| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 147,460.64 | 164,601.30 | 147,460.64 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | +17,140.67 | +10,897.33 | +28,037.99 | Change in Value | +17,140.67 | +10,897.33 | +28,037.99 | IRR(%) | 56.20% | 66.30% | 59.00% | | Beginning Value | 147,460.64 | 164,601.30 | 147,460.64 | Change in Value | +17,140.67 | +10,897.33 | +28,037.99 | Ending Value | 164,601.30 | 175,498.63 | 175,498.63 | % of Change | 11.62% | 6.62% | 19.01% | | --- 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 | +17,140.67 | +10,897.33 | +28,037.99 | Capital Gain (% over Total Capital) | +17,140.67 (17.14%) | +10,897.33 (10.90%) | +28,037.99 (28.04%) | | 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 | +17,140.67 | +10,897.33 | +28,037.99 | 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 | +17,140.67 | +10,897.33 | +28,037.99 | % over Total Capital | 17.14% | 10.90% | 28.04% | % over Beginning Value | 11.62% | 6.62% | 19.01% | IRR(%) | 56.20% | 66.30% | 59.00% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 164,601.30 | 175,498.63 | 175,498.63 | All Time Performance | +64,601.31 | +75,498.63 | +75,498.63 | % over Total Capital | 64.60% | 75.50% | 75.50% | IRR(%) | 9.95% | 11.01% | 11.01% | | Average Cost | 102,544.46 | 102,544.46 | 102,544.46 | Stock Value | 164,001.77 | 174,899.09 | 174,899.09 | UnRealized Gain/(Loss) (% over Average Cost) | +61,457.31 (59.93%) | +72,354.63 (70.56%) | +72,354.63 (70.56%) | | Balance Cost | 99,400.46 | 99,400.46 | 99,400.46 | Stock Value | 164,001.77 | 174,899.09 | 174,899.09 | Stock Performance (% over Balance Cost) | +64,601.31 (64.99%) | +75,498.63 (75.95%) | +75,498.63 (75.95%) | | --- 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 | 599.54 | 599.54 | 599.54 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 599.54 | 599.54 | 599.54 | | --- Allocation --- | | Stock Value | 164,001.77 (99.64%) | 174,899.09 (99.66%) | 174,899.09 (99.66%) | Cash Balance | 599.54 (0.36%) | 599.54 (0.34%) | 599.54 (0.34%) | Market Value | 164,601.30 | 175,498.63 | 175,498.63 | | | | |
|