| Q4 | 2017 | | | | |
--- Change in Value --- | | Beginning Value | 0.00 | 0.00 | | Capital Change | +100,000.00 | +100,000.00 | Current Return | -213.15 | -213.15 | Change in Value | +99,786.85 | +99,786.85 | IRR(%) | -32.25% | -32.25% | | Beginning Value | 0.00 | 0.00 | Change in Value | +99,786.85 | +99,786.85 | Ending Value | 99,786.85 | 99,786.85 | % of Change | 0.00% | 0.00% | | --- Capital Change --- | | Cash Deposit | +100,000.00 | +100,000.00 | Cash Withdrawals | 0.00 | 0.00 | Net Cash Deposits | +100,000.00 | +100,000.00 | | 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 | +100,000.00 | Net Share Deposits | 0.00 | 0.00 | Capital Change | +100,000.00 | +100,000.00 | | Previous Capital | 0.00 | 0.00 | Capital Change | +100,000.00 | +100,000.00 | Total Capital | 100,000.00 | 100,000.00 | | --- Current Return --- | | Realized Gain/(Loss) | 0.00 | 0.00 | Increase/(Decrease) in UnRealized Gain | -213.15 | -213.15 | Capital Gain (% over Total Capital) | -213.15 (-0.21%) | -213.15 (-0.21%) | | Misc Incomes | 0.00 | 0.00 | Misc Charges | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | | Capital Gain | -213.15 | -213.15 | Dividend | 0.00 | 0.00 | Interest | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | Current Return | -213.15 | -213.15 | % over Total Capital | -0.21% | -0.21% | % over Beginning Value | 0.00% | 0.00% | IRR(%) | -32.25% | -32.25% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | Market Value | 99,786.85 | 99,786.85 | All Time Performance | -213.15 | -213.15 | % over Total Capital | -0.21% | -0.21% | IRR(%) | -32.25% | -32.25% | | Average Cost | 89,525.15 | 89,525.15 | Stock Value | 89,312.00 | 89,312.00 | UnRealized Gain/(Loss) (% over Average Cost) | -213.15 (-0.24%) | -213.15 (-0.24%) | | Balance Cost | 89,525.15 | 89,525.15 | Stock Value | 89,312.00 | 89,312.00 | Stock Performance (% over Balance Cost) | -213.15 (-0.24%) | -213.15 (-0.24%) | | --- Stock Position --- | | Total Buy | +89,525.15 | +89,525.15 | Total Sell | -0.00 | -0.00 | Net Buy | +89,525.15 | +89,525.15 | | --- Cash Position --- | | Net Cash Deposit | +100,000.00 | +100,000.00 | Net Sell \ (Buy) | -89,525.15 | -89,525.15 | Dividend | 0.00 | 0.00 | Interest | 0.00 | 0.00 | Net Misc Income | 0.00 | 0.00 | Increase in Cash | +10,474.85 | +10,474.85 | | Cash at beginning of period | 0.00 | 0.00 | Increase in Cash | +10,474.85 | +10,474.85 | Cash at end of period | 10,474.85 | 10,474.85 | | --- Allocation --- | | Stock Value | 89,312.00 (89.50%) | 89,312.00 (89.50%) | Cash Balance | 10,474.85 (10.50%) | 10,474.85 (10.50%) | Market Value | 99,786.85 | 99,786.85 | | | |
|