| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 79,147.65 | 85,178.15 | 79,147.65 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | +6,030.50 | +2,002.00 | +8,032.50 | Change in Value | +6,030.50 | +2,002.00 | +8,032.50 | IRR(%) | 34.68% | 40.38% | 35.54% | | Beginning Value | 79,147.65 | 85,178.15 | 79,147.65 | Change in Value | +6,030.50 | +2,002.00 | +8,032.50 | Ending Value | 85,178.15 | 87,180.15 | 87,180.15 | % of Change | 7.62% | 2.35% | 10.15% | | --- 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 | +6,030.50 | +2,002.00 | +8,032.50 | Capital Gain (% over Total Capital) | +6,030.50 (6.03%) | +2,002.00 (2.00%) | +8,032.50 (8.03%) | | 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 | +6,030.50 | +2,002.00 | +8,032.50 | 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 | +6,030.50 | +2,002.00 | +8,032.50 | % over Total Capital | 6.03% | 2.00% | 8.03% | % over Beginning Value | 7.62% | 2.35% | 10.15% | IRR(%) | 34.68% | 40.38% | 35.54% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 85,178.15 | 87,180.15 | 87,180.15 | All Time Performance | -14,821.85 | -12,819.85 | -12,819.85 | % over Total Capital | -14.82% | -12.82% | -12.82% | IRR(%) | -2.53% | -2.14% | -2.14% | | Average Cost | 99,625.85 | 99,625.85 | 99,625.85 | Stock Value | 84,804.00 | 86,806.00 | 86,806.00 | UnRealized Gain/(Loss) (% over Average Cost) | -14,821.85 (-14.88%) | -12,819.85 (-12.87%) | -12,819.85 (-12.87%) | | Balance Cost | 99,625.85 | 99,625.85 | 99,625.85 | Stock Value | 84,804.00 | 86,806.00 | 86,806.00 | Stock Performance (% over Balance Cost) | -14,821.85 (-14.88%) | -12,819.85 (-12.87%) | -12,819.85 (-12.87%) | | --- 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 | 374.15 | 374.15 | 374.15 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 374.15 | 374.15 | 374.15 | | --- Allocation --- | | Stock Value | 84,804.00 (99.56%) | 86,806.00 (99.57%) | 86,806.00 (99.57%) | Cash Balance | 374.15 (0.44%) | 374.15 (0.43%) | 374.15 (0.43%) | Market Value | 85,178.15 | 87,180.15 | 87,180.15 | | | | |
|