| 2015 | 2016 | 2017 | 2018 | | | | | | |
| --- Change in Value --- | | | Beginning Value | 0.00 | 99,752.44 | 95,088.44 | 134,840.44 | | | Capital Change | +100,000.00 | 0.00 | 0.00 | 0.00 | | Current Return | -247.56
| -4,664.00
| +39,752.00
| -53,383.00
| | Change in Value | +99,752.44 | -4,664.00 | +39,752.00 | -53,383.00 | | IRR(%) | ∞% | -4.67% | 41.94% | -39.67% | | | Beginning Value | 0.00 | 99,752.44 | 95,088.44 | 134,840.44 | | Change in Value | +99,752.44 | -4,664.00 | +39,752.00 | -53,383.00 | | Ending Value | 99,752.44 | 95,088.44 | 134,840.44 | 81,457.44 | | % of Change | 0.00% | -4.68% | 41.81% | -39.59% | | | --- 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 | -247.56 | -4,664.00 | +39,752.00 | -53,383.00 | Capital Gain
(% over Total Capital) | -247.56
(-0.25%) | -4,664.00
(-4.66%) | +39,752.00
(39.75%) | -53,383.00
(-53.38%) | | | 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 | -247.56
| -4,664.00
| +39,752.00
| -53,383.00
| | 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 | -247.56
| -4,664.00
| +39,752.00
| -53,383.00
| | % over Total Capital | -0.25% | -4.66% | 39.75% | -53.38% | | % over Beginning Value | 0.00% | -4.68% | 41.81% | -39.59% | | IRR(%) | ∞% | -4.67% | 41.94% | -39.67% | | | --- Cumulative Return --- | | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | | Market Value | 99,752.44 | 95,088.44 | 134,840.44 | 81,457.44 | | All Time Performance | -247.56 | -4,911.56 | +34,840.44 | -18,542.56 | | % over Total Capital | -0.25% | -4.91% | 34.84% | -18.54% | | IRR(%) | ∞% | -4.89% | 16.09% | -6.60% | | | Average Cost | 99,956.56 | 99,956.56 | 99,956.56 | 99,956.56 | | Stock Value | 99,709.00 | 95,045.00 | 134,797.00 | 81,414.00 | UnRealized Gain/(Loss)
(% over Average Cost) | -247.56
(-0.25%) | -4,911.56
(-4.91%) | +34,840.44
(34.86%) | -18,542.56
(-18.55%) | | | Balance Cost | 99,956.56 | 99,956.56 | 99,956.56 | 99,956.56 | | Stock Value | 99,709.00 | 95,045.00 | 134,797.00 | 81,414.00 | Stock Performance
(% over Balance Cost) | -247.56
(-0.25%) | -4,911.56
(-4.91%) | +34,840.44
(34.86%) | -18,542.56
(-18.55%) | | | --- Stock Position --- | | | Total Buy | +99,956.56 | +0.00 | +0.00 | +0.00 | | Total Sell | -0.00 | -0.00 | -0.00 | -0.00 | | Net Buy | +99,956.56 | 0.00 | 0.00 | 0.00 | | | --- Cash Position --- | | | Net Cash Deposit | +100,000.00 | 0.00 | 0.00 | 0.00 | | Net Sell \ (Buy) | -99,956.56 | 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 | +43.44 | 0.00 | 0.00 | 0.00 | | | Cash at beginning of period | 0.00 | 43.44 | 43.44 | 43.44 | | Increase in Cash | +43.44 | 0.00 | 0.00 | 0.00 | | Cash at end of period | 43.44 | 43.44 | 43.44 | 43.44 | | | --- Allocation --- | | | Stock Value | 99,709.00
(99.96%) | 95,045.00
(99.95%) | 134,797.00
(99.97%) | 81,414.00
(99.95%) | | Cash Balance | 43.44
(0.04%) | 43.44
(0.05%) | 43.44
(0.03%) | 43.44
(0.05%) | | Market Value | 99,752.44
| 95,088.44
| 134,840.44
| 81,457.44
| | | | | |
|