,540.50 (47.54%) | -4,582.50 (-4.58%) | +309.50 (0.31%) | | 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 | +5,541.00 | +1,064.00 | +8,520.00 | +47,540.50 | -4,582.50 | +309.50 | 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 | +5,541.00 | +1,064.00 | +8,520.00 | +47,540.50 | -4,582.50 | +309.50 | % over Total Capital | 5.54% | 1.06% | 8.52% | 47.54% | -4.58% | 0.31% | % over Beginning Value | 4.20% | 0.77% | 6.15% | 32.33% | -2.36% | 0.16% | IRR(%) | 64.97% | 9.83% | 111.96% | 2,921.46% | -25.91% | 2.00% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 137,458.89 | 138,522.89 | 147,042.89 | 194,583.39 | 190,000.89 | 190,310.39 | All Time Performance | +37,458.89 | +38,522.89 | +47,042.89 | +94,583.39 | +90,000.89 | +90,310.39 | % over Total Capital | 37.46% | 38.52% | 47.04% | 94.58% | 90.00% | 90.31% | IRR(%) | 13.11% | 13.00% | 15.06% | 26.48% | 24.63% | 23.92% | | Average Cost | 99,979.11 | 99,979.11 | 99,979.11 | 99,979.11 | 99,979.11 | 99,979.11 | Stock Value | 137,438.00 | 138,502.00 | 147,022.00 | 194,562.50 | 189,980.00 | 190,289.50 | UnRealized Gain/(Loss) (% over Average Cost) | +37,458.89 (37.47%) | +38,522.89 (38.53%) | +47,042.89 (47.05%) | +94,583.39 (94.60%) | +90,000.89 (90.02%) | +90,310.39 (90.33%) | | Balance Cost | 99,979.11 | 99,979.11 | 99,979.11 | 99,979.11 | 99,979.11 | 99,979.11 | Stock Value | 137,438.00 | 138,502.00 | 147,022.00 | 194,562.50 | 189,980.00 | 190,289.50 | Stock Performance (% over Balance Cost) | +37,458.89 (37.47%) | +38,522.89 (38.53%) | +47,042.89 (47.05%) | +94,583.39 (94.60%) | +90,000.89 (90.02%) | +90,310.39 (90.33%) | | --- 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 | 20.89 | 20.89 | 20.89 | 20.89 | 20.89 | 20.89 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 20.89 | 20.89 | 20.89 | 20.89 | 20.89 | 20.89 | | --- Allocation --- | | Stock Value | 137,438.00 (99.98%) | 138,502.00 (99.98%) | 147,022.00 (99.99%) | 194,562.50 (99.99%) | 189,980.00 (99.99%) | 190,289.50 (99.99%) | Cash Balance | 20.89 (0.02%) | 20.89 (0.02%) | 20.89 (0.01%) | 20.89 (0.01%) | 20.89 (0.01%) | 20.89 (0.01%) | Market Value | 137,458.89 | 138,522.89 | 147,042.89 | 194,583.39 | 190,000.89 | 190,310.39 | | | | | | | |
|