ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAGAHAIAJAKAL
1
Globals
2
Start of Year1/1/2019
3
End of Year12/31/2019
4
5
Back of The Envelope
6
Starting Capital $ 115,000.00
7
Ending Capital $ 130,100.00
8
Return $ 15,100.00
9
Back of the Envelope13.13%
10
11
Results
12
Capital Invested $ 115,000.00
13
Avg Return55.55%
14
Avg Return Annualized55.55%
15
Portfolio Weighted Expected Return
8.51%
16
Calculated Return $ 9,786.96
17
18
Annualize?Start PeriodEnd PeriodStartingEndingAdditionsWithdrawls
Start w/ Additions
Ending w/ Withdrawls
P/LHPR ReturnIRRIRR | HPR% of YearAnnualized% of Capital
Portfolio Weighted Return
Notes
19
Asset 1TRUE1/1/201912/31/2019 $ 100,000.00 $ 120,000.00 $ 10,000.00 $ 110,000.00 $ 120,000.00 $ 10,000.00 9.09%9.09%100.00%9.09%95.65%8.70%
20
Asset 2TRUE1/1/201912/31/2019 $ 5,000.00 $ 10,000.00 $ 100.00 $ 5,000.00 $ 10,100.00 $ 5,100.00 102.00%102.00%100.00%102.00%4.35%4.43%
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