| Dec 20 | Jan 21 | Feb 21 | Mar 21 | Apr 21 | | | | | | | |
| --- Change in Value --- | | | Beginning Value | 0.00 | 99,768.28 | 93,798.78 | 113,826.28 | 104,689.28 | | | Capital Change | +100,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Current Return | -231.72
| -5,969.50
| +20,027.50
| -9,137.00
| +16,546.00
| | Change in Value | +99,768.28 | -5,969.50 | +20,027.50 | -9,137.00 | +16,546.00 | | IRR(%) | ∞% | -52.79% | 1,268.26% | - % | 533.98% | | | Beginning Value | 0.00 | 99,768.28 | 93,798.78 | 113,826.28 | 104,689.28 | | Change in Value | +99,768.28 | -5,969.50 | +20,027.50 | -9,137.00 | +16,546.00 | | Ending Value | 99,768.28 | 93,798.78 | 113,826.28 | 104,689.28 | 121,235.28 | | % of Change | 0.00% | -5.98% | 21.35% | -8.03% | 15.80% | | | --- 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 | -231.72 | -5,969.50 | +20,027.50 | -9,137.00 | +16,546.00 | Capital Gain
(% over Total Capital) | -231.72
(-0.23%) | -5,969.50
(-5.97%) | +20,027.50
(20.03%) | -9,137.00
(-9.14%) | +16,546.00
(16.55%) | | | 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 | -231.72
| -5,969.50
| +20,027.50
| -9,137.00
| +16,546.00
| | Dividend | 0.00 | 0.00 | 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 | -231.72
| -5,969.50
| +20,027.50
| -9,137.00
| +16,546.00
| | % over Total Capital | -0.23% | -5.97% | 20.03% | -9.14% | 16.55% | | % over Beginning Value | 0.00% | -5.98% | 21.35% | -8.03% | 15.80% | | IRR(%) | ∞% | -52.79% | 1,268.26% | - % | 533.98% | | | --- Cumulative Return --- | | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | | Market Value | 99,768.28 | 93,798.78 | 113,826.28 | 104,689.28 | 121,235.28 | | All Time Performance | -231.72 | -6,201.22 | +13,826.28 | +4,689.28 | +21,235.28 | | % over Total Capital | -0.23% | -6.20% | 13.83% | 4.69% | 21.24% | | IRR(%) | ∞% | -52.94% | 122.81% | 20.42% | 79.62% | | | Average Cost | 99,970.22 | 99,970.22 | 99,970.22 | 99,970.22 | 99,970.22 | | Stock Value | 99,738.50 | 93,769.00 | 113,796.50 | 104,659.50 | 121,205.50 | UnRealized Gain/(Loss)
(% over Average Cost) | -231.72
(-0.23%) | -6,201.22
(-6.20%) | +13,826.28
(13.83%) | +4,689.28
(4.69%) | +21,235.28
(21.24%) | | | Balance Cost | 99,970.22 | 99,970.22 | 99,970.22 | 99,970.22 | 99,970.22 | | Stock Value | 99,738.50 | 93,769.00 | 113,796.50 | 104,659.50 | 121,205.50 | Stock Performance
(% over Balance Cost) | -231.72
(-0.23%) | -6,201.22
(-6.20%) | +13,826.28
(13.83%) | +4,689.28
(4.69%) | +21,235.28
(21.24%) | | | --- Stock Position --- | | | Total Buy | +99,970.22 | +0.00 | +0.00 | +0.00 | +0.00 | | Total Sell | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | | Net Buy | +99,970.22 | 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) | -99,970.22 | 0.00 | 0.00 | 0.00 | 0.00 | | Dividend | 0.00 | 0.00 | 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 | +29.78 | 0.00 | 0.00 | 0.00 | 0.00 | | | Cash at beginning of period | 0.00 | 29.78 | 29.78 | 29.78 | 29.78 | | Increase in Cash | +29.78 | 0.00 | 0.00 | 0.00 | 0.00 | | Cash at end of period | 29.78 | 29.78 | 29.78 | 29.78 | 29.78 | | | --- Allocation --- | | | Stock Value | 99,738.50
(99.97%) | 93,769.00
(99.97%) | 113,796.50
(99.97%) | 104,659.50
(99.97%) | 121,205.50
(99.98%) | | Cash Balance | 29.78
(0.03%) | 29.78
(0.03%) | 29.78
(0.03%) | 29.78
(0.03%) | 29.78
(0.02%) | | Market Value | 99,768.28
| 93,798.78
| 113,826.28
| 104,689.28
| 121,235.28
| | | | | | |
|