| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 112,879.88 | 121,737.88 | 112,879.88 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | +8,858.00 | +4,760.00 | +13,618.00 | Change in Value | +8,858.00 | +4,760.00 | +13,618.00 | IRR(%) | 35.84% | 35.57% | 35.45% | | Beginning Value | 112,879.88 | 121,737.88 | 112,879.88 | Change in Value | +8,858.00 | +4,760.00 | +13,618.00 | Ending Value | 121,737.88 | 126,497.88 | 126,497.88 | % of Change | 7.85% | 3.91% | 12.06% | | --- 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 | +8,858.00 | +4,760.00 | +13,618.00 | Capital Gain (% over Total Capital) | +8,858.00 (8.86%) | +4,760.00 (4.76%) | +13,618.00 (13.62%) | | 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 | +8,858.00 | +4,760.00 | +13,618.00 | 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 | +8,858.00 | +4,760.00 | +13,618.00 | % over Total Capital | 8.86% | 4.76% | 13.62% | % over Beginning Value | 7.85% | 3.91% | 12.06% | IRR(%) | 35.84% | 35.57% | 35.45% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 121,737.88 | 126,497.88 | 126,497.88 | All Time Performance | +21,737.88 | +26,497.88 | +26,497.88 | % over Total Capital | 21.74% | 26.50% | 26.50% | IRR(%) | 3.81% | 4.46% | 4.46% | | Average Cost | 102,707.07 | 102,707.07 | 102,707.07 | Stock Value | 120,304.50 | 125,064.50 | 125,064.50 | UnRealized Gain/(Loss) (% over Average Cost) | +17,597.43 (17.13%) | +22,357.43 (21.77%) | +22,357.43 (21.77%) | | Balance Cost | 98,566.62 | 98,566.62 | 98,566.62 | Stock Value | 120,304.50 | 125,064.50 | 125,064.50 | Stock Performance (% over Balance Cost) | +21,737.88 (22.05%) | +26,497.88 (26.88%) | +26,497.88 (26.88%) | | --- 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 | 1,433.38 | 1,433.38 | 1,433.38 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 1,433.38 | 1,433.38 | 1,433.38 | | --- Allocation --- | | Stock Value | 120,304.50 (98.82%) | 125,064.50 (98.87%) | 125,064.50 (98.87%) | Cash Balance | 1,433.38 (1.18%) | 1,433.38 (1.13%) | 1,433.38 (1.13%) | Market Value | 121,737.88 | 126,497.88 | 126,497.88 | | | | |
|