| 31/03/24 | 07/04/24 | 14/04/24 | 21/04/24 | 28/04/24 | 05/05/24 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 138,594.15 | 150,344.65 | 150,301.15 | 147,786.15 | 141,724.65 | 144,047.15 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +11,750.50 | -43.50 | -2,515.00 | -6,061.50 | +2,322.50 | +2,213.50 | Change in Value | +11,750.50 | -43.50 | -2,515.00 | -6,061.50 | +2,322.50 | +2,213.50 | IRR(%) | 14,026.58% | -1.74% | - % | - % | 168.80% | 204.41% | | Beginning Value | 138,594.15 | 150,344.65 | 150,301.15 | 147,786.15 | 141,724.65 | 144,047.15 | Change in Value | +11,750.50 | -43.50 | -2,515.00 | -6,061.50 | +2,322.50 | +2,213.50 | Ending Value | 150,344.65 | 150,301.15 | 147,786.15 | 141,724.65 | 144,047.15 | 146,260.65 | % of Change | 8.48% | -0.03% | -1.67% | -4.10% | 1.64% | 1.54% | | --- 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 | +11,750.50 | -43.50 | -2,515.00 | -6,061.50 | +2,322.50 | +2,213.50 | Capital Gain (% over Total Capital) | +11,750.50 (11.75%) | -43.50 (-0.04%) | -2,515.00 (-2.51%) | -6,061.50 (-6.06%) | +2,322.50 (2.32%) | +2,213.50 (2.21%) | | 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 | +11,750.50 | -43.50 | -2,515.00 | -6,061.50 | +2,322.50 | +2,213.50 | 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 | +11,750.50 | -43.50 | -2,515.00 | -6,061.50 | +2,322.50 | +2,213.50 | % over Total Capital | 11.75% | -0.04% | -2.51% | -6.06% | 2.32% | 2.21% | % over Beginning Value | 8.48% | -0.03% | -1.67% | -4.10% | 1.64% | 1.54% | IRR(%) | 14,026.58% | -1.74% | - % | - % | 168.80% | 204.41% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 150,344.65 | 150,301.15 | 147,786.15 | 141,724.65 | 144,047.15 | 146,260.65 | All Time Performance | +50,344.65 | +50,301.15 | +47,786.15 | +41,724.65 | +44,047.15 | +46,260.65 | % over Total Capital | 50.34% | 50.30% | 47.79% | 41.72% | 44.05% | 46.26% | IRR(%) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | Average Cost | 99,998.75 | 99,998.75 | 99,998.75 | 99,998.75 | 99,998.75 | 99,998.75 | Stock Value | 147,016.00 | 146,972.50 | 144,457.50 | 138,396.00 | 140,718.50 | 142,932.00 | UnRealized Gain/(Loss) (% over Average Cost) | +47,017.25 (47.02%) | +46,973.75 (46.97%) | +44,458.75 (44.46%) | +38,397.25 (38.40%) | +40,719.75 (40.72%) | +42,933.25 (42.93%) | | Balance Cost | 96,671.35 | 96,671.35 | 96,671.35 | 96,671.35 | 96,671.35 | 96,671.35 | Stock Value | 147,016.00 | 146,972.50 | 144,457.50 | 138,396.00 | 140,718.50 | 142,932.00 | Stock Performance (% over Balance Cost) | +50,344.65 (52.08%) | +50,301.15 (52.03%) | +47,786.15 (49.43%) | +41,724.65 (43.16%) | +44,047.15 (45.56%) | +46,260.65 (47.85%) | | --- 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 | 3,328.65 | 3,328.65 | 3,328.65 | 3,328.65 | 3,328.65 | 3,328.65 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 3,328.65 | 3,328.65 | 3,328.65 | 3,328.65 | 3,328.65 | 3,328.65 | | --- Allocation --- | | Stock Value | 147,016.00 (97.79%) | 146,972.50 (97.79%) | 144,457.50 (97.75%) | 138,396.00 (97.65%) | 140,718.50 (97.69%) | 142,932.00 (97.72%) | Cash Balance | 3,328.65 (2.21%) | 3,328.65 (2.21%) | 3,328.65 (2.25%) | 3,328.65 (2.35%) | 3,328.65 (2.31%) | 3,328.65 (2.28%) | Market Value | 150,344.65 | 150,301.15 | 147,786.15 | 141,724.65 | 144,047.15 | 146,260.65 | | | | | | | |
|