| 2017 | 2018 | | | | |
| --- Change in Value --- | | | Beginning Value | 0.00 | 99,797.20 | | | Capital Change | +100,000.00 | 0.00 | | Current Return | -202.80
| -35,489.13
| | Change in Value | +99,797.20 | -35,489.13 | | IRR(%) | -30.96% | -35.63% | | | Beginning Value | 0.00 | 99,797.20 | | Change in Value | +99,797.20 | -35,489.13 | | Ending Value | 99,797.20 | 64,308.07 | | % of Change | 0.00% | -35.56% | | | --- 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 | -202.80 | -35,489.13 | Capital Gain
(% over Total Capital) | -202.80
(-0.20%) | -35,489.13
(-35.49%) | | | Misc Incomes | 0.00 | 0.00 | | Misc Charges | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | | | Capital Gain | -202.80
| -35,489.13
| | Dividend | 0.00 | 0.00 | | Interest | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | | Current Return | -202.80
| -35,489.13
| | % over Total Capital | -0.20% | -35.49% | | % over Beginning Value | 0.00% | -35.56% | | IRR(%) | -30.96% | -35.63% | | | --- Cumulative Return --- | | | Total Capital | 100,000.00 | 100,000.00 | | Market Value | 99,797.20 | 64,308.07 | | All Time Performance | -202.80 | -35,691.93 | | % over Total Capital | -0.20% | -35.69% | | IRR(%) | -30.96% | -35.53% | | | Average Cost | 84,962.80 | 99,963.43 | | Stock Value | 84,760.00 | 64,271.50 | UnRealized Gain/(Loss)
(% over Average Cost) | -202.80
(-0.24%) | -35,691.93
(-35.70%) | | | Balance Cost | 84,962.80 | 99,963.43 | | Stock Value | 84,760.00 | 64,271.50 | Stock Performance
(% over Balance Cost) | -202.80
(-0.24%) | -35,691.93
(-35.70%) | | | --- Stock Position --- | | | Total Buy | +84,962.80 | +15,000.63 | | Total Sell | -0.00 | -0.00 | | Net Buy | +84,962.80 | +15,000.63 | | | --- Cash Position --- | | | Net Cash Deposit | +100,000.00 | 0.00 | | Net Sell \ (Buy) | -84,962.80 | -15,000.63 | | Dividend | 0.00 | 0.00 | | Interest | 0.00 | 0.00 | | Net Misc Income | 0.00 | 0.00 | | Increase in Cash | +15,037.20 | -15,000.63 | | | Cash at beginning of period | 0.00 | 15,037.20 | | Increase in Cash | +15,037.20 | -15,000.63 | | Cash at end of period | 15,037.20 | 36.57 | | | --- Allocation --- | | | Stock Value | 84,760.00
(84.93%) | 64,271.50
(99.94%) | | Cash Balance | 15,037.20
(15.07%) | 36.57
(0.06%) | | Market Value | 99,797.20
| 64,308.07
| | | |
|