| 21/04/24 | 28/04/24 | 05/05/24 | 12/05/24 | 19/05/24 | 26/05/24 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 88,973.45 | 86,614.45 | 85,315.45 | 86,349.45 | 86,766.45 | 90,540.45 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | -2,359.00 | -1,299.00 | +1,034.00 | +417.00 | +3,774.00 | -466.00 | Change in Value | -2,359.00 | -1,299.00 | +1,034.00 | +417.00 | +3,774.00 | -466.00 | IRR(%) | - % | - % | 108.10% | 34.05% | 1,233.08% | -26.94% | | Beginning Value | 88,973.45 | 86,614.45 | 85,315.45 | 86,349.45 | 86,766.45 | 90,540.45 | Change in Value | -2,359.00 | -1,299.00 | +1,034.00 | +417.00 | +3,774.00 | -466.00 | Ending Value | 86,614.45 | 85,315.45 | 86,349.45 | 86,766.45 | 90,540.45 | 90,074.45 | % of Change | -2.65% | -1.50% | 1.21% | 0.48% | 4.35% | -0.51% | | --- 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 | -2,359.00 | -1,299.00 | +1,034.00 | +417.00 | +3,774.00 | -466.00 | Capital Gain (% over Total Capital) | -2,359.00 (-2.36%) | -1,299.00 (-1.30%) | +1,034.00 (1.03%) | +417.00 (0.42%) | +3,774.00 (3.77%) | -466.00 (-0.47%) | | 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 | -2,359.00 | -1,299.00 | +1,034.00 | +417.00 | +3,774.00 | -466.00 | 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 | -2,359.00 | -1,299.00 | +1,034.00 | +417.00 | +3,774.00 | -466.00 | % over Total Capital | -2.36% | -1.30% | 1.03% | 0.42% | 3.77% | -0.47% | % over Beginning Value | -2.65% | -1.50% | 1.21% | 0.48% | 4.35% | -0.51% | IRR(%) | - % | - % | 108.10% | 34.05% | 1,233.08% | -26.94% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 86,614.45 | 85,315.45 | 86,349.45 | 86,766.45 | 90,540.45 | 90,074.45 | All Time Performance | -13,385.55 | -14,684.55 | -13,650.55 | -13,233.55 | -9,459.55 | -9,925.55 | % over Total Capital | -13.39% | -14.68% | -13.65% | -13.23% | -9.46% | -9.93% | IRR(%) | -1.71% | -1.88% | -1.74% | -1.68% | -1.17% | -1.23% | | Average Cost | 99,968.55 | 99,968.55 | 99,968.55 | 99,968.55 | 99,968.55 | 99,968.55 | Stock Value | 83,598.00 | 82,299.00 | 83,333.00 | 83,750.00 | 87,524.00 | 87,058.00 | UnRealized Gain/(Loss) (% over Average Cost) | -16,370.55 (-16.38%) | -17,669.55 (-17.68%) | -16,635.55 (-16.64%) | -16,218.55 (-16.22%) | -12,444.55 (-12.45%) | -12,910.55 (-12.91%) | | Balance Cost | 96,983.55 | 96,983.55 | 96,983.55 | 96,983.55 | 96,983.55 | 96,983.55 | Stock Value | 83,598.00 | 82,299.00 | 83,333.00 | 83,750.00 | 87,524.00 | 87,058.00 | Stock Performance (% over Balance Cost) | -13,385.55 (-13.80%) | -14,684.55 (-15.14%) | -13,650.55 (-14.08%) | -13,233.55 (-13.65%) | -9,459.55 (-9.75%) | -9,925.55 (-10.23%) | | --- 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 | 3,016.45 | 3,016.45 | 3,016.45 | 3,016.45 | 3,016.45 | 3,016.45 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 3,016.45 | 3,016.45 | 3,016.45 | 3,016.45 | 3,016.45 | 3,016.45 | | --- Allocation --- | | Stock Value | 83,598.00 (96.52%) | 82,299.00 (96.46%) | 83,333.00 (96.51%) | 83,750.00 (96.52%) | 87,524.00 (96.67%) | 87,058.00 (96.65%) | Cash Balance | 3,016.45 (3.48%) | 3,016.45 (3.54%) | 3,016.45 (3.49%) | 3,016.45 (3.48%) | 3,016.45 (3.33%) | 3,016.45 (3.35%) | Market Value | 86,614.45 | 85,315.45 | 86,349.45 | 86,766.45 | 90,540.45 | 90,074.45 | | | | | | | |
|