| 2020 | 2021 | 2022 | 2023 | YTD | | | | | | | |
--- Change in Value --- | | Beginning Value | 0.00 | 99,780.49 | 74,856.39 | 55,113.89 | 49,440.89 | | Capital Change | +100,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | -219.51 | -24,924.10 | -19,742.50 | -5,673.00 | -1,529.00 | Change in Value | +99,780.49 | -24,924.10 | -19,742.50 | -5,673.00 | -1,529.00 | IRR(%) | ∞% | -25.03% | -26.43% | -10.31% | -8.90% | | Beginning Value | 0.00 | 99,780.49 | 74,856.39 | 55,113.89 | 49,440.89 | Change in Value | +99,780.49 | -24,924.10 | -19,742.50 | -5,673.00 | -1,529.00 | Ending Value | 99,780.49 | 74,856.39 | 55,113.89 | 49,440.89 | 47,911.89 | % of Change | 0.00% | -24.98% | -26.37% | -10.29% | -3.09% | | --- 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 | -219.51 | -26,026.00 | -19,742.50 | -5,673.00 | -1,529.00 | Capital Gain (% over Total Capital) | -219.51 (-0.22%) | -26,026.00 (-26.03%) | -19,742.50 (-19.74%) | -5,673.00 (-5.67%) | -1,529.00 (-1.53%) | | 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 | -219.51 | -26,026.00 | -19,742.50 | -5,673.00 | -1,529.00 | Dividend | 0.00 | 1,101.90 | 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 | -219.51 | -24,924.10 | -19,742.50 | -5,673.00 | -1,529.00 | % over Total Capital | -0.22% | -24.92% | -19.74% | -5.67% | -1.53% | % over Beginning Value | 0.00% | -24.98% | -26.37% | -10.29% | -3.09% | IRR(%) | ∞% | -25.03% | -26.43% | -10.31% | -8.90% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 99,780.49 | 74,856.39 | 55,113.89 | 49,440.89 | 47,911.89 | All Time Performance | -219.51 | -25,143.61 | -44,886.11 | -50,559.11 | -52,088.11 | % over Total Capital | -0.22% | -25.14% | -44.89% | -50.56% | -52.09% | IRR(%) | ∞% | -25.14% | -25.76% | -20.92% | -19.77% | | Average Cost | 99,946.51 | 99,946.51 | 99,946.51 | 99,946.51 | 99,946.51 | Stock Value | 99,727.00 | 73,701.00 | 53,958.50 | 48,285.50 | 46,756.50 | UnRealized Gain/(Loss) (% over Average Cost) | -219.51 (-0.22%) | -26,245.51 (-26.26%) | -45,988.01 (-46.01%) | -51,661.01 (-51.69%) | -53,190.01 (-53.22%) | | Balance Cost | 99,946.51 | 98,844.61 | 98,844.61 | 98,844.61 | 98,844.61 | Stock Value | 99,727.00 | 73,701.00 | 53,958.50 | 48,285.50 | 46,756.50 | Stock Performance (% over Balance Cost) | -219.51 (-0.22%) | -25,143.61 (-25.44%) | -44,886.11 (-45.41%) | -50,559.11 (-51.15%) | -52,088.11 (-52.70%) | | --- Stock Position --- | | Total Buy | +99,946.51 | +0.00 | +0.00 | +0.00 | +0.00 | Total Sell | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | Net Buy | +99,946.51 | 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) | -99,946.51 | 0.00 | 0.00 | 0.00 | 0.00 | Dividend | 0.00 | +1,101.90 | 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 | +53.49 | +1,101.90 | 0.00 | 0.00 | 0.00 | | Cash at beginning of period | 0.00 | 53.49 | 1,155.39 | 1,155.39 | 1,155.39 | Increase in Cash | +53.49 | +1,101.90 | 0.00 | 0.00 | 0.00 | Cash at end of period | 53.49 | 1,155.39 | 1,155.39 | 1,155.39 | 1,155.39 | | --- Allocation --- | | Stock Value | 99,727.00 (99.95%) | 73,701.00 (98.46%) | 53,958.50 (97.90%) | 48,285.50 (97.66%) | 46,756.50 (97.59%) | Cash Balance | 53.49 (0.05%) | 1,155.39 (1.54%) | 1,155.39 (2.10%) | 1,155.39 (2.34%) | 1,155.39 (2.41%) | Market Value | 99,780.49 | 74,856.39 | 55,113.89 | 49,440.89 | 47,911.89 | | | | | | |
|