| 2017 | 2018 | | | | |
--- Change in Value --- | | Beginning Value | 0.00 | 99,758.48 | | Capital Change | +100,000.00 | 0.00 | Current Return | -241.52 | -24,102.50 | Change in Value | +99,758.48 | -24,102.50 | IRR(%) | -35.68% | -24.21% | | Beginning Value | 0.00 | 99,758.48 | Change in Value | +99,758.48 | -24,102.50 | Ending Value | 99,758.48 | 75,655.98 | % of Change | 0.00% | -24.16% | | --- 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 | -241.52 | -24,102.50 | Capital Gain (% over Total Capital) | -241.52 (-0.24%) | -24,102.50 (-24.10%) | | Misc Incomes | 0.00 | 0.00 | Misc Charges | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | | Capital Gain | -241.52 | -24,102.50 | Dividend | 0.00 | 0.00 | Interest | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | Current Return | -241.52 | -24,102.50 | % over Total Capital | -0.24% | -24.10% | % over Beginning Value | 0.00% | -24.16% | IRR(%) | -35.68% | -24.21% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | Market Value | 99,758.48 | 75,655.98 | All Time Performance | -241.52 | -24,344.02 | % over Total Capital | -0.24% | -24.34% | IRR(%) | -35.68% | -24.22% | | Average Cost | 99,962.52 | 99,962.52 | Stock Value | 99,721.00 | 75,618.50 | UnRealized Gain/(Loss) (% over Average Cost) | -241.52 (-0.24%) | -24,344.02 (-24.35%) | | Balance Cost | 99,962.52 | 99,962.52 | Stock Value | 99,721.00 | 75,618.50 | Stock Performance (% over Balance Cost) | -241.52 (-0.24%) | -24,344.02 (-24.35%) | | --- Stock Position --- | | Total Buy | +99,962.52 | +0.00 | Total Sell | -0.00 | -0.00 | Net Buy | +99,962.52 | 0.00 | | --- Cash Position --- | | Net Cash Deposit | +100,000.00 | 0.00 | Net Sell \ (Buy) | -99,962.52 | 0.00 | Dividend | 0.00 | 0.00 | Interest | 0.00 | 0.00 | Net Misc Income | 0.00 | 0.00 | Increase in Cash | +37.48 | 0.00 | | Cash at beginning of period | 0.00 | 37.48 | Increase in Cash | +37.48 | 0.00 | Cash at end of period | 37.48 | 37.48 | | --- Allocation --- | | Stock Value | 99,721.00 (99.96%) | 75,618.50 (99.95%) | Cash Balance | 37.48 (0.04%) | 37.48 (0.05%) | Market Value | 99,758.48 | 75,655.98 | | | |
|