| 19/06/22 | 26/06/22 | 03/07/22 | 10/07/22 | 17/07/22 | 24/07/22 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 78,632.77 | 74,626.27 | 73,512.77 | 75,244.77 | 74,503.27 | 70,909.77 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | -4,006.50 | -1,113.50 | +1,732.00 | -741.50 | -3,593.50 | +912.00 | Change in Value | -4,006.50 | -1,113.50 | +1,732.00 | -741.50 | -3,593.50 | +912.00 | IRR(%) | - % | - % | 312.32% | -45.25% | - % | 117.58% | | Beginning Value | 78,632.77 | 74,626.27 | 73,512.77 | 75,244.77 | 74,503.27 | 70,909.77 | Change in Value | -4,006.50 | -1,113.50 | +1,732.00 | -741.50 | -3,593.50 | +912.00 | Ending Value | 74,626.27 | 73,512.77 | 75,244.77 | 74,503.27 | 70,909.77 | 71,821.77 | % of Change | -5.10% | -1.49% | 2.36% | -0.99% | -4.82% | 1.29% | | --- 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 | -4,006.50 | -1,113.50 | +1,732.00 | -741.50 | -3,593.50 | +912.00 | Capital Gain (% over Total Capital) | -4,006.50 (-4.01%) | -1,113.50 (-1.11%) | +1,732.00 (1.73%) | -741.50 (-0.74%) | -3,593.50 (-3.59%) | +912.00 (0.91%) | | 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 | -4,006.50 | -1,113.50 | +1,732.00 | -741.50 | -3,593.50 | +912.00 | 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 | -4,006.50 | -1,113.50 | +1,732.00 | -741.50 | -3,593.50 | +912.00 | % over Total Capital | -4.01% | -1.11% | 1.73% | -0.74% | -3.59% | 0.91% | % over Beginning Value | -5.10% | -1.49% | 2.36% | -0.99% | -4.82% | 1.29% | IRR(%) | - % | - % | 312.32% | -45.25% | - % | 117.58% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 74,626.27 | 73,512.77 | 75,244.77 | 74,503.27 | 70,909.77 | 71,821.77 | All Time Performance | -25,373.73 | -26,487.23 | -24,755.23 | -25,496.73 | -29,090.23 | -28,178.23 | % over Total Capital | -25.37% | -26.49% | -24.76% | -25.50% | -29.09% | -28.18% | IRR(%) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | Average Cost | 99,990.73 | 99,990.73 | 99,990.73 | 99,990.73 | 99,990.73 | 99,990.73 | Stock Value | 74,617.00 | 73,503.50 | 75,235.50 | 74,494.00 | 70,900.50 | 71,812.50 | UnRealized Gain/(Loss) (% over Average Cost) | -25,373.73 (-25.38%) | -26,487.23 (-26.49%) | -24,755.23 (-24.76%) | -25,496.73 (-25.50%) | -29,090.23 (-29.09%) | -28,178.23 (-28.18%) | | Balance Cost | 99,990.73 | 99,990.73 | 99,990.73 | 99,990.73 | 99,990.73 | 99,990.73 | Stock Value | 74,617.00 | 73,503.50 | 75,235.50 | 74,494.00 | 70,900.50 | 71,812.50 | Stock Performance (% over Balance Cost) | -25,373.73 (-25.38%) | -26,487.23 (-26.49%) | -24,755.23 (-24.76%) | -25,496.73 (-25.50%) | -29,090.23 (-29.09%) | -28,178.23 (-28.18%) | | --- 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 | 9.27 | 9.27 | 9.27 | 9.27 | 9.27 | 9.27 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 9.27 | 9.27 | 9.27 | 9.27 | 9.27 | 9.27 | | --- Allocation --- | | Stock Value | 74,617.00 (99.99%) | 73,503.50 (99.99%) | 75,235.50 (99.99%) | 74,494.00 (99.99%) | 70,900.50 (99.99%) | 71,812.50 (99.99%) | Cash Balance | 9.27 (0.01%) | 9.27 (0.01%) | 9.27 (0.01%) | 9.27 (0.01%) | 9.27 (0.01%) | 9.27 (0.01%) | Market Value | 74,626.27 | 73,512.77 | 75,244.77 | 74,503.27 | 70,909.77 | 71,821.77 | | | | | | | |
|