| Jun 23 | Jul 23 | Aug 23 | Sep 23 | Oct 23 | Nov 23 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 44,120.29 | 46,053.29 | 47,333.29 | 48,521.79 | 49,208.79 | 48,975.29 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +1,933.00 | +1,280.00 | +1,188.50 | +687.00 | -233.50 | +292.00 | Change in Value | +1,933.00 | +1,280.00 | +1,188.50 | +687.00 | -233.50 | +292.00 | IRR(%) | 71.54% | 39.59% | 35.21% | 19.35% | -5.62% | 7.76% | | Beginning Value | 44,120.29 | 46,053.29 | 47,333.29 | 48,521.79 | 49,208.79 | 48,975.29 | Change in Value | +1,933.00 | +1,280.00 | +1,188.50 | +687.00 | -233.50 | +292.00 | Ending Value | 46,053.29 | 47,333.29 | 48,521.79 | 49,208.79 | 48,975.29 | 49,267.29 | % of Change | 4.38% | 2.78% | 2.51% | 1.42% | -0.47% | 0.60% | | --- 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 | +1,933.00 | +1,280.00 | +1,188.50 | +687.00 | -233.50 | +292.00 | Capital Gain (% over Total Capital) | +1,933.00 (1.93%) | +1,280.00 (1.28%) | +1,188.50 (1.19%) | +687.00 (0.69%) | -233.50 (-0.23%) | +292.00 (0.29%) | | 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 | +1,933.00 | +1,280.00 | +1,188.50 | +687.00 | -233.50 | +292.00 | 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 | +1,933.00 | +1,280.00 | +1,188.50 | +687.00 | -233.50 | +292.00 | % over Total Capital | 1.93% | 1.28% | 1.19% | 0.69% | -0.23% | 0.29% | % over Beginning Value | 4.38% | 2.78% | 2.51% | 1.42% | -0.47% | 0.60% | IRR(%) | 71.54% | 39.59% | 35.21% | 19.35% | -5.62% | 7.76% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 46,053.29 | 47,333.29 | 48,521.79 | 49,208.79 | 48,975.29 | 49,267.29 | All Time Performance | -53,946.71 | -52,666.71 | -51,478.21 | -50,791.21 | -51,024.71 | -50,732.71 | % over Total Capital | -53.95% | -52.67% | -51.48% | -50.79% | -51.02% | -50.73% | IRR(%) | -26.70% | -25.15% | -23.75% | -22.74% | -22.27% | -21.56% | | Average Cost | 101,516.21 | 101,516.21 | 101,516.21 | 101,516.21 | 101,516.21 | 101,516.21 | Stock Value | 44,182.50 | 45,462.50 | 46,651.00 | 47,338.00 | 47,104.50 | 47,396.50 | UnRealized Gain/(Loss) (% over Average Cost) | -57,333.71 (-56.48%) | -56,053.71 (-55.22%) | -54,865.21 (-54.05%) | -54,178.21 (-53.37%) | -54,411.71 (-53.60%) | -54,119.71 (-53.31%) | | Balance Cost | 98,129.21 | 98,129.21 | 98,129.21 | 98,129.21 | 98,129.21 | 98,129.21 | Stock Value | 44,182.50 | 45,462.50 | 46,651.00 | 47,338.00 | 47,104.50 | 47,396.50 | Stock Performance (% over Balance Cost) | -53,946.71 (-54.98%) | -52,666.71 (-53.67%) | -51,478.21 (-52.46%) | -50,791.21 (-51.76%) | -51,024.71 (-52.00%) | -50,732.71 (-51.70%) | | --- 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 | 1,870.79 | 1,870.79 | 1,870.79 | 1,870.79 | 1,870.79 | 1,870.79 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 1,870.79 | 1,870.79 | 1,870.79 | 1,870.79 | 1,870.79 | 1,870.79 | | --- Allocation --- | | Stock Value | 44,182.50 (95.94%) | 45,462.50 (96.05%) | 46,651.00 (96.14%) | 47,338.00 (96.20%) | 47,104.50 (96.18%) | 47,396.50 (96.20%) | Cash Balance | 1,870.79 (4.06%) | 1,870.79 (3.95%) | 1,870.79 (3.86%) | 1,870.79 (3.80%) | 1,870.79 (3.82%) | 1,870.79 (3.80%) | Market Value | 46,053.29 | 47,333.29 | 48,521.79 | 49,208.79 | 48,975.29 | 49,267.29 | | | | | | | |
|