| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 47,594.28 | 53,085.78 | 47,594.28 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | +5,491.50 | +1,704.00 | +7,195.50 | Change in Value | +5,491.50 | +1,704.00 | +7,195.50 | IRR(%) | 55.71% | 40.37% | 50.84% | | Beginning Value | 47,594.28 | 53,085.78 | 47,594.28 | Change in Value | +5,491.50 | +1,704.00 | +7,195.50 | Ending Value | 53,085.78 | 54,789.78 | 54,789.78 | % of Change | 11.54% | 3.21% | 15.12% | | --- 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 | +5,491.50 | +1,704.00 | +7,195.50 | Capital Gain (% over Total Capital) | +5,491.50 (5.49%) | +1,704.00 (1.70%) | +7,195.50 (7.20%) | | 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 | +5,491.50 | +1,704.00 | +7,195.50 | 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 | +5,491.50 | +1,704.00 | +7,195.50 | % over Total Capital | 5.49% | 1.70% | 7.20% | % over Beginning Value | 11.54% | 3.21% | 15.12% | IRR(%) | 55.71% | 40.37% | 50.84% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 53,085.78 | 54,789.78 | 54,789.78 | All Time Performance | -46,914.22 | -45,210.22 | -45,210.22 | % over Total Capital | -46.91% | -45.21% | -45.21% | IRR(%) | -17.70% | -16.46% | -16.46% | | Average Cost | 99,974.72 | 99,974.72 | 99,974.72 | Stock Value | 53,060.50 | 54,764.50 | 54,764.50 | UnRealized Gain/(Loss) (% over Average Cost) | -46,914.22 (-46.93%) | -45,210.22 (-45.22%) | -45,210.22 (-45.22%) | | Balance Cost | 99,974.72 | 99,974.72 | 99,974.72 | Stock Value | 53,060.50 | 54,764.50 | 54,764.50 | Stock Performance (% over Balance Cost) | -46,914.22 (-46.93%) | -45,210.22 (-45.22%) | -45,210.22 (-45.22%) | | --- 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 | 25.28 | 25.28 | 25.28 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 25.28 | 25.28 | 25.28 | | --- Allocation --- | | Stock Value | 53,060.50 (99.95%) | 54,764.50 (99.95%) | 54,764.50 (99.95%) | Cash Balance | 25.28 (0.05%) | 25.28 (0.05%) | 25.28 (0.05%) | Market Value | 53,085.78 | 54,789.78 | 54,789.78 | | | | |
|