| 22/12/24 | 29/12/24 | 05/01/25 | 12/01/25 | 19/01/25 | 26/01/25 | | | | | | | | |
| --- Change in Value --- | | | Beginning Value | 68,871.76 | 66,282.76 | 67,636.26 | 67,980.26 | 65,685.76 | 63,755.26 | | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Current Return | -2,589.00
| +1,353.50
| +344.00
| -2,294.50
| -1,930.50
| +615.50
| | Change in Value | -2,589.00 | +1,353.50 | +344.00 | -2,294.50 | -1,930.50 | +615.50 | | IRR(%) | - % | 242.02% | 36.15% | - % | - % | 140.29% | | | Beginning Value | 68,871.76 | 66,282.76 | 67,636.26 | 67,980.26 | 65,685.76 | 63,755.26 | | Change in Value | -2,589.00 | +1,353.50 | +344.00 | -2,294.50 | -1,930.50 | +615.50 | | Ending Value | 66,282.76 | 67,636.26 | 67,980.26 | 65,685.76 | 63,755.26 | 64,370.76 | | % of Change | -3.76% | 2.04% | 0.51% | -3.38% | -2.94% | 0.97% | | | --- 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 | -2,589.00 | +1,353.50 | +344.00 | -2,294.50 | -1,930.50 | +615.50 | Capital Gain
(% over Total Capital) | -2,589.00
(-2.59%) | +1,353.50
(1.35%) | +344.00
(0.34%) | -2,294.50
(-2.29%) | -1,930.50
(-1.93%) | +615.50
(0.62%) | | | 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 | -2,589.00
| +1,353.50
| +344.00
| -2,294.50
| -1,930.50
| +615.50
| | 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 | -2,589.00
| +1,353.50
| +344.00
| -2,294.50
| -1,930.50
| +615.50
| | % over Total Capital | -2.59% | 1.35% | 0.34% | -2.29% | -1.93% | 0.62% | | % over Beginning Value | -3.76% | 2.04% | 0.51% | -3.38% | -2.94% | 0.97% | | IRR(%) | - % | 242.02% | 36.15% | - % | - % | 140.29% | | | --- Cumulative Return --- | | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | | Market Value | 66,282.76 | 67,636.26 | 67,980.26 | 65,685.76 | 63,755.26 | 64,370.76 | | All Time Performance | -33,717.24 | -32,363.74 | -32,019.74 | -34,314.24 | -36,244.74 | -35,629.24 | | % over Total Capital | -33.72% | -32.36% | -32.02% | -34.31% | -36.24% | -35.63% | | IRR(%) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | | Average Cost | 99,975.24 | 99,975.24 | 99,975.24 | 99,975.24 | 99,975.24 | 99,975.24 | | Stock Value | 62,151.50 | 63,505.00 | 63,849.00 | 61,554.50 | 59,624.00 | 60,239.50 | UnRealized Gain/(Loss)
(% over Average Cost) | -37,823.74
(-37.83%) | -36,470.24
(-36.48%) | -36,126.24
(-36.14%) | -38,420.74
(-38.43%) | -40,351.24
(-40.36%) | -39,735.74
(-39.75%) | | | Balance Cost | 95,868.74 | 95,868.74 | 95,868.74 | 95,868.74 | 95,868.74 | 95,868.74 | | Stock Value | 62,151.50 | 63,505.00 | 63,849.00 | 61,554.50 | 59,624.00 | 60,239.50 | Stock Performance
(% over Balance Cost) | -33,717.24
(-35.17%) | -32,363.74
(-33.76%) | -32,019.74
(-33.40%) | -34,314.24
(-35.79%) | -36,244.74
(-37.81%) | -35,629.24
(-37.16%) | | | --- 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 | 4,131.26 | 4,131.26 | 4,131.26 | 4,131.26 | 4,131.26 | 4,131.26 | | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Cash at end of period | 4,131.26 | 4,131.26 | 4,131.26 | 4,131.26 | 4,131.26 | 4,131.26 | | | --- Allocation --- | | | Stock Value | 62,151.50
(93.77%) | 63,505.00
(93.89%) | 63,849.00
(93.92%) | 61,554.50
(93.71%) | 59,624.00
(93.52%) | 60,239.50
(93.58%) | | Cash Balance | 4,131.26
(6.23%) | 4,131.26
(6.11%) | 4,131.26
(6.08%) | 4,131.26
(6.29%) | 4,131.26
(6.48%) | 4,131.26
(6.42%) | | Market Value | 66,282.76
| 67,636.26
| 67,980.26
| 65,685.76
| 63,755.26
| 64,370.76
| | | | | | | |
|