| Dec 23 | Jan 24 | Feb 24 | Mar 24 | Apr 24 | MTD | | | | | | | | |
--- Change in Value --- | | Beginning Value | 66,739.96 | 69,711.01 | 75,005.45 | 82,338.70 | 88,423.09 | 87,939.65 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +2,971.05 | +5,294.44 | +7,333.25 | +6,084.39 | -483.44 | +1,413.83 | Change in Value | +2,971.05 | +5,294.44 | +7,333.25 | +6,084.39 | -483.44 | +1,413.83 | IRR(%) | 69.87% | 143.66% | 237.35% | 138.06% | -6.66% | 596.23% | | Beginning Value | 66,739.96 | 69,711.01 | 75,005.45 | 82,338.70 | 88,423.09 | 87,939.65 | Change in Value | +2,971.05 | +5,294.44 | +7,333.25 | +6,084.39 | -483.44 | +1,413.83 | Ending Value | 69,711.01 | 75,005.45 | 82,338.70 | 88,423.09 | 87,939.65 | 89,353.48 | % of Change | 4.45% | 7.59% | 9.78% | 7.39% | -0.55% | 1.61% | | --- 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 | 100,762.72 | 100,762.72 | 100,762.72 | 100,762.72 | 100,762.72 | 100,762.72 | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Total Capital | 100,762.72 | 100,762.72 | 100,762.72 | 100,762.72 | 100,762.72 | 100,762.72 | | --- Current Return --- | | Realized Gain/(Loss) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Increase/(Decrease) in UnRealized Gain | +2,971.05 | +5,294.44 | +7,333.25 | +6,084.39 | -483.44 | +1,413.83 | Capital Gain (% over Total Capital) | +2,971.05 (2.95%) | +5,294.44 (5.25%) | +7,333.25 (7.28%) | +6,084.39 (6.04%) | -483.44 (-0.48%) | +1,413.83 (1.40%) | | 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 | +2,971.05 | +5,294.44 | +7,333.25 | +6,084.39 | -483.44 | +1,413.83 | 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 | +2,971.05 | +5,294.44 | +7,333.25 | +6,084.39 | -483.44 | +1,413.83 | % over Total Capital | 2.95% | 5.25% | 7.28% | 6.04% | -0.48% | 1.40% | % over Beginning Value | 4.45% | 7.59% | 9.78% | 7.39% | -0.55% | 1.61% | IRR(%) | 69.87% | 143.66% | 237.35% | 138.06% | -6.66% | 596.23% | | --- Cumulative Return --- | | Total Capital | 100,762.72 | 100,762.72 | 100,762.72 | 100,762.72 | 100,762.72 | 100,762.72 | Market Value | 69,711.01 | 75,005.45 | 82,338.70 | 88,423.09 | 87,939.65 | 89,353.48 | All Time Performance | -31,051.71 | -25,757.27 | -18,424.02 | -12,339.63 | -12,823.07 | -11,409.24 | % over Total Capital | -30.82% | -25.56% | -18.28% | -12.25% | -12.73% | -11.32% | IRR(%) | -5.95% | -4.73% | -3.22% | -2.06% | -2.12% | -1.87% | | Average Cost | 99,762.21 | 99,762.21 | 99,762.21 | 99,762.21 | 99,762.21 | 99,762.21 | Stock Value | 68,710.50 | 74,004.94 | 81,338.19 | 87,422.58 | 86,939.14 | 88,352.97 | UnRealized Gain/(Loss) (% over Average Cost) | -31,051.71 (-31.13%) | -25,757.27 (-25.82%) | -18,424.02 (-18.47%) | -12,339.63 (-12.37%) | -12,823.07 (-12.85%) | -11,409.24 (-11.44%) | | Balance Cost | 99,762.21 | 99,762.21 | 99,762.21 | 99,762.21 | 99,762.21 | 99,762.21 | Stock Value | 68,710.50 | 74,004.94 | 81,338.19 | 87,422.58 | 86,939.14 | 88,352.97 | Stock Performance (% over Balance Cost) | -31,051.71 (-31.13%) | -25,757.27 (-25.82%) | -18,424.02 (-18.47%) | -12,339.63 (-12.37%) | -12,823.07 (-12.85%) | -11,409.24 (-11.44%) | | --- 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 | 1,000.51 | 1,000.51 | 1,000.51 | 1,000.51 | 1,000.51 | 1,000.51 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 1,000.51 | 1,000.51 | 1,000.51 | 1,000.51 | 1,000.51 | 1,000.51 | | --- Allocation --- | | Stock Value | 68,710.50 (98.56%) | 74,004.94 (98.67%) | 81,338.19 (98.78%) | 87,422.58 (98.87%) | 86,939.14 (98.86%) | 88,352.97 (98.88%) | Cash Balance | 1,000.51 (1.44%) | 1,000.51 (1.33%) | 1,000.51 (1.22%) | 1,000.51 (1.13%) | 1,000.51 (1.14%) | 1,000.51 (1.12%) | Market Value | 69,711.01 | 75,005.45 | 82,338.70 | 88,423.09 | 87,939.65 | 89,353.48 | | | | | | | |
|