| 10/03/24 | 17/03/24 | 24/03/24 | 31/03/24 | 07/04/24 | 14/04/24 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 137,082.28 | 137,735.28 | 141,578.28 | 144,877.78 | 145,579.78 | 147,344.78 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +653.00 | +3,843.00 | +3,299.50 | +702.00 | +1,765.00 | +692.50 | Change in Value | +653.00 | +3,843.00 | +3,299.50 | +702.00 | +1,765.00 | +692.50 | IRR(%) | 33.52% | 433.39% | 306.11% | 34.18% | 108.15% | 33.00% | | Beginning Value | 137,082.28 | 137,735.28 | 141,578.28 | 144,877.78 | 145,579.78 | 147,344.78 | Change in Value | +653.00 | +3,843.00 | +3,299.50 | +702.00 | +1,765.00 | +692.50 | Ending Value | 137,735.28 | 141,578.28 | 144,877.78 | 145,579.78 | 147,344.78 | 148,037.28 | % of Change | 0.48% | 2.79% | 2.33% | 0.48% | 1.21% | 0.47% | | --- 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 | +653.00 | +3,843.00 | +3,299.50 | +702.00 | +1,765.00 | +692.50 | Capital Gain (% over Total Capital) | +653.00 (0.65%) | +3,843.00 (3.84%) | +3,299.50 (3.30%) | +702.00 (0.70%) | +1,765.00 (1.77%) | +692.50 (0.69%) | | 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 | +653.00 | +3,843.00 | +3,299.50 | +702.00 | +1,765.00 | +692.50 | 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 | +653.00 | +3,843.00 | +3,299.50 | +702.00 | +1,765.00 | +692.50 | % over Total Capital | 0.65% | 3.84% | 3.30% | 0.70% | 1.77% | 0.69% | % over Beginning Value | 0.48% | 2.79% | 2.33% | 0.48% | 1.21% | 0.47% | IRR(%) | 33.52% | 433.39% | 306.11% | 34.18% | 108.15% | 33.00% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 137,735.28 | 141,578.28 | 144,877.78 | 145,579.78 | 147,344.78 | 148,037.28 | All Time Performance | +37,735.28 | +41,578.28 | +44,877.78 | +45,579.78 | +47,344.78 | +48,037.28 | % over Total Capital | 37.74% | 41.58% | 44.88% | 45.58% | 47.34% | 48.04% | IRR(%) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | Average Cost | 89,972.73 | 89,972.73 | 89,972.73 | 89,972.73 | 89,972.73 | 89,972.73 | Stock Value | 111,868.00 | 115,711.00 | 119,010.50 | 119,712.50 | 121,477.50 | 122,170.00 | UnRealized Gain/(Loss) (% over Average Cost) | +21,895.27 (24.34%) | +25,738.27 (28.61%) | +29,037.77 (32.27%) | +29,739.77 (33.05%) | +31,504.77 (35.02%) | +32,197.27 (35.79%) | | Balance Cost | 74,132.72 | 74,132.72 | 74,132.72 | 74,132.72 | 74,132.72 | 74,132.72 | Stock Value | 111,868.00 | 115,711.00 | 119,010.50 | 119,712.50 | 121,477.50 | 122,170.00 | Stock Performance (% over Balance Cost) | +37,735.28 (50.90%) | +41,578.28 (56.09%) | +44,877.78 (60.54%) | +45,579.78 (61.48%) | +47,344.78 (63.86%) | +48,037.28 (64.80%) | | --- 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 | 25,867.28 | 25,867.28 | 25,867.28 | 25,867.28 | 25,867.28 | 25,867.28 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 25,867.28 | 25,867.28 | 25,867.28 | 25,867.28 | 25,867.28 | 25,867.28 | | --- Allocation --- | | Stock Value | 111,868.00 (81.22%) | 115,711.00 (81.73%) | 119,010.50 (82.15%) | 119,712.50 (82.23%) | 121,477.50 (82.44%) | 122,170.00 (82.53%) | Cash Balance | 25,867.28 (18.78%) | 25,867.28 (18.27%) | 25,867.28 (17.85%) | 25,867.28 (17.77%) | 25,867.28 (17.56%) | 25,867.28 (17.47%) | Market Value | 137,735.28 | 141,578.28 | 144,877.78 | 145,579.78 | 147,344.78 | 148,037.28 | | | | | | | |
|