| 2017 | 2018 | | | | |
| --- Change in Value --- | | | Beginning Value | 0.00 | 99,762.49 | | | Capital Change | +100,000.00 | 0.00 | | Current Return | -237.51
| -2,890.20
| | Change in Value | +99,762.49 | -2,890.20 | | IRR(%) | -35.20% | -2.90% | | | Beginning Value | 0.00 | 99,762.49 | | Change in Value | +99,762.49 | -2,890.20 | | Ending Value | 99,762.49 | 96,872.29 | | % of Change | 0.00% | -2.90% | | | --- Capital Change --- | | | Cash Deposit | +100,000.00 | 0.00 | | Cash Withdrawals | 0.00 | 0.00 | | Net Cash Deposits | +100,000.00 | 0.00 | | | Share Deposits | 0.00 | 0.00 | | Share Withdrawals | 0.00 | 0.00 | | Net Share Deposits | 0.00 | 0.00 | | | Net Cash Deposits | +100,000.00 | 0.00 | | Net Share Deposits | 0.00 | 0.00 | | Capital Change | +100,000.00 | 0.00 | | | Previous Capital | 0.00 | 100,000.00 | | Capital Change | +100,000.00 | 0.00 | | Total Capital | 100,000.00 | 100,000.00 | | | --- Current Return --- | | | Realized Gain/(Loss) | 0.00 | 0.00 | | Increase/(Decrease) in UnRealized Gain | -237.51 | -6,464.00 | Capital Gain
(% over Total Capital) | -237.51
(-0.24%) | -6,464.00
(-6.46%) | | | Misc Incomes | 0.00 | 0.00 | | Misc Charges | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | | | Capital Gain | -237.51
| -6,464.00
| | Dividend | 0.00 | 3,573.80 | | Interest | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | | Current Return | -237.51
| -2,890.20
| | % over Total Capital | -0.24% | -2.89% | | % over Beginning Value | 0.00% | -2.90% | | IRR(%) | -35.20% | -2.90% | | | --- Cumulative Return --- | | | Total Capital | 100,000.00 | 100,000.00 | | Market Value | 99,762.49 | 96,872.29 | | All Time Performance | -237.51 | -3,127.71 | | % over Total Capital | -0.24% | -3.13% | | IRR(%) | -35.20% | -3.11% | | | Average Cost | 99,958.51 | 99,958.51 | | Stock Value | 99,721.00 | 93,257.00 | UnRealized Gain/(Loss)
(% over Average Cost) | -237.51
(-0.24%) | -6,701.51
(-6.70%) | | | Balance Cost | 99,958.51 | 96,384.71 | | Stock Value | 99,721.00 | 93,257.00 | Stock Performance
(% over Balance Cost) | -237.51
(-0.24%) | -3,127.71
(-3.25%) | | | --- Stock Position --- | | | Total Buy | +99,958.51 | +0.00 | | Total Sell | -0.00 | -0.00 | | Net Buy | +99,958.51 | 0.00 | | | --- Cash Position --- | | | Net Cash Deposit | +100,000.00 | 0.00 | | Net Sell \ (Buy) | -99,958.51 | 0.00 | | Dividend | 0.00 | +3,573.80 | | Interest | 0.00 | 0.00 | | Net Misc Income | 0.00 | 0.00 | | Increase in Cash | +41.49 | +3,573.80 | | | Cash at beginning of period | 0.00 | 41.49 | | Increase in Cash | +41.49 | +3,573.80 | | Cash at end of period | 41.49 | 3,615.29 | | | --- Allocation --- | | | Stock Value | 99,721.00
(99.96%) | 93,257.00
(96.27%) | | Cash Balance | 41.49
(0.04%) | 3,615.29
(3.73%) | | Market Value | 99,762.49
| 96,872.29
| | | |
|