| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 153,462.98 | 149,185.98 | 153,462.98 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | -4,277.00 | +5,232.50 | +955.50 | Change in Value | -4,277.00 | +5,232.50 | +955.50 | IRR(%) | -10.83% | 32.26% | 1.67% | | Beginning Value | 153,462.98 | 149,185.98 | 153,462.98 | Change in Value | -4,277.00 | +5,232.50 | +955.50 | Ending Value | 149,185.98 | 154,418.48 | 154,418.48 | % of Change | -2.79% | 3.51% | 0.62% | | --- 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 | -4,277.00 | +5,232.50 | +955.50 | Capital Gain (% over Total Capital) | -4,277.00 (-4.28%) | +5,232.50 (5.23%) | +955.50 (0.96%) | | 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 | -4,277.00 | +5,232.50 | +955.50 | 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 | -4,277.00 | +5,232.50 | +955.50 | % over Total Capital | -4.28% | 5.23% | 0.96% | % over Beginning Value | -2.79% | 3.51% | 0.62% | IRR(%) | -10.83% | 32.26% | 1.67% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 149,185.98 | 154,418.48 | 154,418.48 | All Time Performance | +49,185.98 | +54,418.48 | +54,418.48 | % over Total Capital | 49.19% | 54.42% | 54.42% | IRR(%) | 6.60% | 7.04% | 7.04% | | Average Cost | 99,937.52 | 99,937.52 | 99,937.52 | Stock Value | 149,123.50 | 154,356.00 | 154,356.00 | UnRealized Gain/(Loss) (% over Average Cost) | +49,185.98 (49.22%) | +54,418.48 (54.45%) | +54,418.48 (54.45%) | | Balance Cost | 99,937.52 | 99,937.52 | 99,937.52 | Stock Value | 149,123.50 | 154,356.00 | 154,356.00 | Stock Performance (% over Balance Cost) | +49,185.98 (49.22%) | +54,418.48 (54.45%) | +54,418.48 (54.45%) | | --- 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 | 62.48 | 62.48 | 62.48 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 62.48 | 62.48 | 62.48 | | --- Allocation --- | | Stock Value | 149,123.50 (99.96%) | 154,356.00 (99.96%) | 154,356.00 (99.96%) | Cash Balance | 62.48 (0.04%) | 62.48 (0.04%) | 62.48 (0.04%) | Market Value | 149,185.98 | 154,418.48 | 154,418.48 | | | | |
|