| 23/06/24 | 30/06/24 | 07/07/24 | 14/07/24 | 21/07/24 | 28/07/24 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 170,255.27 | 195,066.27 | 182,118.27 | 180,992.77 | 174,968.77 | 176,285.27 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +24,811.00 | -12,948.00 | -1,125.50 | -6,024.00 | +1,316.50 | +2,254.50 | Change in Value | +24,811.00 | -12,948.00 | -1,125.50 | -6,024.00 | +1,316.50 | +2,254.50 | IRR(%) | 392,663.96% | - % | -31.41% | - % | 57.77% | 116.63% | | Beginning Value | 170,255.27 | 195,066.27 | 182,118.27 | 180,992.77 | 174,968.77 | 176,285.27 | Change in Value | +24,811.00 | -12,948.00 | -1,125.50 | -6,024.00 | +1,316.50 | +2,254.50 | Ending Value | 195,066.27 | 182,118.27 | 180,992.77 | 174,968.77 | 176,285.27 | 178,539.77 | % of Change | 14.57% | -6.64% | -0.62% | -3.33% | 0.75% | 1.28% | | --- 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 | +24,811.00 | -12,948.00 | -1,125.50 | -6,024.00 | +1,316.50 | +2,254.50 | Capital Gain (% over Total Capital) | +24,811.00 (24.81%) | -12,948.00 (-12.95%) | -1,125.50 (-1.13%) | -6,024.00 (-6.02%) | +1,316.50 (1.32%) | +2,254.50 (2.25%) | | 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 | +24,811.00 | -12,948.00 | -1,125.50 | -6,024.00 | +1,316.50 | +2,254.50 | 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 | +24,811.00 | -12,948.00 | -1,125.50 | -6,024.00 | +1,316.50 | +2,254.50 | % over Total Capital | 24.81% | -12.95% | -1.13% | -6.02% | 1.32% | 2.25% | % over Beginning Value | 14.57% | -6.64% | -0.62% | -3.33% | 0.75% | 1.28% | IRR(%) | 392,663.96% | - % | -31.41% | - % | 57.77% | 116.63% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 195,066.27 | 182,118.27 | 180,992.77 | 174,968.77 | 176,285.27 | 178,539.77 | All Time Performance | +95,066.27 | +82,118.27 | +80,992.77 | +74,968.77 | +76,285.27 | +78,539.77 | % over Total Capital | 95.07% | 82.12% | 80.99% | 74.97% | 76.29% | 78.54% | IRR(%) | 16.07% | 14.24% | 14.02% | 13.11% | 13.24% | 13.49% | | Average Cost | 99,982.23 | 99,982.23 | 99,982.23 | 99,982.23 | 99,982.23 | 99,982.23 | Stock Value | 195,048.50 | 182,100.50 | 180,975.00 | 174,951.00 | 176,267.50 | 178,522.00 | UnRealized Gain/(Loss) (% over Average Cost) | +95,066.27 (95.08%) | +82,118.27 (82.13%) | +80,992.77 (81.01%) | +74,968.77 (74.98%) | +76,285.27 (76.30%) | +78,539.77 (78.55%) | | Balance Cost | 99,982.23 | 99,982.23 | 99,982.23 | 99,982.23 | 99,982.23 | 99,982.23 | Stock Value | 195,048.50 | 182,100.50 | 180,975.00 | 174,951.00 | 176,267.50 | 178,522.00 | Stock Performance (% over Balance Cost) | +95,066.27 (95.08%) | +82,118.27 (82.13%) | +80,992.77 (81.01%) | +74,968.77 (74.98%) | +76,285.27 (76.30%) | +78,539.77 (78.55%) | | --- 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 | 17.77 | 17.77 | 17.77 | 17.77 | 17.77 | 17.77 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 17.77 | 17.77 | 17.77 | 17.77 | 17.77 | 17.77 | | --- Allocation --- | | Stock Value | 195,048.50 (99.99%) | 182,100.50 (99.99%) | 180,975.00 (99.99%) | 174,951.00 (99.99%) | 176,267.50 (99.99%) | 178,522.00 (99.99%) | Cash Balance | 17.77 (0.01%) | 17.77 (0.01%) | 17.77 (0.01%) | 17.77 (0.01%) | 17.77 (0.01%) | 17.77 (0.01%) | Market Value | 195,066.27 | 182,118.27 | 180,992.77 | 174,968.77 | 176,285.27 | 178,539.77 | | | | | | | |
|