| 2016 | 2017 | 2018 | | | | | |
| --- Change in Value --- | | | Beginning Value | 0.00 | 99,762.57 | 192,124.07 | | | Capital Change | +100,000.00 | 0.00 | 0.00 | | Current Return | -237.43
| +92,361.50
| -93,344.50
| | Change in Value | +99,762.57 | +92,361.50 | -93,344.50 | | IRR(%) | ∞% | 92.92% | - % | | | Beginning Value | 0.00 | 99,762.57 | 192,124.07 | | Change in Value | +99,762.57 | +92,361.50 | -93,344.50 | | Ending Value | 99,762.57 | 192,124.07 | 98,779.57 | | % of Change | 0.00% | 92.58% | -48.59% | | | --- Capital Change --- | | | Cash Deposit | +100,000.00 | 0.00 | 0.00 | | Cash Withdrawals | 0.00 | 0.00 | 0.00 | | Net Cash Deposits | +100,000.00 | 0.00 | 0.00 | | | Share Deposits | 0.00 | 0.00 | 0.00 | | Share Withdrawals | 0.00 | 0.00 | 0.00 | | Net Share Deposits | 0.00 | 0.00 | 0.00 | | | Net Cash Deposits | +100,000.00 | 0.00 | 0.00 | | Net Share Deposits | 0.00 | 0.00 | 0.00 | | Capital Change | +100,000.00 | 0.00 | 0.00 | | | Previous Capital | 0.00 | 100,000.00 | 100,000.00 | | Capital Change | +100,000.00 | 0.00 | 0.00 | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | | | --- Current Return --- | | | Realized Gain/(Loss) | 0.00 | 0.00 | 0.00 | | Increase/(Decrease) in UnRealized Gain | -237.43 | +92,361.50 | -93,344.50 | Capital Gain
(% over Total Capital) | -237.43
(-0.24%) | +92,361.50
(92.36%) | -93,344.50
(-93.34%) | | | Misc Incomes | 0.00 | 0.00 | 0.00 | | Misc Charges | 0.00 | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | 0.00 | | | Capital Gain | -237.43
| +92,361.50
| -93,344.50
| | Dividend | 0.00 | 0.00 | 0.00 | | Interest | 0.00 | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | 0.00 | | Current Return | -237.43
| +92,361.50
| -93,344.50
| | % over Total Capital | -0.24% | 92.36% | -93.34% | | % over Beginning Value | 0.00% | 92.58% | -48.59% | | IRR(%) | ∞% | 92.92% | - % | | | --- Cumulative Return --- | | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | | Market Value | 99,762.57 | 192,124.07 | 98,779.57 | | All Time Performance | -237.43 | +92,124.07 | -1,220.43 | | % over Total Capital | -0.24% | 92.12% | -1.22% | | IRR(%) | ∞% | 92.12% | -0.61% | | | Average Cost | 99,931.93 | 99,931.93 | 99,931.93 | | Stock Value | 99,694.50 | 192,056.00 | 98,711.50 | UnRealized Gain/(Loss)
(% over Average Cost) | -237.43
(-0.24%) | +92,124.07
(92.19%) | -1,220.43
(-1.22%) | | | Balance Cost | 99,931.93 | 99,931.93 | 99,931.93 | | Stock Value | 99,694.50 | 192,056.00 | 98,711.50 | Stock Performance
(% over Balance Cost) | -237.43
(-0.24%) | +92,124.07
(92.19%) | -1,220.43
(-1.22%) | | | --- Stock Position --- | | | Total Buy | +99,931.93 | +0.00 | +0.00 | | Total Sell | -0.00 | -0.00 | -0.00 | | Net Buy | +99,931.93 | 0.00 | 0.00 | | | --- Cash Position --- | | | Net Cash Deposit | +100,000.00 | 0.00 | 0.00 | | Net Sell \ (Buy) | -99,931.93 | 0.00 | 0.00 | | Dividend | 0.00 | 0.00 | 0.00 | | Interest | 0.00 | 0.00 | 0.00 | | Net Misc Income | 0.00 | 0.00 | 0.00 | | Increase in Cash | +68.07 | 0.00 | 0.00 | | | Cash at beginning of period | 0.00 | 68.07 | 68.07 | | Increase in Cash | +68.07 | 0.00 | 0.00 | | Cash at end of period | 68.07 | 68.07 | 68.07 | | | --- Allocation --- | | | Stock Value | 99,694.50
(99.93%) | 192,056.00
(99.96%) | 98,711.50
(99.93%) | | Cash Balance | 68.07
(0.07%) | 68.07
(0.04%) | 68.07
(0.07%) | | Market Value | 99,762.57
| 192,124.07
| 98,779.57
| | | | |
|