| 2017 | 2018 | | | | |
--- Change in Value --- | | Beginning Value | 0.00 | 99,759.70 | | Capital Change | +100,000.00 | 0.00 | Current Return | -240.30 | -49,674.00 | Change in Value | +99,759.70 | -49,674.00 | IRR(%) | -35.53% | - % | | Beginning Value | 0.00 | 99,759.70 | Change in Value | +99,759.70 | -49,674.00 | Ending Value | 99,759.70 | 50,085.70 | % of Change | 0.00% | -49.79% | | --- 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 | -240.30 | -50,138.50 | Capital Gain (% over Total Capital) | -240.30 (-0.24%) | -50,138.50 (-50.14%) | | Misc Incomes | 0.00 | 0.00 | Misc Charges | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | | Capital Gain | -240.30 | -50,138.50 | Dividend | 0.00 | 464.50 | Interest | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | Current Return | -240.30 | -49,674.00 | % over Total Capital | -0.24% | -49.67% | % over Beginning Value | 0.00% | -49.79% | IRR(%) | -35.53% | - % | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | Market Value | 99,759.70 | 50,085.70 | All Time Performance | -240.30 | -49,914.30 | % over Total Capital | -0.24% | -49.91% | IRR(%) | -35.53% | - % | | Average Cost | 99,807.30 | 99,807.30 | Stock Value | 99,567.00 | 49,428.50 | UnRealized Gain/(Loss) (% over Average Cost) | -240.30 (-0.24%) | -50,378.80 (-50.48%) | | Balance Cost | 99,807.30 | 99,342.80 | Stock Value | 99,567.00 | 49,428.50 | Stock Performance (% over Balance Cost) | -240.30 (-0.24%) | -49,914.30 (-50.24%) | | --- Stock Position --- | | Total Buy | +99,807.30 | +0.00 | Total Sell | -0.00 | -0.00 | Net Buy | +99,807.30 | 0.00 | | --- Cash Position --- | | Net Cash Deposit | +100,000.00 | 0.00 | Net Sell \ (Buy) | -99,807.30 | 0.00 | Dividend | 0.00 | +464.50 | Interest | 0.00 | 0.00 | Net Misc Income | 0.00 | 0.00 | Increase in Cash | +192.70 | +464.50 | | Cash at beginning of period | 0.00 | 192.70 | Increase in Cash | +192.70 | +464.50 | Cash at end of period | 192.70 | 657.20 | | --- Allocation --- | | Stock Value | 99,567.00 (99.81%) | 49,428.50 (98.69%) | Cash Balance | 192.70 (0.19%) | 657.20 (1.31%) | Market Value | 99,759.70 | 50,085.70 | | | |
|