| 24/03/24 | 31/03/24 | 07/04/24 | 14/04/24 | 21/04/24 | 28/04/24 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 192,538.39 | 190,965.89 | 192,502.89 | 196,062.89 | 200,116.39 | 196,027.39 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | -1,572.50 | +1,537.00 | +3,560.00 | +4,053.50 | -4,089.00 | +1,856.50 | Change in Value | -1,572.50 | +1,537.00 | +3,560.00 | +4,053.50 | -4,089.00 | +1,856.50 | IRR(%) | -39.27% | 62.85% | 204.87% | 247.24% | - % | 214.82% | | Beginning Value | 192,538.39 | 190,965.89 | 192,502.89 | 196,062.89 | 200,116.39 | 196,027.39 | Change in Value | -1,572.50 | +1,537.00 | +3,560.00 | +4,053.50 | -4,089.00 | +1,856.50 | Ending Value | 190,965.89 | 192,502.89 | 196,062.89 | 200,116.39 | 196,027.39 | 197,883.89 | % of Change | -0.82% | 0.80% | 1.85% | 2.07% | -2.04% | 0.95% | | --- 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 | -1,572.50 | +1,537.00 | +3,560.00 | +4,053.50 | -4,089.00 | +1,856.50 | Capital Gain (% over Total Capital) | -1,572.50 (-1.57%) | +1,537.00 (1.54%) | +3,560.00 (3.56%) | +4,053.50 (4.05%) | -4,089.00 (-4.09%) | +1,856.50 (1.86%) | | 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 | -1,572.50 | +1,537.00 | +3,560.00 | +4,053.50 | -4,089.00 | +1,856.50 | 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 | -1,572.50 | +1,537.00 | +3,560.00 | +4,053.50 | -4,089.00 | +1,856.50 | % over Total Capital | -1.57% | 1.54% | 3.56% | 4.05% | -4.09% | 1.86% | % over Beginning Value | -0.82% | 0.80% | 1.85% | 2.07% | -2.04% | 0.95% | IRR(%) | -39.27% | 62.85% | 204.87% | 247.24% | - % | 214.82% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 190,965.89 | 192,502.89 | 196,062.89 | 200,116.39 | 196,027.39 | 197,883.89 | All Time Performance | +90,965.89 | +92,502.89 | +96,062.89 | +100,116.39 | +96,027.39 | +97,883.89 | % over Total Capital | 90.97% | 92.50% | 96.06% | 100.12% | 96.03% | 97.88% | IRR(%) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | Average Cost | 99,979.11 | 99,979.11 | 99,979.11 | 99,979.11 | 99,979.11 | 99,979.11 | Stock Value | 190,945.00 | 192,482.00 | 196,042.00 | 200,095.50 | 196,006.50 | 197,863.00 | UnRealized Gain/(Loss) (% over Average Cost) | +90,965.89 (90.98%) | +92,502.89 (92.52%) | +96,062.89 (96.08%) | +100,116.39 (100.14%) | +96,027.39 (96.05%) | +97,883.89 (97.90%) | | Balance Cost | 99,979.11 | 99,979.11 | 99,979.11 | 99,979.11 | 99,979.11 | 99,979.11 | Stock Value | 190,945.00 | 192,482.00 | 196,042.00 | 200,095.50 | 196,006.50 | 197,863.00 | Stock Performance (% over Balance Cost) | +90,965.89 (90.98%) | +92,502.89 (92.52%) | +96,062.89 (96.08%) | +100,116.39 (100.14%) | +96,027.39 (96.05%) | +97,883.89 (97.90%) | | --- 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 | 20.89 | 20.89 | 20.89 | 20.89 | 20.89 | 20.89 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 20.89 | 20.89 | 20.89 | 20.89 | 20.89 | 20.89 | | --- Allocation --- | | Stock Value | 190,945.00 (99.99%) | 192,482.00 (99.99%) | 196,042.00 (99.99%) | 200,095.50 (99.99%) | 196,006.50 (99.99%) | 197,863.00 (99.99%) | Cash Balance | 20.89 (0.01%) | 20.89 (0.01%) | 20.89 (0.01%) | 20.89 (0.01%) | 20.89 (0.01%) | 20.89 (0.01%) | Market Value | 190,965.89 | 192,502.89 | 196,062.89 | 200,116.39 | 196,027.39 | 197,883.89 | | | | | | | |
|