| 01/01/17 | 08/01/17 | 15/01/17 | | | | | |
| --- Change in Value --- | | | Beginning Value | 0.00 | 99,762.48 | 104,679.98 | | | Capital Change | +100,000.00 | 0.00 | 0.00 | | Current Return | -237.52
| +4,917.50
| +4,250.00
| | Change in Value | +99,762.48 | +4,917.50 | +4,250.00 | | IRR(%) | -58.02% | 1,767.22% | 1,025.72% | | | Beginning Value | 0.00 | 99,762.48 | 104,679.98 | | Change in Value | +99,762.48 | +4,917.50 | +4,250.00 | | Ending Value | 99,762.48 | 104,679.98 | 108,929.98 | | % of Change | 0.00% | 4.93% | 4.06% | | | --- 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 | -237.52 | +4,917.50 | +4,250.00 | Capital Gain
(% over Total Capital) | -237.52
(-0.24%) | +4,917.50
(4.92%) | +4,250.00
(4.25%) | | | 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 | -237.52
| +4,917.50
| +4,250.00
| | Dividend | 0.00 | 0.00 | 0.00 | | Interest | 0.00 | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | 0.00 | | Current Return | -237.52
| +4,917.50
| +4,250.00
| | % over Total Capital | -0.24% | 4.92% | 4.25% | | % over Beginning Value | 0.00% | 4.93% | 4.06% | | IRR(%) | -58.02% | 1,767.22% | 1,025.72% | | | --- Cumulative Return --- | | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | | Market Value | 99,762.48 | 104,679.98 | 108,929.98 | | All Time Performance | -237.52 | +4,679.98 | +8,929.98 | | % over Total Capital | -0.24% | 4.68% | 8.93% | | IRR(%) | 0.00% | 0.00% | 0.00% | | | Average Cost | 99,997.52 | 99,997.52 | 99,997.52 | | Stock Value | 99,760.00 | 104,677.50 | 108,927.50 | UnRealized Gain/(Loss)
(% over Average Cost) | -237.52
(-0.24%) | +4,679.98
(4.68%) | +8,929.98
(8.93%) | | | Balance Cost | 99,997.52 | 99,997.52 | 99,997.52 | | Stock Value | 99,760.00 | 104,677.50 | 108,927.50 | Stock Performance
(% over Balance Cost) | -237.52
(-0.24%) | +4,679.98
(4.68%) | +8,929.98
(8.93%) | | | --- Stock Position --- | | | Total Buy | +99,997.52 | +0.00 | +0.00 | | Total Sell | -0.00 | -0.00 | -0.00 | | Net Buy | +99,997.52 | 0.00 | 0.00 | | | --- Cash Position --- | | | Net Cash Deposit | +100,000.00 | 0.00 | 0.00 | | Net Sell \ (Buy) | -99,997.52 | 0.00 | 0.00 | | Dividend | 0.00 | 0.00 | 0.00 | | Interest | 0.00 | 0.00 | 0.00 | | Net Misc Income | 0.00 | 0.00 | 0.00 | | Increase in Cash | +2.48 | 0.00 | 0.00 | | | Cash at beginning of period | 0.00 | 2.48 | 2.48 | | Increase in Cash | +2.48 | 0.00 | 0.00 | | Cash at end of period | 2.48 | 2.48 | 2.48 | | | --- Allocation --- | | | Stock Value | 99,760.00
(100.00%) | 104,677.50
(100.00%) | 108,927.50
(100.00%) | | Cash Balance | 2.48
(0.00%) | 2.48
(0.00%) | 2.48
(0.00%) | | Market Value | 99,762.48
| 104,679.98
| 108,929.98
| | | | |
|