| 17/03/24 | 24/03/24 | 31/03/24 | 07/04/24 | 14/04/24 | 21/04/24 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 69,089.05 | 69,364.05 | 71,516.05 | 72,139.05 | 72,193.05 | 73,616.55 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +275.00 | +2,152.00 | +623.00 | +54.00 | +1,423.50 | -2,998.50 | Change in Value | +275.00 | +2,152.00 | +623.00 | +54.00 | +1,423.50 | -2,998.50 | IRR(%) | 27.33% | 541.50% | 69.49% | 4.65% | 227.99% | - % | | Beginning Value | 69,089.05 | 69,364.05 | 71,516.05 | 72,139.05 | 72,193.05 | 73,616.55 | Change in Value | +275.00 | +2,152.00 | +623.00 | +54.00 | +1,423.50 | -2,998.50 | Ending Value | 69,364.05 | 71,516.05 | 72,139.05 | 72,193.05 | 73,616.55 | 70,618.05 | % of Change | 0.40% | 3.10% | 0.87% | 0.07% | 1.97% | -4.07% | | --- 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 | +275.00 | +2,152.00 | +623.00 | +54.00 | +1,423.50 | -2,998.50 | Capital Gain (% over Total Capital) | +275.00 (0.28%) | +2,152.00 (2.15%) | +623.00 (0.62%) | +54.00 (0.05%) | +1,423.50 (1.42%) | -2,998.50 (-3.00%) | | 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 | +275.00 | +2,152.00 | +623.00 | +54.00 | +1,423.50 | -2,998.50 | 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 | +275.00 | +2,152.00 | +623.00 | +54.00 | +1,423.50 | -2,998.50 | % over Total Capital | 0.28% | 2.15% | 0.62% | 0.05% | 1.42% | -3.00% | % over Beginning Value | 0.40% | 3.10% | 0.87% | 0.07% | 1.97% | -4.07% | IRR(%) | 27.33% | 541.50% | 69.49% | 4.65% | 227.99% | - % | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 69,364.05 | 71,516.05 | 72,139.05 | 72,193.05 | 73,616.55 | 70,618.05 | All Time Performance | -30,635.95 | -28,483.95 | -27,860.95 | -27,806.95 | -26,383.45 | -29,381.95 | % over Total Capital | -30.64% | -28.48% | -27.86% | -27.81% | -26.38% | -29.38% | IRR(%) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | Average Cost | 99,962.45 | 99,962.45 | 99,962.45 | 99,962.45 | 99,962.45 | 99,962.45 | Stock Value | 64,141.50 | 66,293.50 | 66,916.50 | 66,970.50 | 68,394.00 | 65,395.50 | UnRealized Gain/(Loss) (% over Average Cost) | -35,820.95 (-35.83%) | -33,668.95 (-33.68%) | -33,045.95 (-33.06%) | -32,991.95 (-33.00%) | -31,568.45 (-31.58%) | -34,566.95 (-34.58%) | | Balance Cost | 94,777.45 | 94,777.45 | 94,777.45 | 94,777.45 | 94,777.45 | 94,777.45 | Stock Value | 64,141.50 | 66,293.50 | 66,916.50 | 66,970.50 | 68,394.00 | 65,395.50 | Stock Performance (% over Balance Cost) | -30,635.95 (-32.32%) | -28,483.95 (-30.05%) | -27,860.95 (-29.40%) | -27,806.95 (-29.34%) | -26,383.45 (-27.84%) | -29,381.95 (-31.00%) | | --- 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 | 5,222.55 | 5,222.55 | 5,222.55 | 5,222.55 | 5,222.55 | 5,222.55 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 5,222.55 | 5,222.55 | 5,222.55 | 5,222.55 | 5,222.55 | 5,222.55 | | --- Allocation --- | | Stock Value | 64,141.50 (92.47%) | 66,293.50 (92.70%) | 66,916.50 (92.76%) | 66,970.50 (92.77%) | 68,394.00 (92.91%) | 65,395.50 (92.60%) | Cash Balance | 5,222.55 (7.53%) | 5,222.55 (7.30%) | 5,222.55 (7.24%) | 5,222.55 (7.23%) | 5,222.55 (7.09%) | 5,222.55 (7.40%) | Market Value | 69,364.05 | 71,516.05 | 72,139.05 | 72,193.05 | 73,616.55 | 70,618.05 | | | | | | | |
|