| Q1 | Q2 | Q3 | Q4 | 2024 | | | | | | | |
--- Change in Value --- | | Beginning Value | 34,585.02 | 34,514.52 | 111,087.02 | 56,326.02 | 34,585.02 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | -70.50 | +76,572.50 | -54,761.00 | +1,650.50 | +23,391.50 | Change in Value | -70.50 | +76,572.50 | -54,761.00 | +1,650.50 | +23,391.50 | IRR(%) | -0.82% | 11,351.15% | - % | 74.16% | 90.32% | | Beginning Value | 34,585.02 | 34,514.52 | 111,087.02 | 56,326.02 | 34,585.02 | Change in Value | -70.50 | +76,572.50 | -54,761.00 | +1,650.50 | +23,391.50 | Ending Value | 34,514.52 | 111,087.02 | 56,326.02 | 57,976.52 | 57,976.52 | % of Change | -0.20% | 221.86% | -49.30% | 2.93% | 67.63% | | --- Capital Change --- | | Cash Deposit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Cash Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Share Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Cash Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Previous Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | | --- Current Return --- | | Realized Gain/(Loss) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Increase/(Decrease) in UnRealized Gain | -70.50 | +76,572.50 | -54,761.00 | +1,650.50 | +23,391.50 | Capital Gain (% over Total Capital) | -70.50 (-0.07%) | +76,572.50 (76.57%) | -54,761.00 (-54.76%) | +1,650.50 (1.65%) | +23,391.50 (23.39%) | | Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Misc Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Capital Gain | -70.50 | +76,572.50 | -54,761.00 | +1,650.50 | +23,391.50 | Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | -70.50 | +76,572.50 | -54,761.00 | +1,650.50 | +23,391.50 | % over Total Capital | -0.07% | 76.57% | -54.76% | 1.65% | 23.39% | % over Beginning Value | -0.20% | 221.86% | -49.30% | 2.93% | 67.63% | IRR(%) | -0.82% | 11,351.15% | - % | 74.16% | 90.32% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 34,514.52 | 111,087.02 | 56,326.02 | 57,976.52 | 57,976.52 | All Time Performance | -65,485.48 | +11,087.02 | -43,673.98 | -42,023.48 | -42,023.48 | % over Total Capital | -65.49% | 11.09% | -43.67% | -42.02% | -42.02% | IRR(%) | -15.65% | 1.63% | -8.15% | -7.70% | -7.70% | | Average Cost | 99,965.48 | 99,965.48 | 99,965.48 | 99,965.48 | 99,965.48 | Stock Value | 34,480.00 | 111,052.50 | 56,291.50 | 57,942.00 | 57,942.00 | UnRealized Gain/(Loss) (% over Average Cost) | -65,485.48 (-65.51%) | +11,087.02 (11.09%) | -43,673.98 (-43.69%) | -42,023.48 (-42.04%) | -42,023.48 (-42.04%) | | Balance Cost | 99,965.48 | 99,965.48 | 99,965.48 | 99,965.48 | 99,965.48 | Stock Value | 34,480.00 | 111,052.50 | 56,291.50 | 57,942.00 | 57,942.00 | Stock Performance (% over Balance Cost) | -65,485.48 (-65.51%) | +11,087.02 (11.09%) | -43,673.98 (-43.69%) | -42,023.48 (-42.04%) | -42,023.48 (-42.04%) | | --- Stock Position --- | | Total Buy | +0.00 | +0.00 | +0.00 | +0.00 | +0.00 | Total Sell | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | Net Buy | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | --- Cash Position --- | | Net Cash Deposit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Sell \ (Buy) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Misc Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Cash at beginning of period | 34.52 | 34.52 | 34.52 | 34.52 | 34.52 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 34.52 | 34.52 | 34.52 | 34.52 | 34.52 | | --- Allocation --- | | Stock Value | 34,480.00 (99.90%) | 111,052.50 (99.97%) | 56,291.50 (99.94%) | 57,942.00 (99.94%) | 57,942.00 (99.94%) | Cash Balance | 34.52 (0.10%) | 34.52 (0.03%) | 34.52 (0.06%) | 34.52 (0.06%) | 34.52 (0.06%) | Market Value | 34,514.52 | 111,087.02 | 56,326.02 | 57,976.52 | 57,976.52 | | | | | | |
|