| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 77,297.18 | 70,675.68 | 77,297.18 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | -6,621.50 | -448.50 | -7,070.00 | Change in Value | -6,621.50 | -448.50 | -7,070.00 | IRR(%) | -30.45% | -11.51% | -27.26% | | Beginning Value | 77,297.18 | 70,675.68 | 77,297.18 | Change in Value | -6,621.50 | -448.50 | -7,070.00 | Ending Value | 70,675.68 | 70,227.18 | 70,227.18 | % of Change | -8.57% | -0.63% | -9.15% | | --- 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 | -6,621.50 | -448.50 | -7,070.00 | Capital Gain (% over Total Capital) | -6,621.50 (-6.62%) | -448.50 (-0.45%) | -7,070.00 (-7.07%) | | 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 | -6,621.50 | -448.50 | -7,070.00 | 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 | -6,621.50 | -448.50 | -7,070.00 | % over Total Capital | -6.62% | -0.45% | -7.07% | % over Beginning Value | -8.57% | -0.63% | -9.15% | IRR(%) | -30.45% | -11.51% | -27.26% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 70,675.68 | 70,227.18 | 70,227.18 | All Time Performance | -29,324.32 | -29,772.82 | -29,772.82 | % over Total Capital | -29.32% | -29.77% | -29.77% | IRR(%) | -4.11% | -4.16% | -4.16% | | Average Cost | 99,077.32 | 99,077.32 | 99,077.32 | Stock Value | 69,753.00 | 69,304.50 | 69,304.50 | UnRealized Gain/(Loss) (% over Average Cost) | -29,324.32 (-29.60%) | -29,772.82 (-30.05%) | -29,772.82 (-30.05%) | | Balance Cost | 99,077.32 | 99,077.32 | 99,077.32 | Stock Value | 69,753.00 | 69,304.50 | 69,304.50 | Stock Performance (% over Balance Cost) | -29,324.32 (-29.60%) | -29,772.82 (-30.05%) | -29,772.82 (-30.05%) | | --- 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 | 922.68 | 922.68 | 922.68 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 922.68 | 922.68 | 922.68 | | --- Allocation --- | | Stock Value | 69,753.00 (98.69%) | 69,304.50 (98.69%) | 69,304.50 (98.69%) | Cash Balance | 922.68 (1.31%) | 922.68 (1.31%) | 922.68 (1.31%) | Market Value | 70,675.68 | 70,227.18 | 70,227.18 | | | | |
|