| Feb 21 | Mar 21 | Apr 21 | May 21 | Jun 21 | Jul 21 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 100,486.77 | 128,742.27 | 127,941.27 | 137,164.27 | 116,342.27 | 114,958.77 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +28,255.50 | -801.00 | +9,223.00 | -20,822.00 | -1,383.50 | +8,698.00 | Change in Value | +28,255.50 | -801.00 | +9,223.00 | -20,822.00 | -1,383.50 | +8,698.00 | IRR(%) | 2,749.43% | -7.31% | 140.15% | - % | -13.97% | 142.87% | | Beginning Value | 100,486.77 | 128,742.27 | 127,941.27 | 137,164.27 | 116,342.27 | 114,958.77 | Change in Value | +28,255.50 | -801.00 | +9,223.00 | -20,822.00 | -1,383.50 | +8,698.00 | Ending Value | 128,742.27 | 127,941.27 | 137,164.27 | 116,342.27 | 114,958.77 | 123,656.77 | % of Change | 28.12% | -0.62% | 7.21% | -15.18% | -1.19% | 7.57% | | --- 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 | +28,255.50 | -801.00 | +9,223.00 | -20,822.00 | -1,383.50 | +8,698.00 | Capital Gain (% over Total Capital) | +28,255.50 (28.26%) | -801.00 (-0.80%) | +9,223.00 (9.22%) | -20,822.00 (-20.82%) | -1,383.50 (-1.38%) | +8,698.00 (8.70%) | | 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 | +28,255.50 | -801.00 | +9,223.00 | -20,822.00 | -1,383.50 | +8,698.00 | 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 | +28,255.50 | -801.00 | +9,223.00 | -20,822.00 | -1,383.50 | +8,698.00 | % over Total Capital | 28.26% | -0.80% | 9.22% | -20.82% | -1.38% | 8.70% | % over Beginning Value | 28.12% | -0.62% | 7.21% | -15.18% | -1.19% | 7.57% | IRR(%) | 2,749.43% | -7.31% | 140.15% | - % | -13.97% | 142.87% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 128,742.27 | 127,941.27 | 137,164.27 | 116,342.27 | 114,958.77 | 123,656.77 | All Time Performance | +28,742.27 | +27,941.27 | +37,164.27 | +16,342.27 | +14,958.77 | +23,656.77 | % over Total Capital | 28.74% | 27.94% | 37.16% | 16.34% | 14.96% | 23.66% | IRR(%) | 451.61% | 188.08% | 172.64% | 45.99% | 33.52% | 45.41% | | Average Cost | 99,989.23 | 99,989.23 | 99,989.23 | 99,989.23 | 99,989.23 | 99,989.23 | Stock Value | 128,731.50 | 127,930.50 | 137,153.50 | 116,331.50 | 114,948.00 | 123,646.00 | UnRealized Gain/(Loss) (% over Average Cost) | +28,742.27 (28.75%) | +27,941.27 (27.94%) | +37,164.27 (37.17%) | +16,342.27 (16.34%) | +14,958.77 (14.96%) | +23,656.77 (23.66%) | | Balance Cost | 99,989.23 | 99,989.23 | 99,989.23 | 99,989.23 | 99,989.23 | 99,989.23 | Stock Value | 128,731.50 | 127,930.50 | 137,153.50 | 116,331.50 | 114,948.00 | 123,646.00 | Stock Performance (% over Balance Cost) | +28,742.27 (28.75%) | +27,941.27 (27.94%) | +37,164.27 (37.17%) | +16,342.27 (16.34%) | +14,958.77 (14.96%) | +23,656.77 (23.66%) | | --- 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 | 10.77 | 10.77 | 10.77 | 10.77 | 10.77 | 10.77 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 10.77 | 10.77 | 10.77 | 10.77 | 10.77 | 10.77 | | --- Allocation --- | | Stock Value | 128,731.50 (99.99%) | 127,930.50 (99.99%) | 137,153.50 (99.99%) | 116,331.50 (99.99%) | 114,948.00 (99.99%) | 123,646.00 (99.99%) | Cash Balance | 10.77 (0.01%) | 10.77 (0.01%) | 10.77 (0.01%) | 10.77 (0.01%) | 10.77 (0.01%) | 10.77 (0.01%) | Market Value | 128,742.27 | 127,941.27 | 137,164.27 | 116,342.27 | 114,958.77 | 123,656.77 | | | | | | | |
|