| Q1 | Q2 | Q3 | 2024 | | | | | | |
--- Change in Value --- | | Beginning Value | 91,546.75 | 97,004.25 | 126,769.25 | 91,546.75 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +5,457.50 | +29,765.00 | +1,326.50 | +36,549.00 | Change in Value | +5,457.50 | +29,765.00 | +1,326.50 | +36,549.00 | IRR(%) | 26.47% | 196.03% | 46.22% | 89.38% | | Beginning Value | 91,546.75 | 97,004.25 | 126,769.25 | 91,546.75 | Change in Value | +5,457.50 | +29,765.00 | +1,326.50 | +36,549.00 | Ending Value | 97,004.25 | 126,769.25 | 128,095.75 | 128,095.75 | % of Change | 5.96% | 30.68% | 1.05% | 39.92% | | --- 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 | +5,457.50 | +29,765.00 | +1,326.50 | +36,549.00 | Capital Gain (% over Total Capital) | +5,457.50 (5.46%) | +29,765.00 (29.77%) | +1,326.50 (1.33%) | +36,549.00 (36.55%) | | 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 | +5,457.50 | +29,765.00 | +1,326.50 | +36,549.00 | 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 | +5,457.50 | +29,765.00 | +1,326.50 | +36,549.00 | % over Total Capital | 5.46% | 29.77% | 1.33% | 36.55% | % over Beginning Value | 5.96% | 30.68% | 1.05% | 39.92% | IRR(%) | 26.47% | 196.03% | 46.22% | 89.38% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 97,004.25 | 126,769.25 | 128,095.75 | 128,095.75 | All Time Performance | -2,995.75 | +26,769.25 | +28,095.75 | +28,095.75 | % over Total Capital | -3.00% | 26.77% | 28.10% | 28.10% | IRR(%) | -0.93% | 7.01% | 7.26% | 7.26% | | Average Cost | 99,981.75 | 99,981.75 | 99,981.75 | 99,981.75 | Stock Value | 96,986.00 | 126,751.00 | 128,077.50 | 128,077.50 | UnRealized Gain/(Loss) (% over Average Cost) | -2,995.75 (-3.00%) | +26,769.25 (26.77%) | +28,095.75 (28.10%) | +28,095.75 (28.10%) | | Balance Cost | 99,981.75 | 99,981.75 | 99,981.75 | 99,981.75 | Stock Value | 96,986.00 | 126,751.00 | 128,077.50 | 128,077.50 | Stock Performance (% over Balance Cost) | -2,995.75 (-3.00%) | +26,769.25 (26.77%) | +28,095.75 (28.10%) | +28,095.75 (28.10%) | | --- 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 | 18.25 | 18.25 | 18.25 | 18.25 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 18.25 | 18.25 | 18.25 | 18.25 | | --- Allocation --- | | Stock Value | 96,986.00 (99.98%) | 126,751.00 (99.99%) | 128,077.50 (99.99%) | 128,077.50 (99.99%) | Cash Balance | 18.25 (0.02%) | 18.25 (0.01%) | 18.25 (0.01%) | 18.25 (0.01%) | Market Value | 97,004.25 | 126,769.25 | 128,095.75 | 128,095.75 | | | | | |
|