| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 61,092.84 | 66,162.34 | 61,092.84 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | +5,069.50 | -1,212.50 | +3,857.00 | Change in Value | +5,069.50 | -1,212.50 | +3,857.00 | IRR(%) | 38.16% | -29.90% | 22.52% | | Beginning Value | 61,092.84 | 66,162.34 | 61,092.84 | Change in Value | +5,069.50 | -1,212.50 | +3,857.00 | Ending Value | 66,162.34 | 64,949.84 | 64,949.84 | % of Change | 8.30% | -1.83% | 6.31% | | --- 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 | +5,069.50 | -1,212.50 | +3,857.00 | Capital Gain (% over Total Capital) | +5,069.50 (5.07%) | -1,212.50 (-1.21%) | +3,857.00 (3.86%) | | 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 | +5,069.50 | -1,212.50 | +3,857.00 | 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 | +5,069.50 | -1,212.50 | +3,857.00 | % over Total Capital | 5.07% | -1.21% | 3.86% | % over Beginning Value | 8.30% | -1.83% | 6.31% | IRR(%) | 38.16% | -29.90% | 22.52% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 66,162.34 | 64,949.84 | 64,949.84 | All Time Performance | -33,837.66 | -35,050.16 | -35,050.16 | % over Total Capital | -33.84% | -35.05% | -35.05% | IRR(%) | -11.93% | -12.24% | -12.24% | | Average Cost | 99,934.16 | 99,934.16 | 99,934.16 | Stock Value | 66,096.50 | 64,884.00 | 64,884.00 | UnRealized Gain/(Loss) (% over Average Cost) | -33,837.66 (-33.86%) | -35,050.16 (-35.07%) | -35,050.16 (-35.07%) | | Balance Cost | 99,934.16 | 99,934.16 | 99,934.16 | Stock Value | 66,096.50 | 64,884.00 | 64,884.00 | Stock Performance (% over Balance Cost) | -33,837.66 (-33.86%) | -35,050.16 (-35.07%) | -35,050.16 (-35.07%) | | --- 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 | 65.84 | 65.84 | 65.84 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 65.84 | 65.84 | 65.84 | | --- Allocation --- | | Stock Value | 66,096.50 (99.90%) | 64,884.00 (99.90%) | 64,884.00 (99.90%) | Cash Balance | 65.84 (0.10%) | 65.84 (0.10%) | 65.84 (0.10%) | Market Value | 66,162.34 | 64,949.84 | 64,949.84 | | | | |
|