| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 69,579.46 | 72,347.66 | 69,579.46 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | +2,768.20 | +2,941.80 | +5,710.00 | Change in Value | +2,768.20 | +2,941.80 | +5,710.00 | IRR(%) | 17.14% | 49.79% | 25.44% | | Beginning Value | 69,579.46 | 72,347.66 | 69,579.46 | Change in Value | +2,768.20 | +2,941.80 | +5,710.00 | Ending Value | 72,347.66 | 75,289.46 | 75,289.46 | % of Change | 3.98% | 4.07% | 8.21% | | --- 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 | +2,768.20 | +2,941.80 | +5,710.00 | Capital Gain (% over Total Capital) | +2,768.20 (2.77%) | +2,941.80 (2.94%) | +5,710.00 (5.71%) | | 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 | +2,768.20 | +2,941.80 | +5,710.00 | 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 | +2,768.20 | +2,941.80 | +5,710.00 | % over Total Capital | 2.77% | 2.94% | 5.71% | % over Beginning Value | 3.98% | 4.07% | 8.21% | IRR(%) | 17.14% | 49.79% | 25.44% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 72,347.66 | 75,289.46 | 75,289.46 | All Time Performance | -27,652.34 | -24,710.54 | -24,710.54 | % over Total Capital | -27.65% | -24.71% | -24.71% | IRR(%) | -7.32% | -6.31% | -6.31% | | Average Cost | 104,164.04 | 104,164.04 | 104,164.04 | Stock Value | 76,452.50 | 79,394.30 | 79,394.30 | UnRealized Gain/(Loss) (% over Average Cost) | -27,711.54 (-26.60%) | -24,769.74 (-23.78%) | -24,769.74 (-23.78%) | | Balance Cost | 104,104.84 | 104,104.84 | 104,104.84 | Stock Value | 76,452.50 | 79,394.30 | 79,394.30 | Stock Performance (% over Balance Cost) | -27,652.34 (-26.56%) | -24,710.54 (-23.74%) | -24,710.54 (-23.74%) | | --- 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 | -4,104.84 | -4,104.84 | -4,104.84 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | -4,104.84 | -4,104.84 | -4,104.84 | | --- Allocation --- | | Stock Value | 76,452.50 (105.67%) | 79,394.30 (105.45%) | 79,394.30 (105.45%) | Cash Balance | -4,104.84 (-5.67%) | -4,104.84 (-5.45%) | -4,104.84 (-5.45%) | Market Value | 72,347.66 | 75,289.46 | 75,289.46 | | | | |
|