| 05/05/24 | 12/05/24 | 19/05/24 | 26/05/24 | 02/06/24 | 09/06/24 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 55,106.26 | 56,595.26 | 58,577.76 | 60,554.26 | 60,983.76 | 58,803.26 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +1,489.00 | +1,982.50 | +1,976.50 | +429.50 | -2,180.50 | +5,334.00 | Change in Value | +1,489.00 | +1,982.50 | +1,976.50 | +429.50 | -2,180.50 | +5,334.00 | IRR(%) | 406.28% | 712.12% | 652.88% | 53.71% | - % | 19,577.23% | | Beginning Value | 55,106.26 | 56,595.26 | 58,577.76 | 60,554.26 | 60,983.76 | 58,803.26 | Change in Value | +1,489.00 | +1,982.50 | +1,976.50 | +429.50 | -2,180.50 | +5,334.00 | Ending Value | 56,595.26 | 58,577.76 | 60,554.26 | 60,983.76 | 58,803.26 | 64,137.26 | % of Change | 2.70% | 3.50% | 3.37% | 0.71% | -3.58% | 9.07% | | --- 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 | +1,489.00 | +1,982.50 | +1,976.50 | +429.50 | -2,180.50 | +5,334.00 | Capital Gain (% over Total Capital) | +1,489.00 (1.49%) | +1,982.50 (1.98%) | +1,976.50 (1.98%) | +429.50 (0.43%) | -2,180.50 (-2.18%) | +5,334.00 (5.33%) | | 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 | +1,489.00 | +1,982.50 | +1,976.50 | +429.50 | -2,180.50 | +5,334.00 | 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 | +1,489.00 | +1,982.50 | +1,976.50 | +429.50 | -2,180.50 | +5,334.00 | % over Total Capital | 1.49% | 1.98% | 1.98% | 0.43% | -2.18% | 5.33% | % over Beginning Value | 2.70% | 3.50% | 3.37% | 0.71% | -3.58% | 9.07% | IRR(%) | 406.28% | 712.12% | 652.88% | 53.71% | - % | 19,577.23% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 56,595.26 | 58,577.76 | 60,554.26 | 60,983.76 | 58,803.26 | 64,137.26 | All Time Performance | -43,404.74 | -41,422.24 | -39,445.74 | -39,016.24 | -41,196.74 | -35,862.74 | % over Total Capital | -43.40% | -41.42% | -39.45% | -39.02% | -41.20% | -35.86% | IRR(%) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | Average Cost | 99,985.74 | 99,985.74 | 99,985.74 | 99,985.74 | 99,985.74 | 99,985.74 | Stock Value | 56,581.00 | 58,563.50 | 60,540.00 | 60,969.50 | 58,789.00 | 64,123.00 | UnRealized Gain/(Loss) (% over Average Cost) | -43,404.74 (-43.41%) | -41,422.24 (-41.43%) | -39,445.74 (-39.45%) | -39,016.24 (-39.02%) | -41,196.74 (-41.20%) | -35,862.74 (-35.87%) | | Balance Cost | 99,985.74 | 99,985.74 | 99,985.74 | 99,985.74 | 99,985.74 | 99,985.74 | Stock Value | 56,581.00 | 58,563.50 | 60,540.00 | 60,969.50 | 58,789.00 | 64,123.00 | Stock Performance (% over Balance Cost) | -43,404.74 (-43.41%) | -41,422.24 (-41.43%) | -39,445.74 (-39.45%) | -39,016.24 (-39.02%) | -41,196.74 (-41.20%) | -35,862.74 (-35.87%) | | --- 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 | 14.26 | 14.26 | 14.26 | 14.26 | 14.26 | 14.26 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 14.26 | 14.26 | 14.26 | 14.26 | 14.26 | 14.26 | | --- Allocation --- | | Stock Value | 56,581.00 (99.97%) | 58,563.50 (99.98%) | 60,540.00 (99.98%) | 60,969.50 (99.98%) | 58,789.00 (99.98%) | 64,123.00 (99.98%) | Cash Balance | 14.26 (0.03%) | 14.26 (0.02%) | 14.26 (0.02%) | 14.26 (0.02%) | 14.26 (0.02%) | 14.26 (0.02%) | Market Value | 56,595.26 | 58,577.76 | 60,554.26 | 60,983.76 | 58,803.26 | 64,137.26 | | | | | | | |
|