| 02/07/23 | 09/07/23 | 16/07/23 | 23/07/23 | 30/07/23 | 06/08/23 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 82,651.40 | 83,759.90 | 85,974.65 | 90,964.15 | 90,390.40 | 88,367.90 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +1,108.50 | +2,214.75 | +4,989.50 | -573.75 | -2,022.50 | +131.00 | Change in Value | +1,108.50 | +2,214.75 | +4,989.50 | -573.75 | -2,022.50 | +131.00 | IRR(%) | 124.89% | 389.21% | 2,993.19% | -31.94% | - % | 9.43% | | Beginning Value | 82,651.40 | 83,759.90 | 85,974.65 | 90,964.15 | 90,390.40 | 88,367.90 | Change in Value | +1,108.50 | +2,214.75 | +4,989.50 | -573.75 | -2,022.50 | +131.00 | Ending Value | 83,759.90 | 85,974.65 | 90,964.15 | 90,390.40 | 88,367.90 | 88,498.90 | % of Change | 1.34% | 2.64% | 5.80% | -0.63% | -2.24% | 0.15% | | --- 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 | +1,108.50 | +2,214.75 | +4,989.50 | -573.75 | -2,022.50 | +131.00 | Capital Gain (% over Total Capital) | +1,108.50 (1.11%) | +2,214.75 (2.21%) | +4,989.50 (4.99%) | -573.75 (-0.57%) | -2,022.50 (-2.02%) | +131.00 (0.13%) | | 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 | +1,108.50 | +2,214.75 | +4,989.50 | -573.75 | -2,022.50 | +131.00 | 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 | +1,108.50 | +2,214.75 | +4,989.50 | -573.75 | -2,022.50 | +131.00 | % over Total Capital | 1.11% | 2.21% | 4.99% | -0.57% | -2.02% | 0.13% | % over Beginning Value | 1.34% | 2.64% | 5.80% | -0.63% | -2.24% | 0.15% | IRR(%) | 124.89% | 389.21% | 2,993.19% | -31.94% | - % | 9.43% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 83,759.90 | 85,974.65 | 90,964.15 | 90,390.40 | 88,367.90 | 88,498.90 | All Time Performance | -16,240.10 | -14,025.35 | -9,035.85 | -9,609.60 | -11,632.10 | -11,501.10 | % over Total Capital | -16.24% | -14.03% | -9.04% | -9.61% | -11.63% | -11.50% | IRR(%) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | Average Cost | 99,981.60 | 99,981.60 | 99,981.60 | 99,981.60 | 99,981.60 | 99,981.60 | Stock Value | 82,937.50 | 85,152.25 | 90,141.75 | 89,568.00 | 87,545.50 | 87,676.50 | UnRealized Gain/(Loss) (% over Average Cost) | -17,044.10 (-17.05%) | -14,829.35 (-14.83%) | -9,839.85 (-9.84%) | -10,413.60 (-10.42%) | -12,436.10 (-12.44%) | -12,305.10 (-12.31%) | | Balance Cost | 99,177.60 | 99,177.60 | 99,177.60 | 99,177.60 | 99,177.60 | 99,177.60 | Stock Value | 82,937.50 | 85,152.25 | 90,141.75 | 89,568.00 | 87,545.50 | 87,676.50 | Stock Performance (% over Balance Cost) | -16,240.10 (-16.37%) | -14,025.35 (-14.14%) | -9,035.85 (-9.11%) | -9,609.60 (-9.69%) | -11,632.10 (-11.73%) | -11,501.10 (-11.60%) | | --- 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 | 822.40 | 822.40 | 822.40 | 822.40 | 822.40 | 822.40 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 822.40 | 822.40 | 822.40 | 822.40 | 822.40 | 822.40 | | --- Allocation --- | | Stock Value | 82,937.50 (99.02%) | 85,152.25 (99.04%) | 90,141.75 (99.10%) | 89,568.00 (99.09%) | 87,545.50 (99.07%) | 87,676.50 (99.07%) | Cash Balance | 822.40 (0.98%) | 822.40 (0.96%) | 822.40 (0.90%) | 822.40 (0.91%) | 822.40 (0.93%) | 822.40 (0.93%) | Market Value | 83,759.90 | 85,974.65 | 90,964.15 | 90,390.40 | 88,367.90 | 88,498.90 | | | | | | | |
|