| Nov 23 | Dec 23 | Jan 24 | Feb 24 | Mar 24 | MTD | | | | | | | | |
--- Change in Value --- | | Beginning Value | 84,430.10 | 88,373.10 | 88,445.10 | 85,102.10 | 84,585.10 | 85,727.10 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +3,943.00 | +72.00 | -3,343.00 | -517.00 | +1,142.00 | -3,592.00 | Change in Value | +3,943.00 | +72.00 | -3,343.00 | -517.00 | +1,142.00 | -3,592.00 | IRR(%) | 77.62% | 0.99% | -37.42% | -7.63% | 17.72% | -56.05% | | Beginning Value | 84,430.10 | 88,373.10 | 88,445.10 | 85,102.10 | 84,585.10 | 85,727.10 | Change in Value | +3,943.00 | +72.00 | -3,343.00 | -517.00 | +1,142.00 | -3,592.00 | Ending Value | 88,373.10 | 88,445.10 | 85,102.10 | 84,585.10 | 85,727.10 | 82,135.10 | % of Change | 4.67% | 0.08% | -3.78% | -0.61% | 1.35% | -4.19% | | --- 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 | +3,943.00 | +72.00 | -3,343.00 | -517.00 | +1,142.00 | -3,592.00 | Capital Gain (% over Total Capital) | +3,943.00 (3.94%) | +72.00 (0.07%) | -3,343.00 (-3.34%) | -517.00 (-0.52%) | +1,142.00 (1.14%) | -3,592.00 (-3.59%) | | 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 | +3,943.00 | +72.00 | -3,343.00 | -517.00 | +1,142.00 | -3,592.00 | 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 | +3,943.00 | +72.00 | -3,343.00 | -517.00 | +1,142.00 | -3,592.00 | % over Total Capital | 3.94% | 0.07% | -3.34% | -0.52% | 1.14% | -3.59% | % over Beginning Value | 4.67% | 0.08% | -3.78% | -0.61% | 1.35% | -4.19% | IRR(%) | 77.62% | 0.99% | -37.42% | -7.63% | 17.72% | -56.05% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 88,373.10 | 88,445.10 | 85,102.10 | 84,585.10 | 85,727.10 | 82,135.10 | All Time Performance | -11,626.90 | -11,554.90 | -14,897.90 | -15,414.90 | -14,272.90 | -17,864.90 | % over Total Capital | -11.63% | -11.55% | -14.90% | -15.41% | -14.27% | -17.86% | IRR(%) | -4.15% | -4.01% | -5.09% | -5.15% | -4.62% | -5.78% | | Average Cost | 99,969.70 | 99,969.70 | 99,969.70 | 99,969.70 | 99,969.70 | 99,969.70 | Stock Value | 87,784.00 | 87,856.00 | 84,513.00 | 83,996.00 | 85,138.00 | 81,546.00 | UnRealized Gain/(Loss) (% over Average Cost) | -12,185.70 (-12.19%) | -12,113.70 (-12.12%) | -15,456.70 (-15.46%) | -15,973.70 (-15.98%) | -14,831.70 (-14.84%) | -18,423.70 (-18.43%) | | Balance Cost | 99,410.90 | 99,410.90 | 99,410.90 | 99,410.90 | 99,410.90 | 99,410.90 | Stock Value | 87,784.00 | 87,856.00 | 84,513.00 | 83,996.00 | 85,138.00 | 81,546.00 | Stock Performance (% over Balance Cost) | -11,626.90 (-11.70%) | -11,554.90 (-11.62%) | -14,897.90 (-14.99%) | -15,414.90 (-15.51%) | -14,272.90 (-14.36%) | -17,864.90 (-17.97%) | | --- 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 | 589.10 | 589.10 | 589.10 | 589.10 | 589.10 | 589.10 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 589.10 | 589.10 | 589.10 | 589.10 | 589.10 | 589.10 | | --- Allocation --- | | Stock Value | 87,784.00 (99.33%) | 87,856.00 (99.33%) | 84,513.00 (99.31%) | 83,996.00 (99.30%) | 85,138.00 (99.31%) | 81,546.00 (99.28%) | Cash Balance | 589.10 (0.67%) | 589.10 (0.67%) | 589.10 (0.69%) | 589.10 (0.70%) | 589.10 (0.69%) | 589.10 (0.72%) | Market Value | 88,373.10 | 88,445.10 | 85,102.10 | 84,585.10 | 85,727.10 | 82,135.10 | | | | | | | |
|