| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 101,907.91 | 105,042.91 | 101,907.91 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | +3,135.00 | -3,151.00 | -16.00 | Change in Value | +3,135.00 | -3,151.00 | -16.00 | IRR(%) | 13.07% | -35.89% | -0.04% | | Beginning Value | 101,907.91 | 105,042.91 | 101,907.91 | Change in Value | +3,135.00 | -3,151.00 | -16.00 | Ending Value | 105,042.91 | 101,891.91 | 101,891.91 | % of Change | 3.08% | -3.00% | -0.02% | | --- 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 | +3,135.00 | -3,151.00 | -16.00 | Capital Gain (% over Total Capital) | +3,135.00 (3.14%) | -3,151.00 (-3.15%) | -16.00 (-0.02%) | | 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 | +3,135.00 | -3,151.00 | -16.00 | 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 | +3,135.00 | -3,151.00 | -16.00 | % over Total Capital | 3.14% | -3.15% | -0.02% | % over Beginning Value | 3.08% | -3.00% | -0.02% | IRR(%) | 13.07% | -35.89% | -0.04% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 105,042.91 | 101,891.91 | 101,891.91 | All Time Performance | +5,042.91 | +1,891.91 | +1,891.91 | % over Total Capital | 5.04% | 1.89% | 1.89% | IRR(%) | 0.59% | 0.22% | 0.22% | | Average Cost | 99,968.49 | 99,968.49 | 99,968.49 | Stock Value | 101,535.00 | 98,384.00 | 98,384.00 | UnRealized Gain/(Loss) (% over Average Cost) | +1,566.51 (1.57%) | -1,584.49 (-1.58%) | -1,584.49 (-1.58%) | | Balance Cost | 96,492.09 | 96,492.09 | 96,492.09 | Stock Value | 101,535.00 | 98,384.00 | 98,384.00 | Stock Performance (% over Balance Cost) | +5,042.91 (5.23%) | +1,891.91 (1.96%) | +1,891.91 (1.96%) | | --- 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 | 3,507.91 | 3,507.91 | 3,507.91 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 3,507.91 | 3,507.91 | 3,507.91 | | --- Allocation --- | | Stock Value | 101,535.00 (96.66%) | 98,384.00 (96.56%) | 98,384.00 (96.56%) | Cash Balance | 3,507.91 (3.34%) | 3,507.91 (3.44%) | 3,507.91 (3.44%) | Market Value | 105,042.91 | 101,891.91 | 101,891.91 | | | | |
|