| Q1 | Q2 | Q3 | 2024 | | | | | | |
--- Change in Value --- | | Beginning Value | 128,186.79 | 147,743.55 | 176,695.56 | 128,186.79 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +19,556.76 | +28,952.01 | +4,603.48 | +53,112.25 | Change in Value | +19,556.76 | +28,952.01 | +4,603.48 | +53,112.25 | IRR(%) | 77.86% | 106.62% | 73.70% | 88.85% | | Beginning Value | 128,186.79 | 147,743.55 | 176,695.56 | 128,186.79 | Change in Value | +19,556.76 | +28,952.01 | +4,603.48 | +53,112.25 | Ending Value | 147,743.55 | 176,695.56 | 181,299.04 | 181,299.04 | % of Change | 15.26% | 19.60% | 2.61% | 41.43% | | --- 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 | +19,556.76 | +28,952.01 | +4,603.48 | +53,112.25 | Capital Gain (% over Total Capital) | +19,556.76 (19.56%) | +28,952.01 (28.95%) | +4,603.48 (4.60%) | +53,112.25 (53.11%) | | 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 | +19,556.76 | +28,952.01 | +4,603.48 | +53,112.25 | 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 | +19,556.76 | +28,952.01 | +4,603.48 | +53,112.25 | % over Total Capital | 19.56% | 28.95% | 4.60% | 53.11% | % over Beginning Value | 15.26% | 19.60% | 2.61% | 41.43% | IRR(%) | 77.86% | 106.62% | 73.70% | 88.85% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 147,743.55 | 176,695.56 | 181,299.04 | 181,299.04 | All Time Performance | +47,743.55 | +76,695.56 | +81,299.04 | +81,299.04 | % over Total Capital | 47.74% | 76.70% | 81.30% | 81.30% | IRR(%) | 12.76% | 17.66% | 18.25% | 18.25% | | Average Cost | 99,988.24 | 99,988.24 | 99,988.24 | 99,988.24 | Stock Value | 145,377.49 | 174,329.50 | 178,932.98 | 178,932.98 | UnRealized Gain/(Loss) (% over Average Cost) | +45,389.25 (45.39%) | +74,341.26 (74.35%) | +78,944.74 (78.95%) | +78,944.74 (78.95%) | | Balance Cost | 97,633.94 | 97,633.94 | 97,633.94 | 97,633.94 | Stock Value | 145,377.49 | 174,329.50 | 178,932.98 | 178,932.98 | Stock Performance (% over Balance Cost) | +47,743.55 (48.90%) | +76,695.56 (78.55%) | +81,299.04 (83.27%) | +81,299.04 (83.27%) | | --- 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 | 2,366.06 | 2,366.06 | 2,366.06 | 2,366.06 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 2,366.06 | 2,366.06 | 2,366.06 | 2,366.06 | | --- Allocation --- | | Stock Value | 145,377.49 (98.40%) | 174,329.50 (98.66%) | 178,932.98 (98.69%) | 178,932.98 (98.69%) | Cash Balance | 2,366.06 (1.60%) | 2,366.06 (1.34%) | 2,366.06 (1.31%) | 2,366.06 (1.31%) | Market Value | 147,743.55 | 176,695.56 | 181,299.04 | 181,299.04 | | | | | |
|