| 2020 | 2021 | 2022 | 2023 | YTD | | | | | | | |
--- Change in Value --- | | Beginning Value | 0.00 | 99,767.24 | 98,201.35 | 69,349.05 | 82,263.36 | | Capital Change | +100,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | -232.76 | -1,565.89 | -28,852.30 | +12,914.31 | +11,093.10 | Change in Value | +99,767.24 | -1,565.89 | -28,852.30 | +12,914.31 | +11,093.10 | IRR(%) | ∞% | -1.57% | -29.44% | 18.67% | 44.25% | | Beginning Value | 0.00 | 99,767.24 | 98,201.35 | 69,349.05 | 82,263.36 | Change in Value | +99,767.24 | -1,565.89 | -28,852.30 | +12,914.31 | +11,093.10 | Ending Value | 99,767.24 | 98,201.35 | 69,349.05 | 82,263.36 | 93,356.46 | % of Change | 0.00% | -1.57% | -29.38% | 18.62% | 13.48% | | --- Capital Change --- | | Cash Deposit | +100,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Cash Deposits | +100,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Share Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Cash Deposits | +100,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Capital Change | +100,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Previous Capital | 0.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Capital Change | +100,000.00 | 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 | | --- Current Return --- | | Realized Gain/(Loss) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Increase/(Decrease) in UnRealized Gain | -232.76 | -7,419.49 | -28,852.30 | +12,914.31 | +11,093.10 | Capital Gain (% over Total Capital) | -232.76 (-0.23%) | -7,419.49 (-7.42%) | -28,852.30 (-28.85%) | +12,914.31 (12.91%) | +11,093.10 (11.09%) | | Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Misc Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Capital Gain | -232.76 | -7,419.49 | -28,852.30 | +12,914.31 | +11,093.10 | Dividend | 0.00 | 5,853.60 | 0.00 | 0.00 | 0.00 | Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | -232.76 | -1,565.89 | -28,852.30 | +12,914.31 | +11,093.10 | % over Total Capital | -0.23% | -1.57% | -28.85% | 12.91% | 11.09% | % over Beginning Value | 0.00% | -1.57% | -29.38% | 18.62% | 13.48% | IRR(%) | ∞% | -1.57% | -29.44% | 18.67% | 44.25% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 99,767.24 | 98,201.35 | 69,349.05 | 82,263.36 | 93,356.46 | All Time Performance | -232.76 | -1,798.65 | -30,650.95 | -17,736.64 | -6,643.53 | % over Total Capital | -0.23% | -1.80% | -30.65% | -17.74% | -6.64% | IRR(%) | ∞% | -1.79% | -16.72% | -6.30% | -2.03% | | Average Cost | 99,985.26 | 99,985.26 | 99,985.26 | 99,985.26 | 99,985.26 | Stock Value | 99,752.50 | 92,333.01 | 63,480.71 | 76,395.02 | 87,488.12 | UnRealized Gain/(Loss) (% over Average Cost) | -232.76 (-0.23%) | -7,652.25 (-7.65%) | -36,504.55 (-36.51%) | -23,590.24 (-23.59%) | -12,497.14 (-12.50%) | | Balance Cost | 99,985.26 | 94,131.66 | 94,131.66 | 94,131.66 | 94,131.66 | Stock Value | 99,752.50 | 92,333.01 | 63,480.71 | 76,395.02 | 87,488.12 | Stock Performance (% over Balance Cost) | -232.76 (-0.23%) | -1,798.65 (-1.91%) | -30,650.95 (-32.56%) | -17,736.64 (-18.84%) | -6,643.53 (-7.06%) | | --- Stock Position --- | | Total Buy | +99,985.26 | +0.00 | +0.00 | +0.00 | +0.00 | Total Sell | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | Net Buy | +99,985.26 | 0.00 | 0.00 | 0.00 | 0.00 | | --- Cash Position --- | | Net Cash Deposit | +100,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Sell \ (Buy) | -99,985.26 | 0.00 | 0.00 | 0.00 | 0.00 | Dividend | 0.00 | +5,853.60 | 0.00 | 0.00 | 0.00 | Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Misc Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Increase in Cash | +14.74 | +5,853.60 | 0.00 | 0.00 | 0.00 | | Cash at beginning of period | 0.00 | 14.74 | 5,868.34 | 5,868.34 | 5,868.34 | Increase in Cash | +14.74 | +5,853.60 | 0.00 | 0.00 | 0.00 | Cash at end of period | 14.74 | 5,868.34 | 5,868.34 | 5,868.34 | 5,868.34 | | --- Allocation --- | | Stock Value | 99,752.50 (99.99%) | 92,333.01 (94.02%) | 63,480.71 (91.54%) | 76,395.02 (92.87%) | 87,488.12 (93.71%) | Cash Balance | 14.74 (0.01%) | 5,868.34 (5.98%) | 5,868.34 (8.46%) | 5,868.34 (7.13%) | 5,868.34 (6.29%) | Market Value | 99,767.24 | 98,201.35 | 69,349.05 | 82,263.36 | 93,356.46 | | | | | | |
|