| 10/03/24 | 17/03/24 | 24/03/24 | 31/03/24 | 07/04/24 | 14/04/24 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 72,906.51 | 72,330.51 | 72,363.01 | 72,886.01 | 73,159.01 | 74,019.51 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | -576.00 | +32.50 | +523.00 | +273.00 | +860.50 | -152.50 | Change in Value | -576.00 | +32.50 | +523.00 | +273.00 | +860.50 | -152.50 | IRR(%) | -38.27% | 2.77% | 54.97% | 25.53% | 103.67% | -11.79% | | Beginning Value | 72,906.51 | 72,330.51 | 72,363.01 | 72,886.01 | 73,159.01 | 74,019.51 | Change in Value | -576.00 | +32.50 | +523.00 | +273.00 | +860.50 | -152.50 | Ending Value | 72,330.51 | 72,363.01 | 72,886.01 | 73,159.01 | 74,019.51 | 73,867.01 | % of Change | -0.79% | 0.04% | 0.72% | 0.37% | 1.18% | -0.21% | | --- 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 | -576.00 | +32.50 | +523.00 | +273.00 | +860.50 | -152.50 | Capital Gain (% over Total Capital) | -576.00 (-0.58%) | +32.50 (0.03%) | +523.00 (0.52%) | +273.00 (0.27%) | +860.50 (0.86%) | -152.50 (-0.15%) | | 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 | -576.00 | +32.50 | +523.00 | +273.00 | +860.50 | -152.50 | 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 | -576.00 | +32.50 | +523.00 | +273.00 | +860.50 | -152.50 | % over Total Capital | -0.58% | 0.03% | 0.52% | 0.27% | 0.86% | -0.15% | % over Beginning Value | -0.79% | 0.04% | 0.72% | 0.37% | 1.18% | -0.21% | IRR(%) | -38.27% | 2.77% | 54.97% | 25.53% | 103.67% | -11.79% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 72,330.51 | 72,363.01 | 72,886.01 | 73,159.01 | 74,019.51 | 73,867.01 | All Time Performance | -27,669.49 | -27,636.99 | -27,113.99 | -26,840.99 | -25,980.49 | -26,132.99 | % over Total Capital | -27.67% | -27.64% | -27.11% | -26.84% | -25.98% | -26.13% | 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 | 68,717.00 | 68,749.50 | 69,272.50 | 69,545.50 | 70,406.00 | 70,253.50 | UnRealized Gain/(Loss) (% over Average Cost) | -30,902.59 (-31.02%) | -30,870.09 (-30.99%) | -30,347.09 (-30.46%) | -30,074.09 (-30.19%) | -29,213.59 (-29.33%) | -29,366.09 (-29.48%) | | Balance Cost | 96,386.49 | 96,386.49 | 96,386.49 | 96,386.49 | 96,386.49 | 96,386.49 | Stock Value | 68,717.00 | 68,749.50 | 69,272.50 | 69,545.50 | 70,406.00 | 70,253.50 | Stock Performance (% over Balance Cost) | -27,669.49 (-28.71%) | -27,636.99 (-28.67%) | -27,113.99 (-28.13%) | -26,840.99 (-27.85%) | -25,980.49 (-26.95%) | -26,132.99 (-27.11%) | | --- 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 | 68,717.00 (95.00%) | 68,749.50 (95.01%) | 69,272.50 (95.04%) | 69,545.50 (95.06%) | 70,406.00 (95.12%) | 70,253.50 (95.11%) | Cash Balance | 3,613.51 (5.00%) | 3,613.51 (4.99%) | 3,613.51 (4.96%) | 3,613.51 (4.94%) | 3,613.51 (4.88%) | 3,613.51 (4.89%) | Market Value | 72,330.51 | 72,363.01 | 72,886.01 | 73,159.01 | 74,019.51 | 73,867.01 | | | | | | | |
|