| 10/01/21 | 17/01/21 | 24/01/21 | 31/01/21 | 07/02/21 | 14/02/21 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 99,749.30 | 93,491.80 | 94,626.30 | 96,316.30 | 96,031.30 | 98,320.30 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | -6,257.50 | +1,134.50 | +1,690.00 | -285.00 | +2,289.00 | +2,573.00 | Change in Value | -6,257.50 | +1,134.50 | +1,690.00 | -285.00 | +2,289.00 | +2,573.00 | IRR(%) | - % | 108.28% | 193.55% | -16.49% | 319.12% | 381.39% | | Beginning Value | 99,749.30 | 93,491.80 | 94,626.30 | 96,316.30 | 96,031.30 | 98,320.30 | Change in Value | -6,257.50 | +1,134.50 | +1,690.00 | -285.00 | +2,289.00 | +2,573.00 | Ending Value | 93,491.80 | 94,626.30 | 96,316.30 | 96,031.30 | 98,320.30 | 100,893.30 | % of Change | -6.27% | 1.21% | 1.79% | -0.30% | 2.38% | 2.62% | | --- 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 | -6,257.50 | +1,134.50 | +1,690.00 | -285.00 | +2,289.00 | +2,573.00 | Capital Gain (% over Total Capital) | -6,257.50 (-6.26%) | +1,134.50 (1.13%) | +1,690.00 (1.69%) | -285.00 (-0.28%) | +2,289.00 (2.29%) | +2,573.00 (2.57%) | | 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 | -6,257.50 | +1,134.50 | +1,690.00 | -285.00 | +2,289.00 | +2,573.00 | 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 | -6,257.50 | +1,134.50 | +1,690.00 | -285.00 | +2,289.00 | +2,573.00 | % over Total Capital | -6.26% | 1.13% | 1.69% | -0.28% | 2.29% | 2.57% | % over Beginning Value | -6.27% | 1.21% | 1.79% | -0.30% | 2.38% | 2.62% | IRR(%) | - % | 108.28% | 193.55% | -16.49% | 319.12% | 381.39% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 93,491.80 | 94,626.30 | 96,316.30 | 96,031.30 | 98,320.30 | 100,893.30 | All Time Performance | -6,508.20 | -5,373.70 | -3,683.70 | -3,968.70 | -1,679.70 | +893.30 | % over Total Capital | -6.51% | -5.37% | -3.68% | -3.97% | -1.68% | 0.89% | IRR(%) | - % | - % | -43.49% | -37.92% | -15.01% | 7.48% | | Average Cost | 99,960.20 | 99,960.20 | 99,960.20 | 99,960.20 | 99,960.20 | 99,960.20 | Stock Value | 93,452.00 | 94,586.50 | 96,276.50 | 95,991.50 | 98,280.50 | 100,853.50 | UnRealized Gain/(Loss) (% over Average Cost) | -6,508.20 (-6.51%) | -5,373.70 (-5.38%) | -3,683.70 (-3.69%) | -3,968.70 (-3.97%) | -1,679.70 (-1.68%) | +893.30 (0.89%) | | Balance Cost | 99,960.20 | 99,960.20 | 99,960.20 | 99,960.20 | 99,960.20 | 99,960.20 | Stock Value | 93,452.00 | 94,586.50 | 96,276.50 | 95,991.50 | 98,280.50 | 100,853.50 | Stock Performance (% over Balance Cost) | -6,508.20 (-6.51%) | -5,373.70 (-5.38%) | -3,683.70 (-3.69%) | -3,968.70 (-3.97%) | -1,679.70 (-1.68%) | +893.30 (0.89%) | | --- 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 | 39.80 | 39.80 | 39.80 | 39.80 | 39.80 | 39.80 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 39.80 | 39.80 | 39.80 | 39.80 | 39.80 | 39.80 | | --- Allocation --- | | Stock Value | 93,452.00 (99.96%) | 94,586.50 (99.96%) | 96,276.50 (99.96%) | 95,991.50 (99.96%) | 98,280.50 (99.96%) | 100,853.50 (99.96%) | Cash Balance | 39.80 (0.04%) | 39.80 (0.04%) | 39.80 (0.04%) | 39.80 (0.04%) | 39.80 (0.04%) | 39.80 (0.04%) | Market Value | 93,491.80 | 94,626.30 | 96,316.30 | 96,031.30 | 98,320.30 | 100,893.30 | | | | | | | |
|