| 2017 | 2018 | | | | |
| --- Change in Value --- | | | Beginning Value | 0.00 | 99,760.47 | | | Capital Change | +100,000.00 | +4,483.50 | | Current Return | -239.53
| -6,523.00
| | Change in Value | +99,760.47 | -2,039.50 | | IRR(%) | -35.44% | -6.44% | | | Beginning Value | 0.00 | 99,760.47 | | Change in Value | +99,760.47 | -2,039.50 | | Ending Value | 99,760.47 | 97,720.97 | | % of Change | 0.00% | -2.04% | | | --- Capital Change --- | | | Cash Deposit | +100,000.00 | +4,483.50 | | Cash Withdrawals | 0.00 | 0.00 | | Net Cash Deposits | +100,000.00 | +4,483.50 | | | 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 | +4,483.50 | | Net Share Deposits | 0.00 | 0.00 | | Capital Change | +100,000.00 | +4,483.50 | | | Previous Capital | 0.00 | 100,000.00 | | Capital Change | +100,000.00 | +4,483.50 | | Total Capital | 100,000.00 | 104,483.50 | | | --- Current Return --- | | | Realized Gain/(Loss) | 0.00 | 0.00 | | Increase/(Decrease) in UnRealized Gain | -239.53 | -6,523.00 | Capital Gain
(% over Total Capital) | -239.53
(-0.24%) | -6,523.00
(-6.24%) | | | Misc Incomes | 0.00 | 0.00 | | Misc Charges | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | | | Capital Gain | -239.53
| -6,523.00
| | Dividend | 0.00 | 0.00 | | Interest | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | | Current Return | -239.53
| -6,523.00
| | % over Total Capital | -0.24% | -6.24% | | % over Beginning Value | 0.00% | -6.54% | | IRR(%) | -35.44% | -6.44% | | | --- Cumulative Return --- | | | Total Capital | 100,000.00 | 104,483.50 | | Market Value | 99,760.47 | 97,720.97 | | All Time Performance | -239.53 | -6,762.53 | | % over Total Capital | -0.24% | -6.47% | | IRR(%) | -35.44% | -6.61% | | | Average Cost | 99,965.53 | 99,965.53 | | Stock Value | 99,726.00 | 93,203.00 | UnRealized Gain/(Loss)
(% over Average Cost) | -239.53
(-0.24%) | -6,762.53
(-6.76%) | | | Balance Cost | 99,965.53 | 99,965.53 | | Stock Value | 99,726.00 | 93,203.00 | Stock Performance
(% over Balance Cost) | -239.53
(-0.24%) | -6,762.53
(-6.76%) | | | --- Stock Position --- | | | Total Buy | +99,965.53 | +0.00 | | Total Sell | -0.00 | -0.00 | | Net Buy | +99,965.53 | 0.00 | | | --- Cash Position --- | | | Net Cash Deposit | +100,000.00 | +4,483.50 | | Net Sell \ (Buy) | -99,965.53 | 0.00 | | Dividend | 0.00 | 0.00 | | Interest | 0.00 | 0.00 | | Net Misc Income | 0.00 | 0.00 | | Increase in Cash | +34.47 | +4,483.50 | | | Cash at beginning of period | 0.00 | 34.47 | | Increase in Cash | +34.47 | +4,483.50 | | Cash at end of period | 34.47 | 4,517.97 | | | --- Allocation --- | | | Stock Value | 99,726.00
(99.97%) | 93,203.00
(95.38%) | | Cash Balance | 34.47
(0.03%) | 4,517.97
(4.62%) | | Market Value | 99,760.47
| 97,720.97
| | | |
|