| 2017 | 2018 | | | | |
| --- Change in Value --- | | | Beginning Value | 0.00 | 99,760.46 | | | Capital Change | +100,000.00 | 0.00 | | Current Return | -239.54
| -14,464.43
| | Change in Value | +99,760.46 | -14,464.43 | | IRR(%) | -35.44% | -14.53% | | | Beginning Value | 0.00 | 99,760.46 | | Change in Value | +99,760.46 | -14,464.43 | | Ending Value | 99,760.46 | 85,296.03 | | % of Change | 0.00% | -14.50% | | | --- 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 | -239.54 | -18,221.43 | Capital Gain
(% over Total Capital) | -239.54
(-0.24%) | -18,221.43
(-18.22%) | | | Misc Incomes | 0.00 | 0.00 | | Misc Charges | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | | | Capital Gain | -239.54
| -18,221.43
| | Dividend | 0.00 | 3,757.00 | | Interest | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | | Current Return | -239.54
| -14,464.43
| | % over Total Capital | -0.24% | -14.46% | | % over Beginning Value | 0.00% | -14.50% | | IRR(%) | -35.44% | -14.53% | | | --- Cumulative Return --- | | | Total Capital | 100,000.00 | 100,000.00 | | Market Value | 99,760.46 | 85,296.03 | | All Time Performance | -239.54 | -14,703.97 | | % over Total Capital | -0.24% | -14.70% | | IRR(%) | -35.44% | -14.63% | | | Average Cost | 99,956.04 | 99,956.04 | | Stock Value | 99,716.50 | 81,495.07 | UnRealized Gain/(Loss)
(% over Average Cost) | -239.54
(-0.24%) | -18,460.97
(-18.47%) | | | Balance Cost | 99,956.04 | 96,199.04 | | Stock Value | 99,716.50 | 81,495.07 | Stock Performance
(% over Balance Cost) | -239.54
(-0.24%) | -14,703.97
(-15.28%) | | | --- Stock Position --- | | | Total Buy | +99,956.04 | +0.00 | | Total Sell | -0.00 | -0.00 | | Net Buy | +99,956.04 | 0.00 | | | --- Cash Position --- | | | Net Cash Deposit | +100,000.00 | 0.00 | | Net Sell \ (Buy) | -99,956.04 | 0.00 | | Dividend | 0.00 | +3,757.00 | | Interest | 0.00 | 0.00 | | Net Misc Income | 0.00 | 0.00 | | Increase in Cash | +43.96 | +3,757.00 | | | Cash at beginning of period | 0.00 | 43.96 | | Increase in Cash | +43.96 | +3,757.00 | | Cash at end of period | 43.96 | 3,800.96 | | | --- Allocation --- | | | Stock Value | 99,716.50
(99.96%) | 81,495.07
(95.54%) | | Cash Balance | 43.96
(0.04%) | 3,800.96
(4.46%) | | Market Value | 99,760.46
| 85,296.03
| | | |
|