| Q1 | Q2 | 2024 | | | | | |
--- Change in Value --- | | Beginning Value | 97,529.28 | 106,135.78 | 97,529.28 | | Capital Change | 0.00 | 0.00 | 0.00 | Current Return | +8,606.50 | +4,667.00 | +13,273.50 | Change in Value | +8,606.50 | +4,667.00 | +13,273.50 | IRR(%) | 40.91% | 65.97% | 46.48% | | Beginning Value | 97,529.28 | 106,135.78 | 97,529.28 | Change in Value | +8,606.50 | +4,667.00 | +13,273.50 | Ending Value | 106,135.78 | 110,802.78 | 110,802.78 | % of Change | 8.82% | 4.40% | 13.61% | | --- 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 | +8,606.50 | +4,667.00 | +13,273.50 | Capital Gain (% over Total Capital) | +8,606.50 (8.61%) | +4,667.00 (4.67%) | +13,273.50 (13.27%) | | 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 | +8,606.50 | +4,667.00 | +13,273.50 | 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 | +8,606.50 | +4,667.00 | +13,273.50 | % over Total Capital | 8.61% | 4.67% | 13.27% | % over Beginning Value | 8.82% | 4.40% | 13.61% | IRR(%) | 40.91% | 65.97% | 46.48% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 106,135.78 | 110,802.78 | 110,802.78 | All Time Performance | +6,135.78 | +10,802.78 | +10,802.78 | % over Total Capital | 6.14% | 10.80% | 10.80% | IRR(%) | 1.84% | 3.12% | 3.12% | | Average Cost | 99,981.72 | 99,981.72 | 99,981.72 | Stock Value | 106,117.50 | 110,784.50 | 110,784.50 | UnRealized Gain/(Loss) (% over Average Cost) | +6,135.78 (6.14%) | +10,802.78 (10.80%) | +10,802.78 (10.80%) | | Balance Cost | 99,981.72 | 99,981.72 | 99,981.72 | Stock Value | 106,117.50 | 110,784.50 | 110,784.50 | Stock Performance (% over Balance Cost) | +6,135.78 (6.14%) | +10,802.78 (10.80%) | +10,802.78 (10.80%) | | --- 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 | 18.28 | 18.28 | 18.28 | Increase in Cash | 0.00 | 0.00 | 0.00 | Cash at end of period | 18.28 | 18.28 | 18.28 | | --- Allocation --- | | Stock Value | 106,117.50 (99.98%) | 110,784.50 (99.98%) | 110,784.50 (99.98%) | Cash Balance | 18.28 (0.02%) | 18.28 (0.02%) | 18.28 (0.02%) | Market Value | 106,135.78 | 110,802.78 | 110,802.78 | | | | |
|