| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 111,715.49 | 124,193.79 | 111,715.49 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | +12,478.30 | +27,027.20 | +39,505.50 | Change in Value | +12,478.30 | +27,027.20 | +39,505.50 | IRR(%) | 53.63% | 346.93% | 121.46% | | Beginning Value | 111,715.49 | 124,193.79 | 111,715.49 | Change in Value | +12,478.30 | +27,027.20 | +39,505.50 | Ending Value | 124,193.79 | 151,220.99 | 151,220.99 | % of Change | 11.17% | 21.76% | 35.36% | | --- 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 | +12,478.30 | +27,027.20 | +39,505.50 | Capital Gain (% over Total Capital) | +12,478.30 (12.48%) | +27,027.20 (27.03%) | +39,505.50 (39.51%) | | 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 | +12,478.30 | +27,027.20 | +39,505.50 | 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 | +12,478.30 | +27,027.20 | +39,505.50 | % over Total Capital | 12.48% | 27.03% | 39.51% | % over Beginning Value | 11.17% | 21.76% | 35.36% | IRR(%) | 53.63% | 346.93% | 121.46% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 124,193.79 | 151,220.99 | 151,220.99 | All Time Performance | +24,193.79 | +51,220.99 | +51,220.99 | % over Total Capital | 24.19% | 51.22% | 51.22% | IRR(%) | 6.89% | 13.00% | 13.00% | | Average Cost | 101,413.11 | 101,413.11 | 101,413.11 | Stock Value | 123,374.60 | 150,401.80 | 150,401.80 | UnRealized Gain/(Loss) (% over Average Cost) | +21,961.49 (21.66%) | +48,988.69 (48.31%) | +48,988.69 (48.31%) | | Balance Cost | 99,180.81 | 99,180.81 | 99,180.81 | Stock Value | 123,374.60 | 150,401.80 | 150,401.80 | Stock Performance (% over Balance Cost) | +24,193.79 (24.39%) | +51,220.99 (51.64%) | +51,220.99 (51.64%) | | --- 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 | 819.19 | 819.19 | 819.19 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 819.19 | 819.19 | 819.19 | | --- Allocation --- | | Stock Value | 123,374.60 (99.34%) | 150,401.80 (99.46%) | 150,401.80 (99.46%) | Cash Balance | 819.19 (0.66%) | 819.19 (0.54%) | 819.19 (0.54%) | Market Value | 124,193.79 | 151,220.99 | 151,220.99 | | | | |
|