| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 49,129.77 | 60,946.77 | 49,129.77 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | +11,817.00 | -301.00 | +11,516.00 | Change in Value | +11,817.00 | -301.00 | +11,516.00 | IRR(%) | 139.67% | -4.11% | 77.46% | | Beginning Value | 49,129.77 | 60,946.77 | 49,129.77 | Change in Value | +11,817.00 | -301.00 | +11,516.00 | Ending Value | 60,946.77 | 60,645.77 | 60,645.77 | % of Change | 24.05% | -0.49% | 23.44% | | --- 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 | +11,817.00 | -301.00 | +11,516.00 | Capital Gain (% over Total Capital) | +11,817.00 (11.82%) | -301.00 (-0.30%) | +11,516.00 (11.52%) | | 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 | +11,817.00 | -301.00 | +11,516.00 | 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 | +11,817.00 | -301.00 | +11,516.00 | % over Total Capital | 11.82% | -0.30% | 11.52% | % over Beginning Value | 24.05% | -0.49% | 23.44% | IRR(%) | 139.67% | -4.11% | 77.46% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 60,946.77 | 60,645.77 | 60,645.77 | All Time Performance | -39,053.23 | -39,354.23 | -39,354.23 | % over Total Capital | -39.05% | -39.35% | -39.35% | IRR(%) | -14.17% | -13.83% | -13.83% | | Average Cost | 99,979.73 | 99,979.73 | 99,979.73 | Stock Value | 60,926.50 | 60,625.50 | 60,625.50 | UnRealized Gain/(Loss) (% over Average Cost) | -39,053.23 (-39.06%) | -39,354.23 (-39.36%) | -39,354.23 (-39.36%) | | Balance Cost | 99,979.73 | 99,979.73 | 99,979.73 | Stock Value | 60,926.50 | 60,625.50 | 60,625.50 | Stock Performance (% over Balance Cost) | -39,053.23 (-39.06%) | -39,354.23 (-39.36%) | -39,354.23 (-39.36%) | | --- 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 | 20.27 | 20.27 | 20.27 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 20.27 | 20.27 | 20.27 | | --- Allocation --- | | Stock Value | 60,926.50 (99.97%) | 60,625.50 (99.97%) | 60,625.50 (99.97%) | Cash Balance | 20.27 (0.03%) | 20.27 (0.03%) | 20.27 (0.03%) | Market Value | 60,946.77 | 60,645.77 | 60,645.77 | | | | |
|