| Dec 20 | Jan 21 | Feb 21 | Mar 21 | Apr 21 | May 21 | | | | | | | | |
| --- Change in Value --- | | | Beginning Value | 0.00 | 99,780.49 | 94,567.49 | 99,782.99 | 101,501.89 | 101,700.39 | | | Capital Change | +100,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Current Return | -219.51
| -5,213.00
| +5,215.50
| +1,718.90
| +198.50
| -16,449.00
| | Change in Value | +99,780.49 | -5,213.00 | +5,215.50 | +1,718.90 | +198.50 | -16,449.00 | | IRR(%) | ∞% | -47.94% | 106.62% | 23.09% | 2.48% | - % | | | Beginning Value | 0.00 | 99,780.49 | 94,567.49 | 99,782.99 | 101,501.89 | 101,700.39 | | Change in Value | +99,780.49 | -5,213.00 | +5,215.50 | +1,718.90 | +198.50 | -16,449.00 | | Ending Value | 99,780.49 | 94,567.49 | 99,782.99 | 101,501.89 | 101,700.39 | 85,251.39 | | % of Change | 0.00% | -5.22% | 5.52% | 1.72% | 0.20% | -16.17% | | | --- Capital Change --- | | | Cash Deposit | +100,000.00 | 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 | +100,000.00 | 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 | +100,000.00 | 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 | +100,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | Previous Capital | 0.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | | Capital Change | +100,000.00 | 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 | -219.51 | -5,213.00 | +5,215.50 | +1,194.50 | -379.00 | -16,449.00 | Capital Gain
(% over Total Capital) | -219.51
(-0.22%) | -5,213.00
(-5.21%) | +5,215.50
(5.22%) | +1,194.50
(1.19%) | -379.00
(-0.38%) | -16,449.00
(-16.45%) | | | 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 | -219.51
| -5,213.00
| +5,215.50
| +1,194.50
| -379.00
| -16,449.00
| | Dividend | 0.00 | 0.00 | 0.00 | 524.40 | 577.50 | 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 | -219.51
| -5,213.00
| +5,215.50
| +1,718.90
| +198.50
| -16,449.00
| | % over Total Capital | -0.22% | -5.21% | 5.22% | 1.72% | 0.20% | -16.45% | | % over Beginning Value | 0.00% | -5.22% | 5.52% | 1.72% | 0.20% | -16.17% | | IRR(%) | ∞% | -47.94% | 106.62% | 23.09% | 2.48% | - % | | | --- Cumulative Return --- | | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | | Market Value | 99,780.49 | 94,567.49 | 99,782.99 | 101,501.89 | 101,700.39 | 85,251.39 | | All Time Performance | -219.51 | -5,432.51 | -217.01 | +1,501.89 | +1,700.39 | -14,748.61 | | % over Total Capital | -0.22% | -5.43% | -0.22% | 1.50% | 1.70% | -14.75% | | IRR(%) | ∞% | -48.19% | -1.33% | 6.23% | 5.26% | -32.00% | | | Average Cost | 99,946.51 | 99,946.51 | 99,946.51 | 99,946.51 | 99,946.51 | 99,946.51 | | Stock Value | 99,727.00 | 94,514.00 | 99,729.50 | 100,924.00 | 100,545.00 | 84,096.00 | UnRealized Gain/(Loss)
(% over Average Cost) | -219.51
(-0.22%) | -5,432.51
(-5.44%) | -217.01
(-0.22%) | +977.49
(0.98%) | +598.49
(0.60%) | -15,850.51
(-15.86%) | | | Balance Cost | 99,946.51 | 99,946.51 | 99,946.51 | 99,422.11 | 98,844.61 | 98,844.61 | | Stock Value | 99,727.00 | 94,514.00 | 99,729.50 | 100,924.00 | 100,545.00 | 84,096.00 | Stock Performance
(% over Balance Cost) | -219.51
(-0.22%) | -5,432.51
(-5.44%) | -217.01
(-0.22%) | +1,501.89
(1.51%) | +1,700.39
(1.72%) | -14,748.61
(-14.92%) | | | --- Stock Position --- | | | Total Buy | +99,946.51 | +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 | +99,946.51 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | --- Cash Position --- | | | Net Cash Deposit | +100,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Sell \ (Buy) | -99,946.51 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Dividend | 0.00 | 0.00 | 0.00 | +524.40 | +577.50 | 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 | +53.49 | 0.00 | 0.00 | +524.40 | +577.50 | 0.00 | | | Cash at beginning of period | 0.00 | 53.49 | 53.49 | 53.49 | 577.89 | 1,155.39 | | Increase in Cash | +53.49 | 0.00 | 0.00 | +524.40 | +577.50 | 0.00 | | Cash at end of period | 53.49 | 53.49 | 53.49 | 577.89 | 1,155.39 | 1,155.39 | | | --- Allocation --- | | | Stock Value | 99,727.00
(99.95%) | 94,514.00
(99.94%) | 99,729.50
(99.95%) | 100,924.00
(99.43%) | 100,545.00
(98.86%) | 84,096.00
(98.64%) | | Cash Balance | 53.49
(0.05%) | 53.49
(0.06%) | 53.49
(0.05%) | 577.89
(0.57%) | 1,155.39
(1.14%) | 1,155.39
(1.36%) | | Market Value | 99,780.49
| 94,567.49
| 99,782.99
| 101,501.89
| 101,700.39
| 85,251.39
| | | | | | | |
|