| Oct 21 | Nov 21 | Dec 21 | Jan 22 | Feb 22 | Mar 22 | | | | | | | | |
--- Change in Value --- | | Beginning Value | 370,240.77 | 398,658.77 | 440,302.27 | 425,417.77 | 349,396.27 | 319,180.27 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +28,418.00 | +41,643.50 | -14,884.50 | -76,021.50 | -30,216.00 | +32,938.50 | Change in Value | +28,418.00 | +41,643.50 | -14,884.50 | -76,021.50 | -30,216.00 | +32,938.50 | IRR(%) | 145.89% | 249.21% | -34.19% | - % | - % | 230.32% | | Beginning Value | 370,240.77 | 398,658.77 | 440,302.27 | 425,417.77 | 349,396.27 | 319,180.27 | Change in Value | +28,418.00 | +41,643.50 | -14,884.50 | -76,021.50 | -30,216.00 | +32,938.50 | Ending Value | 398,658.77 | 440,302.27 | 425,417.77 | 349,396.27 | 319,180.27 | 352,118.77 | % of Change | 7.68% | 10.45% | -3.38% | -17.87% | -8.65% | 10.32% | | --- 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 | +28,418.00 | +41,643.50 | -14,884.50 | -76,021.50 | -30,216.00 | +32,938.50 | Capital Gain (% over Total Capital) | +28,418.00 (28.42%) | +41,643.50 (41.64%) | -14,884.50 (-14.88%) | -76,021.50 (-76.02%) | -30,216.00 (-30.22%) | +32,938.50 (32.94%) | | 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 | +28,418.00 | +41,643.50 | -14,884.50 | -76,021.50 | -30,216.00 | +32,938.50 | 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 | +28,418.00 | +41,643.50 | -14,884.50 | -76,021.50 | -30,216.00 | +32,938.50 | % over Total Capital | 28.42% | 41.64% | -14.88% | -76.02% | -30.22% | 32.94% | % over Beginning Value | 7.68% | 10.45% | -3.38% | -17.87% | -8.65% | 10.32% | IRR(%) | 145.89% | 249.21% | -34.19% | - % | - % | 230.32% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 398,658.77 | 440,302.27 | 425,417.77 | 349,396.27 | 319,180.27 | 352,118.77 | All Time Performance | +298,658.77 | +340,302.27 | +325,417.77 | +249,396.27 | +219,180.27 | +252,118.77 | % over Total Capital | 298.66% | 340.30% | 325.42% | 249.40% | 219.18% | 252.12% | IRR(%) | 112.65% | 116.84% | 106.25% | 82.21% | 71.06% | 75.12% | | Average Cost | 99,993.73 | 99,993.73 | 99,993.73 | 99,993.73 | 99,993.73 | 99,993.73 | Stock Value | 396,046.50 | 437,690.00 | 422,805.50 | 346,784.00 | 316,568.00 | 349,506.50 | UnRealized Gain/(Loss) (% over Average Cost) | +296,052.77 (296.07%) | +337,696.27 (337.72%) | +322,811.77 (322.83%) | +246,790.27 (246.81%) | +216,574.27 (216.59%) | +249,512.77 (249.53%) | | Balance Cost | 97,387.73 | 97,387.73 | 97,387.73 | 97,387.73 | 97,387.73 | 97,387.73 | Stock Value | 396,046.50 | 437,690.00 | 422,805.50 | 346,784.00 | 316,568.00 | 349,506.50 | Stock Performance (% over Balance Cost) | +298,658.77 (306.67%) | +340,302.27 (349.43%) | +325,417.77 (334.15%) | +249,396.27 (256.09%) | +219,180.27 (225.06%) | +252,118.77 (258.88%) | | --- 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 | 2,612.27 | 2,612.27 | 2,612.27 | 2,612.27 | 2,612.27 | 2,612.27 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 2,612.27 | 2,612.27 | 2,612.27 | 2,612.27 | 2,612.27 | 2,612.27 | | --- Allocation --- | | Stock Value | 396,046.50 (99.34%) | 437,690.00 (99.41%) | 422,805.50 (99.39%) | 346,784.00 (99.25%) | 316,568.00 (99.18%) | 349,506.50 (99.26%) | Cash Balance | 2,612.27 (0.66%) | 2,612.27 (0.59%) | 2,612.27 (0.61%) | 2,612.27 (0.75%) | 2,612.27 (0.82%) | 2,612.27 (0.74%) | Market Value | 398,658.77 | 440,302.27 | 425,417.77 | 349,396.27 | 319,180.27 | 352,118.77 | | | | | | | |
|