2018

Q4 Q1 Q2
Income 340 357 374.85
41.055 43.10775

2018 2019 2020

Yearly Income 1538.714625 1870.31724365 2273.38229914
Expenses
Net Income 130.79074313 374.063448731 454.676459829

Market Cap $2,615.81 $9,351.59 $11,366.91

Amount $275,706.89 $985,657.19 $1,198,072.47

$7,966.90
2018 2019
Q3 Q4 Q1 Q2 Q3
393.5925 413.272125 433.93573125 455.632517813 478.414143703
45.2631375 47.526294375

2021 2022 2023 2024 2025

2763.31039325 3358.82105368 3896.23242227 4519.62960984 5242.77034741

552.66207865 671.764210737 779.246484455 903.925921967 1048.55406948

$13,816.55 $16,794.11 $19,481.16 $22,598.15 $26,213.85

$1,456,264.58 $1,770,098.70 $2,053,314.49 $2,381,844.80 $2,762,939.97

 2020
Q4 Q1 Q2 Q3 Q4
502.334850888 527.451593433 553.824173104 581.51538176 610.591150848

2026 2027 2028 2029 2030

6081.613603 7054.67177948 7760.13895742 8536.15285317 9389.76813848

1216.3227206 1410.9343559 1552.02779148 1707.23057063 1877.9536277

$30,408.07 $35,273.36 $38,800.69 $42,680.76 $46,948.84

$3,205,010.37 $3,717,812.03 $4,089,593.23 $4,498,552.55 $4,948,407.81

 2021 2022
Q1 Q2 Q3 Q4 Q1 Q2 Q3
641.12070839 673.176743809 706.8356 742.1774 779.2862 818.2505 859.1631

2031 2032
10328.7449523 11361.6194476

2065.74899047 2272.32388951

$51,643.72 $56,808.10

$5,443,248.59 $5,987,573.45
2
Q4
902.1212
 Total

Quant 5.00%
Economics 5.00%
Derivatives 5.00%
Alt Investments 5.00%
Ethics 12.50%
FRA 15.00%
Corp Finance 10.00%
Equity 20.00%
Fixed Income 15.00%
PM 7.50%
100.00%
 240 158.4 66.00%

12 6
12 6
12 6
12 6
30 21
36 25.2
24 16.8
48 33.6
36 25.2
18 12.6