| 28/01/24 | 04/02/24 | 11/02/24 | 18/02/24 | 25/02/24 | 03/03/24 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 72,434.01 | 73,039.51 | 71,713.01 | 71,946.51 | 73,247.01 | 73,497.51 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +605.50 | -1,326.50 | +233.50 | +1,300.50 | +250.50 | -591.00 | Change in Value | +605.50 | -1,326.50 | +233.50 | +1,300.50 | +250.50 | -591.00 | IRR(%) | 65.93% | - % | 21.86% | 197.36% | 23.08% | -38.80% | | Beginning Value | 72,434.01 | 73,039.51 | 71,713.01 | 71,946.51 | 73,247.01 | 73,497.51 | Change in Value | +605.50 | -1,326.50 | +233.50 | +1,300.50 | +250.50 | -591.00 | Ending Value | 73,039.51 | 71,713.01 | 71,946.51 | 73,247.01 | 73,497.51 | 72,906.51 | % of Change | 0.84% | -1.82% | 0.33% | 1.81% | 0.34% | -0.80% | | --- 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 | +605.50 | -1,326.50 | +233.50 | +1,300.50 | +250.50 | -591.00 | Capital Gain (% over Total Capital) | +605.50 (0.61%) | -1,326.50 (-1.33%) | +233.50 (0.23%) | +1,300.50 (1.30%) | +250.50 (0.25%) | -591.00 (-0.59%) | | 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 | +605.50 | -1,326.50 | +233.50 | +1,300.50 | +250.50 | -591.00 | 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 | +605.50 | -1,326.50 | +233.50 | +1,300.50 | +250.50 | -591.00 | % over Total Capital | 0.61% | -1.33% | 0.23% | 1.30% | 0.25% | -0.59% | % over Beginning Value | 0.84% | -1.82% | 0.33% | 1.81% | 0.34% | -0.80% | IRR(%) | 65.93% | - % | 21.86% | 197.36% | 23.08% | -38.80% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 73,039.51 | 71,713.01 | 71,946.51 | 73,247.01 | 73,497.51 | 72,906.51 | All Time Performance | -26,960.49 | -28,286.99 | -28,053.49 | -26,752.99 | -26,502.49 | -27,093.49 | % over Total Capital | -26.96% | -28.29% | -28.05% | -26.75% | -26.50% | -27.09% | IRR(%) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | Average Cost | 99,619.59 | 99,619.59 | 99,619.59 | 99,619.59 | 99,619.59 | 99,619.59 | Stock Value | 69,426.00 | 68,099.50 | 68,333.00 | 69,633.50 | 69,884.00 | 69,293.00 | UnRealized Gain/(Loss) (% over Average Cost) | -30,193.59 (-30.31%) | -31,520.09 (-31.64%) | -31,286.59 (-31.41%) | -29,986.09 (-30.10%) | -29,735.59 (-29.85%) | -30,326.59 (-30.44%) | | Balance Cost | 96,386.49 | 96,386.49 | 96,386.49 | 96,386.49 | 96,386.49 | 96,386.49 | Stock Value | 69,426.00 | 68,099.50 | 68,333.00 | 69,633.50 | 69,884.00 | 69,293.00 | Stock Performance (% over Balance Cost) | -26,960.49 (-27.97%) | -28,286.99 (-29.35%) | -28,053.49 (-29.11%) | -26,752.99 (-27.76%) | -26,502.49 (-27.50%) | -27,093.49 (-28.11%) | | --- 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 | 3,613.51 | 3,613.51 | 3,613.51 | 3,613.51 | 3,613.51 | 3,613.51 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 3,613.51 | 3,613.51 | 3,613.51 | 3,613.51 | 3,613.51 | 3,613.51 | | --- Allocation --- | | Stock Value | 69,426.00 (95.05%) | 68,099.50 (94.96%) | 68,333.00 (94.98%) | 69,633.50 (95.07%) | 69,884.00 (95.08%) | 69,293.00 (95.04%) | Cash Balance | 3,613.51 (4.95%) | 3,613.51 (5.04%) | 3,613.51 (5.02%) | 3,613.51 (4.93%) | 3,613.51 (4.92%) | 3,613.51 (4.96%) | Market Value | 73,039.51 | 71,713.01 | 71,946.51 | 73,247.01 | 73,497.51 | 72,906.51 | | | | | | | |
|