| Q1 | Q2 | Q3 | 2024 | | | | | | |
--- Change in Value --- | | Beginning Value | 244,937.46 | 246,037.46 | 322,693.46 | 244,937.46 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +1,100.00 | +76,656.00 | +12,479.50 | +90,235.50 | Change in Value | +1,100.00 | +76,656.00 | +12,479.50 | +90,235.50 | IRR(%) | 1.83% | 200.39% | 137.64% | 78.27% | | Beginning Value | 244,937.46 | 246,037.46 | 322,693.46 | 244,937.46 | Change in Value | +1,100.00 | +76,656.00 | +12,479.50 | +90,235.50 | Ending Value | 246,037.46 | 322,693.46 | 335,172.96 | 335,172.96 | % of Change | 0.45% | 31.16% | 3.87% | 36.84% | | --- Capital Change --- | | Cash Deposit | 0.00 | 0.00 | 0.00 | 0.00 | Cash Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | Net Cash Deposits | 0.00 | 0.00 | 0.00 | 0.00 | | Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | Share Withdrawals | 0.00 | 0.00 | 0.00 | 0.00 | Net Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | | Net Cash Deposits | 0.00 | 0.00 | 0.00 | 0.00 | Net Share Deposits | 0.00 | 0.00 | 0.00 | 0.00 | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | | Previous Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | | --- Current Return --- | | Realized Gain/(Loss) | 0.00 | 0.00 | 0.00 | 0.00 | Increase/(Decrease) in UnRealized Gain | +1,100.00 | +76,656.00 | +12,479.50 | +90,235.50 | Capital Gain (% over Total Capital) | +1,100.00 (1.10%) | +76,656.00 (76.66%) | +12,479.50 (12.48%) | +90,235.50 (90.24%) | | Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | Misc Charges | 0.00 | 0.00 | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | | Capital Gain | +1,100.00 | +76,656.00 | +12,479.50 | +90,235.50 | Dividend | 0.00 | 0.00 | 0.00 | 0.00 | Interest | 0.00 | 0.00 | 0.00 | 0.00 | Net Misc Incomes | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +1,100.00 | +76,656.00 | +12,479.50 | +90,235.50 | % over Total Capital | 1.10% | 76.66% | 12.48% | 90.24% | % over Beginning Value | 0.45% | 31.16% | 3.87% | 36.84% | IRR(%) | 1.83% | 200.39% | 137.64% | 78.27% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 246,037.46 | 322,693.46 | 335,172.96 | 335,172.96 | All Time Performance | +146,037.46 | +222,693.46 | +235,172.96 | +235,172.96 | % over Total Capital | 146.04% | 222.69% | 235.17% | 235.17% | IRR(%) | 11.52% | 14.77% | 15.19% | 15.19% | | Average Cost | 99,994.54 | 99,994.54 | 99,994.54 | 99,994.54 | Stock Value | 246,032.00 | 322,688.00 | 335,167.50 | 335,167.50 | UnRealized Gain/(Loss) (% over Average Cost) | +146,037.46 (146.05%) | +222,693.46 (222.71%) | +235,172.96 (235.19%) | +235,172.96 (235.19%) | | Balance Cost | 99,994.54 | 99,994.54 | 99,994.54 | 99,994.54 | Stock Value | 246,032.00 | 322,688.00 | 335,167.50 | 335,167.50 | Stock Performance (% over Balance Cost) | +146,037.46 (146.05%) | +222,693.46 (222.71%) | +235,172.96 (235.19%) | +235,172.96 (235.19%) | | --- Stock Position --- | | Total Buy | +0.00 | +0.00 | +0.00 | +0.00 | Total Sell | -0.00 | -0.00 | -0.00 | -0.00 | Net Buy | 0.00 | 0.00 | 0.00 | 0.00 | | --- Cash Position --- | | Net Cash Deposit | 0.00 | 0.00 | 0.00 | 0.00 | Net Sell \ (Buy) | 0.00 | 0.00 | 0.00 | 0.00 | Dividend | 0.00 | 0.00 | 0.00 | 0.00 | Interest | 0.00 | 0.00 | 0.00 | 0.00 | Net Misc Income | 0.00 | 0.00 | 0.00 | 0.00 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | | Cash at beginning of period | 5.46 | 5.46 | 5.46 | 5.46 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 5.46 | 5.46 | 5.46 | 5.46 | | --- Allocation --- | | Stock Value | 246,032.00 (100.00%) | 322,688.00 (100.00%) | 335,167.50 (100.00%) | 335,167.50 (100.00%) | Cash Balance | 5.46 (0.00%) | 5.46 (0.00%) | 5.46 (0.00%) | 5.46 (0.00%) | Market Value | 246,037.46 | 322,693.46 | 335,172.96 | 335,172.96 | | | | | |
|