| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 66,551.33 | 70,582.83 | 66,551.33 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | +4,031.50 | +2,053.00 | +6,084.50 | Change in Value | +4,031.50 | +2,053.00 | +6,084.50 | IRR(%) | 26.93% | 24.93% | 26.03% | | Beginning Value | 66,551.33 | 70,582.83 | 66,551.33 | Change in Value | +4,031.50 | +2,053.00 | +6,084.50 | Ending Value | 70,582.83 | 72,635.83 | 72,635.83 | % of Change | 6.06% | 2.91% | 9.14% | | --- 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 | +4,031.50 | +2,053.00 | +6,084.50 | Capital Gain (% over Total Capital) | +4,031.50 (4.03%) | +2,053.00 (2.05%) | +6,084.50 (6.08%) | | 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 | +4,031.50 | +2,053.00 | +6,084.50 | 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 | +4,031.50 | +2,053.00 | +6,084.50 | % over Total Capital | 4.03% | 2.05% | 6.08% | % over Beginning Value | 6.06% | 2.91% | 9.14% | IRR(%) | 26.93% | 24.93% | 26.03% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 70,582.83 | 72,635.83 | 72,635.83 | All Time Performance | -29,417.17 | -27,364.17 | -27,364.17 | % over Total Capital | -29.42% | -27.36% | -27.36% | IRR(%) | -4.13% | -3.74% | -3.74% | | Average Cost | 99,956.85 | 99,956.85 | 99,956.85 | Stock Value | 65,971.50 | 68,024.50 | 68,024.50 | UnRealized Gain/(Loss) (% over Average Cost) | -33,985.35 (-34.00%) | -31,932.35 (-31.95%) | -31,932.35 (-31.95%) | | Balance Cost | 95,388.67 | 95,388.67 | 95,388.67 | Stock Value | 65,971.50 | 68,024.50 | 68,024.50 | Stock Performance (% over Balance Cost) | -29,417.17 (-30.84%) | -27,364.17 (-28.69%) | -27,364.17 (-28.69%) | | --- 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 | 4,611.33 | 4,611.33 | 4,611.33 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 4,611.33 | 4,611.33 | 4,611.33 | | --- Allocation --- | | Stock Value | 65,971.50 (93.47%) | 68,024.50 (93.65%) | 68,024.50 (93.65%) | Cash Balance | 4,611.33 (6.53%) | 4,611.33 (6.35%) | 4,611.33 (6.35%) | Market Value | 70,582.83 | 72,635.83 | 72,635.83 | | | | |
|