| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 76,794.68 | 77,719.68 | 76,794.68 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | +925.00 | +4,302.00 | +5,227.00 | Change in Value | +925.00 | +4,302.00 | +5,227.00 | IRR(%) | 4.97% | 70.14% | 20.65% | | Beginning Value | 76,794.68 | 77,719.68 | 76,794.68 | Change in Value | +925.00 | +4,302.00 | +5,227.00 | Ending Value | 77,719.68 | 82,021.68 | 82,021.68 | % of Change | 1.20% | 5.54% | 6.81% | | --- 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 | +925.00 | +4,302.00 | +5,227.00 | Capital Gain (% over Total Capital) | +925.00 (0.93%) | +4,302.00 (4.30%) | +5,227.00 (5.23%) | | 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 | +925.00 | +4,302.00 | +5,227.00 | 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 | +925.00 | +4,302.00 | +5,227.00 | % over Total Capital | 0.93% | 4.30% | 5.23% | % over Beginning Value | 1.20% | 5.54% | 6.81% | IRR(%) | 4.97% | 70.14% | 20.65% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 77,719.68 | 82,021.68 | 82,021.68 | All Time Performance | -22,280.32 | -17,978.32 | -17,978.32 | % over Total Capital | -22.28% | -17.98% | -17.98% | IRR(%) | -3.95% | -3.07% | -3.07% | | Average Cost | 99,921.32 | 99,921.32 | 99,921.32 | Stock Value | 77,641.00 | 81,943.00 | 81,943.00 | UnRealized Gain/(Loss) (% over Average Cost) | -22,280.32 (-22.30%) | -17,978.32 (-17.99%) | -17,978.32 (-17.99%) | | Balance Cost | 99,921.32 | 99,921.32 | 99,921.32 | Stock Value | 77,641.00 | 81,943.00 | 81,943.00 | Stock Performance (% over Balance Cost) | -22,280.32 (-22.30%) | -17,978.32 (-17.99%) | -17,978.32 (-17.99%) | | --- 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 | 78.68 | 78.68 | 78.68 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 78.68 | 78.68 | 78.68 | | --- Allocation --- | | Stock Value | 77,641.00 (99.90%) | 81,943.00 (99.90%) | 81,943.00 (99.90%) | Cash Balance | 78.68 (0.10%) | 78.68 (0.10%) | 78.68 (0.10%) | Market Value | 77,719.68 | 82,021.68 | 82,021.68 | | | | |
|