| Dec 23 | Jan 24 | Feb 24 | Mar 24 | Apr 24 | MTD | | | | | | | | |
--- Change in Value --- | | Beginning Value | 94,318.50 | 92,767.00 | 95,497.50 | 102,646.50 | 109,819.50 | 110,712.50 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | -1,551.50 | +2,730.50 | +7,149.00 | +7,173.00 | +893.00 | -794.00 | Change in Value | -1,551.50 | +2,730.50 | +7,149.00 | +7,173.00 | +893.00 | -794.00 | IRR(%) | -18.27% | 42.32% | 156.26% | 127.46% | 10.73% | -48.14% | | Beginning Value | 94,318.50 | 92,767.00 | 95,497.50 | 102,646.50 | 109,819.50 | 110,712.50 | Change in Value | -1,551.50 | +2,730.50 | +7,149.00 | +7,173.00 | +893.00 | -794.00 | Ending Value | 92,767.00 | 95,497.50 | 102,646.50 | 109,819.50 | 110,712.50 | 109,918.50 | % of Change | -1.64% | 2.94% | 7.49% | 6.99% | 0.81% | -0.72% | | --- 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 | -1,551.50 | +2,730.50 | +7,149.00 | +7,173.00 | +893.00 | -794.00 | Capital Gain (% over Total Capital) | -1,551.50 (-1.55%) | +2,730.50 (2.73%) | +7,149.00 (7.15%) | +7,173.00 (7.17%) | +893.00 (0.89%) | -794.00 (-0.79%) | | 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 | -1,551.50 | +2,730.50 | +7,149.00 | +7,173.00 | +893.00 | -794.00 | 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 | -1,551.50 | +2,730.50 | +7,149.00 | +7,173.00 | +893.00 | -794.00 | % over Total Capital | -1.55% | 2.73% | 7.15% | 7.17% | 0.89% | -0.79% | % over Beginning Value | -1.64% | 2.94% | 7.49% | 6.99% | 0.81% | -0.72% | IRR(%) | -18.27% | 42.32% | 156.26% | 127.46% | 10.73% | -48.14% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 92,767.00 | 95,497.50 | 102,646.50 | 109,819.50 | 110,712.50 | 109,918.50 | All Time Performance | -7,233.00 | -4,502.50 | +2,646.50 | +9,819.50 | +10,712.50 | +9,918.50 | % over Total Capital | -7.23% | -4.50% | 2.65% | 9.82% | 10.71% | 9.92% | IRR(%) | -1.24% | -0.75% | 0.42% | 1.50% | 1.61% | 1.49% | | Average Cost | 99,943.50 | 99,943.50 | 99,943.50 | 99,943.50 | 99,943.50 | 99,943.50 | Stock Value | 92,710.50 | 95,441.00 | 102,590.00 | 109,763.00 | 110,656.00 | 109,862.00 | UnRealized Gain/(Loss) (% over Average Cost) | -7,233.00 (-7.24%) | -4,502.50 (-4.51%) | +2,646.50 (2.65%) | +9,819.50 (9.83%) | +10,712.50 (10.72%) | +9,918.50 (9.92%) | | Balance Cost | 99,943.50 | 99,943.50 | 99,943.50 | 99,943.50 | 99,943.50 | 99,943.50 | Stock Value | 92,710.50 | 95,441.00 | 102,590.00 | 109,763.00 | 110,656.00 | 109,862.00 | Stock Performance (% over Balance Cost) | -7,233.00 (-7.24%) | -4,502.50 (-4.51%) | +2,646.50 (2.65%) | +9,819.50 (9.83%) | +10,712.50 (10.72%) | +9,918.50 (9.92%) | | --- 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 | 56.50 | 56.50 | 56.50 | 56.50 | 56.50 | 56.50 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 56.50 | 56.50 | 56.50 | 56.50 | 56.50 | 56.50 | | --- Allocation --- | | Stock Value | 92,710.50 (99.94%) | 95,441.00 (99.94%) | 102,590.00 (99.94%) | 109,763.00 (99.95%) | 110,656.00 (99.95%) | 109,862.00 (99.95%) | Cash Balance | 56.50 (0.06%) | 56.50 (0.06%) | 56.50 (0.06%) | 56.50 (0.05%) | 56.50 (0.05%) | 56.50 (0.05%) | Market Value | 92,767.00 | 95,497.50 | 102,646.50 | 109,819.50 | 110,712.50 | 109,918.50 | | | | | | | |
|