| 10/03/24 | 17/03/24 | 24/03/24 | 31/03/24 | 07/04/24 | 14/04/24 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 3,865,843.62 | 3,995,193.62 | 3,981,743.62 | 4,023,443.62 | 3,992,443.62 | 4,020,393.62 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +129,350.00 | -13,450.00 | +41,700.00 | -31,000.00 | +27,950.00 | +27,200.00 | Change in Value | +129,350.00 | -13,450.00 | +41,700.00 | -31,000.00 | +27,950.00 | +27,200.00 | IRR(%) | 640.49% | -18.54% | 88.47% | -37.53% | 52.86% | 50.70% | | Beginning Value | 3,865,843.62 | 3,995,193.62 | 3,981,743.62 | 4,023,443.62 | 3,992,443.62 | 4,020,393.62 | Change in Value | +129,350.00 | -13,450.00 | +41,700.00 | -31,000.00 | +27,950.00 | +27,200.00 | Ending Value | 3,995,193.62 | 3,981,743.62 | 4,023,443.62 | 3,992,443.62 | 4,020,393.62 | 4,047,593.62 | % of Change | 3.35% | -0.34% | 1.05% | -0.77% | 0.70% | 0.68% | | --- 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 | 3,000,000.00 | 3,000,000.00 | 3,000,000.00 | 3,000,000.00 | 3,000,000.00 | 3,000,000.00 | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Total Capital | 3,000,000.00 | 3,000,000.00 | 3,000,000.00 | 3,000,000.00 | 3,000,000.00 | 3,000,000.00 | | --- Current Return --- | | Realized Gain/(Loss) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Increase/(Decrease) in UnRealized Gain | +129,350.00 | -35,450.00 | +41,700.00 | -31,000.00 | +27,950.00 | +27,200.00 | Capital Gain (% over Total Capital) | +129,350.00 (4.31%) | -35,450.00 (-1.18%) | +41,700.00 (1.39%) | -31,000.00 (-1.03%) | +27,950.00 (0.93%) | +27,200.00 (0.91%) | | 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 | +129,350.00 | -35,450.00 | +41,700.00 | -31,000.00 | +27,950.00 | +27,200.00 | Dividend | 0.00 | 22,000.00 | 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 | +129,350.00 | -13,450.00 | +41,700.00 | -31,000.00 | +27,950.00 | +27,200.00 | % over Total Capital | 4.31% | -0.45% | 1.39% | -1.03% | 0.93% | 0.91% | % over Beginning Value | 3.35% | -0.34% | 1.05% | -0.77% | 0.70% | 0.68% | IRR(%) | 640.49% | -18.54% | 88.47% | -37.53% | 52.86% | 50.70% | | --- Cumulative Return --- | | Total Capital | 3,000,000.00 | 3,000,000.00 | 3,000,000.00 | 3,000,000.00 | 3,000,000.00 | 3,000,000.00 | Market Value | 3,995,193.62 | 3,981,743.62 | 4,023,443.62 | 3,992,443.62 | 4,020,393.62 | 4,047,593.62 | All Time Performance | +995,193.62 | +981,743.62 | +1,023,443.62 | +992,443.62 | +1,020,393.62 | +1,047,593.62 | % over Total Capital | 33.17% | 32.72% | 34.11% | 33.08% | 34.01% | 34.92% | IRR(%) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | Average Cost | 2,835,404.95 | 2,835,404.95 | 2,835,404.95 | 2,835,404.95 | 2,835,404.95 | 2,835,404.95 | Stock Value | 3,994,150.00 | 3,958,700.00 | 4,000,400.00 | 3,969,400.00 | 3,997,350.00 | 4,024,550.00 | UnRealized Gain/(Loss) (% over Average Cost) | +1,158,745.05 (40.87%) | +1,123,295.05 (39.62%) | +1,164,995.05 (41.09%) | +1,133,995.05 (39.99%) | +1,161,945.05 (40.98%) | +1,189,145.05 (41.94%) | | Balance Cost | 2,998,956.38 | 2,976,956.38 | 2,976,956.38 | 2,976,956.38 | 2,976,956.38 | 2,976,956.38 | Stock Value | 3,994,150.00 | 3,958,700.00 | 4,000,400.00 | 3,969,400.00 | 3,997,350.00 | 4,024,550.00 | Stock Performance (% over Balance Cost) | +995,193.62 (33.18%) | +981,743.62 (32.98%) | +1,023,443.62 (34.38%) | +992,443.62 (33.34%) | +1,020,393.62 (34.28%) | +1,047,593.62 (35.19%) | | --- 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 | +22,000.00 | 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 | +22,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Cash at beginning of period | 1,043.62 | 1,043.62 | 23,043.62 | 23,043.62 | 23,043.62 | 23,043.62 | Increase in Cash | 0.00 | +22,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 1,043.62 | 23,043.62 | 23,043.62 | 23,043.62 | 23,043.62 | 23,043.62 | | --- Allocation --- | | Stock Value | 3,994,150.00 (99.97%) | 3,958,700.00 (99.42%) | 4,000,400.00 (99.43%) | 3,969,400.00 (99.42%) | 3,997,350.00 (99.43%) | 4,024,550.00 (99.43%) | Cash Balance | 1,043.62 (0.03%) | 23,043.62 (0.58%) | 23,043.62 (0.57%) | 23,043.62 (0.58%) | 23,043.62 (0.57%) | 23,043.62 (0.57%) | Market Value | 3,995,193.62 | 3,981,743.62 | 4,023,443.62 | 3,992,443.62 | 4,020,393.62 | 4,047,593.62 | | | | | | | |
|