| 2017 | 2018 | | | | |
--- Change in Value --- | | Beginning Value | 0.00 | 99,762.49 | | Capital Change | +100,000.00 | 0.00 | Current Return | -237.51 | -39,468.50 | Change in Value | +99,762.49 | -39,468.50 | IRR(%) | -35.20% | -39.64% | | Beginning Value | 0.00 | 99,762.49 | Change in Value | +99,762.49 | -39,468.50 | Ending Value | 99,762.49 | 60,293.99 | % of Change | 0.00% | -39.56% | | --- 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 | -237.51 | -39,468.50 | Capital Gain (% over Total Capital) | -237.51 (-0.24%) | -39,468.50 (-39.47%) | | Misc Incomes | 0.00 | 0.00 | Misc Charges | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | | Capital Gain | -237.51 | -39,468.50 | Dividend | 0.00 | 0.00 | Interest | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | Current Return | -237.51 | -39,468.50 | % over Total Capital | -0.24% | -39.47% | % over Beginning Value | 0.00% | -39.56% | IRR(%) | -35.20% | -39.64% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | Market Value | 99,762.49 | 60,293.99 | All Time Performance | -237.51 | -39,706.01 | % over Total Capital | -0.24% | -39.71% | IRR(%) | -35.20% | -39.53% | | Average Cost | 99,979.51 | 99,979.51 | Stock Value | 99,742.00 | 60,273.50 | UnRealized Gain/(Loss) (% over Average Cost) | -237.51 (-0.24%) | -39,706.01 (-39.71%) | | Balance Cost | 99,979.51 | 99,979.51 | Stock Value | 99,742.00 | 60,273.50 | Stock Performance (% over Balance Cost) | -237.51 (-0.24%) | -39,706.01 (-39.71%) | | --- Stock Position --- | | Total Buy | +99,979.51 | +0.00 | Total Sell | -0.00 | -0.00 | Net Buy | +99,979.51 | 0.00 | | --- Cash Position --- | | Net Cash Deposit | +100,000.00 | 0.00 | Net Sell \ (Buy) | -99,979.51 | 0.00 | Dividend | 0.00 | 0.00 | Interest | 0.00 | 0.00 | Net Misc Income | 0.00 | 0.00 | Increase in Cash | +20.49 | 0.00 | | Cash at beginning of period | 0.00 | 20.49 | Increase in Cash | +20.49 | 0.00 | Cash at end of period | 20.49 | 20.49 | | --- Allocation --- | | Stock Value | 99,742.00 (99.98%) | 60,273.50 (99.97%) | Cash Balance | 20.49 (0.02%) | 20.49 (0.03%) | Market Value | 99,762.49 | 60,293.99 | | | |
|