Site icon Jagoinvestor

XIRR calculation is not correct , please help !

Hi All,

I googled some information about calculating XIRR and YTD and found below article useful:

http://whitecoatinvestor.com/how-to-calculate-your-return-the-excel-xirr-function/

Following the about link. I was trying to calculated the XIRR for the investment done in 2011 by me. The data is as below:

Date Cash flows
9/8/2011 1000 invested
11/10/2011 1000 invested
11/14/2011 1000 invested
12/12/2011 1000 invested
12/31/2011 -3687.60015 Assuming Redeeming
Type Return Formula
XIRR -0.40646 XIRR(J17:J21,G17:G21, 10%)
XIRR % -40.6464
YTD -0.15035 SUM((1+XIRR(J17:J21,G17:G21))^((DATE(2011,12,31)-DATE(2011,9,8))/365)-1)
YTD %  -15.0348
15% of 4000 601.392 (15.0348*4000)/100 = 601.392
Diff between amt invested and final amount 312.3999 4000-3687.60015 = 312.3999

Now the thing is that using XIRR I am getting YTD as -601 and \”difference between invested amount and final total amount is -312. I am not able to tally both amount.

I am not sure where I am wrong.. Can someone point out the mistake.

Exit mobile version