| Q1 | Q2 | Q3 | 2024 | | | | | | |
--- Change in Value --- | | Beginning Value | 101,907.91 | 105,042.91 | 101,792.91 | 101,907.91 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +3,135.00 | -3,250.00 | -6,396.00 | -6,511.00 | Change in Value | +3,135.00 | -3,250.00 | -6,396.00 | -6,511.00 | IRR(%) | 13.07% | -11.96% | -40.24% | -10.03% | | Beginning Value | 101,907.91 | 105,042.91 | 101,792.91 | 101,907.91 | Change in Value | +3,135.00 | -3,250.00 | -6,396.00 | -6,511.00 | Ending Value | 105,042.91 | 101,792.91 | 95,396.91 | 95,396.91 | % of Change | 3.08% | -3.09% | -6.28% | -6.39% | | --- 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 | +3,135.00 | -3,250.00 | -6,396.00 | -6,511.00 | Capital Gain (% over Total Capital) | +3,135.00 (3.14%) | -3,250.00 (-3.25%) | -6,396.00 (-6.40%) | -6,511.00 (-6.51%) | | 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 | +3,135.00 | -3,250.00 | -6,396.00 | -6,511.00 | 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 | +3,135.00 | -3,250.00 | -6,396.00 | -6,511.00 | % over Total Capital | 3.14% | -3.25% | -6.40% | -6.51% | % over Beginning Value | 3.08% | -3.09% | -6.28% | -6.39% | IRR(%) | 13.07% | -11.96% | -40.24% | -10.03% | | --- Cumulative Return --- | | Total Capital | 100,000.00 | 100,000.00 | 100,000.00 | 100,000.00 | Market Value | 105,042.91 | 101,792.91 | 95,396.91 | 95,396.91 | All Time Performance | +5,042.91 | +1,792.91 | -4,603.09 | -4,603.09 | % over Total Capital | 5.04% | 1.79% | -4.60% | -4.60% | IRR(%) | 0.59% | 0.20% | -0.54% | -0.54% | | Average Cost | 99,968.49 | 99,968.49 | 99,968.49 | 99,968.49 | Stock Value | 101,535.00 | 98,285.00 | 91,889.00 | 91,889.00 | UnRealized Gain/(Loss) (% over Average Cost) | +1,566.51 (1.57%) | -1,683.49 (-1.68%) | -8,079.49 (-8.08%) | -8,079.49 (-8.08%) | | Balance Cost | 96,492.09 | 96,492.09 | 96,492.09 | 96,492.09 | Stock Value | 101,535.00 | 98,285.00 | 91,889.00 | 91,889.00 | Stock Performance (% over Balance Cost) | +5,042.91 (5.23%) | +1,792.91 (1.86%) | -4,603.09 (-4.77%) | -4,603.09 (-4.77%) | | --- 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 | 3,507.91 | 3,507.91 | 3,507.91 | 3,507.91 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 3,507.91 | 3,507.91 | 3,507.91 | 3,507.91 | | --- Allocation --- | | Stock Value | 101,535.00 (96.66%) | 98,285.00 (96.55%) | 91,889.00 (96.32%) | 91,889.00 (96.32%) | Cash Balance | 3,507.91 (3.34%) | 3,507.91 (3.45%) | 3,507.91 (3.68%) | 3,507.91 (3.68%) | Market Value | 105,042.91 | 101,792.91 | 95,396.91 | 95,396.91 | | | | | |
|