| 06/05/18 | 13/05/18 | 20/05/18 | 27/05/18 | 03/06/18 | 10/06/18 | | | | | | | | |
| --- Change in Value --- | | | Beginning Value | 77,194.98 | 77,335.48 | 79,655.48 | 82,060.98 | 79,884.48 | 76,569.48 | | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Current Return | +140.50
| +2,320.00
| +2,405.50
| -2,176.50
| -3,315.00
| +3,234.00
| | Change in Value | +140.50 | +2,320.00 | +2,405.50 | -2,176.50 | -3,315.00 | +3,234.00 | | IRR(%) | 11.69% | 503.82% | 510.98% | - % | - % | 1,138.62% | | | Beginning Value | 77,194.98 | 77,335.48 | 79,655.48 | 82,060.98 | 79,884.48 | 76,569.48 | | Change in Value | +140.50 | +2,320.00 | +2,405.50 | -2,176.50 | -3,315.00 | +3,234.00 | | Ending Value | 77,335.48 | 79,655.48 | 82,060.98 | 79,884.48 | 76,569.48 | 79,803.48 | | % of Change | 0.18% | 3.00% | 3.02% | -2.65% | -4.15% | 4.22% | | | --- 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 | +140.50 | +2,320.00 | +2,405.50 | -2,176.50 | -3,315.00 | +3,234.00 | Capital Gain
(% over Total Capital) | +140.50
(0.14%) | +2,320.00
(2.32%) | +2,405.50
(2.41%) | -2,176.50
(-2.18%) | -3,315.00
(-3.31%) | +3,234.00
(3.23%) | | | 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 | +140.50
| +2,320.00
| +2,405.50
| -2,176.50
| -3,315.00
| +3,234.00
| | 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 | +140.50
| +2,320.00
| +2,405.50
| -2,176.50
| -3,315.00
| +3,234.00
| | % over Total Capital | 0.14% | 2.32% | 2.41% | -2.18% | -3.31% | 3.23% | | % over Beginning Value | 0.18% | 3.00% | 3.02% | -2.65% | -4.15% | 4.22% | | IRR(%) | 11.69% | 503.82% | 510.98% | - % | - % | 1,138.62% | | | --- Cumulative Return --- | | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | | Market Value | 77,335.48 | 79,655.48 | 82,060.98 | 79,884.48 | 76,569.48 | 79,803.48 | | All Time Performance | -22,664.52 | -20,344.52 | -17,939.02 | -20,115.52 | -23,430.52 | -20,196.52 | | % over Total Capital | -22.66% | -20.34% | -17.94% | -20.12% | -23.43% | -20.20% | | IRR(%) | -51.94% | -45.93% | -39.84% | -42.31% | -46.45% | -39.66% | | | Average Cost | 99,937.52 | 99,937.52 | 99,937.52 | 99,937.52 | 99,937.52 | 99,937.52 | | Stock Value | 77,273.00 | 79,593.00 | 81,998.50 | 79,822.00 | 76,507.00 | 79,741.00 | UnRealized Gain/(Loss)
(% over Average Cost) | -22,664.52
(-22.68%) | -20,344.52
(-20.36%) | -17,939.02
(-17.95%) | -20,115.52
(-20.13%) | -23,430.52
(-23.45%) | -20,196.52
(-20.21%) | | | Balance Cost | 99,937.52 | 99,937.52 | 99,937.52 | 99,937.52 | 99,937.52 | 99,937.52 | | Stock Value | 77,273.00 | 79,593.00 | 81,998.50 | 79,822.00 | 76,507.00 | 79,741.00 | Stock Performance
(% over Balance Cost) | -22,664.52
(-22.68%) | -20,344.52
(-20.36%) | -17,939.02
(-17.95%) | -20,115.52
(-20.13%) | -23,430.52
(-23.45%) | -20,196.52
(-20.21%) | | | --- 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 | 62.48 | 62.48 | 62.48 | 62.48 | 62.48 | 62.48 | | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Cash at end of period | 62.48 | 62.48 | 62.48 | 62.48 | 62.48 | 62.48 | | | --- Allocation --- | | | Stock Value | 77,273.00
(99.92%) | 79,593.00
(99.92%) | 81,998.50
(99.92%) | 79,822.00
(99.92%) | 76,507.00
(99.92%) | 79,741.00
(99.92%) | | Cash Balance | 62.48
(0.08%) | 62.48
(0.08%) | 62.48
(0.08%) | 62.48
(0.08%) | 62.48
(0.08%) | 62.48
(0.08%) | | Market Value | 77,335.48
| 79,655.48
| 82,060.98
| 79,884.48
| 76,569.48
| 79,803.48
| | | | | | | |
|