New Tranche With Pretty Table

Ok, I have a laptop.  Here are my open MFI Formula tranches:

10/1/2014 Stocks	Start	Current	Dividend	Pct Gain	R3K Gain
BAH	$23.52	$25.70	$0.37	10.8%	7.9%
BKE	$45.55	$45.97	$3.45	8.5%	7.9%
CA	$27.87	$29.51	$0.75	8.6%	7.9%
GME	$41.70	$44.12	$1.05	8.3%	7.9%
NUS	$44.56	$46.92	$1.05	7.6%	7.9%
Totals				8.8%	7.9%
12/31/14 Stocks	Start	Current	Dividend	Pct Gain	R3K Gain
CA	$30.83	$29.51	$0.50	-2.6%	1.4%
CSCO	$28.36	$27.35	$0.61	-1.4%	1.4%
RGR	$34.81	$58.09	$0.49	68.3%	1.4%
GME	$34.21	$44.12	$0.72	31.1%	1.4%
IQNT	$19.87	$18.47	$0.30	-5.5%	1.4%
Totals				17.9%	1.4%
3/31/2015	Start	Current	Dividend	Pct Gain	R3K Gain
HRB	$31.99	$29.76	$0.20	-6.3%	0.1%
GME	$37.69	$44.12	$0.36	18.0%	0.1%
KING	$15.85	$14.11	$0.00	-11.0%	0.1%
NSU	$3.43	$3.76	$0.04	10.8%	0.1%
PPC	$22.65	$23.39	$0.00	3.3%	0.1%
Totals				2.9%	0.1%
7/1/2015	Start	Current	Dividend	Pct Gain	R3K Gain
BKE	$46.45	$45.97	$0.00	-1.0%	0.2%
CA	$29.34	$29.51	$0.00	0.6%	0.2%
MSFT	$44.42	$44.45	$0.00	0.1%	0.2%
QCOM	$62.95	$62.90	$0.00	-0.1%	0.2%
VIAB	$64.75	$64.61	$0.00	-0.2%	0.2%
Totals				-0.1%	0.2%

Category/Tranche	October	January	April	July	Total
Initial Investment	249,820	249,939	250,180	249,728	999,667
Current Tranche	8.8%	17.9%	2.9%	-0.1%	7.4%
Previous Tranche	0.0%	0.0%	0.0%	0.0%	0.0%
Tranche -2	0.0%	-	-	-	0.0%
MFI Overall Gain	8.8%	17.9%	2.9%	-0.1%	7.4%
Current Balance	271,726	294,798	257,559	249,381	1,073,464
R3K Current Tranche	7.9%	1.4%	0.1%	0.2%	2.4%
R3K Overall Gain	7.9%	1.4%	0.1%	0.2%	2.4%
R3K Balance	269,477	253,391	250,481	250,128	1,023,477
Annualized IRR	11.8%	39.0%	12.1%	-23.9%	20.4%