| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 98,474.03 | 103,674.03 | 98,474.03 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | +5,200.00 | +3,225.00 | +8,425.00 | Change in Value | +5,200.00 | +3,225.00 | +8,425.00 | IRR(%) | 23.20% | 13.88% | 18.44% | | Beginning Value | 98,474.03 | 103,674.03 | 98,474.03 | Change in Value | +5,200.00 | +3,225.00 | +8,425.00 | Ending Value | 103,674.03 | 106,899.03 | 106,899.03 | % of Change | 5.28% | 3.11% | 8.56% | | --- 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 | 104,818.63 | 104,818.63 | 104,818.63 | Capital Change | 0.00 | 0.00 | 0.00 | Total Capital | 104,818.63 | 104,818.63 | 104,818.63 | | --- Current Return --- | | Realized Gain/(Loss) | 0.00 | 0.00 | 0.00 | Increase/(Decrease) in UnRealized Gain | +5,200.00 | +3,225.00 | +8,425.00 | Capital Gain (% over Total Capital) | +5,200.00 (4.96%) | +3,225.00 (3.08%) | +8,425.00 (8.04%) | | 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 | +5,200.00 | +3,225.00 | +8,425.00 | 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 | +5,200.00 | +3,225.00 | +8,425.00 | % over Total Capital | 4.96% | 3.08% | 8.04% | % over Beginning Value | 5.28% | 3.11% | 8.56% | IRR(%) | 23.20% | 13.88% | 18.44% | | --- Cumulative Return --- | | Total Capital | 104,818.63 | 104,818.63 | 104,818.63 | Market Value | 103,674.03 | 106,899.03 | 106,899.03 | All Time Performance | -1,144.60 | +2,080.40 | +2,080.40 | % over Total Capital | -1.09% | 1.98% | 1.98% | IRR(%) | -0.12% | 0.22% | 0.22% | | Average Cost | 84,294.60 | 84,294.60 | 84,294.60 | Stock Value | 83,150.00 | 86,375.00 | 86,375.00 | UnRealized Gain/(Loss) (% over Average Cost) | -1,144.60 (-1.36%) | +2,080.40 (2.47%) | +2,080.40 (2.47%) | | Balance Cost | 84,294.60 | 84,294.60 | 84,294.60 | Stock Value | 83,150.00 | 86,375.00 | 86,375.00 | Stock Performance (% over Balance Cost) | -1,144.60 (-1.36%) | +2,080.40 (2.47%) | +2,080.40 (2.47%) | | --- 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 | 20,524.03 | 20,524.03 | 20,524.03 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 20,524.03 | 20,524.03 | 20,524.03 | | --- Allocation --- | | Stock Value | 83,150.00 (80.20%) | 86,375.00 (80.80%) | 86,375.00 (80.80%) | Cash Balance | 20,524.03 (19.80%) | 20,524.03 (19.20%) | 20,524.03 (19.20%) | Market Value | 103,674.03 | 106,899.03 | 106,899.03 | | | | |
|