| Q1 | Q2 | Q3 | Q4 | 2024 | | | | | | | |
--- Change in Value --- | | Beginning Value | 88,445.10 | 85,727.10 | 98,069.10 | 72,268.10 | 88,445.10 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | -2,718.00 | +12,342.00 | -25,801.00 | -883.00 | -17,060.00 | Change in Value | -2,718.00 | +12,342.00 | -25,801.00 | -883.00 | -17,060.00 | IRR(%) | -11.89% | 72.54% | - % | -59.23% | -24.44% | | Beginning Value | 88,445.10 | 85,727.10 | 98,069.10 | 72,268.10 | 88,445.10 | Change in Value | -2,718.00 | +12,342.00 | -25,801.00 | -883.00 | -17,060.00 | Ending Value | 85,727.10 | 98,069.10 | 72,268.10 | 71,385.10 | 71,385.10 | % of Change | -3.07% | 14.40% | -26.31% | -1.22% | -19.29% | | --- Capital Change --- | | Cash Deposit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Cash Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Share Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Net Cash Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Previous Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | | --- Current Return --- | | Realized Gain/(Loss) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Increase/(Decrease) in UnRealized Gain | -2,718.00 | +12,342.00 | -25,801.00 | -883.00 | -17,060.00 | Capital Gain (% over Total Capital) | -2,718.00 (-2.72%) | +12,342.00 (12.34%) | -25,801.00 (-25.80%) | -883.00 (-0.88%) | -17,060.00 (-17.06%) | | Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Misc Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Capital Gain | -2,718.00 | +12,342.00 | -25,801.00 | -883.00 | -17,060.00 | Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | -2,718.00 | +12,342.00 | -25,801.00 | -883.00 | -17,060.00 | % over Total Capital | -2.72% | 12.34% | -25.80% | -0.88% | -17.06% | % over Beginning Value | -3.07% | 14.40% | -26.31% | -1.22% | -19.29% | IRR(%) | -11.89% | 72.54% | - % | -59.23% | -24.44% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 85,727.10 | 98,069.10 | 72,268.10 | 71,385.10 | 71,385.10 | All Time Performance | -14,272.90 | -1,930.90 | -27,731.90 | -28,614.90 | -28,614.90 | % over Total Capital | -14.27% | -1.93% | -27.73% | -28.61% | -28.61% | IRR(%) | -4.62% | -0.55% | -8.29% | -8.55% | -8.55% | | Average Cost | 99,969.70 | 99,969.70 | 99,969.70 | 99,969.70 | 99,969.70 | Stock Value | 85,138.00 | 97,480.00 | 71,679.00 | 70,796.00 | 70,796.00 | UnRealized Gain/(Loss) (% over Average Cost) | -14,831.70 (-14.84%) | -2,489.70 (-2.49%) | -28,290.70 (-28.30%) | -29,173.70 (-29.18%) | -29,173.70 (-29.18%) | | Balance Cost | 99,410.90 | 99,410.90 | 99,410.90 | 99,410.90 | 99,410.90 | Stock Value | 85,138.00 | 97,480.00 | 71,679.00 | 70,796.00 | 70,796.00 | Stock Performance (% over Balance Cost) | -14,272.90 (-14.36%) | -1,930.90 (-1.94%) | -27,731.90 (-27.90%) | -28,614.90 (-28.78%) | -28,614.90 (-28.78%) | | --- Stock Position --- | | Total Buy | +0.00 | +0.00 | +0.00 | +0.00 | +0.00 | Total Sell | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | Net Buy | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | --- Cash Position --- | | Net Cash Deposit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Sell \ (Buy) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Interest | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Net Misc Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | | Cash at beginning of period | 589.10 | 589.10 | 589.10 | 589.10 | 589.10 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 589.10 | 589.10 | 589.10 | 589.10 | 589.10 | | --- Allocation --- | | Stock Value | 85,138.00 (99.31%) | 97,480.00 (99.40%) | 71,679.00 (99.18%) | 70,796.00 (99.17%) | 70,796.00 (99.17%) | Cash Balance | 589.10 (0.69%) | 589.10 (0.60%) | 589.10 (0.82%) | 589.10 (0.83%) | 589.10 (0.83%) | Market Value | 85,727.10 | 98,069.10 | 72,268.10 | 71,385.10 | 71,385.10 | | | | | | |
|