| 06/02/22 | 13/02/22 | 20/02/22 | 27/02/22 | 06/03/22 | 13/03/22 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 156,561.26 | 161,773.76 | 163,620.26 | 153,159.26 | 149,190.26 | 139,174.76 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +5,212.50 | +1,846.50 | -10,461.00 | -3,969.00 | -10,015.50 | -7,628.00 | Change in Value | +5,212.50 | +1,846.50 | -10,461.00 | -3,969.00 | -10,015.50 | -7,628.00 | IRR(%) | 633.29% | 99.45% | - % | - % | - % | - % | | Beginning Value | 156,561.26 | 161,773.76 | 163,620.26 | 153,159.26 | 149,190.26 | 139,174.76 | Change in Value | +5,212.50 | +1,846.50 | -10,461.00 | -3,969.00 | -10,015.50 | -7,628.00 | Ending Value | 161,773.76 | 163,620.26 | 153,159.26 | 149,190.26 | 139,174.76 | 131,546.76 | % of Change | 3.33% | 1.14% | -6.39% | -2.59% | -6.71% | -5.48% | | --- 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 | +5,212.50 | +1,846.50 | -10,461.00 | -3,969.00 | -10,015.50 | -7,628.00 | Capital Gain (% over Total Capital) | +5,212.50 (5.21%) | +1,846.50 (1.85%) | -10,461.00 (-10.46%) | -3,969.00 (-3.97%) | -10,015.50 (-10.02%) | -7,628.00 (-7.63%) | | 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 | +5,212.50 | +1,846.50 | -10,461.00 | -3,969.00 | -10,015.50 | -7,628.00 | 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 | +5,212.50 | +1,846.50 | -10,461.00 | -3,969.00 | -10,015.50 | -7,628.00 | % over Total Capital | 5.21% | 1.85% | -10.46% | -3.97% | -10.02% | -7.63% | % over Beginning Value | 3.33% | 1.14% | -6.39% | -2.59% | -6.71% | -5.48% | IRR(%) | 633.29% | 99.45% | - % | - % | - % | - % | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 161,773.76 | 163,620.26 | 153,159.26 | 149,190.26 | 139,174.76 | 131,546.76 | All Time Performance | +61,773.76 | +63,620.26 | +53,159.26 | +49,190.26 | +39,174.76 | +31,546.76 | % over Total Capital | 61.77% | 63.62% | 53.16% | 49.19% | 39.17% | 31.55% | IRR(%) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | Average Cost | 99,997.74 | 99,997.74 | 99,997.74 | 99,997.74 | 99,997.74 | 99,997.74 | Stock Value | 161,771.50 | 163,618.00 | 153,157.00 | 149,188.00 | 139,172.50 | 131,544.50 | UnRealized Gain/(Loss) (% over Average Cost) | +61,773.76 (61.78%) | +63,620.26 (63.62%) | +53,159.26 (53.16%) | +49,190.26 (49.19%) | +39,174.76 (39.18%) | +31,546.76 (31.55%) | | Balance Cost | 99,997.74 | 99,997.74 | 99,997.74 | 99,997.74 | 99,997.74 | 99,997.74 | Stock Value | 161,771.50 | 163,618.00 | 153,157.00 | 149,188.00 | 139,172.50 | 131,544.50 | Stock Performance (% over Balance Cost) | +61,773.76 (61.78%) | +63,620.26 (63.62%) | +53,159.26 (53.16%) | +49,190.26 (49.19%) | +39,174.76 (39.18%) | +31,546.76 (31.55%) | | --- 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 | 2.26 | 2.26 | 2.26 | 2.26 | 2.26 | 2.26 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 2.26 | 2.26 | 2.26 | 2.26 | 2.26 | 2.26 | | --- Allocation --- | | Stock Value | 161,771.50 (100.00%) | 163,618.00 (100.00%) | 153,157.00 (100.00%) | 149,188.00 (100.00%) | 139,172.50 (100.00%) | 131,544.50 (100.00%) | Cash Balance | 2.26 (0.00%) | 2.26 (0.00%) | 2.26 (0.00%) | 2.26 (0.00%) | 2.26 (0.00%) | 2.26 (0.00%) | Market Value | 161,773.76 | 163,620.26 | 153,159.26 | 149,190.26 | 139,174.76 | 131,546.76 | | | | | | | |
|