| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 40,740.47 | 39,235.18 | 40,740.47 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | -1,505.30 | +5,782.30 | +4,277.00 | Change in Value | -1,505.30 | +5,782.30 | +4,277.00 | IRR(%) | -14.16% | 190.85% | 30.21% | | Beginning Value | 40,740.47 | 39,235.18 | 40,740.47 | Change in Value | -1,505.30 | +5,782.30 | +4,277.00 | Ending Value | 39,235.18 | 45,017.47 | 45,017.47 | % of Change | -3.69% | 14.74% | 10.50% | | --- 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 | -1,505.30 | +5,782.30 | +4,277.00 | Capital Gain (% over Total Capital) | -1,505.30 (-1.51%) | +5,782.30 (5.78%) | +4,277.00 (4.28%) | | 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 | -1,505.30 | +5,782.30 | +4,277.00 | 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 | -1,505.30 | +5,782.30 | +4,277.00 | % over Total Capital | -1.51% | 5.78% | 4.28% | % over Beginning Value | -3.69% | 14.74% | 10.50% | IRR(%) | -14.16% | 190.85% | 30.21% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 39,235.18 | 45,017.47 | 45,017.47 | All Time Performance | -60,764.82 | -54,982.53 | -54,982.53 | % over Total Capital | -60.76% | -54.98% | -54.98% | IRR(%) | -16.31% | -13.77% | -13.77% | | Average Cost | 99,924.65 | 99,924.65 | 99,924.65 | Stock Value | 38,406.21 | 44,188.51 | 44,188.51 | UnRealized Gain/(Loss) (% over Average Cost) | -61,518.43 (-61.56%) | -55,736.14 (-55.78%) | -55,736.14 (-55.78%) | | Balance Cost | 99,171.04 | 99,171.04 | 99,171.04 | Stock Value | 38,406.21 | 44,188.51 | 44,188.51 | Stock Performance (% over Balance Cost) | -60,764.82 (-61.27%) | -54,982.53 (-55.44%) | -54,982.53 (-55.44%) | | --- 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 | 828.96 | 828.96 | 828.96 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 828.96 | 828.96 | 828.96 | | --- Allocation --- | | Stock Value | 38,406.21 (97.89%) | 44,188.51 (98.16%) | 44,188.51 (98.16%) | Cash Balance | 828.96 (2.11%) | 828.96 (1.84%) | 828.96 (1.84%) | Market Value | 39,235.18 | 45,017.47 | 45,017.47 | | | | |
|