| 2016 | 2017 | 2018 | | | | | |
| --- Change in Value --- | | | Beginning Value | 0.00 | 100,000.00 | 105,008.42 | | | Capital Change | +100,000.00 | 0.00 | 0.00 | | Current Return | 0.00
| +5,008.42
| -49,911.00
| | Change in Value | +100,000.00 | +5,008.42 | -49,911.00 | | IRR(%) | - % | 5.02% | - % | | | Beginning Value | 0.00 | 100,000.00 | 105,008.42 | | Change in Value | +100,000.00 | +5,008.42 | -49,911.00 | | Ending Value | 100,000.00 | 105,008.42 | 55,097.42 | | % of Change | 0.00% | 5.01% | -47.53% | | | --- 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 | 0.00 | +4,590.42 | -49,911.00 | Capital Gain
(% over Total Capital) | 0.00
(0.00%) | +4,590.42
(4.59%) | -49,911.00
(-49.91%) | | | 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 | 0.00
| +4,590.42
| -49,911.00
| | Dividend | 0.00 | 418.00 | 0.00 | | Interest | 0.00 | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | 0.00 | | Current Return | 0.00
| +5,008.42
| -49,911.00
| | % over Total Capital | 0.00% | 5.01% | -49.91% | | % over Beginning Value | 0.00% | 5.01% | -47.53% | | IRR(%) | - % | 5.02% | - % | | | --- Cumulative Return --- | | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | | Market Value | 100,000.00 | 105,008.42 | 55,097.42 | | All Time Performance | 0.00 | +5,008.42 | -44,902.58 | | % over Total Capital | 0.00% | 5.01% | -44.90% | | IRR(%) | - % | 5.00% | -25.77% | | | Average Cost | 0.00 | 99,994.08 | 99,994.08 | | Stock Value | 0.00 | 104,584.50 | 54,673.50 | UnRealized Gain/(Loss)
(% over Average Cost) | 0.00
(0.00%) | +4,590.42
(4.59%) | -45,320.58
(-45.32%) | | | Balance Cost | 0.00 | 99,576.08 | 99,576.08 | | Stock Value | 0.00 | 104,584.50 | 54,673.50 | Stock Performance
(% over Balance Cost) | 0.00
(0.00%) | +5,008.42
(5.03%) | -44,902.58
(-45.09%) | | | --- Stock Position --- | | | Total Buy | +0.00 | +99,994.08 | +0.00 | | Total Sell | -0.00 | -0.00 | -0.00 | | Net Buy | 0.00 | +99,994.08 | 0.00 | | | --- Cash Position --- | | | Net Cash Deposit | +100,000.00 | 0.00 | 0.00 | | Net Sell \ (Buy) | 0.00 | -99,994.08 | 0.00 | | Dividend | 0.00 | +418.00 | 0.00 | | Interest | 0.00 | 0.00 | 0.00 | | Net Misc Income | 0.00 | 0.00 | 0.00 | | Increase in Cash | +100,000.00 | -99,576.08 | 0.00 | | | Cash at beginning of period | 0.00 | 100,000.00 | 423.92 | | Increase in Cash | +100,000.00 | -99,576.08 | 0.00 | | Cash at end of period | 100,000.00 | 423.92 | 423.92 | | | --- Allocation --- | | | Stock Value | 0.00
(0.00%) | 104,584.50
(99.60%) | 54,673.50
(99.23%) | | Cash Balance | 100,000.00
(100.00%) | 423.92
(0.40%) | 423.92
(0.77%) | | Market Value | 100,000.00
| 105,008.42
| 55,097.42
| | | | |
|