| Dec 17 | Jan 18 | | | | |
--- Change in Value --- | | Beginning Value | 0.00 | 99,753.40 | | Capital Change | +100,000.00 | 0.00 | Current Return | -246.60 | +1,967.50 | Change in Value | +99,753.40 | +1,967.50 | IRR(%) | -36.27% | 26.82% | | Beginning Value | 0.00 | 99,753.40 | Change in Value | +99,753.40 | +1,967.50 | Ending Value | 99,753.40 | 101,720.90 | % of Change | 0.00% | 1.97% | | --- 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 | -246.60 | +1,967.50 | Capital Gain (% over Total Capital) | -246.60 (-0.25%) | +1,967.50 (1.97%) | | Misc Incomes | 0.00 | 0.00 | Misc Charges | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | | Capital Gain | -246.60 | +1,967.50 | Dividend | 0.00 | 0.00 | Interest | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | Current Return | -246.60 | +1,967.50 | % over Total Capital | -0.25% | 1.97% | % over Beginning Value | 0.00% | 1.97% | IRR(%) | -36.27% | 26.82% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | Market Value | 99,753.40 | 101,720.90 | All Time Performance | -246.60 | +1,720.90 | % over Total Capital | -0.25% | 1.72% | IRR(%) | -36.27% | 20.77% | | Average Cost | 99,957.60 | 99,957.60 | Stock Value | 99,711.00 | 101,678.50 | UnRealized Gain/(Loss) (% over Average Cost) | -246.60 (-0.25%) | +1,720.90 (1.72%) | | Balance Cost | 99,957.60 | 99,957.60 | Stock Value | 99,711.00 | 101,678.50 | Stock Performance (% over Balance Cost) | -246.60 (-0.25%) | +1,720.90 (1.72%) | | --- Stock Position --- | | Total Buy | +99,957.60 | +0.00 | Total Sell | -0.00 | -0.00 | Net Buy | +99,957.60 | 0.00 | | --- Cash Position --- | | Net Cash Deposit | +100,000.00 | 0.00 | Net Sell \ (Buy) | -99,957.60 | 0.00 | Dividend | 0.00 | 0.00 | Interest | 0.00 | 0.00 | Net Misc Income | 0.00 | 0.00 | Increase in Cash | +42.40 | 0.00 | | Cash at beginning of period | 0.00 | 42.40 | Increase in Cash | +42.40 | 0.00 | Cash at end of period | 42.40 | 42.40 | | --- Allocation --- | | Stock Value | 99,711.00 (99.96%) | 101,678.50 (99.96%) | Cash Balance | 42.40 (0.04%) | 42.40 (0.04%) | Market Value | 99,753.40 | 101,720.90 | | | |
|