| 21/04/24 | 28/04/24 | 05/05/24 | 12/05/24 | 19/05/24 | 26/05/24 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 62,354.39 | 59,921.79 | 60,947.99 | 61,852.69 | 64,749.79 | 65,540.19 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | -2,432.60 | +1,026.20 | +904.70 | +2,897.10 | +790.40 | +1,293.80 | Change in Value | -2,432.60 | +1,026.20 | +904.70 | +2,897.10 | +790.40 | +1,293.80 | IRR(%) | - % | 180.94% | 145.06% | 1,519.39% | 109.19% | 228.44% | | Beginning Value | 62,354.39 | 59,921.79 | 60,947.99 | 61,852.69 | 64,749.79 | 65,540.19 | Change in Value | -2,432.60 | +1,026.20 | +904.70 | +2,897.10 | +790.40 | +1,293.80 | Ending Value | 59,921.79 | 60,947.99 | 61,852.69 | 64,749.79 | 65,540.19 | 66,833.99 | % of Change | -3.90% | 1.71% | 1.48% | 4.68% | 1.22% | 1.97% | | --- 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 | 101,648.47 | 101,648.47 | 101,648.47 | 101,648.47 | 101,648.47 | 101,648.47 | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Total Capital | 101,648.47 | 101,648.47 | 101,648.47 | 101,648.47 | 101,648.47 | 101,648.47 | | --- Current Return --- | | Realized Gain/(Loss) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Increase/(Decrease) in UnRealized Gain | -2,432.60 | +1,026.20 | +904.70 | +2,897.10 | +790.40 | +1,293.80 | Capital Gain (% over Total Capital) | -2,432.60 (-2.39%) | +1,026.20 (1.01%) | +904.70 (0.89%) | +2,897.10 (2.85%) | +790.40 (0.78%) | +1,293.80 (1.27%) | | 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 | -2,432.60 | +1,026.20 | +904.70 | +2,897.10 | +790.40 | +1,293.80 | 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 | -2,432.60 | +1,026.20 | +904.70 | +2,897.10 | +790.40 | +1,293.80 | % over Total Capital | -2.39% | 1.01% | 0.89% | 2.85% | 0.78% | 1.27% | % over Beginning Value | -3.90% | 1.71% | 1.48% | 4.68% | 1.22% | 1.97% | IRR(%) | - % | 180.94% | 145.06% | 1,519.39% | 109.19% | 228.44% | | --- Cumulative Return --- | | Total Capital | 101,648.47 | 101,648.47 | 101,648.47 | 101,648.47 | 101,648.47 | 101,648.47 | Market Value | 59,921.79 | 60,947.99 | 61,852.69 | 64,749.79 | 65,540.19 | 66,833.99 | All Time Performance | -41,726.68 | -40,700.48 | -39,795.78 | -36,898.68 | -36,108.28 | -34,814.48 | % over Total Capital | -41.05% | -40.04% | -39.15% | -36.30% | -35.52% | -34.25% | IRR(%) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | Average Cost | 101,694.68 | 101,694.68 | 101,694.68 | 101,694.68 | 101,694.68 | 101,694.68 | Stock Value | 59,968.00 | 60,994.20 | 61,898.90 | 64,796.00 | 65,586.40 | 66,880.20 | UnRealized Gain/(Loss) (% over Average Cost) | -41,726.68 (-41.03%) | -40,700.48 (-40.02%) | -39,795.78 (-39.13%) | -36,898.68 (-36.28%) | -36,108.28 (-35.51%) | -34,814.48 (-34.23%) | | Balance Cost | 101,694.68 | 101,694.68 | 101,694.68 | 101,694.68 | 101,694.68 | 101,694.68 | Stock Value | 59,968.00 | 60,994.20 | 61,898.90 | 64,796.00 | 65,586.40 | 66,880.20 | Stock Performance (% over Balance Cost) | -41,726.68 (-41.03%) | -40,700.48 (-40.02%) | -39,795.78 (-39.13%) | -36,898.68 (-36.28%) | -36,108.28 (-35.51%) | -34,814.48 (-34.23%) | | --- 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 | -46.21 | -46.21 | -46.21 | -46.21 | -46.21 | -46.21 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | -46.21 | -46.21 | -46.21 | -46.21 | -46.21 | -46.21 | | --- Allocation --- | | Stock Value | 59,968.00 (100.08%) | 60,994.20 (100.08%) | 61,898.90 (100.07%) | 64,796.00 (100.07%) | 65,586.40 (100.07%) | 66,880.20 (100.07%) | Cash Balance | -46.21 (-0.08%) | -46.21 (-0.08%) | -46.21 (-0.07%) | -46.21 (-0.07%) | -46.21 (-0.07%) | -46.21 (-0.07%) | Market Value | 59,921.79 | 60,947.99 | 61,852.69 | 64,749.79 | 65,540.19 | 66,833.99 | | | | | | | |
|