| Q4 | 2015 | | | | |
--- Change in Value --- | | Beginning Value | 0.00 | 0.00 | | Capital Change | +104,818.63 | +104,818.63 | Current Return | -1,394.60 | -1,394.60 | Change in Value | +103,424.03 | +103,424.03 | IRR(%) | -5.31% | -5.31% | | Beginning Value | 0.00 | 0.00 | Change in Value | +103,424.03 | +103,424.03 | Ending Value | 103,424.03 | 103,424.03 | % of Change | 0.00% | 0.00% | | --- Capital Change --- | | Cash Deposit | +104,818.63 | +104,818.63 | Cash Withdrawals | 0.00 | 0.00 | Net Cash Deposits | +104,818.63 | +104,818.63 | | Share Deposits | 0.00 | 0.00 | Share Withdrawals | 0.00 | 0.00 | Net Share Deposits | 0.00 | 0.00 | | Net Cash Deposits | +104,818.63 | +104,818.63 | Net Share Deposits | 0.00 | 0.00 | Capital Change | +104,818.63 | +104,818.63 | | Previous Capital | 0.00 | 0.00 | Capital Change | +104,818.63 | +104,818.63 | Total Capital | 104,818.63 | 104,818.63 | | --- Current Return --- | | Realized Gain/(Loss) | 0.00 | 0.00 | Increase/(Decrease) in UnRealized Gain | -1,394.60 | -1,394.60 | Capital Gain (% over Total Capital) | -1,394.60 (-1.33%) | -1,394.60 (-1.33%) | | Misc Incomes | 0.00 | 0.00 | Misc Charges | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | | Capital Gain | -1,394.60 | -1,394.60 | Dividend | 0.00 | 0.00 | Interest | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | Current Return | -1,394.60 | -1,394.60 | % over Total Capital | -1.33% | -1.33% | % over Beginning Value | 0.00% | 0.00% | IRR(%) | -5.31% | -5.31% | | --- Cumulative Return --- | | Total Capital | 104,818.63 | 104,818.63 | Market Value | 103,424.03 | 103,424.03 | All Time Performance | -1,394.60 | -1,394.60 | % over Total Capital | -1.33% | -1.33% | IRR(%) | -5.31% | -5.31% | | Average Cost | 84,294.60 | 84,294.60 | Stock Value | 82,900.00 | 82,900.00 | UnRealized Gain/(Loss) (% over Average Cost) | -1,394.60 (-1.65%) | -1,394.60 (-1.65%) | | Balance Cost | 84,294.60 | 84,294.60 | Stock Value | 82,900.00 | 82,900.00 | Stock Performance (% over Balance Cost) | -1,394.60 (-1.65%) | -1,394.60 (-1.65%) | | --- Stock Position --- | | Total Buy | +84,294.60 | +84,294.60 | Total Sell | -0.00 | -0.00 | Net Buy | +84,294.60 | +84,294.60 | | --- Cash Position --- | | Net Cash Deposit | +104,818.63 | +104,818.63 | Net Sell \ (Buy) | -84,294.60 | -84,294.60 | Dividend | 0.00 | 0.00 | Interest | 0.00 | 0.00 | Net Misc Income | 0.00 | 0.00 | Increase in Cash | +20,524.03 | +20,524.03 | | Cash at beginning of period | 0.00 | 0.00 | Increase in Cash | +20,524.03 | +20,524.03 | Cash at end of period | 20,524.03 | 20,524.03 | | --- Allocation --- | | Stock Value | 82,900.00 (80.16%) | 82,900.00 (80.16%) | Cash Balance | 20,524.03 (19.84%) | 20,524.03 (19.84%) | Market Value | 103,424.03 | 103,424.03 | | | |
|