Post on 03-Jun-2018
transcript
8/12/2019 Calculated Returns Excel
1/21
Jason Kircher
Year
Annual
Return
Annual
Factor
Compou
ndingFactor
Since
Inception
Annually
Compou
ndedRate
Since
Inception
Five
Year
Factor
FiveYear
Rolling
Return
20 2012 15.66 1.1566 9.61288 11.98% 1.18206 3.40%
19 2011 2.52 1.0252 8.31133 11.79% 1.19044 3.55%
18 2010 18.93 1.1893 8.10703 12.33% 1.31828 5.68%
17 2009 40.24 1.4024 6.81664 11.95% 1.22041 4.06%
16 2008 -40.23 0.5977 4.8607 10.39% 0.90747 -1.92%
15 2007 16.48 1.1648 8.13234 15.00% 2.08474 15.83%
14 2006 13.53 1.1353 6.98174 14.89% 1.43416 7.48%13 2005 10.1 1.101 6.14969 15.00% 1.03396 0.67%
12 2004 4.28 1.0428 5.58555 15.41% 0.88248 -2.47%
11 2003 37.31 1.3731 5.3563 16.48% 1.76683 12.06%
10 2002 -19.87 0.8013 3.90088 14.58% 1.64317 10.44%
9 2001 -18.15 0.8185 4.86819 19.23% 2.5557 20.64%
8 2000 -6.03 0.9397 5.9477 24.97% 3.84526 30.91%
7 1999 108.78 2.0878 6.32936 30.16% 6.22559 44.16%
6 1998 27.7 1.277 3.03159 20.30% 3.00664 24.63%
5 1997 24.63 1.2463 2.374 18.88% 2.9353 24.03%
4 1996 23.15 1.2315 1.90484 17.48% N/A N/A
3 1995 52.14 1.5214 1.54676 15.65% N/A N/A
2 1994 0.83 1.0083 1.01667 0.83% N/A N/A
1 1993 24.67 1.2467 1.0083 0.83% N/A N/A
Fidelity New Millenium FMILX
8/12/2019 Calculated Returns Excel
2/21
8/12/2019 Calculated Returns Excel
3/21
Annual
Return
S&P
Annual
S&P Annual
Numbers Year Difference Variance SD
15.66 16 16 2012 -0.34 0.1156 20.91317
2.52 0.021 2.1 2011 0.42 0.1764
18.93 0.1506 15.06 2010 3.87 14.9769
40.24 0.2646 26.46 2009 13.78 189.8884
-40.23 -0.37 -37 2008 -3.23 10.4329
16.48 0.0549 5.49 2007 10.99 120.7801
13.53 0.158 15.8 2006 -2.27 5.152910.1 0.0491 4.91 2005 5.19 26.9361
4.28 0.1087 10.87 2004 -6.59 43.4281
37.31 0.287 28.7 2003 8.61 74.1321
-19.87 -0.221 -22.1 2002 2.23 4.9729
-18.15 -0.1188 -11.88 2001 -6.27 39.3129
-6.03 -0.0911 -9.11 2000 3.08 9.4864
108.78 0.2104 21.04 1999 87.74 7698.3076
27.7 0.2858 28.58 1998 -0.88 0.7744
24.63 0.3336 33.36 1997 -8.73 76.2129
23.15 0.2307 23.07 1996 0.08 0.0064
52.14 0.3743 37.43 1995 14.71 216.3841
0.83 0.0131 1.31 1994 -0.48 0.2304
24.67 0.0999 9.99 1993 14.68 215.5024
0.0767 8747.2099
0.3055
-0.0317
0.3149
0.1681
0.0523
0.1847
0.3216
0.0627
0.2251
0.2141
-0.0491
8/12/2019 Calculated Returns Excel
4/21
0.3242
0.1844
0.0656
-0.0718
0.2384
0.372
-0.2647
-0.1466
0.1898
0.1431
0.0401
-0.085
0.1106
0.2398
-0.1006
0.1245
0.1648
0.228
-0.0873
0.2689
0.0047
0.1196
0.4336
-0.1078
0.06560.3156
0.5262
-0.0099
8/12/2019 Calculated Returns Excel
5/21
Jason Kircher
Year
Annual
Return
Annual
Factor
Compou
ndingFactor
Since
Inception
Annually
Compou
ndedRate
Since
Inception
Five
Year
Factor
FiveYear
Rolling
Return
22 2012 9.33 1.0933 10.2497 11.16% 0.90482 -1.98%
21 2011 -9.07 0.9093 9.37504 11.25% 1.0201 0.40%
20 2010 20.06 1.2006 10.3102 12.37% 1.13812 2.62%
19 2009 52.47 1.5247 8.58751 11.98% 1.02825 0.56%
18 2008 -50.28 0.4972 5.63226 10.08% 0.80017 -4.36%
17 2007 23.26 1.2326 11.328 15.35% 2.29075 18.03%
16 2006 1.45 1.0145 9.1903 14.87% 1.56335 9.35%15 2005 8.47 1.0847 9.05895 15.83% 1.42265 7.30%
14 2004 18.65 1.1865 8.35157 16.37% 1.66031 10.67%
13 2003 42.34 1.4234 7.03883 16.20% 2.48662 19.98%
12 2002 -15.88 0.8412 4.94508 14.25% 2.22405 17.34%
11 2001 -7.68 0.9232 5.8786 17.47% 3.28425 26.85%
10 2000 26.59 1.2659 6.36764 20.34% 4.9061 37.45%
9 1999 77.7 1.777 5.03013 19.66% 4.94137 37.65%
8 1998 27.31 1.2731 2.83068 13.89% 2.62224 21.26%
7 1997 24.22 1.2422 2.22346 12.09% 2.14932 16.54%
6 1996 37.91 1.3791 1.78994 10.19% 1.75984 11.97%
5 1995 27.5 1.275 1.2979 5.35% 1.78919 12.34%
4 1994 -5.7 0.943 1.01796 0.45% N/A N/A
3 1993 4.35 1.0435 1.07949 2.58% N/A N/A
2 1992 1.71 1.0171 1.03449 1.71% N/A N/A
1 1991 40.21 1.4021 1.0171 1.71% N/A N/A
Calamos Growth A CVGRX
8/12/2019 Calculated Returns Excel
6/21
8/12/2019 Calculated Returns Excel
7/21
S&P
Annual
S&P
Annual
Numbers Difference Variation SD
16 16 -6.67 44.4889 17.59877
2.1 2.1 -11.17 124.7689
15.06% 15.06 5 25
26.46% 26.46 26.01 676.5201
-37.00% -37 -13.28 176.3584
5.49% 5.49 17.77 315.7729
15.80% 15.8 -14.35 205.9225
4.91% 4.91 3.56 12.6736
10.87% 10.87 7.78 60.5284
28.70% 28.7 13.64 186.0496
-22.10% -22.1 6.22 38.6884
-11.88% -11.88 4.2 17.64
-9.11% -9.11 35.7 1274.49
21.04% 21.04 56.66 3210.3556
28.58% 28.58 -1.27 1.6129
33.36% 33.36 -9.14 83.5396
23.07% 23.07 14.84 220.2256
37.43% 37.43 -9.93 98.6049
1.31% 1.31 -7.01 49.1401
9.99% 9.99 -5.64 31.8096
7.67% 7.67 -5.96 35.5216
30.55% 30.55 9.66 93.3156
-3.17% 6813.7694
31.49%
16.81%
5.23%
18.47%
32.16%
6.27%
22.51%
21.41%
-4.91%
8/12/2019 Calculated Returns Excel
8/21
32.42%
18.44%
6.56%
-7.18%
23.84%
37.20%
-26.47%
-14.66%
18.98%
14.31%
4.01%
-8.50%
11.06%
23.98%
-10.06%
12.45%
16.48%
22.80%
-8.73%
26.89%
0.47%
11.96%
43.36%
-10.78%
6.56%31.56%
52.62%
-0.99%
8/12/2019 Calculated Returns Excel
9/21
Jason Kircher
Year
Annual
Return
Annual
Factor
Compoundi
ng FactorSince
Inception
Annually
Compound
ed RateSince
Inception
Five Year
Factor
54 2012 21.91 1.2191 292.83907 11.09% 1.2628788
53 2011 0.74 1.0074 240.20923 10.90% 1.0867739
52 2010 17.4 1.174 238.44474 11.10% 1.1892591
51 2009 22.52 1.2252 203.10455 10.98% 1.0572655
50 2008 -28.51 0.7149 165.77257 10.76% 1.0181746
49 2007 4.91 1.0491 231.88217 11.76% 1.7992167
48 2006 10.24 1.1024 221.02962 11.90% 1.5757509
47 2005 4.37 1.0437 200.49857 11.94% 1.522006246 2004 17.99 1.1799 192.10364 12.11% 1.8444317
45 2003 26.33 1.2633 162.81349 11.98% 1.6751361
44 2002 -8.12 0.9188 128.87951 11.68% 1.4502464
43 2001 6.48 1.0648 140.26939 12.18% 2.0306291
42 2000 26.48 1.2648 131.73309 12.32% 2.4105139
41 1999 7.16 1.0716 104.15329 12.00% 2.8458091
40 1998 9.37 1.0937 97.194189 12.12% 2.8051774
39 1997 28.65 1.2865 88.867321 12.19% 2.8946907
38 1996 26.4 1.264 69.076814 11.79% 2.4264551
37 1995 49.32 1.4932 54.649378 11.42% 2.7268825
36 1994 5.63 1.0563 36.598834 10.52% 1.893222
35 1993 12.86 1.1286 34.648143 10.66% 2.2954174
34 1992 7.84 1.0784 30.700109 10.60% 2.2368422
33 1991 42.05 1.4205 28.468202 10.68% 2.0258937
32 1990 3.67 1.0367 20.040973 9.82% 1.5907651
31 1989 28.07 1.2807 19.331507 10.03% 2.0679793
30 1988 9.98 1.0998 15.094485 9.47% 1.5821083
29 1987 -2.33 0.9767 13.724754 9.45% 1.665256
28 1986 11.54 1.1154 14.05217 9.90% 2.372653127 1985 34.77 1.3477 12.598323 9.84% 2.0465569
26 1984 -2.02 0.9798 9.3480176 8.98% 1.7631945
25 1983 15.76 1.1576 9.5407406 9.44% 2.1495568
24 1982 39.16 1.3916 8.2418284 9.19% 2.0398136
23 1981 -3.79 0.9621 5.9225556 8.04% 1.4609674
22 1980 16.11 1.1611 6.1558628 8.61% 2.0606306
Mairs & Power Growth Inv (MPGFX)
8/12/2019 Calculated Returns Excel
10/21
21 1979 19.45 1.1945 5.3017508 8.27% 2.4336773
20 1978 9.85 1.0985 4.4384686 7.74% 1.3395922
19 1977 -0.33 0.9967 4.0404812 7.63% 0.9131421
18 1976 35.7 1.357 4.053859 8.09% 1.1256925
17 1975 37.13 1.3713 2.9873684 6.65% 1.0225801
16 1974 -34.25 0.6575 2.1784937 4.99% 0.7301906
15 1973 -25.12 0.7488 3.3132984 8.31% 1.0258207
14 1972 22.87 1.2287 4.4248109 11.21% 1.6472312
13 1971 23.27 1.2327 3.6012134 10.36% 1.9221943
12 1970 -2.08 0.9792 2.921403 9.35% 1.4972751
11 1969 -7.63 0.9237 2.9834589 10.45% 1.8202168
10 1968 20.24 1.2024 3.2299003 12.44% 2.1916695
9 1967 43.38 1.4338 2.6862112 11.60% 2.0998031
8 1966 -3.98 0.9602 1.8734908 8.16% 1.2515635
7 1965 19.04 1.1904 1.9511465 10.02% 1.7355309
6 1964 11.22 1.1122 1.6390679 8.58% 1.545853
5 1963 15.2 1.152 1.4737169 8.06% 1.5123563
4 1962 -14.54 0.8546 1.2792681 6.35% N/A
3 1961 33.15 1.3315 1.4969204 14.39% N/A
2 1960 6.03 1.0603 1.1242361 6.03% N/A
1 1959 8.81 1.0881 1.0603 6.03% N/A
-
-40
-30
-20
-10
0
10
20
30
40
50
60
8/12/2019 Calculated Returns Excel
11/21
-30
-20
-10
0
10
20
30
40
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
8/12/2019 Calculated Returns Excel
12/21
Five YearRolling
Return
S&P
Annual
S&PAnnual
Numbers Difference Variance SD
4.78% 16 16 5.91 34.9281 9.68866759
1.68% 0.021 2.1 -1.36 1.8496
3.53% 0.1506 15.06 2.34 5.4756
1.12% 0.2646 26.46 -3.94 15.5236
0.36% -0.37 -37 8.49 72.0801
12.46% 0.0549 5.49 -0.58 0.3364
9.52% 0.158 15.8 -5.56 30.9136
8.76% 0.0491 4.91 -0.54 0.2916
13.02% 0.1087 10.87 7.12 50.6944
10.87% 0.287 28.7 -2.37 5.6169
7.72% -0.221 -22.1 13.98 195.4404
15.22% -0.1188 -11.88 18.36 337.0896
19.24% -0.0911 -9.11 35.59 1266.6481
23.27% 0.2104 21.04 -13.88 192.6544
22.91% 0.2858 28.58 -19.21 369.0241
23.69% 0.3336 33.36 -4.71 22.1841
19.40% 0.2307 23.07 3.33 11.0889
22.22% 0.3743 37.43 11.89 141.3721
13.62% 0.0131 1.31 4.32 18.6624
18.08% 0.0999 9.99 2.87 8.2369
17.47% 0.0767 7.67 0.17 0.0289
15.17% 0.3055 30.55 11.5 132.25
9.73% -0.0317 -3.17 6.84 46.7856
15.64% 0.3149 31.49 -3.42 11.6964
9.61% 0.1681 16.81 -6.83 46.6489
10.74% 0.0523 5.23 -7.56 57.1536
18.86% 0.1847 18.47 -6.93 48.0249
15.40% 0.3216 32.16 2.61 6.8121
12.01% 0.0627 6.27 -8.29 68.7241
16.54% 0.2251 22.51 -6.75 45.5625
15.32% 0.2141 21.41 17.75 315.0625
7.88% -0.0491 -4.91 1.12 1.2544
15.56% 0.3242 32.42 -16.31 266.0161
8/12/2019 Calculated Returns Excel
13/21
19.47% 0.1844 18.44 1.01 1.0201
6.02% 0.0656 6.56 3.29 10.8241
-1.80% -0.0718 -7.18 6.85 46.9225
2.40% 0.2384 23.84 11.86 140.6596
0.45% 0.372 37.2 -0.07 0.0049
-6.10% -0.2647 -26.47 -7.78 60.5284
0.51% -0.1466 -14.66 -10.46 109.4116
10.50% 0.1898 18.98 3.89 15.1321
13.96% 0.1431 14.31 8.96 80.2816
8.41% 0.0401 4.01 -6.09 37.0881
12.73% -0.085 -8.5 0.87 0.7569
16.99% 0.1106 11.06 9.18 84.2724
15.99% 0.2398 23.98 19.4 376.36
4.59% -0.1006 -10.06 6.08 36.9664
11.66% 0.1245 12.45 6.59 43.4281
9.10% 0.1648 16.48 -5.26 27.6676
8.63% 0.228 22.8 -7.6 57.76
N/A -0.0873 -8.73 -5.81 33.7561
N/A 0.2689 26.89 6.26 39.1876
N/A 0.0047 0.47 5.56 30.9136
N/A 0.1196 11.96 -3.15 9.9225
0.4336 5068.9951
-0.1078
0.0656
0.31560.5262
-0.0099
8/12/2019 Calculated Returns Excel
14/21
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
Difference between M/P and S&P
8/12/2019 Calculated Returns Excel
15/21
8/12/2019 Calculated Returns Excel
16/21
Mairs and Power
S&P 500 Annual Returns
8/12/2019 Calculated Returns Excel
17/21
52 53 54
Difference between M/P and S&P
8/12/2019 Calculated Returns Excel
18/21
Jason Kircher
Year
Annual
Return
Annual
Factor
Compoundi
ng FactorSince
Inception
Annually
Compound
ed RateSince
Inception
Five Year
Factor
43 2012 16 1.16 1.2164425 0.46% 1.1607548
42 2011 0.021 1.00021 1.0486573 0.11% 1.0012001
41 2010 0.1506 1.001506 1.0484371 0.12% 1.0025714
40 2009 0.2646 1.002646 1.0468605 0.11% 1.0015553
39 2008 -0.37 0.9963 1.0440979 0.11% 0.999998
38 2007 0.0549 1.000549 1.0479754 0.12% 1.0065924
37 2006 0.158 1.00158 1.0474003 0.13% 1.0038168
36 2005 0.0491 1.000491 1.0457481 0.12% 1.001042635 2004 0.1087 1.001087 1.0452349 0.13% 0.9996398
34 2003 0.287 1.00287 1.0440999 0.13% 1.0006553
33 2002 -0.221 0.99779 1.0411119 0.12% 1.0006434
32 2001 -0.1188 0.998812 1.0434179 0.13% 1.0062052
31 2000 -0.0911 0.999089 1.0446589 0.14% 1.0097261
30 1999 0.2104 1.002104 1.0456115 0.15% 1.0144296
29 1998 0.2858 1.002858 1.0434161 0.15% 1.0124324
28 1997 0.3336 1.003336 1.0404426 0.14% 1.0105556
27 1996 0.2307 1.002307 1.0369832 0.13% 1.0079681
26 1995 0.3743 1.003743 1.0345964 0.13% 1.0087204
25 1994 0.0131 1.000131 1.0307383 0.12% 1.0046402
24 1993 0.0999 1.000999 1.0306033 0.13% 1.0076718
23 1992 0.0767 1.000767 1.0295748 0.13% 1.0083584
22 1991 0.3055 1.003055 1.0287857 0.13% 1.0081125
21 1990 -0.0317 0.999683 1.0256523 0.12% 1.0068984
20 1989 0.3149 1.003149 1.0259775 0.13% 1.0104569
19 1988 0.1681 1.001681 1.0227569 0.12% 1.0079166
18 1987 0.0523 1.000523 1.0210405 0.12% 1.0084901
17 1986 0.1847
1.001847 1.0205068 0.12% 1.01012116 1985 0.3216 1.003216 1.0186254 0.12% 1.0077637
15 1984 0.0627 1.000627 1.01536 0.10% 1.0077898
14 1983 0.2251 1.002251 1.0147238 0.10% 1.0090155
13 1982 0.2141 1.002141 1.0124447 0.10% 1.0074098
12 1981 -0.0491 0.999509 1.0102817 0.09% 1.0045357
11 1980 0.3242 1.003242 1.010778 0.10% 1.0074252
S&P 500 Index
8/12/2019 Calculated Returns Excel
19/21
10 1979 0.1844 1.001844 1.0075117 0.07% 1.0079052
9 1978 0.0656 1.000656 1.0056572 0.06% 1.003387
8 1977 -0.0718 0.999282 1.004998 0.06% 1.0012592
7 1976 0.2384 1.002384 1.0057201 0.08% 1.0038804
6 1975 0.372 1.00372 1.0033281 0.06% 1.002926
5 1974 -0.2647 0.997353 0.9996096 -0.01% 0.9996096
4 1973 -0.1466 0.998534 1.0022626 0.06% N/A
3 1972 0.1898 1.001898 1.0037341 0.12% N/A
2 1971 0.1431 1.001431 1.0018326 0.09% N/A
1 1970 0.0401 1.000401 1.000401 0.04% N/A
-0.085
0.1106
0.2398
-0.1006
0.1245
0.1648
0.228
-0.0873
0.2689
0.0047
0.1196
0.4336
-0.1078
0.0656
0.31560.5262
-0.0099
8/12/2019 Calculated Returns Excel
20/21
Five YearRolling
Return
3.03% 16
0.02% 0.021
0.05% 0.1506
0.03% 0.2646
0.00% -0.37
0.13% 0.0549
0.08% 0.158
0.02% 0.0491
-0.01% 0.1087
0.01% 0.287
0.01% -0.221
0.12% -0.1188
0.19% -0.0911
0.29% 0.2104
0.25% 0.2858
0.21% 0.3336
0.16% 0.2307
0.17% 0.3743
0.09% 0.0131
0.15% 0.0999
0.17% 0.0767
0.16% 0.3055
0.14% -0.0317
0.21% 0.3149
0.16% 0.1681
0.17% 0.0523
0.20% 0.1847
0.15% 0.3216
0.16% 0.0627
0.18% 0.2251
0.15% 0.2141
0.09% -0.0491
0.15% 0.3242
8/12/2019 Calculated Returns Excel
21/21
0.16% 0.1844
0.07% 0.0656
0.03% -0.0718
0.08% 0.2384
0.06% 0.372
-0.01% -0.2647
N/A -0.1466
N/A 0.1898
N/A 0.1431
N/A 0.0401
-0.085
0.1106
0.2398
-0.1006
0.1245
0.1648
0.228
-0.0873
0.2689
0.0047
0.1196
0.4336
-0.1078
0.0656
0.31560.5262
-0.0099