| 2017 | 2018 | | | | |
| --- Change in Value --- | | | Beginning Value | 0.00 | 99,760.56 | | | Capital Change | +100,000.00 | 0.00 | | Current Return | -239.44
| -31,737.38
| | Change in Value | +99,760.56 | -31,737.38 | | IRR(%) | -35.43% | -31.88% | | | Beginning Value | 0.00 | 99,760.56 | | Change in Value | +99,760.56 | -31,737.38 | | Ending Value | 99,760.56 | 68,023.18 | | % of Change | 0.00% | -31.81% | | | --- 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 | -239.44 | -32,861.82 | Capital Gain
(% over Total Capital) | -239.44
(-0.24%) | -32,861.82
(-32.86%) | | | Misc Incomes | 0.00 | 0.00 | | Misc Charges | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | | | Capital Gain | -239.44
| -32,861.82
| | Dividend | 0.00 | 1,124.45 | | Interest | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | | Current Return | -239.44
| -31,737.38
| | % over Total Capital | -0.24% | -31.74% | | % over Beginning Value | 0.00% | -31.81% | | IRR(%) | -35.43% | -31.88% | | | --- Cumulative Return --- | | | Total Capital | 100,000.00 | 100,000.00 | | Market Value | 99,760.56 | 68,023.18 | | All Time Performance | -239.44 | -31,976.81 | | % over Total Capital | -0.24% | -31.98% | | IRR(%) | -35.43% | -31.83% | | | Average Cost | 99,909.94 | 99,909.94 | | Stock Value | 99,670.50 | 66,808.68 | UnRealized Gain/(Loss)
(% over Average Cost) | -239.44
(-0.24%) | -33,101.26
(-33.13%) | | | Balance Cost | 99,909.94 | 98,785.49 | | Stock Value | 99,670.50 | 66,808.68 | Stock Performance
(% over Balance Cost) | -239.44
(-0.24%) | -31,976.81
(-32.37%) | | | --- Stock Position --- | | | Total Buy | +99,909.94 | +0.00 | | Total Sell | -0.00 | -0.00 | | Net Buy | +99,909.94 | 0.00 | | | --- Cash Position --- | | | Net Cash Deposit | +100,000.00 | 0.00 | | Net Sell \ (Buy) | -99,909.94 | 0.00 | | Dividend | 0.00 | +1,124.45 | | Interest | 0.00 | 0.00 | | Net Misc Income | 0.00 | 0.00 | | Increase in Cash | +90.06 | +1,124.45 | | | Cash at beginning of period | 0.00 | 90.06 | | Increase in Cash | +90.06 | +1,124.45 | | Cash at end of period | 90.06 | 1,214.51 | | | --- Allocation --- | | | Stock Value | 99,670.50
(99.91%) | 66,808.68
(98.21%) | | Cash Balance | 90.06
(0.09%) | 1,214.51
(1.79%) | | Market Value | 99,760.56
| 68,023.18
| | | |
|