| Jan 24 | Feb 24 | Mar 24 | Apr 24 | May 24 | MTD | | | | | | | | |
--- Change in Value --- | | Beginning Value | 82,263.36 | 84,484.45 | 86,389.73 | 88,939.40 | 91,288.89 | 99,909.29 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +2,221.09 | +1,905.29 | +2,549.67 | +2,349.49 | +8,620.41 | +4,733.09 | Change in Value | +2,221.09 | +1,905.29 | +2,549.67 | +2,349.49 | +8,620.41 | +4,733.09 | IRR(%) | 38.28% | 33.73% | 42.45% | 38.84% | 199.76% | 96.55% | | Beginning Value | 82,263.36 | 84,484.45 | 86,389.73 | 88,939.40 | 91,288.89 | 99,909.29 | Change in Value | +2,221.09 | +1,905.29 | +2,549.67 | +2,349.49 | +8,620.41 | +4,733.09 | Ending Value | 84,484.45 | 86,389.73 | 88,939.40 | 91,288.89 | 99,909.29 | 104,642.38 | % of Change | 2.70% | 2.26% | 2.95% | 2.64% | 9.44% | 4.74% | | --- 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 | +2,221.09 | +1,905.29 | +2,549.67 | +2,349.49 | +8,620.41 | +4,733.09 | Capital Gain (% over Total Capital) | +2,221.09 (2.22%) | +1,905.29 (1.91%) | +2,549.67 (2.55%) | +2,349.49 (2.35%) | +8,620.41 (8.62%) | +4,733.09 (4.73%) | | 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 | +2,221.09 | +1,905.29 | +2,549.67 | +2,349.49 | +8,620.41 | +4,733.09 | 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 | +2,221.09 | +1,905.29 | +2,549.67 | +2,349.49 | +8,620.41 | +4,733.09 | % over Total Capital | 2.22% | 1.91% | 2.55% | 2.35% | 8.62% | 4.73% | % over Beginning Value | 2.70% | 2.26% | 2.95% | 2.64% | 9.44% | 4.74% | IRR(%) | 38.28% | 33.73% | 42.45% | 38.84% | 199.76% | 96.55% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 84,484.45 | 86,389.73 | 88,939.40 | 91,288.89 | 99,909.29 | 104,642.38 | All Time Performance | -15,515.56 | -13,610.27 | -11,060.60 | -8,711.11 | -90.70 | +4,642.38 | % over Total Capital | -15.52% | -13.61% | -11.06% | -8.71% | -0.09% | 4.64% | IRR(%) | -5.31% | -4.51% | -3.54% | -2.69% | -0.02% | 1.30% | | Average Cost | 99,985.26 | 99,985.26 | 99,985.26 | 99,985.26 | 99,985.26 | 99,985.26 | Stock Value | 78,616.10 | 80,521.39 | 83,071.06 | 85,420.55 | 94,040.96 | 98,774.04 | UnRealized Gain/(Loss) (% over Average Cost) | -21,369.15 (-21.37%) | -19,463.87 (-19.47%) | -16,914.20 (-16.92%) | -14,564.71 (-14.57%) | -5,944.31 (-5.95%) | -1,211.22 (-1.21%) | | Balance Cost | 94,131.66 | 94,131.66 | 94,131.66 | 94,131.66 | 94,131.66 | 94,131.66 | Stock Value | 78,616.10 | 80,521.39 | 83,071.06 | 85,420.55 | 94,040.96 | 98,774.04 | Stock Performance (% over Balance Cost) | -15,515.56 (-16.48%) | -13,610.27 (-14.46%) | -11,060.60 (-11.75%) | -8,711.11 (-9.25%) | -90.70 (-0.10%) | +4,642.38 (4.93%) | | --- 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 | 5,868.34 | 5,868.34 | 5,868.34 | 5,868.34 | 5,868.34 | 5,868.34 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 5,868.34 | 5,868.34 | 5,868.34 | 5,868.34 | 5,868.34 | 5,868.34 | | --- Allocation --- | | Stock Value | 78,616.10 (93.05%) | 80,521.39 (93.21%) | 83,071.06 (93.40%) | 85,420.55 (93.57%) | 94,040.96 (94.13%) | 98,774.04 (94.39%) | Cash Balance | 5,868.34 (6.95%) | 5,868.34 (6.79%) | 5,868.34 (6.60%) | 5,868.34 (6.43%) | 5,868.34 (5.87%) | 5,868.34 (5.61%) | Market Value | 84,484.45 | 86,389.73 | 88,939.40 | 91,288.89 | 99,909.29 | 104,642.38 | | | | | | | |
|