| 24/03/24 | 31/03/24 | 07/04/24 | 14/04/24 | 21/04/24 | 28/04/24 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 64,855.26 | 65,717.76 | 66,736.26 | 66,559.76 | 66,321.76 | 63,376.26 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +862.50 | +1,018.50 | -176.50 | -238.00 | -2,945.50 | +2,329.00 | Change in Value | +862.50 | +1,018.50 | -176.50 | -238.00 | -2,945.50 | +2,329.00 | IRR(%) | 123.37% | 154.86% | -14.87% | -19.58% | - % | 7,971.35% | | Beginning Value | 64,855.26 | 65,717.76 | 66,736.26 | 66,559.76 | 66,321.76 | 63,376.26 | Change in Value | +862.50 | +1,018.50 | -176.50 | -238.00 | -2,945.50 | +2,329.00 | Ending Value | 65,717.76 | 66,736.26 | 66,559.76 | 66,321.76 | 63,376.26 | 65,705.26 | % of Change | 1.33% | 1.55% | -0.26% | -0.36% | -4.44% | 3.67% | | --- 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 | +862.50 | +1,018.50 | -176.50 | -238.00 | -2,945.50 | +2,329.00 | Capital Gain (% over Total Capital) | +862.50 (0.86%) | +1,018.50 (1.02%) | -176.50 (-0.18%) | -238.00 (-0.24%) | -2,945.50 (-2.95%) | +2,329.00 (2.33%) | | 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 | +862.50 | +1,018.50 | -176.50 | -238.00 | -2,945.50 | +2,329.00 | 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 | +862.50 | +1,018.50 | -176.50 | -238.00 | -2,945.50 | +2,329.00 | % over Total Capital | 0.86% | 1.02% | -0.18% | -0.24% | -2.95% | 2.33% | % over Beginning Value | 1.33% | 1.55% | -0.26% | -0.36% | -4.44% | 3.67% | IRR(%) | 123.37% | 154.86% | -14.87% | -19.58% | - % | 7,971.35% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 65,717.76 | 66,736.26 | 66,559.76 | 66,321.76 | 63,376.26 | 65,705.26 | All Time Performance | -34,282.24 | -33,263.74 | -33,440.24 | -33,678.24 | -36,623.74 | -34,294.74 | % over Total Capital | -34.28% | -33.26% | -33.44% | -33.68% | -36.62% | -34.29% | IRR(%) | -12.18% | -11.70% | -11.71% | -11.74% | -12.88% | -11.88% | | Average Cost | 99,998.74 | 99,998.74 | 99,998.74 | 99,998.74 | 99,998.74 | 99,998.74 | Stock Value | 65,716.50 | 66,735.00 | 66,558.50 | 66,320.50 | 63,375.00 | 65,704.00 | UnRealized Gain/(Loss) (% over Average Cost) | -34,282.24 (-34.28%) | -33,263.74 (-33.26%) | -33,440.24 (-33.44%) | -33,678.24 (-33.68%) | -36,623.74 (-36.62%) | -34,294.74 (-34.30%) | | Balance Cost | 99,998.74 | 99,998.74 | 99,998.74 | 99,998.74 | 99,998.74 | 99,998.74 | Stock Value | 65,716.50 | 66,735.00 | 66,558.50 | 66,320.50 | 63,375.00 | 65,704.00 | Stock Performance (% over Balance Cost) | -34,282.24 (-34.28%) | -33,263.74 (-33.26%) | -33,440.24 (-33.44%) | -33,678.24 (-33.68%) | -36,623.74 (-36.62%) | -34,294.74 (-34.30%) | | --- 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 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | 1.26 | | --- Allocation --- | | Stock Value | 65,716.50 (100.00%) | 66,735.00 (100.00%) | 66,558.50 (100.00%) | 66,320.50 (100.00%) | 63,375.00 (100.00%) | 65,704.00 (100.00%) | Cash Balance | 1.26 (0.00%) | 1.26 (0.00%) | 1.26 (0.00%) | 1.26 (0.00%) | 1.26 (0.00%) | 1.26 (0.00%) | Market Value | 65,717.76 | 66,736.26 | 66,559.76 | 66,321.76 | 63,376.26 | 65,705.26 | | | | | | | |
|