| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 68,654.28 | 74,537.78 | 68,654.28 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | +5,883.50 | -2,410.30 | +3,473.20 | Change in Value | +5,883.50 | -2,410.30 | +3,473.20 | IRR(%) | 39.57% | -40.64% | 17.11% | | Beginning Value | 68,654.28 | 74,537.78 | 68,654.28 | Change in Value | +5,883.50 | -2,410.30 | +3,473.20 | Ending Value | 74,537.78 | 72,127.48 | 72,127.48 | % of Change | 8.57% | -3.23% | 5.06% | | --- 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 | +5,883.50 | -2,410.30 | +3,473.20 | Capital Gain (% over Total Capital) | +5,883.50 (5.88%) | -2,410.30 (-2.41%) | +3,473.20 (3.47%) | | 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 | +5,883.50 | -2,410.30 | +3,473.20 | 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 | +5,883.50 | -2,410.30 | +3,473.20 | % over Total Capital | 5.88% | -2.41% | 3.47% | % over Beginning Value | 8.57% | -3.23% | 5.06% | IRR(%) | 39.57% | -40.64% | 17.11% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 74,537.78 | 72,127.48 | 72,127.48 | All Time Performance | -25,462.22 | -27,872.52 | -27,872.52 | % over Total Capital | -25.46% | -27.87% | -27.87% | IRR(%) | -3.49% | -3.85% | -3.85% | | Average Cost | 99,955.55 | 99,955.55 | 99,955.55 | Stock Value | 72,300.90 | 69,890.60 | 69,890.60 | UnRealized Gain/(Loss) (% over Average Cost) | -27,654.65 (-27.67%) | -30,064.95 (-30.08%) | -30,064.95 (-30.08%) | | Balance Cost | 97,763.12 | 97,763.12 | 97,763.12 | Stock Value | 72,300.90 | 69,890.60 | 69,890.60 | Stock Performance (% over Balance Cost) | -25,462.22 (-26.04%) | -27,872.52 (-28.51%) | -27,872.52 (-28.51%) | | --- 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 | 2,236.88 | 2,236.88 | 2,236.88 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 2,236.88 | 2,236.88 | 2,236.88 | | --- Allocation --- | | Stock Value | 72,300.90 (97.00%) | 69,890.60 (96.90%) | 69,890.60 (96.90%) | Cash Balance | 2,236.88 (3.00%) | 2,236.88 (3.10%) | 2,236.88 (3.10%) | Market Value | 74,537.78 | 72,127.48 | 72,127.48 | | | | |
|