| Apr 24 | May 24 | Jun 24 | Jul 24 | Aug 24 | MTD | | | | | | | | |
--- Change in Value --- | | Beginning Value | 134,000.15 | 139,508.15 | 139,747.15 | 140,337.15 | 141,160.15 | 139,991.15 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +5,508.00 | +239.00 | +590.00 | +823.00 | -1,169.00 | +776.00 | Change in Value | +5,508.00 | +239.00 | +590.00 | +823.00 | -1,169.00 | +776.00 | IRR(%) | 66.03% | 2.10% | 5.44% | 7.37% | -9.62% | 8.06% | | Beginning Value | 134,000.15 | 139,508.15 | 139,747.15 | 140,337.15 | 141,160.15 | 139,991.15 | Change in Value | +5,508.00 | +239.00 | +590.00 | +823.00 | -1,169.00 | +776.00 | Ending Value | 139,508.15 | 139,747.15 | 140,337.15 | 141,160.15 | 139,991.15 | 140,767.15 | % of Change | 4.11% | 0.17% | 0.42% | 0.59% | -0.83% | 0.55% | | --- 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 | 99,965.00 | 99,965.00 | 99,965.00 | 99,965.00 | 99,965.00 | 99,965.00 | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Total Capital | 99,965.00 | 99,965.00 | 99,965.00 | 99,965.00 | 99,965.00 | 99,965.00 | | --- Current Return --- | | Realized Gain/(Loss) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Increase/(Decrease) in UnRealized Gain | +5,508.00 | +239.00 | +590.00 | +823.00 | -1,169.00 | +776.00 | Capital Gain (% over Total Capital) | +5,508.00 (5.51%) | +239.00 (0.24%) | +590.00 (0.59%) | +823.00 (0.82%) | -1,169.00 (-1.17%) | +776.00 (0.78%) | | 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 | +5,508.00 | +239.00 | +590.00 | +823.00 | -1,169.00 | +776.00 | 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 Incomes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +5,508.00 | +239.00 | +590.00 | +823.00 | -1,169.00 | +776.00 | % over Total Capital | 5.51% | 0.24% | 0.59% | 0.82% | -1.17% | 0.78% | % over Beginning Value | 4.11% | 0.17% | 0.42% | 0.59% | -0.83% | 0.55% | IRR(%) | 66.03% | 2.10% | 5.44% | 7.37% | -9.62% | 8.06% | | --- Cumulative Return --- | | Total Capital | 99,965.00 | 99,965.00 | 99,965.00 | 99,965.00 | 99,965.00 | 99,965.00 | Market Value | 139,508.15 | 139,747.15 | 140,337.15 | 141,160.15 | 139,991.15 | 140,767.15 | All Time Performance | +39,543.15 | +39,782.15 | +40,372.15 | +41,195.15 | +40,026.15 | +40,802.15 | % over Total Capital | 39.56% | 39.80% | 40.39% | 41.21% | 40.04% | 40.82% | IRR(%) | 6.44% | 6.37% | 6.36% | 6.37% | 6.11% | 6.13% | | Average Cost | 97,540.62 | 97,540.62 | 97,540.62 | 97,540.62 | 97,540.62 | 97,540.62 | Stock Value | 132,550.00 | 132,789.00 | 133,379.00 | 134,202.00 | 133,033.00 | 133,809.00 | UnRealized Gain/(Loss) (% over Average Cost) | +35,009.38 (35.89%) | +35,248.38 (36.14%) | +35,838.38 (36.74%) | +36,661.38 (37.59%) | +35,492.38 (36.39%) | +36,268.38 (37.18%) | | Balance Cost | 93,006.85 | 93,006.85 | 93,006.85 | 93,006.85 | 93,006.85 | 93,006.85 | Stock Value | 132,550.00 | 132,789.00 | 133,379.00 | 134,202.00 | 133,033.00 | 133,809.00 | Stock Performance (% over Balance Cost) | +39,543.15 (42.52%) | +39,782.15 (42.77%) | +40,372.15 (43.41%) | +41,195.15 (44.29%) | +40,026.15 (43.04%) | +40,802.15 (43.87%) | | --- 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 | 6,958.15 | 6,958.15 | 6,958.15 | 6,958.15 | 6,958.15 | 6,958.15 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 6,958.15 | 6,958.15 | 6,958.15 | 6,958.15 | 6,958.15 | 6,958.15 | | --- Allocation --- | | Stock Value | 132,550.00 (95.01%) | 132,789.00 (95.02%) | 133,379.00 (95.04%) | 134,202.00 (95.07%) | 133,033.00 (95.03%) | 133,809.00 (95.06%) | Cash Balance | 6,958.15 (4.99%) | 6,958.15 (4.98%) | 6,958.15 (4.96%) | 6,958.15 (4.93%) | 6,958.15 (4.97%) | 6,958.15 (4.94%) | Market Value | 139,508.15 | 139,747.15 | 140,337.15 | 141,160.15 | 139,991.15 | 140,767.15 | | | | | | | |
|