| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 93,433.57 | 98,366.57 | 93,433.57 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | +4,933.00 | +8,896.50 | +13,829.50 | Change in Value | +4,933.00 | +8,896.50 | +13,829.50 | IRR(%) | 23.20% | 105.08% | 45.23% | | Beginning Value | 93,433.57 | 98,366.57 | 93,433.57 | Change in Value | +4,933.00 | +8,896.50 | +13,829.50 | Ending Value | 98,366.57 | 107,263.07 | 107,263.07 | % of Change | 5.28% | 9.04% | 14.80% | | --- 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 | +4,933.00 | +8,896.50 | +13,829.50 | Capital Gain (% over Total Capital) | +4,933.00 (4.93%) | +8,896.50 (8.90%) | +13,829.50 (13.83%) | | 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 | +4,933.00 | +8,896.50 | +13,829.50 | 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 | +4,933.00 | +8,896.50 | +13,829.50 | % over Total Capital | 4.93% | 8.90% | 13.83% | % over Beginning Value | 5.28% | 9.04% | 14.80% | IRR(%) | 23.20% | 105.08% | 45.23% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 98,366.57 | 107,263.07 | 107,263.07 | All Time Performance | -1,633.43 | +7,263.07 | +7,263.07 | % over Total Capital | -1.63% | 7.26% | 7.26% | IRR(%) | -0.22% | 0.95% | 0.95% | | Average Cost | 99,931.93 | 99,931.93 | 99,931.93 | Stock Value | 98,298.50 | 107,195.00 | 107,195.00 | UnRealized Gain/(Loss) (% over Average Cost) | -1,633.43 (-1.63%) | +7,263.07 (7.27%) | +7,263.07 (7.27%) | | Balance Cost | 99,931.93 | 99,931.93 | 99,931.93 | Stock Value | 98,298.50 | 107,195.00 | 107,195.00 | Stock Performance (% over Balance Cost) | -1,633.43 (-1.63%) | +7,263.07 (7.27%) | +7,263.07 (7.27%) | | --- 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 | 68.07 | 68.07 | 68.07 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 68.07 | 68.07 | 68.07 | | --- Allocation --- | | Stock Value | 98,298.50 (99.93%) | 107,195.00 (99.94%) | 107,195.00 (99.94%) | Cash Balance | 68.07 (0.07%) | 68.07 (0.06%) | 68.07 (0.06%) | Market Value | 98,366.57 | 107,263.07 | 107,263.07 | | | | |
|