| 17/10/21 | 24/10/21 | 31/10/21 | 07/11/21 | 14/11/21 | 21/11/21 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 344,111.10 | 349,138.60 | 346,454.85 | 354,452.60 | 364,855.48 | 358,781.10 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +5,027.50 | -2,683.75 | +7,997.75 | +10,402.88 | -6,074.38 | -16,572.75 | Change in Value | +5,027.50 | -2,683.75 | +7,997.75 | +10,402.88 | -6,074.38 | -16,572.75 | IRR(%) | 141.65% | -37.46% | 300.82% | 481.07% | - % | - % | | Beginning Value | 344,111.10 | 349,138.60 | 346,454.85 | 354,452.60 | 364,855.48 | 358,781.10 | Change in Value | +5,027.50 | -2,683.75 | +7,997.75 | +10,402.88 | -6,074.38 | -16,572.75 | Ending Value | 349,138.60 | 346,454.85 | 354,452.60 | 364,855.48 | 358,781.10 | 342,208.35 | % of Change | 1.46% | -0.77% | 2.31% | 2.93% | -1.66% | -4.62% | | --- 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 | +5,027.50 | -2,683.75 | +7,997.75 | +10,402.88 | -6,074.38 | -16,572.75 | Capital Gain (% over Total Capital) | +5,027.50 (5.03%) | -2,683.75 (-2.68%) | +7,997.75 (8.00%) | +10,402.88 (10.40%) | -6,074.38 (-6.07%) | -16,572.75 (-16.57%) | | 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 | +5,027.50 | -2,683.75 | +7,997.75 | +10,402.88 | -6,074.38 | -16,572.75 | 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 | +5,027.50 | -2,683.75 | +7,997.75 | +10,402.88 | -6,074.38 | -16,572.75 | % over Total Capital | 5.03% | -2.68% | 8.00% | 10.40% | -6.07% | -16.57% | % over Beginning Value | 1.46% | -0.77% | 2.31% | 2.93% | -1.66% | -4.62% | IRR(%) | 141.65% | -37.46% | 300.82% | 481.07% | - % | - % | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 349,138.60 | 346,454.85 | 354,452.60 | 364,855.48 | 358,781.10 | 342,208.35 | All Time Performance | +249,138.61 | +246,454.86 | +254,452.61 | +264,855.48 | +258,781.11 | +242,208.36 | % over Total Capital | 249.14% | 246.45% | 254.45% | 264.86% | 258.78% | 242.21% | IRR(%) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | Average Cost | 99,997.52 | 99,997.52 | 99,997.52 | 99,997.52 | 99,997.52 | 99,997.52 | Stock Value | 349,136.12 | 346,452.38 | 354,450.12 | 364,853.00 | 358,778.62 | 342,205.88 | UnRealized Gain/(Loss) (% over Average Cost) | +249,138.61 (249.14%) | +246,454.86 (246.46%) | +254,452.61 (254.46%) | +264,855.48 (264.86%) | +258,781.11 (258.79%) | +242,208.36 (242.21%) | | Balance Cost | 99,997.52 | 99,997.52 | 99,997.52 | 99,997.52 | 99,997.52 | 99,997.52 | Stock Value | 349,136.12 | 346,452.38 | 354,450.12 | 364,853.00 | 358,778.62 | 342,205.88 | Stock Performance (% over Balance Cost) | +249,138.61 (249.14%) | +246,454.86 (246.46%) | +254,452.61 (254.46%) | +264,855.48 (264.86%) | +258,781.11 (258.79%) | +242,208.36 (242.21%) | | --- 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 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 | 2.48 | | --- Allocation --- | | Stock Value | 349,136.12 (100.00%) | 346,452.38 (100.00%) | 354,450.12 (100.00%) | 364,853.00 (100.00%) | 358,778.62 (100.00%) | 342,205.88 (100.00%) | Cash Balance | 2.48 (0.00%) | 2.48 (0.00%) | 2.48 (0.00%) | 2.48 (0.00%) | 2.48 (0.00%) | 2.48 (0.00%) | Market Value | 349,138.60 | 346,454.85 | 354,452.60 | 364,855.48 | 358,781.10 | 342,208.35 | | | | | | | |
|