| Jul 18 | Aug 18 | Sep 18 | Oct 18 | Nov 18 | Dec 18 | | | | | | | | |
| --- Change in Value --- | | | Beginning Value | 92,476.47 | 97,209.97 | 103,668.47 | 100,727.47 | 93,714.47 | 99,940.47 | | | Capital Change | +258.00 | +140.00 | +500.00 | +442.00 | +1,248.00 | +202.50 | | Current Return | +4,475.50
| +6,318.50
| -3,441.00
| -7,455.00
| +4,978.00
| -2,422.00
| | Change in Value | +4,733.50 | +6,458.50 | -2,941.00 | -7,013.00 | +6,226.00 | -2,219.50 | | IRR(%) | 77.59% | 114.96% | -34.49% | - % | 91.82% | -25.76% | | | Beginning Value | 92,476.47 | 97,209.97 | 103,668.47 | 100,727.47 | 93,714.47 | 99,940.47 | | Change in Value | +4,733.50 | +6,458.50 | -2,941.00 | -7,013.00 | +6,226.00 | -2,219.50 | | Ending Value | 97,209.97 | 103,668.47 | 100,727.47 | 93,714.47 | 99,940.47 | 97,720.97 | | % of Change | 5.12% | 6.64% | -2.84% | -6.96% | 6.64% | -2.22% | | | --- Capital Change --- | | | Cash Deposit | +258.00 | +140.00 | +500.00 | +442.00 | +1,248.00 | +202.50 | | Cash Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Cash Deposits | +258.00 | +140.00 | +500.00 | +442.00 | +1,248.00 | +202.50 | | | Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Share Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | Net Cash Deposits | +258.00 | +140.00 | +500.00 | +442.00 | +1,248.00 | +202.50 | | Net Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Capital Change | +258.00 | +140.00 | +500.00 | +442.00 | +1,248.00 | +202.50 | | | Previous Capital | 101,693.00 | 101,951.00 | 102,091.00 | 102,591.00 | 103,033.00 | 104,281.00 | | Capital Change | +258.00 | +140.00 | +500.00 | +442.00 | +1,248.00 | +202.50 | | Total Capital | 101,951.00 | 102,091.00 | 102,591.00 | 103,033.00 | 104,281.00 | 104,483.50 | | | --- Current Return --- | | | Realized Gain/(Loss) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Increase/(Decrease) in UnRealized Gain | +4,475.50 | +6,318.50 | -3,441.00 | -7,455.00 | +4,978.00 | -2,422.00 | Capital Gain
(% over Total Capital) | +4,475.50
(4.39%) | +6,318.50
(6.19%) | -3,441.00
(-3.35%) | -7,455.00
(-7.24%) | +4,978.00
(4.77%) | -2,422.00
(-2.32%) | | | Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Misc Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | Capital Gain | +4,475.50
| +6,318.50
| -3,441.00
| -7,455.00
| +4,978.00
| -2,422.00
| | Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Current Return | +4,475.50
| +6,318.50
| -3,441.00
| -7,455.00
| +4,978.00
| -2,422.00
| | % over Total Capital | 4.39% | 6.19% | -3.35% | -7.24% | 4.77% | -2.32% | | % over Beginning Value | 4.84% | 6.50% | -3.32% | -7.40% | 5.31% | -2.42% | | IRR(%) | 77.59% | 114.96% | -34.49% | - % | 91.82% | -25.76% | | | --- Cumulative Return --- | | | Total Capital | 101,951.00 | 102,091.00 | 102,591.00 | 103,033.00 | 104,281.00 | 104,483.50 | | Market Value | 97,209.97 | 103,668.47 | 100,727.47 | 93,714.47 | 99,940.47 | 97,720.97 | | All Time Performance | -4,741.03 | +1,577.47 | -1,863.53 | -9,318.53 | -4,340.53 | -6,762.53 | | % over Total Capital | -4.65% | 1.55% | -1.82% | -9.04% | -4.16% | -6.47% | | IRR(%) | -7.89% | 2.33% | -2.43% | -10.87% | -4.64% | -6.61% | | | Average Cost | 99,965.53 | 99,965.53 | 99,965.53 | 99,965.53 | 99,965.53 | 99,965.53 | | Stock Value | 95,224.50 | 101,543.00 | 98,102.00 | 90,647.00 | 95,625.00 | 93,203.00 | UnRealized Gain/(Loss)
(% over Average Cost) | -4,741.03
(-4.74%) | +1,577.47
(1.58%) | -1,863.53
(-1.86%) | -9,318.53
(-9.32%) | -4,340.53
(-4.34%) | -6,762.53
(-6.76%) | | | Balance Cost | 99,965.53 | 99,965.53 | 99,965.53 | 99,965.53 | 99,965.53 | 99,965.53 | | Stock Value | 95,224.50 | 101,543.00 | 98,102.00 | 90,647.00 | 95,625.00 | 93,203.00 | Stock Performance
(% over Balance Cost) | -4,741.03
(-4.74%) | +1,577.47
(1.58%) | -1,863.53
(-1.86%) | -9,318.53
(-9.32%) | -4,340.53
(-4.34%) | -6,762.53
(-6.76%) | | | --- Stock Position --- | | | Total Buy | +0.00 | +0.00 | +0.00 | +0.00 | +0.00 | +0.00 | | Total Sell | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | | Net Buy | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | | --- Cash Position --- | | | Net Cash Deposit | +258.00 | +140.00 | +500.00 | +442.00 | +1,248.00 | +202.50 | | Net Sell \ (Buy) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Misc Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Increase in Cash | +258.00 | +140.00 | +500.00 | +442.00 | +1,248.00 | +202.50 | | | Cash at beginning of period | 1,727.47 | 1,985.47 | 2,125.47 | 2,625.47 | 3,067.47 | 4,315.47 | | Increase in Cash | +258.00 | +140.00 | +500.00 | +442.00 | +1,248.00 | +202.50 | | Cash at end of period | 1,985.47 | 2,125.47 | 2,625.47 | 3,067.47 | 4,315.47 | 4,517.97 | | | --- Allocation --- | | | Stock Value | 95,224.50
(97.96%) | 101,543.00
(97.95%) | 98,102.00
(97.39%) | 90,647.00
(96.73%) | 95,625.00
(95.68%) | 93,203.00
(95.38%) | | Cash Balance | 1,985.47
(2.04%) | 2,125.47
(2.05%) | 2,625.47
(2.61%) | 3,067.47
(3.27%) | 4,315.47
(4.32%) | 4,517.97
(4.62%) | | Market Value | 97,209.97
| 103,668.47
| 100,727.47
| 93,714.47
| 99,940.47
| 97,720.97
| | | | | | | |
|