| 10/03/24 | 17/03/24 | 24/03/24 | 31/03/24 | 07/04/24 | 14/04/24 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 194,941.39 | 192,642.39 | 192,538.39 | 190,965.89 | 192,502.89 | 196,062.89 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | -2,299.00 | -104.00 | -1,572.50 | +1,537.00 | +3,560.00 | +4,053.50 | Change in Value | -2,299.00 | -104.00 | -1,572.50 | +1,537.00 | +3,560.00 | +4,053.50 | IRR(%) | -51.40% | -3.23% | -39.27% | 62.85% | 204.87% | 247.24% | | Beginning Value | 194,941.39 | 192,642.39 | 192,538.39 | 190,965.89 | 192,502.89 | 196,062.89 | Change in Value | -2,299.00 | -104.00 | -1,572.50 | +1,537.00 | +3,560.00 | +4,053.50 | Ending Value | 192,642.39 | 192,538.39 | 190,965.89 | 192,502.89 | 196,062.89 | 200,116.39 | % of Change | -1.18% | -0.05% | -0.82% | 0.80% | 1.85% | 2.07% | | --- 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 | -2,299.00 | -104.00 | -1,572.50 | +1,537.00 | +3,560.00 | +4,053.50 | Capital Gain (% over Total Capital) | -2,299.00 (-2.30%) | -104.00 (-0.10%) | -1,572.50 (-1.57%) | +1,537.00 (1.54%) | +3,560.00 (3.56%) | +4,053.50 (4.05%) | | 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 | -2,299.00 | -104.00 | -1,572.50 | +1,537.00 | +3,560.00 | +4,053.50 | 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 | -2,299.00 | -104.00 | -1,572.50 | +1,537.00 | +3,560.00 | +4,053.50 | % over Total Capital | -2.30% | -0.10% | -1.57% | 1.54% | 3.56% | 4.05% | % over Beginning Value | -1.18% | -0.05% | -0.82% | 0.80% | 1.85% | 2.07% | IRR(%) | -51.40% | -3.23% | -39.27% | 62.85% | 204.87% | 247.24% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 192,642.39 | 192,538.39 | 190,965.89 | 192,502.89 | 196,062.89 | 200,116.39 | All Time Performance | +92,642.39 | +92,538.39 | +90,965.89 | +92,502.89 | +96,062.89 | +100,116.39 | % over Total Capital | 92.64% | 92.54% | 90.97% | 92.50% | 96.06% | 100.12% | IRR(%) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | Average Cost | 99,979.11 | 99,979.11 | 99,979.11 | 99,979.11 | 99,979.11 | 99,979.11 | Stock Value | 192,621.50 | 192,517.50 | 190,945.00 | 192,482.00 | 196,042.00 | 200,095.50 | UnRealized Gain/(Loss) (% over Average Cost) | +92,642.39 (92.66%) | +92,538.39 (92.56%) | +90,965.89 (90.98%) | +92,502.89 (92.52%) | +96,062.89 (96.08%) | +100,116.39 (100.14%) | | Balance Cost | 99,979.11 | 99,979.11 | 99,979.11 | 99,979.11 | 99,979.11 | 99,979.11 | Stock Value | 192,621.50 | 192,517.50 | 190,945.00 | 192,482.00 | 196,042.00 | 200,095.50 | Stock Performance (% over Balance Cost) | +92,642.39 (92.66%) | +92,538.39 (92.56%) | +90,965.89 (90.98%) | +92,502.89 (92.52%) | +96,062.89 (96.08%) | +100,116.39 (100.14%) | | --- 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 | 20.89 | 20.89 | 20.89 | 20.89 | 20.89 | 20.89 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 20.89 | 20.89 | 20.89 | 20.89 | 20.89 | 20.89 | | --- Allocation --- | | Stock Value | 192,621.50 (99.99%) | 192,517.50 (99.99%) | 190,945.00 (99.99%) | 192,482.00 (99.99%) | 196,042.00 (99.99%) | 200,095.50 (99.99%) | Cash Balance | 20.89 (0.01%) | 20.89 (0.01%) | 20.89 (0.01%) | 20.89 (0.01%) | 20.89 (0.01%) | 20.89 (0.01%) | Market Value | 192,642.39 | 192,538.39 | 190,965.89 | 192,502.89 | 196,062.89 | 200,116.39 | | | | | | | |
|