| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 80,215.98 | 84,345.48 | 80,215.98 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | +4,129.50 | +2,786.00 | +6,915.50 | Change in Value | +4,129.50 | +2,786.00 | +6,915.50 | IRR(%) | 22.57% | 60.71% | 29.71% | | Beginning Value | 80,215.98 | 84,345.48 | 80,215.98 | Change in Value | +4,129.50 | +2,786.00 | +6,915.50 | Ending Value | 84,345.48 | 87,131.48 | 87,131.48 | % of Change | 5.15% | 3.30% | 8.62% | | --- 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 | +4,129.50 | +2,786.00 | +6,915.50 | Capital Gain (% over Total Capital) | +4,129.50 (4.13%) | +2,786.00 (2.79%) | +6,915.50 (6.92%) | | 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 | +4,129.50 | +2,786.00 | +6,915.50 | 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 | +4,129.50 | +2,786.00 | +6,915.50 | % over Total Capital | 4.13% | 2.79% | 6.92% | % over Beginning Value | 5.15% | 3.30% | 8.62% | IRR(%) | 22.57% | 60.71% | 29.71% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 84,345.48 | 87,131.48 | 87,131.48 | All Time Performance | -15,654.52 | -12,868.52 | -12,868.52 | % over Total Capital | -15.65% | -12.87% | -12.87% | IRR(%) | -2.68% | -2.15% | -2.15% | | Average Cost | 99,984.52 | 99,984.52 | 99,984.52 | Stock Value | 84,330.00 | 87,116.00 | 87,116.00 | UnRealized Gain/(Loss) (% over Average Cost) | -15,654.52 (-15.66%) | -12,868.52 (-12.87%) | -12,868.52 (-12.87%) | | Balance Cost | 99,984.52 | 99,984.52 | 99,984.52 | Stock Value | 84,330.00 | 87,116.00 | 87,116.00 | Stock Performance (% over Balance Cost) | -15,654.52 (-15.66%) | -12,868.52 (-12.87%) | -12,868.52 (-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 | 15.48 | 15.48 | 15.48 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 15.48 | 15.48 | 15.48 | | --- Allocation --- | | Stock Value | 84,330.00 (99.98%) | 87,116.00 (99.98%) | 87,116.00 (99.98%) | Cash Balance | 15.48 (0.02%) | 15.48 (0.02%) | 15.48 (0.02%) | Market Value | 84,345.48 | 87,131.48 | 87,131.48 | | | | |
|