| Q1 | Q2 | Q3 | 2024 | | | | | | |
--- Change in Value --- | | Beginning Value | 69,711.01 | 88,423.09 | 94,552.05 | 69,711.01 | | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | Current Return | +18,712.08 | +6,128.96 | +2,760.97 | +27,602.01 | Change in Value | +18,712.08 | +6,128.96 | +2,760.97 | +27,602.01 | IRR(%) | 162.29% | 31.23% | 92.82% | 84.95% | | Beginning Value | 69,711.01 | 88,423.09 | 94,552.05 | 69,711.01 | Change in Value | +18,712.08 | +6,128.96 | +2,760.97 | +27,602.01 | Ending Value | 88,423.09 | 94,552.05 | 97,313.02 | 97,313.02 | % of Change | 26.84% | 6.93% | 2.92% | 39.59% | | --- 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 | 100,762.72 | 100,762.72 | 100,762.72 | 100,762.72 | Capital Change | 0.00 | 0.00 | 0.00 | 0.00 | Total Capital | 100,762.72 | 100,762.72 | 100,762.72 | 100,762.72 | | --- Current Return --- | | Realized Gain/(Loss) | 0.00 | 0.00 | 0.00 | 0.00 | Increase/(Decrease) in UnRealized Gain | +18,712.08 | +6,128.96 | +2,760.97 | +27,602.01 | Capital Gain (% over Total Capital) | +18,712.08 (18.57%) | +6,128.96 (6.08%) | +2,760.97 (2.74%) | +27,602.01 (27.39%) | | 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 | +18,712.08 | +6,128.96 | +2,760.97 | +27,602.01 | 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 | +18,712.08 | +6,128.96 | +2,760.97 | +27,602.01 | % over Total Capital | 18.57% | 6.08% | 2.74% | 27.39% | % over Beginning Value | 26.84% | 6.93% | 2.92% | 39.59% | IRR(%) | 162.29% | 31.23% | 92.82% | 84.95% | | --- Cumulative Return --- | | Total Capital | 100,762.72 | 100,762.72 | 100,762.72 | 100,762.72 | Market Value | 88,423.09 | 94,552.05 | 97,313.02 | 97,313.02 | All Time Performance | -12,339.63 | -6,210.67 | -3,449.70 | -3,449.70 | % over Total Capital | -12.25% | -6.16% | -3.42% | -3.42% | IRR(%) | -2.06% | -0.97% | -0.53% | -0.53% | | Average Cost | 99,762.21 | 99,762.21 | 99,762.21 | 99,762.21 | Stock Value | 87,422.58 | 93,551.54 | 96,312.51 | 96,312.51 | UnRealized Gain/(Loss) (% over Average Cost) | -12,339.63 (-12.37%) | -6,210.67 (-6.23%) | -3,449.70 (-3.46%) | -3,449.70 (-3.46%) | | Balance Cost | 99,762.21 | 99,762.21 | 99,762.21 | 99,762.21 | Stock Value | 87,422.58 | 93,551.54 | 96,312.51 | 96,312.51 | Stock Performance (% over Balance Cost) | -12,339.63 (-12.37%) | -6,210.67 (-6.23%) | -3,449.70 (-3.46%) | -3,449.70 (-3.46%) | | --- 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 | 1,000.51 | 1,000.51 | 1,000.51 | 1,000.51 | Increase in Cash | 0.00 | 0.00 | 0.00 | 0.00 | Cash at end of period | 1,000.51 | 1,000.51 | 1,000.51 | 1,000.51 | | --- Allocation --- | | Stock Value | 87,422.58 (98.87%) | 93,551.54 (98.94%) | 96,312.51 (98.97%) | 96,312.51 (98.97%) | Cash Balance | 1,000.51 (1.13%) | 1,000.51 (1.06%) | 1,000.51 (1.03%) | 1,000.51 (1.03%) | Market Value | 88,423.09 | 94,552.05 | 97,313.02 | 97,313.02 | | | | | |
|