| 2017 | 2018 | | | | |
| --- Change in Value --- | | | Beginning Value | 0.00 | 99,757.48 | | | Capital Change | +100,000.00 | 0.00 | | Current Return | -242.52
| -36,979.00
| | Change in Value | +99,757.48 | -36,979.00 | | IRR(%) | -35.79% | -37.14% | | | Beginning Value | 0.00 | 99,757.48 | | Change in Value | +99,757.48 | -36,979.00 | | Ending Value | 99,757.48 | 62,778.48 | | % of Change | 0.00% | -37.07% | | | --- Capital Change --- | | | Cash Deposit | +100,000.00 | 0.00 | | Cash Withdrawals | 0.00 | 0.00 | | Net Cash Deposits | +100,000.00 | 0.00 | | | Share Deposits | 0.00 | 0.00 | | Share Withdrawals | 0.00 | 0.00 | | Net Share Deposits | 0.00 | 0.00 | | | Net Cash Deposits | +100,000.00 | 0.00 | | Net Share Deposits | 0.00 | 0.00 | | Capital Change | +100,000.00 | 0.00 | | | Previous Capital | 0.00 | 100,000.00 | | Capital Change | +100,000.00 | 0.00 | | Total Capital | 100,000.00 | 100,000.00 | | | --- Current Return --- | | | Realized Gain/(Loss) | 0.00 | 0.00 | | Increase/(Decrease) in UnRealized Gain | -242.52 | -36,979.00 | Capital Gain
(% over Total Capital) | -242.52
(-0.24%) | -36,979.00
(-36.98%) | | | Misc Incomes | 0.00 | 0.00 | | Misc Charges | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | | | Capital Gain | -242.52
| -36,979.00
| | Dividend | 0.00 | 0.00 | | Interest | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | | Current Return | -242.52
| -36,979.00
| | % over Total Capital | -0.24% | -36.98% | | % over Beginning Value | 0.00% | -37.07% | | IRR(%) | -35.79% | -37.14% | | | --- Cumulative Return --- | | | Total Capital | 100,000.00 | 100,000.00 | | Market Value | 99,757.48 | 62,778.48 | | All Time Performance | -242.52 | -37,221.52 | | % over Total Capital | -0.24% | -37.22% | | IRR(%) | -35.79% | -37.06% | | | Average Cost | 99,937.52 | 99,937.52 | | Stock Value | 99,695.00 | 62,716.00 | UnRealized Gain/(Loss)
(% over Average Cost) | -242.52
(-0.24%) | -37,221.52
(-37.24%) | | | Balance Cost | 99,937.52 | 99,937.52 | | Stock Value | 99,695.00 | 62,716.00 | Stock Performance
(% over Balance Cost) | -242.52
(-0.24%) | -37,221.52
(-37.24%) | | | --- Stock Position --- | | | Total Buy | +99,937.52 | +0.00 | | Total Sell | -0.00 | -0.00 | | Net Buy | +99,937.52 | 0.00 | | | --- Cash Position --- | | | Net Cash Deposit | +100,000.00 | 0.00 | | Net Sell \ (Buy) | -99,937.52 | 0.00 | | Dividend | 0.00 | 0.00 | | Interest | 0.00 | 0.00 | | Net Misc Income | 0.00 | 0.00 | | Increase in Cash | +62.48 | 0.00 | | | Cash at beginning of period | 0.00 | 62.48 | | Increase in Cash | +62.48 | 0.00 | | Cash at end of period | 62.48 | 62.48 | | | --- Allocation --- | | | Stock Value | 99,695.00
(99.94%) | 62,716.00
(99.90%) | | Cash Balance | 62.48
(0.06%) | 62.48
(0.10%) | | Market Value | 99,757.48
| 62,778.48
| | | |
|