| 2017 | 2018 | | | | |
| --- Change in Value --- | | | Beginning Value | 0.00 | 99,757.37 | | | Capital Change | +100,000.00 | 0.00 | | Current Return | -242.63
| -24,174.25
| | Change in Value | +99,757.37 | -24,174.25 | | IRR(%) | -35.81% | -24.29% | | | Beginning Value | 0.00 | 99,757.37 | | Change in Value | +99,757.37 | -24,174.25 | | Ending Value | 99,757.37 | 75,583.12 | | % of Change | 0.00% | -24.23% | | | --- 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 | -242.63 | -28,245.00 | Capital Gain
(% over Total Capital) | -242.63
(-0.24%) | -28,245.00
(-28.24%) | | | Misc Incomes | 0.00 | 0.00 | | Misc Charges | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | | | Capital Gain | -242.63
| -28,245.00
| | Dividend | 0.00 | 4,070.75 | | Interest | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | | Current Return | -242.63
| -24,174.25
| | % over Total Capital | -0.24% | -24.17% | | % over Beginning Value | 0.00% | -24.23% | | IRR(%) | -35.81% | -24.29% | | | --- Cumulative Return --- | | | Total Capital | 100,000.00 | 100,000.00 | | Market Value | 99,757.37 | 75,583.12 | | All Time Performance | -242.63 | -24,416.88 | | % over Total Capital | -0.24% | -24.42% | | IRR(%) | -35.81% | -24.30% | | | Average Cost | 99,993.63 | 99,993.63 | | Stock Value | 99,751.00 | 71,506.00 | UnRealized Gain/(Loss)
(% over Average Cost) | -242.63
(-0.24%) | -28,487.63
(-28.49%) | | | Balance Cost | 99,993.63 | 95,922.88 | | Stock Value | 99,751.00 | 71,506.00 | Stock Performance
(% over Balance Cost) | -242.63
(-0.24%) | -24,416.88
(-25.45%) | | | --- Stock Position --- | | | Total Buy | +99,993.63 | +0.00 | | Total Sell | -0.00 | -0.00 | | Net Buy | +99,993.63 | 0.00 | | | --- Cash Position --- | | | Net Cash Deposit | +100,000.00 | 0.00 | | Net Sell \ (Buy) | -99,993.63 | 0.00 | | Dividend | 0.00 | +4,070.75 | | Interest | 0.00 | 0.00 | | Net Misc Income | 0.00 | 0.00 | | Increase in Cash | +6.37 | +4,070.75 | | | Cash at beginning of period | 0.00 | 6.37 | | Increase in Cash | +6.37 | +4,070.75 | | Cash at end of period | 6.37 | 4,077.12 | | | --- Allocation --- | | | Stock Value | 99,751.00
(99.99%) | 71,506.00
(94.61%) | | Cash Balance | 6.37
(0.01%) | 4,077.12
(5.39%) | | Market Value | 99,757.37
| 75,583.12
| | | |
|