| Nov 23 | Dec 23 | Jan 24 | Feb 24 | Mar 24 | MTD | | | | | | | | |
--- Change in Value --- | | Beginning Value | 62,890.79 | 65,941.29 | 65,421.29 | 66,165.29 | 65,860.29 | 71,238.79 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +3,050.50 | -520.00 | +744.00 | -305.00 | +5,378.50 | +2,234.00 | Change in Value | +3,050.50 | -520.00 | +744.00 | -305.00 | +5,378.50 | +2,234.00 | IRR(%) | 81.51% | -9.18% | 14.74% | -5.84% | 159.89% | 80.97% | | Beginning Value | 62,890.79 | 65,941.29 | 65,421.29 | 66,165.29 | 65,860.29 | 71,238.79 | Change in Value | +3,050.50 | -520.00 | +744.00 | -305.00 | +5,378.50 | +2,234.00 | Ending Value | 65,941.29 | 65,421.29 | 66,165.29 | 65,860.29 | 71,238.79 | 73,472.79 | % of Change | 4.85% | -0.79% | 1.14% | -0.46% | 8.17% | 3.14% | | --- 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 | +3,050.50 | -520.00 | +744.00 | -305.00 | +5,378.50 | +2,234.00 | Capital Gain (% over Total Capital) | +3,050.50 (3.05%) | -520.00 (-0.52%) | +744.00 (0.74%) | -305.00 (-0.30%) | +5,378.50 (5.38%) | +2,234.00 (2.23%) | | 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 | +3,050.50 | -520.00 | +744.00 | -305.00 | +5,378.50 | +2,234.00 | 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 | +3,050.50 | -520.00 | +744.00 | -305.00 | +5,378.50 | +2,234.00 | % over Total Capital | 3.05% | -0.52% | 0.74% | -0.30% | 5.38% | 2.23% | % over Beginning Value | 4.85% | -0.79% | 1.14% | -0.46% | 8.17% | 3.14% | IRR(%) | 81.51% | -9.18% | 14.74% | -5.84% | 159.89% | 80.97% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 65,941.29 | 65,421.29 | 66,165.29 | 65,860.29 | 71,238.79 | 73,472.79 | All Time Performance | -34,058.71 | -34,578.71 | -33,834.71 | -34,139.71 | -28,761.21 | -26,527.21 | % over Total Capital | -34.06% | -34.58% | -33.83% | -34.14% | -28.76% | -26.53% | IRR(%) | -13.31% | -13.18% | -12.53% | -12.36% | -9.91% | -8.90% | | Average Cost | 99,979.71 | 99,979.71 | 99,979.71 | 99,979.71 | 99,979.71 | 99,979.71 | Stock Value | 65,921.00 | 65,401.00 | 66,145.00 | 65,840.00 | 71,218.50 | 73,452.50 | UnRealized Gain/(Loss) (% over Average Cost) | -34,058.71 (-34.07%) | -34,578.71 (-34.59%) | -33,834.71 (-33.84%) | -34,139.71 (-34.15%) | -28,761.21 (-28.77%) | -26,527.21 (-26.53%) | | Balance Cost | 99,979.71 | 99,979.71 | 99,979.71 | 99,979.71 | 99,979.71 | 99,979.71 | Stock Value | 65,921.00 | 65,401.00 | 66,145.00 | 65,840.00 | 71,218.50 | 73,452.50 | Stock Performance (% over Balance Cost) | -34,058.71 (-34.07%) | -34,578.71 (-34.59%) | -33,834.71 (-33.84%) | -34,139.71 (-34.15%) | -28,761.21 (-28.77%) | -26,527.21 (-26.53%) | | --- 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 | 20.29 | 20.29 | 20.29 | 20.29 | 20.29 | 20.29 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 20.29 | 20.29 | 20.29 | 20.29 | 20.29 | 20.29 | | --- Allocation --- | | Stock Value | 65,921.00 (99.97%) | 65,401.00 (99.97%) | 66,145.00 (99.97%) | 65,840.00 (99.97%) | 71,218.50 (99.97%) | 73,452.50 (99.97%) | Cash Balance | 20.29 (0.03%) | 20.29 (0.03%) | 20.29 (0.03%) | 20.29 (0.03%) | 20.29 (0.03%) | 20.29 (0.03%) | Market Value | 65,941.29 | 65,421.29 | 66,165.29 | 65,860.29 | 71,238.79 | 73,472.79 | | | | | | | |
|