| 2015 | 2016 | 2017 | 2018 | | | | | | |
| --- Change in Value --- | | | Beginning Value | 0.00 | 99,762.56 | 81,257.56 | 90,479.06 | | | Capital Change | +100,000.00 | 0.00 | 0.00 | 0.00 | | Current Return | -237.44
| -18,505.00
| +9,221.50
| -3,772.50
| | Change in Value | +99,762.56 | -18,505.00 | +9,221.50 | -3,772.50 | | IRR(%) | ∞% | -18.54% | 11.38% | -4.18% | | | Beginning Value | 0.00 | 99,762.56 | 81,257.56 | 90,479.06 | | Change in Value | +99,762.56 | -18,505.00 | +9,221.50 | -3,772.50 | | Ending Value | 99,762.56 | 81,257.56 | 90,479.06 | 86,706.56 | | % of Change | 0.00% | -18.55% | 11.35% | -4.17% | | | --- Capital Change --- | | | Cash Deposit | +100,000.00 | 0.00 | 0.00 | 0.00 | | Cash Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | | Net Cash Deposits | +100,000.00 | 0.00 | 0.00 | 0.00 | | | Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | | Share Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | | Net Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | | | Net Cash Deposits | +100,000.00 | 0.00 | 0.00 | 0.00 | | Net Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | | Capital Change | +100,000.00 | 0.00 | 0.00 | 0.00 | | | Previous Capital | 0.00 | 100,000.00 | 100,000.00 | 100,000.00 | | Capital Change | +100,000.00 | 0.00 | 0.00 | 0.00 | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | | | --- Current Return --- | | | Realized Gain/(Loss) | 0.00 | 0.00 | 0.00 | 0.00 | | Increase/(Decrease) in UnRealized Gain | -237.44 | -18,505.00 | +9,221.50 | -3,772.50 | Capital Gain
(% over Total Capital) | -237.44
(-0.24%) | -18,505.00
(-18.50%) | +9,221.50
(9.22%) | -3,772.50
(-3.77%) | | | Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | | Misc Charges | 0.00 | 0.00 | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | | | Capital Gain | -237.44
| -18,505.00
| +9,221.50
| -3,772.50
| | Dividend | 0.00 | 0.00 | 0.00 | 0.00 | | Interest | 0.00 | 0.00 | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | | Current Return | -237.44
| -18,505.00
| +9,221.50
| -3,772.50
| | % over Total Capital | -0.24% | -18.50% | 9.22% | -3.77% | | % over Beginning Value | 0.00% | -18.55% | 11.35% | -4.17% | | IRR(%) | ∞% | -18.54% | 11.38% | -4.18% | | | --- Cumulative Return --- | | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | | Market Value | 99,762.56 | 81,257.56 | 90,479.06 | 86,706.56 | | All Time Performance | -237.44 | -18,742.44 | -9,520.94 | -13,293.44 | | % over Total Capital | -0.24% | -18.74% | -9.52% | -13.29% | | IRR(%) | ∞% | -18.69% | -4.87% | -4.63% | | | Average Cost | 99,936.44 | 99,936.44 | 99,936.44 | 99,936.44 | | Stock Value | 99,699.00 | 81,194.00 | 90,415.50 | 86,643.00 | UnRealized Gain/(Loss)
(% over Average Cost) | -237.44
(-0.24%) | -18,742.44
(-18.75%) | -9,520.94
(-9.53%) | -13,293.44
(-13.30%) | | | Balance Cost | 99,936.44 | 99,936.44 | 99,936.44 | 99,936.44 | | Stock Value | 99,699.00 | 81,194.00 | 90,415.50 | 86,643.00 | Stock Performance
(% over Balance Cost) | -237.44
(-0.24%) | -18,742.44
(-18.75%) | -9,520.94
(-9.53%) | -13,293.44
(-13.30%) | | | --- Stock Position --- | | | Total Buy | +99,936.44 | +0.00 | +0.00 | +0.00 | | Total Sell | -0.00 | -0.00 | -0.00 | -0.00 | | Net Buy | +99,936.44 | 0.00 | 0.00 | 0.00 | | | --- Cash Position --- | | | Net Cash Deposit | +100,000.00 | 0.00 | 0.00 | 0.00 | | Net Sell \ (Buy) | -99,936.44 | 0.00 | 0.00 | 0.00 | | Dividend | 0.00 | 0.00 | 0.00 | 0.00 | | Interest | 0.00 | 0.00 | 0.00 | 0.00 | | Net Misc Income | 0.00 | 0.00 | 0.00 | 0.00 | | Increase in Cash | +63.56 | 0.00 | 0.00 | 0.00 | | | Cash at beginning of period | 0.00 | 63.56 | 63.56 | 63.56 | | Increase in Cash | +63.56 | 0.00 | 0.00 | 0.00 | | Cash at end of period | 63.56 | 63.56 | 63.56 | 63.56 | | | --- Allocation --- | | | Stock Value | 99,699.00
(99.94%) | 81,194.00
(99.92%) | 90,415.50
(99.93%) | 86,643.00
(99.93%) | | Cash Balance | 63.56
(0.06%) | 63.56
(0.08%) | 63.56
(0.07%) | 63.56
(0.07%) | | Market Value | 99,762.56
| 81,257.56
| 90,479.06
| 86,706.56
| | | | | |
|