| Q1 | Q2 | Q3 | 2024 | | | | | | |
--- Change in Value --- | | Beginning Value | 69,579.46 | 72,347.66 | 86,073.86 | 69,579.46 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +2,768.20 | +13,726.20 | +1,411.80 | +17,906.20 | Change in Value | +2,768.20 | +13,726.20 | +1,411.80 | +17,906.20 | IRR(%) | 17.14% | 102.29% | 44.93% | 52.52% | | Beginning Value | 69,579.46 | 72,347.66 | 86,073.86 | 69,579.46 | Change in Value | +2,768.20 | +13,726.20 | +1,411.80 | +17,906.20 | Ending Value | 72,347.66 | 86,073.86 | 87,485.66 | 87,485.66 | % of Change | 3.98% | 18.97% | 1.64% | 25.73% | | --- 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 | +2,768.20 | +13,726.20 | +1,411.80 | +17,906.20 | Capital Gain (% over Total Capital) | +2,768.20 (2.77%) | +13,726.20 (13.73%) | +1,411.80 (1.41%) | +17,906.20 (17.91%) | | 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 | +2,768.20 | +13,726.20 | +1,411.80 | +17,906.20 | 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 | +2,768.20 | +13,726.20 | +1,411.80 | +17,906.20 | % over Total Capital | 2.77% | 13.73% | 1.41% | 17.91% | % over Beginning Value | 3.98% | 18.97% | 1.64% | 25.73% | IRR(%) | 17.14% | 102.29% | 44.93% | 52.52% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 72,347.66 | 86,073.86 | 87,485.66 | 87,485.66 | All Time Performance | -27,652.34 | -13,926.14 | -12,514.34 | -12,514.34 | % over Total Capital | -27.65% | -13.93% | -12.51% | -12.51% | IRR(%) | -7.32% | -3.27% | -2.89% | -2.89% | | Average Cost | 104,164.04 | 104,164.04 | 104,164.04 | 104,164.04 | Stock Value | 76,452.50 | 90,178.70 | 91,590.50 | 91,590.50 | UnRealized Gain/(Loss) (% over Average Cost) | -27,711.54 (-26.60%) | -13,985.34 (-13.43%) | -12,573.54 (-12.07%) | -12,573.54 (-12.07%) | | Balance Cost | 104,104.84 | 104,104.84 | 104,104.84 | 104,104.84 | Stock Value | 76,452.50 | 90,178.70 | 91,590.50 | 91,590.50 | Stock Performance (% over Balance Cost) | -27,652.34 (-26.56%) | -13,926.14 (-13.38%) | -12,514.34 (-12.02%) | -12,514.34 (-12.02%) | | --- 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 | -4,104.84 | -4,104.84 | -4,104.84 | -4,104.84 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | -4,104.84 | -4,104.84 | -4,104.84 | -4,104.84 | | --- Allocation --- | | Stock Value | 76,452.50 (105.67%) | 90,178.70 (104.77%) | 91,590.50 (104.69%) | 91,590.50 (104.69%) | Cash Balance | -4,104.84 (-5.67%) | -4,104.84 (-4.77%) | -4,104.84 (-4.69%) | -4,104.84 (-4.69%) | Market Value | 72,347.66 | 86,073.86 | 87,485.66 | 87,485.66 | | | | | |
|