| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 179,709.98 | 189,336.98 | 179,709.98 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | +9,627.00 | +14,720.00 | +24,347.00 | Change in Value | +9,627.00 | +14,720.00 | +24,347.00 | IRR(%) | 23.56% | 76.70% | 39.60% | | Beginning Value | 179,709.98 | 189,336.98 | 179,709.98 | Change in Value | +9,627.00 | +14,720.00 | +24,347.00 | Ending Value | 189,336.98 | 204,056.98 | 204,056.98 | % of Change | 5.36% | 7.77% | 13.55% | | --- 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 | +9,627.00 | +14,720.00 | +24,347.00 | Capital Gain (% over Total Capital) | +9,627.00 (9.63%) | +14,720.00 (14.72%) | +24,347.00 (24.35%) | | 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 | +9,627.00 | +14,720.00 | +24,347.00 | 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 | +9,627.00 | +14,720.00 | +24,347.00 | % over Total Capital | 9.63% | 14.72% | 24.35% | % over Beginning Value | 5.36% | 7.77% | 13.55% | IRR(%) | 23.56% | 76.70% | 39.60% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 189,336.98 | 204,056.98 | 204,056.98 | All Time Performance | +89,336.98 | +104,056.98 | +104,056.98 | % over Total Capital | 89.34% | 104.06% | 104.06% | IRR(%) | 12.92% | 14.15% | 14.15% | | Average Cost | 99,989.52 | 99,989.52 | 99,989.52 | Stock Value | 189,326.50 | 204,046.50 | 204,046.50 | UnRealized Gain/(Loss) (% over Average Cost) | +89,336.98 (89.35%) | +104,056.98 (104.07%) | +104,056.98 (104.07%) | | Balance Cost | 99,989.52 | 99,989.52 | 99,989.52 | Stock Value | 189,326.50 | 204,046.50 | 204,046.50 | Stock Performance (% over Balance Cost) | +89,336.98 (89.35%) | +104,056.98 (104.07%) | +104,056.98 (104.07%) | | --- 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 | 10.48 | 10.48 | 10.48 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 10.48 | 10.48 | 10.48 | | --- Allocation --- | | Stock Value | 189,326.50 (99.99%) | 204,046.50 (99.99%) | 204,046.50 (99.99%) | Cash Balance | 10.48 (0.01%) | 10.48 (0.01%) | 10.48 (0.01%) | Market Value | 189,336.98 | 204,056.98 | 204,056.98 | | | | |
|