| Dec 23 | Jan 24 | Feb 24 | Mar 24 | Apr 24 | MTD | | | | | | | | |
--- Change in Value --- | | Beginning Value | 35,277.27 | 38,870.27 | 36,901.27 | 36,158.27 | 40,227.77 | 37,343.27 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +3,593.00 | -1,969.00 | -743.00 | +4,069.50 | -2,884.50 | +2,328.00 | Change in Value | +3,593.00 | -1,969.00 | -743.00 | +4,069.50 | -2,884.50 | +2,328.00 | IRR(%) | 225.45% | -46.87% | -23.29% | 266.04% | - % | 446.26% | | Beginning Value | 35,277.27 | 38,870.27 | 36,901.27 | 36,158.27 | 40,227.77 | 37,343.27 | Change in Value | +3,593.00 | -1,969.00 | -743.00 | +4,069.50 | -2,884.50 | +2,328.00 | Ending Value | 38,870.27 | 36,901.27 | 36,158.27 | 40,227.77 | 37,343.27 | 39,671.27 | % of Change | 10.19% | -5.07% | -2.01% | 11.25% | -7.17% | 6.23% | | --- 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 | +3,593.00 | -1,969.00 | -743.00 | +4,069.50 | -2,884.50 | +2,328.00 | Capital Gain (% over Total Capital) | +3,593.00 (3.59%) | -1,969.00 (-1.97%) | -743.00 (-0.74%) | +4,069.50 (4.07%) | -2,884.50 (-2.88%) | +2,328.00 (2.33%) | | 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 | +3,593.00 | -1,969.00 | -743.00 | +4,069.50 | -2,884.50 | +2,328.00 | 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 | +3,593.00 | -1,969.00 | -743.00 | +4,069.50 | -2,884.50 | +2,328.00 | % over Total Capital | 3.59% | -1.97% | -0.74% | 4.07% | -2.88% | 2.33% | % over Beginning Value | 10.19% | -5.07% | -2.01% | 11.25% | -7.17% | 6.23% | IRR(%) | 225.45% | -46.87% | -23.29% | 266.04% | - % | 446.26% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 38,870.27 | 36,901.27 | 36,158.27 | 40,227.77 | 37,343.27 | 39,671.27 | All Time Performance | -61,129.73 | -63,098.73 | -63,841.73 | -59,772.23 | -62,656.73 | -60,328.73 | % over Total Capital | -61.13% | -63.10% | -63.84% | -59.77% | -62.66% | -60.33% | IRR(%) | -27.12% | -27.71% | -27.59% | -24.52% | -25.68% | -24.07% | | Average Cost | 99,989.23 | 99,989.23 | 99,989.23 | 99,989.23 | 99,989.23 | 99,989.23 | Stock Value | 38,859.50 | 36,890.50 | 36,147.50 | 40,217.00 | 37,332.50 | 39,660.50 | UnRealized Gain/(Loss) (% over Average Cost) | -61,129.73 (-61.14%) | -63,098.73 (-63.11%) | -63,841.73 (-63.85%) | -59,772.23 (-59.78%) | -62,656.73 (-62.66%) | -60,328.73 (-60.34%) | | Balance Cost | 99,989.23 | 99,989.23 | 99,989.23 | 99,989.23 | 99,989.23 | 99,989.23 | Stock Value | 38,859.50 | 36,890.50 | 36,147.50 | 40,217.00 | 37,332.50 | 39,660.50 | Stock Performance (% over Balance Cost) | -61,129.73 (-61.14%) | -63,098.73 (-63.11%) | -63,841.73 (-63.85%) | -59,772.23 (-59.78%) | -62,656.73 (-62.66%) | -60,328.73 (-60.34%) | | --- 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 | 10.77 | 10.77 | 10.77 | 10.77 | 10.77 | 10.77 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 10.77 | 10.77 | 10.77 | 10.77 | 10.77 | 10.77 | | --- Allocation --- | | Stock Value | 38,859.50 (99.97%) | 36,890.50 (99.97%) | 36,147.50 (99.97%) | 40,217.00 (99.97%) | 37,332.50 (99.97%) | 39,660.50 (99.97%) | Cash Balance | 10.77 (0.03%) | 10.77 (0.03%) | 10.77 (0.03%) | 10.77 (0.03%) | 10.77 (0.03%) | 10.77 (0.03%) | Market Value | 38,870.27 | 36,901.27 | 36,158.27 | 40,227.77 | 37,343.27 | 39,671.27 | | | | | | | |
|