| Dec 18 | Jan 19 | Feb 19 | | | | | |
--- Change in Value --- | | Beginning Value | 0.00 | 99,770.27 | 104,408.27 | | Capital Change | +100,000.00 | 0.00 | 0.00 | Current Return | -229.73 | +4,638.00 | +9,363.00 | Change in Value | +99,770.27 | +4,638.00 | +9,363.00 | IRR(%) | ∞% | 73.81% | 219.30% | | Beginning Value | 0.00 | 99,770.27 | 104,408.27 | Change in Value | +99,770.27 | +4,638.00 | +9,363.00 | Ending Value | 99,770.27 | 104,408.27 | 113,771.27 | % of Change | 0.00% | 4.65% | 8.97% | | --- Capital Change --- | | Cash Deposit | +100,000.00 | 0.00 | 0.00 | Cash Withdrawals | 0.00 | 0.00 | 0.00 | Net Cash Deposits | +100,000.00 | 0.00 | 0.00 | | Share Deposits | 0.00 | 0.00 | 0.00 | Share Withdrawals | 0.00 | 0.00 | 0.00 | Net Share Deposits | 0.00 | 0.00 | 0.00 | | Net Cash Deposits | +100,000.00 | 0.00 | 0.00 | Net Share Deposits | 0.00 | 0.00 | 0.00 | Capital Change | +100,000.00 | 0.00 | 0.00 | | Previous Capital | 0.00 | 100,000.00 | 100,000.00 | Capital Change | +100,000.00 | 0.00 | 0.00 | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | | --- Current Return --- | | Realized Gain/(Loss) | 0.00 | 0.00 | 0.00 | Increase/(Decrease) in UnRealized Gain | -229.73 | +4,638.00 | +9,141.00 | Capital Gain (% over Total Capital) | -229.73 (-0.23%) | +4,638.00 (4.64%) | +9,141.00 (9.14%) | | Misc Incomes | 0.00 | 0.00 | 0.00 | Misc Charges | 0.00 | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | 0.00 | | Capital Gain | -229.73 | +4,638.00 | +9,141.00 | Dividend | 0.00 | 0.00 | 222.00 | Interest | 0.00 | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | 0.00 | Current Return | -229.73 | +4,638.00 | +9,363.00 | % over Total Capital | -0.23% | 4.64% | 9.36% | % over Beginning Value | 0.00% | 4.65% | 8.97% | IRR(%) | ∞% | 73.81% | 219.30% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 99,770.27 | 104,408.27 | 113,771.27 | All Time Performance | -229.73 | +4,408.27 | +13,771.27 | % over Total Capital | -0.23% | 4.41% | 13.77% | IRR(%) | ∞% | 66.18% | 122.14% | | Average Cost | 99,994.23 | 99,994.23 | 99,994.23 | Stock Value | 99,764.50 | 104,402.50 | 113,543.50 | UnRealized Gain/(Loss) (% over Average Cost) | -229.73 (-0.23%) | +4,408.27 (4.41%) | +13,549.27 (13.55%) | | Balance Cost | 99,994.23 | 99,994.23 | 99,772.23 | Stock Value | 99,764.50 | 104,402.50 | 113,543.50 | Stock Performance (% over Balance Cost) | -229.73 (-0.23%) | +4,408.27 (4.41%) | +13,771.27 (13.80%) | | --- Stock Position --- | | Total Buy | +99,994.23 | +0.00 | +0.00 | Total Sell | -0.00 | -0.00 | -0.00 | Net Buy | +99,994.23 | 0.00 | 0.00 | | --- Cash Position --- | | Net Cash Deposit | +100,000.00 | 0.00 | 0.00 | Net Sell \ (Buy) | -99,994.23 | 0.00 | 0.00 | Dividend | 0.00 | 0.00 | +222.00 | Interest | 0.00 | 0.00 | 0.00 | Net Misc Income | 0.00 | 0.00 | 0.00 | Increase in Cash | +5.77 | 0.00 | +222.00 | | Cash at beginning of period | 0.00 | 5.77 | 5.77 | Increase in Cash | +5.77 | 0.00 | +222.00 | Cash at end of period | 5.77 | 5.77 | 227.77 | | --- Allocation --- | | Stock Value | 99,764.50 (99.99%) | 104,402.50 (99.99%) | 113,543.50 (99.80%) | Cash Balance | 5.77 (0.01%) | 5.77 (0.01%) | 227.77 (0.20%) | Market Value | 99,770.27 | 104,408.27 | 113,771.27 | | | | |
|