| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 182,824.73 | 155,679.23 | 182,824.73 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | -27,145.50 | -4,917.00 | -32,062.50 | Change in Value | -27,145.50 | -4,917.00 | -32,062.50 | IRR(%) | -47.89% | -38.62% | -45.77% | | Beginning Value | 182,824.73 | 155,679.23 | 182,824.73 | Change in Value | -27,145.50 | -4,917.00 | -32,062.50 | Ending Value | 155,679.23 | 150,762.23 | 150,762.23 | % of Change | -14.85% | -3.16% | -17.54% | | --- Capital Change --- | | Cash Deposit | 0.00 | 0.00 | 0.00 | Cash Withdrawals | 0.00 | 0.00 | 0.00 | Net Cash Deposits | 0.00 | 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 | 0.00 | 0.00 | 0.00 | Net Share Deposits | 0.00 | 0.00 | 0.00 | Capital Change | 0.00 | 0.00 | 0.00 | | Previous Capital | 100,000.00 | 100,000.00 | 100,000.00 | Capital Change | 0.00 | 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 | -27,145.50 | -4,917.00 | -32,062.50 | Capital Gain (% over Total Capital) | -27,145.50 (-27.15%) | -4,917.00 (-4.92%) | -32,062.50 (-32.06%) | | 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 | -27,145.50 | -4,917.00 | -32,062.50 | Dividend | 0.00 | 0.00 | 0.00 | Interest | 0.00 | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | 0.00 | Current Return | -27,145.50 | -4,917.00 | -32,062.50 | % over Total Capital | -27.15% | -4.92% | -32.06% | % over Beginning Value | -14.85% | -3.16% | -17.54% | IRR(%) | -47.89% | -38.62% | -45.77% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 155,679.23 | 150,762.23 | 150,762.23 | All Time Performance | +55,679.23 | +50,762.23 | +50,762.23 | % over Total Capital | 55.68% | 50.76% | 50.76% | IRR(%) | 8.79% | 8.02% | 8.02% | | Average Cost | 104,761.16 | 104,761.16 | 104,761.16 | Stock Value | 155,388.50 | 150,471.50 | 150,471.50 | UnRealized Gain/(Loss) (% over Average Cost) | +50,627.34 (48.33%) | +45,710.34 (43.63%) | +45,710.34 (43.63%) | | Balance Cost | 99,709.27 | 99,709.27 | 99,709.27 | Stock Value | 155,388.50 | 150,471.50 | 150,471.50 | Stock Performance (% over Balance Cost) | +55,679.23 (55.84%) | +50,762.23 (50.91%) | +50,762.23 (50.91%) | | --- Stock Position --- | | Total Buy | +0.00 | +0.00 | +0.00 | Total Sell | -0.00 | -0.00 | -0.00 | Net Buy | 0.00 | 0.00 | 0.00 | | --- Cash Position --- | | Net Cash Deposit | 0.00 | 0.00 | 0.00 | Net Sell \ (Buy) | 0.00 | 0.00 | 0.00 | Dividend | 0.00 | 0.00 | 0.00 | Interest | 0.00 | 0.00 | 0.00 | Net Misc Income | 0.00 | 0.00 | 0.00 | Increase in Cash | 0.00 | 0.00 | 0.00 | | Cash at beginning of period | 290.73 | 290.73 | 290.73 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 290.73 | 290.73 | 290.73 | | --- Allocation --- | | Stock Value | 155,388.50 (99.81%) | 150,471.50 (99.81%) | 150,471.50 (99.81%) | Cash Balance | 290.73 (0.19%) | 290.73 (0.19%) | 290.73 (0.19%) | Market Value | 155,679.23 | 150,762.23 | 150,762.23 | | | | |
|