| Feb 24 | Mar 24 | Apr 24 | May 24 | Jun 24 | MTD | | | | | | | | |
--- Change in Value --- | | Beginning Value | 62,397.57 | 63,268.07 | 64,735.07 | 66,171.57 | 68,942.57 | 57,114.07 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +870.50 | +1,467.00 | +1,436.50 | +2,771.00 | -11,828.50 | +3,204.50 | Change in Value | +870.50 | +1,467.00 | +1,436.50 | +2,771.00 | -11,828.50 | +3,204.50 | IRR(%) | 19.79% | 32.16% | 31.81% | 64.72% | - % | 247.40% | | Beginning Value | 62,397.57 | 63,268.07 | 64,735.07 | 66,171.57 | 68,942.57 | 57,114.07 | Change in Value | +870.50 | +1,467.00 | +1,436.50 | +2,771.00 | -11,828.50 | +3,204.50 | Ending Value | 63,268.07 | 64,735.07 | 66,171.57 | 68,942.57 | 57,114.07 | 60,318.57 | % of Change | 1.40% | 2.32% | 2.22% | 4.19% | -17.16% | 5.61% | | --- 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 | +870.50 | +1,467.00 | +1,436.50 | +2,771.00 | -11,828.50 | +3,204.50 | Capital Gain (% over Total Capital) | +870.50 (0.87%) | +1,467.00 (1.47%) | +1,436.50 (1.44%) | +2,771.00 (2.77%) | -11,828.50 (-11.83%) | +3,204.50 (3.20%) | | 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 | +870.50 | +1,467.00 | +1,436.50 | +2,771.00 | -11,828.50 | +3,204.50 | 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 | +870.50 | +1,467.00 | +1,436.50 | +2,771.00 | -11,828.50 | +3,204.50 | % over Total Capital | 0.87% | 1.47% | 1.44% | 2.77% | -11.83% | 3.20% | % over Beginning Value | 1.40% | 2.32% | 2.22% | 4.19% | -17.16% | 5.61% | IRR(%) | 19.79% | 32.16% | 31.81% | 64.72% | - % | 247.40% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 63,268.07 | 64,735.07 | 66,171.57 | 68,942.57 | 57,114.07 | 60,318.57 | All Time Performance | -36,731.93 | -35,264.93 | -33,828.43 | -31,057.43 | -42,885.93 | -39,681.43 | % over Total Capital | -36.73% | -35.26% | -33.83% | -31.06% | -42.89% | -39.68% | IRR(%) | -7.14% | -6.71% | -6.30% | -5.62% | -8.24% | -7.42% | | Average Cost | 99,963.43 | 99,963.43 | 99,963.43 | 99,963.43 | 99,963.43 | 99,963.43 | Stock Value | 63,231.50 | 64,698.50 | 66,135.00 | 68,906.00 | 57,077.50 | 60,282.00 | UnRealized Gain/(Loss) (% over Average Cost) | -36,731.93 (-36.75%) | -35,264.93 (-35.28%) | -33,828.43 (-33.84%) | -31,057.43 (-31.07%) | -42,885.93 (-42.90%) | -39,681.43 (-39.70%) | | Balance Cost | 99,963.43 | 99,963.43 | 99,963.43 | 99,963.43 | 99,963.43 | 99,963.43 | Stock Value | 63,231.50 | 64,698.50 | 66,135.00 | 68,906.00 | 57,077.50 | 60,282.00 | Stock Performance (% over Balance Cost) | -36,731.93 (-36.75%) | -35,264.93 (-35.28%) | -33,828.43 (-33.84%) | -31,057.43 (-31.07%) | -42,885.93 (-42.90%) | -39,681.43 (-39.70%) | | --- 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 | 36.57 | 36.57 | 36.57 | 36.57 | 36.57 | 36.57 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 36.57 | 36.57 | 36.57 | 36.57 | 36.57 | 36.57 | | --- Allocation --- | | Stock Value | 63,231.50 (99.94%) | 64,698.50 (99.94%) | 66,135.00 (99.94%) | 68,906.00 (99.95%) | 57,077.50 (99.94%) | 60,282.00 (99.94%) | Cash Balance | 36.57 (0.06%) | 36.57 (0.06%) | 36.57 (0.06%) | 36.57 (0.05%) | 36.57 (0.06%) | 36.57 (0.06%) | Market Value | 63,268.07 | 64,735.07 | 66,171.57 | 68,942.57 | 57,114.07 | 60,318.57 | | | | | | | |
|