| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 55,659.26 | 60,765.76 | 55,659.26 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | +5,106.50 | +9,335.50 | +14,442.00 | Change in Value | +5,106.50 | +9,335.50 | +14,442.00 | IRR(%) | 42.75% | 203.39% | 84.07% | | Beginning Value | 55,659.26 | 60,765.76 | 55,659.26 | Change in Value | +5,106.50 | +9,335.50 | +14,442.00 | Ending Value | 60,765.76 | 70,101.26 | 70,101.26 | % of Change | 9.17% | 15.36% | 25.95% | | --- 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 | +5,106.50 | +9,335.50 | +14,442.00 | Capital Gain (% over Total Capital) | +5,106.50 (5.11%) | +9,335.50 (9.34%) | +14,442.00 (14.44%) | | 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 | +5,106.50 | +9,335.50 | +14,442.00 | 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 | +5,106.50 | +9,335.50 | +14,442.00 | % over Total Capital | 5.11% | 9.34% | 14.44% | % over Beginning Value | 9.17% | 15.36% | 25.95% | IRR(%) | 42.75% | 203.39% | 84.07% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 60,765.76 | 70,101.26 | 70,101.26 | All Time Performance | -39,234.24 | -29,898.74 | -29,898.74 | % over Total Capital | -39.23% | -29.90% | -29.90% | IRR(%) | -5.85% | -4.14% | -4.14% | | Average Cost | 99,932.44 | 99,932.44 | 99,932.44 | Stock Value | 56,543.50 | 65,879.00 | 65,879.00 | UnRealized Gain/(Loss) (% over Average Cost) | -43,388.94 (-43.42%) | -34,053.44 (-34.08%) | -34,053.44 (-34.08%) | | Balance Cost | 95,777.74 | 95,777.74 | 95,777.74 | Stock Value | 56,543.50 | 65,879.00 | 65,879.00 | Stock Performance (% over Balance Cost) | -39,234.24 (-40.96%) | -29,898.74 (-31.22%) | -29,898.74 (-31.22%) | | --- 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 | 4,222.26 | 4,222.26 | 4,222.26 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 4,222.26 | 4,222.26 | 4,222.26 | | --- Allocation --- | | Stock Value | 56,543.50 (93.05%) | 65,879.00 (93.98%) | 65,879.00 (93.98%) | Cash Balance | 4,222.26 (6.95%) | 4,222.26 (6.02%) | 4,222.26 (6.02%) | Market Value | 60,765.76 | 70,101.26 | 70,101.26 | | | | |
|