| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 38,870.27 | 40,227.77 | 38,870.27 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | +1,357.50 | -1,622.50 | -265.00 | Change in Value | +1,357.50 | -1,622.50 | -265.00 | IRR(%) | 14.93% | -41.53% | -2.07% | | Beginning Value | 38,870.27 | 40,227.77 | 38,870.27 | Change in Value | +1,357.50 | -1,622.50 | -265.00 | Ending Value | 40,227.77 | 38,605.27 | 38,605.27 | % of Change | 3.49% | -4.03% | -0.68% | | --- 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 | +1,357.50 | -1,622.50 | -265.00 | Capital Gain (% over Total Capital) | +1,357.50 (1.36%) | -1,622.50 (-1.62%) | -265.00 (-0.26%) | | 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 | +1,357.50 | -1,622.50 | -265.00 | 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 | +1,357.50 | -1,622.50 | -265.00 | % over Total Capital | 1.36% | -1.62% | -0.26% | % over Beginning Value | 3.49% | -4.03% | -0.68% | IRR(%) | 14.93% | -41.53% | -2.07% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 40,227.77 | 38,605.27 | 38,605.27 | All Time Performance | -59,772.23 | -61,394.73 | -61,394.73 | % over Total Capital | -59.77% | -61.39% | -61.39% | IRR(%) | -24.52% | -24.95% | -24.95% | | Average Cost | 99,989.23 | 99,989.23 | 99,989.23 | Stock Value | 40,217.00 | 38,594.50 | 38,594.50 | UnRealized Gain/(Loss) (% over Average Cost) | -59,772.23 (-59.78%) | -61,394.73 (-61.40%) | -61,394.73 (-61.40%) | | Balance Cost | 99,989.23 | 99,989.23 | 99,989.23 | Stock Value | 40,217.00 | 38,594.50 | 38,594.50 | Stock Performance (% over Balance Cost) | -59,772.23 (-59.78%) | -61,394.73 (-61.40%) | -61,394.73 (-61.40%) | | --- 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 | 10.77 | 10.77 | 10.77 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 10.77 | 10.77 | 10.77 | | --- Allocation --- | | Stock Value | 40,217.00 (99.97%) | 38,594.50 (99.97%) | 38,594.50 (99.97%) | Cash Balance | 10.77 (0.03%) | 10.77 (0.03%) | 10.77 (0.03%) | Market Value | 40,227.77 | 38,605.27 | 38,605.27 | | | | |
|