| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 29,467.31 | 28,245.81 | 29,467.31 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | -1,221.50 | +3,817.00 | +2,595.50 | Change in Value | -1,221.50 | +3,817.00 | +2,595.50 | IRR(%) | -15.77% | 162.17% | 24.81% | | Beginning Value | 29,467.31 | 28,245.81 | 29,467.31 | Change in Value | -1,221.50 | +3,817.00 | +2,595.50 | Ending Value | 28,245.81 | 32,062.81 | 32,062.81 | % of Change | -4.15% | 13.51% | 8.81% | | --- 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 | -1,221.50 | +3,817.00 | +2,595.50 | Capital Gain (% over Total Capital) | -1,221.50 (-1.22%) | +3,817.00 (3.82%) | +2,595.50 (2.60%) | | 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 | -1,221.50 | +3,817.00 | +2,595.50 | 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 | -1,221.50 | +3,817.00 | +2,595.50 | % over Total Capital | -1.22% | 3.82% | 2.60% | % over Beginning Value | -4.15% | 13.51% | 8.81% | IRR(%) | -15.77% | 162.17% | 24.81% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 28,245.81 | 32,062.81 | 32,062.81 | All Time Performance | -71,754.19 | -67,937.19 | -67,937.19 | % over Total Capital | -71.75% | -67.94% | -67.94% | IRR(%) | - % | -28.55% | -28.55% | | Average Cost | 99,957.19 | 99,957.19 | 99,957.19 | Stock Value | 28,203.00 | 32,020.00 | 32,020.00 | UnRealized Gain/(Loss) (% over Average Cost) | -71,754.19 (-71.78%) | -67,937.19 (-67.97%) | -67,937.19 (-67.97%) | | Balance Cost | 99,957.19 | 99,957.19 | 99,957.19 | Stock Value | 28,203.00 | 32,020.00 | 32,020.00 | Stock Performance (% over Balance Cost) | -71,754.19 (-71.78%) | -67,937.19 (-67.97%) | -67,937.19 (-67.97%) | | --- 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 | 42.81 | 42.81 | 42.81 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 42.81 | 42.81 | 42.81 | | --- Allocation --- | | Stock Value | 28,203.00 (99.85%) | 32,020.00 (99.87%) | 32,020.00 (99.87%) | Cash Balance | 42.81 (0.15%) | 42.81 (0.13%) | 42.81 (0.13%) | Market Value | 28,245.81 | 32,062.81 | 32,062.81 | | | | |
|