| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 82,944.98 | 79,264.98 | 82,944.98 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | -3,680.00 | +3,752.00 | +72.00 | Change in Value | -3,680.00 | +3,752.00 | +72.00 | IRR(%) | -16.81% | 54.16% | 0.24% | | Beginning Value | 82,944.98 | 79,264.98 | 82,944.98 | Change in Value | -3,680.00 | +3,752.00 | +72.00 | Ending Value | 79,264.98 | 83,016.98 | 83,016.98 | % of Change | -4.44% | 4.73% | 0.09% | | --- 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 | -3,680.00 | +3,752.00 | +72.00 | Capital Gain (% over Total Capital) | -3,680.00 (-3.68%) | +3,752.00 (3.75%) | +72.00 (0.07%) | | 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 | -3,680.00 | +3,752.00 | +72.00 | 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 | -3,680.00 | +3,752.00 | +72.00 | % over Total Capital | -3.68% | 3.75% | 0.07% | % over Beginning Value | -4.44% | 4.73% | 0.09% | IRR(%) | -16.81% | 54.16% | 0.24% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 79,264.98 | 83,016.98 | 83,016.98 | All Time Performance | -20,735.02 | -16,983.02 | -16,983.02 | % over Total Capital | -20.74% | -16.98% | -16.98% | IRR(%) | -5.31% | -4.17% | -4.17% | | Average Cost | 99,948.02 | 99,948.02 | 99,948.02 | Stock Value | 79,213.00 | 82,965.00 | 82,965.00 | UnRealized Gain/(Loss) (% over Average Cost) | -20,735.02 (-20.75%) | -16,983.02 (-16.99%) | -16,983.02 (-16.99%) | | Balance Cost | 99,948.02 | 99,948.02 | 99,948.02 | Stock Value | 79,213.00 | 82,965.00 | 82,965.00 | Stock Performance (% over Balance Cost) | -20,735.02 (-20.75%) | -16,983.02 (-16.99%) | -16,983.02 (-16.99%) | | --- 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 | 51.98 | 51.98 | 51.98 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 51.98 | 51.98 | 51.98 | | --- Allocation --- | | Stock Value | 79,213.00 (99.93%) | 82,965.00 (99.94%) | 82,965.00 (99.94%) | Cash Balance | 51.98 (0.07%) | 51.98 (0.06%) | 51.98 (0.06%) | Market Value | 79,264.98 | 83,016.98 | 83,016.98 | | | | |
|