| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 257,379.71 | 285,744.71 | 257,379.71 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | +28,365.00 | +25,885.00 | +54,250.00 | Change in Value | +28,365.00 | +25,885.00 | +54,250.00 | IRR(%) | 52.80% | 44.49% | 48.35% | | Beginning Value | 257,379.71 | 285,744.71 | 257,379.71 | Change in Value | +28,365.00 | +25,885.00 | +54,250.00 | Ending Value | 285,744.71 | 311,629.71 | 311,629.71 | % of Change | 11.02% | 9.06% | 21.08% | | --- 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 | +28,365.00 | +25,885.00 | +54,250.00 | Capital Gain (% over Total Capital) | +28,365.00 (28.37%) | +25,885.00 (25.89%) | +54,250.00 (54.25%) | | 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 | +28,365.00 | +25,885.00 | +54,250.00 | 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 | +28,365.00 | +25,885.00 | +54,250.00 | % over Total Capital | 28.37% | 25.89% | 54.25% | % over Beginning Value | 11.02% | 9.06% | 21.08% | IRR(%) | 52.80% | 44.49% | 48.35% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 285,744.71 | 311,629.71 | 311,629.71 | All Time Performance | +185,744.71 | +211,629.71 | +211,629.71 | % over Total Capital | 185.74% | 211.63% | 211.63% | IRR(%) | 22.12% | 23.00% | 23.00% | | Average Cost | 99,994.29 | 99,994.29 | 99,994.29 | Stock Value | 285,739.00 | 311,624.00 | 311,624.00 | UnRealized Gain/(Loss) (% over Average Cost) | +185,744.71 (185.76%) | +211,629.71 (211.64%) | +211,629.71 (211.64%) | | Balance Cost | 99,994.29 | 99,994.29 | 99,994.29 | Stock Value | 285,739.00 | 311,624.00 | 311,624.00 | Stock Performance (% over Balance Cost) | +185,744.71 (185.76%) | +211,629.71 (211.64%) | +211,629.71 (211.64%) | | --- 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 | 5.71 | 5.71 | 5.71 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 5.71 | 5.71 | 5.71 | | --- Allocation --- | | Stock Value | 285,739.00 (100.00%) | 311,624.00 (100.00%) | 311,624.00 (100.00%) | Cash Balance | 5.71 (0.00%) | 5.71 (0.00%) | 5.71 (0.00%) | Market Value | 285,744.71 | 311,629.71 | 311,629.71 | | | | |
|