| 21/04/24 | 28/04/24 | 05/05/24 | 12/05/24 | 19/05/24 | 26/05/24 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 60,226.98 | 58,249.48 | 58,645.98 | 60,880.48 | 62,172.48 | 66,018.48 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | -1,977.50 | +396.50 | +2,234.50 | +1,292.00 | +3,846.00 | +2,394.00 | Change in Value | -1,977.50 | +396.50 | +2,234.50 | +1,292.00 | +3,846.00 | +2,394.00 | IRR(%) | - % | 51.08% | 872.57% | 258.76% | 3,752.67% | 773.13% | | Beginning Value | 60,226.98 | 58,249.48 | 58,645.98 | 60,880.48 | 62,172.48 | 66,018.48 | Change in Value | -1,977.50 | +396.50 | +2,234.50 | +1,292.00 | +3,846.00 | +2,394.00 | Ending Value | 58,249.48 | 58,645.98 | 60,880.48 | 62,172.48 | 66,018.48 | 68,412.48 | % of Change | -3.28% | 0.68% | 3.81% | 2.12% | 6.19% | 3.63% | | --- 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 | -1,977.50 | +396.50 | +2,234.50 | +1,292.00 | +3,846.00 | +2,394.00 | Capital Gain (% over Total Capital) | -1,977.50 (-1.98%) | +396.50 (0.40%) | +2,234.50 (2.23%) | +1,292.00 (1.29%) | +3,846.00 (3.85%) | +2,394.00 (2.39%) | | 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 | -1,977.50 | +396.50 | +2,234.50 | +1,292.00 | +3,846.00 | +2,394.00 | 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 | -1,977.50 | +396.50 | +2,234.50 | +1,292.00 | +3,846.00 | +2,394.00 | % over Total Capital | -1.98% | 0.40% | 2.23% | 1.29% | 3.85% | 2.39% | % over Beginning Value | -3.28% | 0.68% | 3.81% | 2.12% | 6.19% | 3.63% | IRR(%) | - % | 51.08% | 872.57% | 258.76% | 3,752.67% | 773.13% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 58,249.48 | 58,645.98 | 60,880.48 | 62,172.48 | 66,018.48 | 68,412.48 | All Time Performance | -41,750.52 | -41,354.02 | -39,119.52 | -37,827.52 | -33,981.52 | -31,587.52 | % over Total Capital | -41.75% | -41.35% | -39.12% | -37.83% | -33.98% | -31.59% | IRR(%) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | Average Cost | 99,962.52 | 99,962.52 | 99,962.52 | 99,962.52 | 99,962.52 | 99,962.52 | Stock Value | 58,212.00 | 58,608.50 | 60,843.00 | 62,135.00 | 65,981.00 | 68,375.00 | UnRealized Gain/(Loss) (% over Average Cost) | -41,750.52 (-41.77%) | -41,354.02 (-41.37%) | -39,119.52 (-39.13%) | -37,827.52 (-37.84%) | -33,981.52 (-33.99%) | -31,587.52 (-31.60%) | | Balance Cost | 99,962.52 | 99,962.52 | 99,962.52 | 99,962.52 | 99,962.52 | 99,962.52 | Stock Value | 58,212.00 | 58,608.50 | 60,843.00 | 62,135.00 | 65,981.00 | 68,375.00 | Stock Performance (% over Balance Cost) | -41,750.52 (-41.77%) | -41,354.02 (-41.37%) | -39,119.52 (-39.13%) | -37,827.52 (-37.84%) | -33,981.52 (-33.99%) | -31,587.52 (-31.60%) | | --- 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 | 37.48 | 37.48 | 37.48 | 37.48 | 37.48 | 37.48 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 37.48 | 37.48 | 37.48 | 37.48 | 37.48 | 37.48 | | --- Allocation --- | | Stock Value | 58,212.00 (99.94%) | 58,608.50 (99.94%) | 60,843.00 (99.94%) | 62,135.00 (99.94%) | 65,981.00 (99.94%) | 68,375.00 (99.95%) | Cash Balance | 37.48 (0.06%) | 37.48 (0.06%) | 37.48 (0.06%) | 37.48 (0.06%) | 37.48 (0.06%) | 37.48 (0.05%) | Market Value | 58,249.48 | 58,645.98 | 60,880.48 | 62,172.48 | 66,018.48 | 68,412.48 | | | | | | | |
|