| 2020 | 2021 | 2022 | 2023 | YTD | | | | | | | |
--- Change in Value --- | | Beginning Value | 0.00 | 99,768.28 | 84,412.28 | 54,637.78 | 47,594.28 | | Capital Change | +100,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | -231.72 | -15,356.00 | -29,774.50 | -7,043.50 | +8,067.00 | Change in Value | +99,768.28 | -15,356.00 | -29,774.50 | -7,043.50 | +8,067.00 | IRR(%) | ∞% | -15.43% | -35.35% | -12.92% | 21.61% | | Beginning Value | 0.00 | 99,768.28 | 84,412.28 | 54,637.78 | 47,594.28 | Change in Value | +99,768.28 | -15,356.00 | -29,774.50 | -7,043.50 | +8,067.00 | Ending Value | 99,768.28 | 84,412.28 | 54,637.78 | 47,594.28 | 55,661.28 | % of Change | 0.00% | -15.39% | -35.27% | -12.89% | 16.95% | | --- 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 | -15,356.00 | -29,774.50 | -7,043.50 | +8,067.00 | Capital Gain (% over Total Capital) | -231.72 (-0.23%) | -15,356.00 (-15.36%) | -29,774.50 (-29.77%) | -7,043.50 (-7.04%) | +8,067.00 (8.07%) | | 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 | -15,356.00 | -29,774.50 | -7,043.50 | +8,067.00 | 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 | -15,356.00 | -29,774.50 | -7,043.50 | +8,067.00 | % over Total Capital | -0.23% | -15.36% | -29.77% | -7.04% | 8.07% | % over Beginning Value | 0.00% | -15.39% | -35.27% | -12.89% | 16.95% | IRR(%) | ∞% | -15.43% | -35.35% | -12.92% | 21.61% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 99,768.28 | 84,412.28 | 54,637.78 | 47,594.28 | 55,661.28 | All Time Performance | -231.72 | -15,587.72 | -45,362.22 | -52,405.72 | -44,338.72 | % over Total Capital | -0.23% | -15.59% | -45.36% | -52.41% | -44.34% | IRR(%) | ∞% | -15.58% | -26.08% | -21.92% | -14.27% | | Average Cost | 99,974.72 | 99,974.72 | 99,974.72 | 99,974.72 | 99,974.72 | Stock Value | 99,743.00 | 84,387.00 | 54,612.50 | 47,569.00 | 55,636.00 | UnRealized Gain/(Loss) (% over Average Cost) | -231.72 (-0.23%) | -15,587.72 (-15.59%) | -45,362.22 (-45.37%) | -52,405.72 (-52.42%) | -44,338.72 (-44.35%) | | Balance Cost | 99,974.72 | 99,974.72 | 99,974.72 | 99,974.72 | 99,974.72 | Stock Value | 99,743.00 | 84,387.00 | 54,612.50 | 47,569.00 | 55,636.00 | Stock Performance (% over Balance Cost) | -231.72 (-0.23%) | -15,587.72 (-15.59%) | -45,362.22 (-45.37%) | -52,405.72 (-52.42%) | -44,338.72 (-44.35%) | | --- Stock Position --- | | Total Buy | +99,974.72 | +0.00 | +0.00 | +0.00 | +0.00 | Total Sell | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | Net Buy | +99,974.72 | 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) | -99,974.72 | 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 | +25.28 | 0.00 | 0.00 | 0.00 | 0.00 | | Cash at beginning of period | 0.00 | 25.28 | 25.28 | 25.28 | 25.28 | Increase in Cash | +25.28 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 25.28 | 25.28 | 25.28 | 25.28 | 25.28 | | --- Allocation --- | | Stock Value | 99,743.00 (99.97%) | 84,387.00 (99.97%) | 54,612.50 (99.95%) | 47,569.00 (99.95%) | 55,636.00 (99.95%) | Cash Balance | 25.28 (0.03%) | 25.28 (0.03%) | 25.28 (0.05%) | 25.28 (0.05%) | 25.28 (0.05%) | Market Value | 99,768.28 | 84,412.28 | 54,637.78 | 47,594.28 | 55,661.28 | | | | | | |
|