| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 92,326.76 | 91,104.76 | 92,326.76 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | -1,222.00 | +6,552.50 | +5,330.50 | Change in Value | -1,222.00 | +6,552.50 | +5,330.50 | IRR(%) | -5.26% | 187.56% | 19.50% | | Beginning Value | 92,326.76 | 91,104.76 | 92,326.76 | Change in Value | -1,222.00 | +6,552.50 | +5,330.50 | Ending Value | 91,104.76 | 97,657.26 | 97,657.26 | % of Change | -1.32% | 7.19% | 5.77% | | --- 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 | -1,222.00 | +6,552.50 | +5,330.50 | Capital Gain (% over Total Capital) | -1,222.00 (-1.22%) | +6,552.50 (6.55%) | +5,330.50 (5.33%) | | 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 | -1,222.00 | +6,552.50 | +5,330.50 | 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 | -1,222.00 | +6,552.50 | +5,330.50 | % over Total Capital | -1.22% | 6.55% | 5.33% | % over Beginning Value | -1.32% | 7.19% | 5.77% | IRR(%) | -5.26% | 187.56% | 19.50% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 91,104.76 | 97,657.26 | 97,657.26 | All Time Performance | -8,895.24 | -2,342.74 | -2,342.74 | % over Total Capital | -8.90% | -2.34% | -2.34% | IRR(%) | -1.48% | -0.37% | -0.37% | | Average Cost | 99,997.74 | 99,997.74 | 99,997.74 | Stock Value | 91,102.50 | 97,655.00 | 97,655.00 | UnRealized Gain/(Loss) (% over Average Cost) | -8,895.24 (-8.90%) | -2,342.74 (-2.34%) | -2,342.74 (-2.34%) | | Balance Cost | 99,997.74 | 99,997.74 | 99,997.74 | Stock Value | 91,102.50 | 97,655.00 | 97,655.00 | Stock Performance (% over Balance Cost) | -8,895.24 (-8.90%) | -2,342.74 (-2.34%) | -2,342.74 (-2.34%) | | --- 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 | 2.26 | 2.26 | 2.26 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 2.26 | 2.26 | 2.26 | | --- Allocation --- | | Stock Value | 91,102.50 (100.00%) | 97,655.00 (100.00%) | 97,655.00 (100.00%) | Cash Balance | 2.26 (0.00%) | 2.26 (0.00%) | 2.26 (0.00%) | Market Value | 91,104.76 | 97,657.26 | 97,657.26 | | | | |
|