| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 186,361.49 | 182,731.99 | 186,361.49 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | -3,629.50 | +988.50 | -2,641.00 | Change in Value | -3,629.50 | +988.50 | -2,641.00 | IRR(%) | -7.66% | 4.47% | -3.75% | | Beginning Value | 186,361.49 | 182,731.99 | 186,361.49 | Change in Value | -3,629.50 | +988.50 | -2,641.00 | Ending Value | 182,731.99 | 183,720.49 | 183,720.49 | % of Change | -1.95% | 0.54% | -1.42% | | --- 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 | -3,629.50 | +988.50 | -2,641.00 | Capital Gain (% over Total Capital) | -3,629.50 (-3.63%) | +988.50 (0.99%) | -2,641.00 (-2.64%) | | 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 | -3,629.50 | +988.50 | -2,641.00 | 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 | -3,629.50 | +988.50 | -2,641.00 | % over Total Capital | -3.63% | 0.99% | -2.64% | % over Beginning Value | -1.95% | 0.54% | -1.42% | IRR(%) | -7.66% | 4.47% | -3.75% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 182,731.99 | 183,720.49 | 183,720.49 | All Time Performance | +82,731.99 | +83,720.49 | +83,720.49 | % over Total Capital | 82.73% | 83.72% | 83.72% | IRR(%) | 12.16% | 11.97% | 11.97% | | Average Cost | 99,979.51 | 99,979.51 | 99,979.51 | Stock Value | 182,711.50 | 183,700.00 | 183,700.00 | UnRealized Gain/(Loss) (% over Average Cost) | +82,731.99 (82.75%) | +83,720.49 (83.74%) | +83,720.49 (83.74%) | | Balance Cost | 99,979.51 | 99,979.51 | 99,979.51 | Stock Value | 182,711.50 | 183,700.00 | 183,700.00 | Stock Performance (% over Balance Cost) | +82,731.99 (82.75%) | +83,720.49 (83.74%) | +83,720.49 (83.74%) | | --- 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 | 20.49 | 20.49 | 20.49 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 20.49 | 20.49 | 20.49 | | --- Allocation --- | | Stock Value | 182,711.50 (99.99%) | 183,700.00 (99.99%) | 183,700.00 (99.99%) | Cash Balance | 20.49 (0.01%) | 20.49 (0.01%) | 20.49 (0.01%) | Market Value | 182,731.99 | 183,720.49 | 183,720.49 | | | | |
|