| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 46,332.26 | 44,103.76 | 46,332.26 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | -2,228.50 | +5,205.50 | +2,977.00 | Change in Value | -2,228.50 | +5,205.50 | +2,977.00 | IRR(%) | -18.11% | 231.24% | 19.94% | | Beginning Value | 46,332.26 | 44,103.76 | 46,332.26 | Change in Value | -2,228.50 | +5,205.50 | +2,977.00 | Ending Value | 44,103.76 | 49,309.26 | 49,309.26 | % of Change | -4.81% | 11.80% | 6.43% | | --- 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 | -2,228.50 | +5,205.50 | +2,977.00 | Capital Gain (% over Total Capital) | -2,228.50 (-2.23%) | +5,205.50 (5.21%) | +2,977.00 (2.98%) | | 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 | -2,228.50 | +5,205.50 | +2,977.00 | 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 | -2,228.50 | +5,205.50 | +2,977.00 | % over Total Capital | -2.23% | 5.21% | 2.98% | % over Beginning Value | -4.81% | 11.80% | 6.43% | IRR(%) | -18.11% | 231.24% | 19.94% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 44,103.76 | 49,309.26 | 49,309.26 | All Time Performance | -55,896.24 | -50,690.74 | -50,690.74 | % over Total Capital | -55.90% | -50.69% | -50.69% | IRR(%) | -22.27% | -19.05% | -19.05% | | Average Cost | 99,997.24 | 99,997.24 | 99,997.24 | Stock Value | 44,101.00 | 49,306.50 | 49,306.50 | UnRealized Gain/(Loss) (% over Average Cost) | -55,896.24 (-55.90%) | -50,690.74 (-50.69%) | -50,690.74 (-50.69%) | | Balance Cost | 99,997.24 | 99,997.24 | 99,997.24 | Stock Value | 44,101.00 | 49,306.50 | 49,306.50 | Stock Performance (% over Balance Cost) | -55,896.24 (-55.90%) | -50,690.74 (-50.69%) | -50,690.74 (-50.69%) | | --- 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 | 2.76 | 2.76 | 2.76 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 2.76 | 2.76 | 2.76 | | --- Allocation --- | | Stock Value | 44,101.00 (99.99%) | 49,306.50 (99.99%) | 49,306.50 (99.99%) | Cash Balance | 2.76 (0.01%) | 2.76 (0.01%) | 2.76 (0.01%) | Market Value | 44,103.76 | 49,309.26 | 49,309.26 | | | | |
|