PME examples

	A	B	C	D	E	F	G	I	J	K	L
1	time	NAV pre	CF	NAV post	price	NAV pre calcluated from price	% distributed	Index pre	Index price	Index CF	Index post
2	ts1	0	100	100	1.00000000			0	100	100	100
3	ts2	115	50	165	1.15000000	115.00		105	105	50	155
4	ts3	185	-60	125	1.28939394	185.00	-32.43%	170	115	-55	115
5	ts4	115	-100	15	1.18624242	115.00	-86.96%	100	100	-86.73	13
6	ts5	20	-20	← Added to calculate IRR	1.58165657	20.00		16	120	-16	← Added to calculate IRR
7
8
9		IRR	7.77%						IRR	2.02%
10
11
12
13		Source: https://en.wikipedia.org/wiki/Public_Market_Equivalent#Modified_PME
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100