{ "Hypo": [ { "PortfolioName": "TestPortfolio1", "PerformanceDate": { "EarliestCommonDate": "2015-03-02T00:00:00", "EarliestAvailableDate": "1965-01-04T00:00:00", "EarliestInceptionDate": "1965-01-04T00:00:00" }, "InvestmentAssumption": { "Security": [ { "Sequence": 1, "SecurityId": "0P000000GY", "AnnualFee": 0, "DeferredLoadPercent": "0-0", "EndingMarketValue": 0, "FrontLoad": 0, "HoldingPeriodEndDate": "2022-07-31T00:00:00", "HoldingPeriodStartDate": "2015-03-02T00:00:00", "InitialInvestment": 1500, "Liquidate": true, "RebalancePercent": 0, "ReinvestDistributionsCapGains": true, "ReinvestDistributionsIncome": true, "SubsequentInvestmentWithdrawalAmount": 0 }, { "Sequence": 2, "SecurityId": "FOUSA00DFS", "AnnualFee": 0, "DeferredLoadPercent": "0-0", "EndingMarketValue": 0, "FrontLoad": 5.25, "HoldingPeriodEndDate": "2022-07-31T00:00:00", "HoldingPeriodStartDate": "2015-03-02T00:00:00", "InitialInvestment": 3500, "Liquidate": true, "RebalancePercent": 0, "ReinvestDistributionsCapGains": true, "ReinvestDistributionsIncome": true, "SubsequentInvestmentWithdrawalAmount": 0 }, { "Sequence": 3, "SecurityId": "FOUSA00C3O", "AnnualFee": 0, "DeferredLoadPercent": "0-0", "EndingMarketValue": 0, "FrontLoad": 0, "HoldingPeriodEndDate": "2022-07-31T00:00:00", "HoldingPeriodStartDate": "2015-03-02T00:00:00", "InitialInvestment": 2000, "Liquidate": true, "RebalancePercent": 0, "ReinvestDistributionsCapGains": true, "ReinvestDistributionsIncome": true, "SubsequentInvestmentWithdrawalAmount": 0 }, { "Sequence": 4, "SecurityId": "F00000VCTT", "AnnualFee": 0, "DeferredLoadPercent": "0-0", "EndingMarketValue": 0, "FrontLoad": 0, "HoldingPeriodEndDate": "2022-07-31T00:00:00", "HoldingPeriodStartDate": "2015-03-02T00:00:00", "InitialInvestment": 2000, "Liquidate": true, "RebalancePercent": 0, "ReinvestDistributionsCapGains": true, "ReinvestDistributionsIncome": true, "SubsequentInvestmentWithdrawalAmount": 0 } ] }, "PortfolioSummary": { "AsOfDate": "2022-07-31T00:00:00", "PlanningAssumptions": { "Currency": "USD", "RebalanceFrequency": "None", "IllustrationTrailingTimePeriod": "EarliestCommon", "RebalanceThreshold": 0, "AllocationUpdateFrequency": "None", "FederalIncomeTaxRate": 0, "CapitalGainTaxRate": 0, "StateIncomeTaxRate": 0, "PayTaxes": "OutOfPocket", "PayFees": "OutOfPocket" }, "PortfolioSummaryPerformance": { "AverageAnnualizedReturn": -16.29, "CumulativeReturn": -73.27, "FinalMarketValue": 0, "NetAmountInvested": 18373.43, "BenchmarkCumulativeReturn": 124.41 }, "InvestmentDetails": { "PortfolioDetails": [ { "Sequence": 1, "BeginningBalance": 0, "StartDate": "2015-03-01T00:00:00", "ChargesFees": 183.75, "DistributionWithdrawal": 0, "MarketValue": 8636.9, "NewInvestment": 9000, "TaxesDue": 0, "TotalReinvest": 24.21, "TotalReturnPercent": -4.03 }, { "Sequence": 2, "BeginningBalance": 8636.9, "StartDate": "2015-04-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 8822.13, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": 2.14 }, { "Sequence": 3, "BeginningBalance": 8822.13, "StartDate": "2015-05-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 8869.95, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 6.04, "TotalReturnPercent": 0.54 }, { "Sequence": 4, "BeginningBalance": 8869.95, "StartDate": "2015-06-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 8763.25, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 6.75, "TotalReturnPercent": -1.2 }, { "Sequence": 5, "BeginningBalance": 8763.25, "StartDate": "2015-07-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 8676.23, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 13.59, "TotalReturnPercent": -0.99 }, { "Sequence": 6, "BeginningBalance": 8676.23, "StartDate": "2015-08-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 8350, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 6.07, "TotalReturnPercent": -3.76 }, { "Sequence": 7, "BeginningBalance": 8350, "StartDate": "2015-09-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 8163.05, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 5.66, "TotalReturnPercent": -2.24 }, { "Sequence": 8, "BeginningBalance": 8163.05, "StartDate": "2015-10-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 8523.51, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": 4.42 }, { "Sequence": 9, "BeginningBalance": 8523.51, "StartDate": "2015-11-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 8437.69, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 6.09, "TotalReturnPercent": -1.01 }, { "Sequence": 10, "BeginningBalance": 8437.69, "StartDate": "2015-12-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 8259.4, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 340.07, "TotalReturnPercent": -2.11 }, { "Sequence": 11, "BeginningBalance": 8259.4, "StartDate": "2016-01-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 7906.84, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": -4.27 }, { "Sequence": 12, "BeginningBalance": 7906.84, "StartDate": "2016-02-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 7858.13, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 6.12, "TotalReturnPercent": -51.21 }, { "Sequence": 13, "BeginningBalance": 7858.13, "StartDate": "2016-03-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 8371.25, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 46.11, "TotalReturnPercent": 6.53 }, { "Sequence": 14, "BeginningBalance": 8371.25, "StartDate": "2016-04-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 8284.58, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": -1.04 }, { "Sequence": 15, "BeginningBalance": 8284.58, "StartDate": "2016-05-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 8316.59, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 6.75, "TotalReturnPercent": 0.39 }, { "Sequence": 16, "BeginningBalance": 8316.59, "StartDate": "2016-06-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 8197.73, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 7.14, "TotalReturnPercent": -1.43 }, { "Sequence": 17, "BeginningBalance": 8197.73, "StartDate": "2016-07-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 8483.34, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": 3.48 }, { "Sequence": 18, "BeginningBalance": 8483.34, "StartDate": "2016-08-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 8560.63, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 6.79, "TotalReturnPercent": 0.91 }, { "Sequence": 19, "BeginningBalance": 8560.63, "StartDate": "2016-09-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 8685.81, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 5.97, "TotalReturnPercent": 1.46 }, { "Sequence": 20, "BeginningBalance": 8685.81, "StartDate": "2016-10-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 8547.49, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": -1.59 }, { "Sequence": 21, "BeginningBalance": 8547.49, "StartDate": "2016-11-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 8676.03, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 6.82, "TotalReturnPercent": 1.5 }, { "Sequence": 22, "BeginningBalance": 8676.03, "StartDate": "2016-12-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 8826.94, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 142.44, "TotalReturnPercent": 1.74 }, { "Sequence": 23, "BeginningBalance": 8826.94, "StartDate": "2017-01-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 9072.24, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": 2.78 }, { "Sequence": 24, "BeginningBalance": 9072.24, "StartDate": "2017-02-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 9349.73, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 6.86, "TotalReturnPercent": -41.03 }, { "Sequence": 25, "BeginningBalance": 9349.73, "StartDate": "2017-03-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 9463.25, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 43.16, "TotalReturnPercent": 1.21 }, { "Sequence": 26, "BeginningBalance": 9463.25, "StartDate": "2017-04-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 9535.43, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": 0.76 }, { "Sequence": 27, "BeginningBalance": 9535.43, "StartDate": "2017-05-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 9748.48, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 7.61, "TotalReturnPercent": 2.23 }, { "Sequence": 28, "BeginningBalance": 9748.48, "StartDate": "2017-06-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 9734.33, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 7.59, "TotalReturnPercent": -0.15 }, { "Sequence": 29, "BeginningBalance": 9734.33, "StartDate": "2017-07-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 9994.43, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": 2.67 }, { "Sequence": 30, "BeginningBalance": 9994.43, "StartDate": "2017-08-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10212.58, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 7.64, "TotalReturnPercent": 2.18 }, { "Sequence": 31, "BeginningBalance": 10212.58, "StartDate": "2017-09-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10157.28, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 16.88, "TotalReturnPercent": -0.54 }, { "Sequence": 32, "BeginningBalance": 10157.28, "StartDate": "2017-10-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10334.98, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": 1.75 }, { "Sequence": 33, "BeginningBalance": 10334.98, "StartDate": "2017-11-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10493.18, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 7.68, "TotalReturnPercent": 1.53 }, { "Sequence": 34, "BeginningBalance": 10493.18, "StartDate": "2017-12-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10580.41, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 270, "TotalReturnPercent": 0.83 }, { "Sequence": 35, "BeginningBalance": 10580.41, "StartDate": "2018-01-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10932.34, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": 3.33 }, { "Sequence": 36, "BeginningBalance": 10932.34, "StartDate": "2018-02-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10732.11, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 7.7, "TotalReturnPercent": -38.42 }, { "Sequence": 37, "BeginningBalance": 10732.11, "StartDate": "2018-03-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10463.93, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 39.38, "TotalReturnPercent": -2.5 }, { "Sequence": 38, "BeginningBalance": 10463.93, "StartDate": "2018-04-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10349.7, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": -1.09 }, { "Sequence": 39, "BeginningBalance": 10349.7, "StartDate": "2018-05-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10616.45, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 8.96, "TotalReturnPercent": 2.58 }, { "Sequence": 40, "BeginningBalance": 10616.45, "StartDate": "2018-06-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10588.11, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 9.32, "TotalReturnPercent": -0.27 }, { "Sequence": 41, "BeginningBalance": 10588.11, "StartDate": "2018-07-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10878.17, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 13.21, "TotalReturnPercent": 2.74 }, { "Sequence": 42, "BeginningBalance": 10878.17, "StartDate": "2018-08-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 11326.61, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 9, "TotalReturnPercent": 4.12 }, { "Sequence": 43, "BeginningBalance": 11326.61, "StartDate": "2018-09-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 11339.5, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 8.81, "TotalReturnPercent": 0.11 }, { "Sequence": 44, "BeginningBalance": 11339.5, "StartDate": "2018-10-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10856.33, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": -4.26 }, { "Sequence": 45, "BeginningBalance": 10856.33, "StartDate": "2018-11-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10492.24, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 9.03, "TotalReturnPercent": -3.35 }, { "Sequence": 46, "BeginningBalance": 10492.24, "StartDate": "2018-12-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 9831.1, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 327.29, "TotalReturnPercent": -6.3 }, { "Sequence": 47, "BeginningBalance": 9831.1, "StartDate": "2019-01-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10293.48, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": 4.7 }, { "Sequence": 48, "BeginningBalance": 10293.48, "StartDate": "2019-02-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10444.79, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 9.06, "TotalReturnPercent": -37.39 }, { "Sequence": 49, "BeginningBalance": 10444.79, "StartDate": "2019-03-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10685.96, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 103.64, "TotalReturnPercent": 2.31 }, { "Sequence": 50, "BeginningBalance": 10685.96, "StartDate": "2019-04-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10968.66, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": 2.65 }, { "Sequence": 51, "BeginningBalance": 10968.66, "StartDate": "2019-05-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10339.81, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 9.6, "TotalReturnPercent": -5.73 }, { "Sequence": 52, "BeginningBalance": 10339.81, "StartDate": "2019-06-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10985.79, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 16.95, "TotalReturnPercent": 6.25 }, { "Sequence": 53, "BeginningBalance": 10985.79, "StartDate": "2019-07-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 11165.76, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 63.11, "TotalReturnPercent": 1.64 }, { "Sequence": 54, "BeginningBalance": 11165.76, "StartDate": "2019-08-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10945.24, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 9.63, "TotalReturnPercent": -1.97 }, { "Sequence": 55, "BeginningBalance": 10945.24, "StartDate": "2019-09-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 11246.35, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 12.79, "TotalReturnPercent": 2.75 }, { "Sequence": 56, "BeginningBalance": 11246.35, "StartDate": "2019-10-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 11732.89, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": 4.33 }, { "Sequence": 57, "BeginningBalance": 11732.89, "StartDate": "2019-11-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 12153.33, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 9.67, "TotalReturnPercent": 3.58 }, { "Sequence": 58, "BeginningBalance": 12153.33, "StartDate": "2019-12-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 12722.43, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 324.94, "TotalReturnPercent": 4.68 }, { "Sequence": 59, "BeginningBalance": 12722.43, "StartDate": "2020-01-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 12779.37, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": 0.45 }, { "Sequence": 60, "BeginningBalance": 12779.37, "StartDate": "2020-02-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 11894.38, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 9.7, "TotalReturnPercent": -38.23 }, { "Sequence": 61, "BeginningBalance": 11894.38, "StartDate": "2020-03-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 10682.51, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 45.48, "TotalReturnPercent": -10.19 }, { "Sequence": 62, "BeginningBalance": 10682.51, "StartDate": "2020-04-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 11818.77, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": 10.64 }, { "Sequence": 63, "BeginningBalance": 11818.77, "StartDate": "2020-05-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 12436.15, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 10.36, "TotalReturnPercent": 5.22 }, { "Sequence": 64, "BeginningBalance": 12436.15, "StartDate": "2020-06-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 13198.73, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 13.07, "TotalReturnPercent": 6.13 }, { "Sequence": 65, "BeginningBalance": 13198.73, "StartDate": "2020-07-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 14370.37, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 123.67, "TotalReturnPercent": 8.88 }, { "Sequence": 66, "BeginningBalance": 14370.37, "StartDate": "2020-08-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 15875.74, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 10.38, "TotalReturnPercent": 10.48 }, { "Sequence": 67, "BeginningBalance": 15875.74, "StartDate": "2020-09-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 14977.13, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 17.12, "TotalReturnPercent": -5.66 }, { "Sequence": 68, "BeginningBalance": 14977.13, "StartDate": "2020-10-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 14498.23, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": -3.2 }, { "Sequence": 69, "BeginningBalance": 14498.23, "StartDate": "2020-11-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 16027.85, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 10.4, "TotalReturnPercent": 10.55 }, { "Sequence": 70, "BeginningBalance": 16027.85, "StartDate": "2020-12-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 17127.08, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 355.69, "TotalReturnPercent": 6.86 }, { "Sequence": 71, "BeginningBalance": 17127.08, "StartDate": "2021-01-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 17041.2, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": -0.5 }, { "Sequence": 72, "BeginningBalance": 17041.2, "StartDate": "2021-02-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 16861.24, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 10.42, "TotalReturnPercent": -24.53 }, { "Sequence": 73, "BeginningBalance": 16861.24, "StartDate": "2021-03-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 17092.82, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 41.2, "TotalReturnPercent": 1.37 }, { "Sequence": 74, "BeginningBalance": 17092.82, "StartDate": "2021-04-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 18018.28, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": 5.41 }, { "Sequence": 75, "BeginningBalance": 18018.28, "StartDate": "2021-05-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 17926.11, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 11.2, "TotalReturnPercent": -0.51 }, { "Sequence": 76, "BeginningBalance": 17926.11, "StartDate": "2021-06-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 18479.25, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 12.37, "TotalReturnPercent": 3.09 }, { "Sequence": 77, "BeginningBalance": 18479.25, "StartDate": "2021-07-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 18894.65, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 267.89, "TotalReturnPercent": 2.25 }, { "Sequence": 78, "BeginningBalance": 18894.65, "StartDate": "2021-08-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 19384.13, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 11.22, "TotalReturnPercent": 2.59 }, { "Sequence": 79, "BeginningBalance": 19384.13, "StartDate": "2021-09-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 18500.1, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 7.97, "TotalReturnPercent": -4.56 }, { "Sequence": 80, "BeginningBalance": 18500.1, "StartDate": "2021-10-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 19286.34, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": 4.25 }, { "Sequence": 81, "BeginningBalance": 19286.34, "StartDate": "2021-11-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 19671.85, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 11.23, "TotalReturnPercent": 2 }, { "Sequence": 82, "BeginningBalance": 19671.85, "StartDate": "2021-12-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 20647.16, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 298.14, "TotalReturnPercent": 4.96 }, { "Sequence": 83, "BeginningBalance": 20647.16, "StartDate": "2022-01-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 20286.19, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": -1.75 }, { "Sequence": 84, "BeginningBalance": 20286.19, "StartDate": "2022-02-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 19576.34, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 11.25, "TotalReturnPercent": -23.22 }, { "Sequence": 85, "BeginningBalance": 19576.34, "StartDate": "2022-03-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 20085.28, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 40.64, "TotalReturnPercent": 2.6 }, { "Sequence": 86, "BeginningBalance": 20085.28, "StartDate": "2022-04-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 18511.55, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 0, "TotalReturnPercent": -7.84 }, { "Sequence": 87, "BeginningBalance": 18511.55, "StartDate": "2022-05-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 18281.9, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 11.78, "TotalReturnPercent": -1.24 }, { "Sequence": 88, "BeginningBalance": 18281.9, "StartDate": "2022-06-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 0, "MarketValue": 16875.82, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 17.15, "TotalReturnPercent": -7.69 }, { "Sequence": 89, "BeginningBalance": 16875.82, "StartDate": "2022-07-01T00:00:00", "ChargesFees": 0, "DistributionWithdrawal": 18626.57, "MarketValue": 0, "NewInvestment": 0, "TaxesDue": 0, "TotalReinvest": 245.65, "TotalReturnPercent": 10.37 } ], "PortfolioTotalDistributionAndWithdrawal": 18626.57, "PortfolioTotalNewInvestment": 9000 }, "PortfolioSummaryChart": { "Frequency": "Monthly", "Portfolio": { "StartDate": "2015-03-02T00:00:00", "Data": [ { "Id": "1", "Value": 10000 }, { "Id": "2", "Value": 8636.9 }, { "Id": "3", "Value": 8822.13 }, { "Id": "4", "Value": 8869.95 }, { "Id": "5", "Value": 8763.25 }, { "Id": "6", "Value": 8676.23 }, { "Id": "7", "Value": 8350 }, { "Id": "8", "Value": 8163.05 }, { "Id": "9", "Value": 8523.51 }, { "Id": "10", "Value": 8437.69 }, { "Id": "11", "Value": 8259.4 }, { "Id": "12", "Value": 7906.84 }, { "Id": "13", "Value": 7858.13 }, { "Id": "14", "Value": 8371.25 }, { "Id": "15", "Value": 8284.58 }, { "Id": "16", "Value": 8316.59 }, { "Id": "17", "Value": 8197.73 }, { "Id": "18", "Value": 8483.34 }, { "Id": "19", "Value": 8560.63 }, { "Id": "20", "Value": 8685.81 }, { "Id": "21", "Value": 8547.49 }, { "Id": "22", "Value": 8676.03 }, { "Id": "23", "Value": 8826.94 }, { "Id": "24", "Value": 9072.24 }, { "Id": "25", "Value": 9349.73 }, { "Id": "26", "Value": 9463.25 }, { "Id": "27", "Value": 9535.43 }, { "Id": "28", "Value": 9748.48 }, { "Id": "29", "Value": 9734.33 }, { "Id": "30", "Value": 9994.43 }, { "Id": "31", "Value": 10212.58 }, { "Id": "32", "Value": 10157.28 }, { "Id": "33", "Value": 10334.98 }, { "Id": "34", "Value": 10493.18 }, { "Id": "35", "Value": 10580.41 }, { "Id": "36", "Value": 10932.34 }, { "Id": "37", "Value": 10732.11 }, { "Id": "38", "Value": 10463.93 }, { "Id": "39", "Value": 10349.7 }, { "Id": "40", "Value": 10616.45 }, { "Id": "41", "Value": 10588.11 }, { "Id": "42", "Value": 10878.17 }, { "Id": "43", "Value": 11326.61 }, { "Id": "44", "Value": 11339.5 }, { "Id": "45", "Value": 10856.33 }, { "Id": "46", "Value": 10492.24 }, { "Id": "47", "Value": 9831.1 }, { "Id": "48", "Value": 10293.48 }, { "Id": "49", "Value": 10444.79 }, { "Id": "50", "Value": 10685.96 }, { "Id": "51", "Value": 10968.66 }, { "Id": "52", "Value": 10339.81 }, { "Id": "53", "Value": 10985.79 }, { "Id": "54", "Value": 11165.76 }, { "Id": "55", "Value": 10945.24 }, { "Id": "56", "Value": 11246.35 }, { "Id": "57", "Value": 11732.89 }, { "Id": "58", "Value": 12153.33 }, { "Id": "59", "Value": 12722.43 }, { "Id": "60", "Value": 12779.37 }, { "Id": "61", "Value": 11894.38 }, { "Id": "62", "Value": 10682.51 }, { "Id": "63", "Value": 11818.77 }, { "Id": "64", "Value": 12436.15 }, { "Id": "65", "Value": 13198.73 }, { "Id": "66", "Value": 14370.37 }, { "Id": "67", "Value": 15875.74 }, { "Id": "68", "Value": 14977.13 }, { "Id": "69", "Value": 14498.23 }, { "Id": "70", "Value": 16027.85 }, { "Id": "71", "Value": 17127.08 }, { "Id": "72", "Value": 17041.2 }, { "Id": "73", "Value": 16861.24 }, { "Id": "74", "Value": 17092.82 }, { "Id": "75", "Value": 18018.28 }, { "Id": "76", "Value": 17926.11 }, { "Id": "77", "Value": 18479.25 }, { "Id": "78", "Value": 18894.65 }, { "Id": "79", "Value": 19384.13 }, { "Id": "80", "Value": 18500.1 }, { "Id": "81", "Value": 19286.34 }, { "Id": "82", "Value": 19671.85 }, { "Id": "83", "Value": 20647.16 }, { "Id": "84", "Value": 20286.19 }, { "Id": "85", "Value": 19576.34 }, { "Id": "86", "Value": 20085.28 }, { "Id": "87", "Value": 18511.55 }, { "Id": "88", "Value": 18281.9 }, { "Id": "89", "Value": 16875.82 }, { "Id": "90", "Value": 0 } ] }, "Benchmark": { "StartDate": "2015-03-02T00:00:00", "Data": [ { "Id": "1", "Value": 10000 }, { "Id": "2", "Value": 8803.23 }, { "Id": "3", "Value": 8887.69 }, { "Id": "4", "Value": 9001.97 }, { "Id": "5", "Value": 8827.71 }, { "Id": "6", "Value": 9012.67 }, { "Id": "7", "Value": 8468.9 }, { "Id": "8", "Value": 8259.35 }, { "Id": "9", "Value": 8956.06 }, { "Id": "10", "Value": 8982.69 }, { "Id": "11", "Value": 8841.02 }, { "Id": "12", "Value": 8402.29 }, { "Id": "13", "Value": 8390.95 }, { "Id": "14", "Value": 8960.18 }, { "Id": "15", "Value": 8994.92 }, { "Id": "16", "Value": 9156.45 }, { "Id": "17", "Value": 9180.17 }, { "Id": "18", "Value": 9518.63 }, { "Id": "19", "Value": 9532 }, { "Id": "20", "Value": 9533.8 }, { "Id": "21", "Value": 9359.89 }, { "Id": "22", "Value": 9706.53 }, { "Id": "23", "Value": 9898.4 }, { "Id": "24", "Value": 10086.13 }, { "Id": "25", "Value": 10486.61 }, { "Id": "26", "Value": 10498.84 }, { "Id": "27", "Value": 10606.67 }, { "Id": "28", "Value": 10755.93 }, { "Id": "29", "Value": 10823.07 }, { "Id": "30", "Value": 11045.62 }, { "Id": "31", "Value": 11079.43 }, { "Id": "32", "Value": 11307.98 }, { "Id": "33", "Value": 11571.85 }, { "Id": "34", "Value": 11926.76 }, { "Id": "35", "Value": 12059.37 }, { "Id": "36", "Value": 12749.82 }, { "Id": "37", "Value": 12279.9 }, { "Id": "38", "Value": 11967.82 }, { "Id": "39", "Value": 12013.74 }, { "Id": "40", "Value": 12303.06 }, { "Id": "41", "Value": 12378.78 }, { "Id": "42", "Value": 12839.44 }, { "Id": "43", "Value": 13257.82 }, { "Id": "44", "Value": 13333.28 }, { "Id": "45", "Value": 12421.95 }, { "Id": "46", "Value": 12675.09 }, { "Id": "47", "Value": 11530.65 }, { "Id": "48", "Value": 12454.66 }, { "Id": "49", "Value": 12854.56 }, { "Id": "50", "Value": 13104.35 }, { "Id": "51", "Value": 13634.94 }, { "Id": "52", "Value": 12768.46 }, { "Id": "53", "Value": 13668.34 }, { "Id": "54", "Value": 13864.78 }, { "Id": "55", "Value": 13645.16 }, { "Id": "56", "Value": 13900.46 }, { "Id": "57", "Value": 14201.54 }, { "Id": "58", "Value": 14717.04 }, { "Id": "59", "Value": 15161.23 }, { "Id": "60", "Value": 15155.29 }, { "Id": "61", "Value": 13907.72 }, { "Id": "62", "Value": 12189.94 }, { "Id": "63", "Value": 13752.61 }, { "Id": "64", "Value": 14407.62 }, { "Id": "65", "Value": 14694.15 }, { "Id": "66", "Value": 15522.68 }, { "Id": "67", "Value": 16638.46 }, { "Id": "68", "Value": 16006.25 }, { "Id": "69", "Value": 15580.58 }, { "Id": "70", "Value": 17286.1 }, { "Id": "71", "Value": 17950.71 }, { "Id": "72", "Value": 17769.49 }, { "Id": "73", "Value": 18259.48 }, { "Id": "74", "Value": 19059.17 }, { "Id": "75", "Value": 20076.33 }, { "Id": "76", "Value": 20216.55 }, { "Id": "77", "Value": 20688.5 }, { "Id": "78", "Value": 21179.96 }, { "Id": "79", "Value": 21823.95 }, { "Id": "80", "Value": 20808.92 }, { "Id": "81", "Value": 22266.83 }, { "Id": "82", "Value": 22112.54 }, { "Id": "83", "Value": 23103.54 }, { "Id": "84", "Value": 21908 }, { "Id": "85", "Value": 21252.04 }, { "Id": "86", "Value": 22041.12 }, { "Id": "87", "Value": 20119.1 }, { "Id": "88", "Value": 20156.01 }, { "Id": "89", "Value": 18492.25 }, { "Id": "90", "Value": 0 } ] }, "NetAmountInvested": [ { "Id": "1", "Value": 10000 }, { "Id": "2", "Value": 9000 }, { "Id": "3", "Value": 9000 }, { "Id": "4", "Value": 9000 }, { "Id": "5", "Value": 9000 }, { "Id": "6", "Value": 9000 }, { "Id": "7", "Value": 9000 }, { "Id": "8", "Value": 9000 }, { "Id": "9", "Value": 9000 }, { "Id": "10", "Value": 9000 }, { "Id": "11", "Value": 9000 }, { "Id": "12", "Value": 9000 }, { "Id": "13", "Value": 13000 }, { "Id": "14", "Value": 13000 }, { "Id": "15", "Value": 13000 }, { "Id": "16", "Value": 13000 }, { "Id": "17", "Value": 13000 }, { "Id": "18", "Value": 13000 }, { "Id": "19", "Value": 13000 }, { "Id": "20", "Value": 13000 }, { "Id": "21", "Value": 13000 }, { "Id": "22", "Value": 13000 }, { "Id": "23", "Value": 13000 }, { "Id": "24", "Value": 13000 }, { "Id": "25", "Value": 17000 }, { "Id": "26", "Value": 17000 }, { "Id": "27", "Value": 17000 }, { "Id": "28", "Value": 17000 }, { "Id": "29", "Value": 17000 }, { "Id": "30", "Value": 17000 }, { "Id": "31", "Value": 17000 }, { "Id": "32", "Value": 17000 }, { "Id": "33", "Value": 17000 }, { "Id": "34", "Value": 17000 }, { "Id": "35", "Value": 17000 }, { "Id": "36", "Value": 17000 }, { "Id": "37", "Value": 21000 }, { "Id": "38", "Value": 21000 }, { "Id": "39", "Value": 21000 }, { "Id": "40", "Value": 21000 }, { "Id": "41", "Value": 21000 }, { "Id": "42", "Value": 21000 }, { "Id": "43", "Value": 21000 }, { "Id": "44", "Value": 21000 }, { "Id": "45", "Value": 21000 }, { "Id": "46", "Value": 21000 }, { "Id": "47", "Value": 21000 }, { "Id": "48", "Value": 21000 }, { "Id": "49", "Value": 25000 }, { "Id": "50", "Value": 25000 }, { "Id": "51", "Value": 25000 }, { "Id": "52", "Value": 25000 }, { "Id": "53", "Value": 25000 }, { "Id": "54", "Value": 25000 }, { "Id": "55", "Value": 25000 }, { "Id": "56", "Value": 25000 }, { "Id": "57", "Value": 25000 }, { "Id": "58", "Value": 25000 }, { "Id": "59", "Value": 25000 }, { "Id": "60", "Value": 25000 }, { "Id": "61", "Value": 29000 }, { "Id": "62", "Value": 29000 }, { "Id": "63", "Value": 29000 }, { "Id": "64", "Value": 29000 }, { "Id": "65", "Value": 29000 }, { "Id": "66", "Value": 29000 }, { "Id": "67", "Value": 29000 }, { "Id": "68", "Value": 29000 }, { "Id": "69", "Value": 29000 }, { "Id": "70", "Value": 29000 }, { "Id": "71", "Value": 29000 }, { "Id": "72", "Value": 29000 }, { "Id": "73", "Value": 33000 }, { "Id": "74", "Value": 33000 }, { "Id": "75", "Value": 33000 }, { "Id": "76", "Value": 33000 }, { "Id": "77", "Value": 33000 }, { "Id": "78", "Value": 33000 }, { "Id": "79", "Value": 33000 }, { "Id": "80", "Value": 33000 }, { "Id": "81", "Value": 33000 }, { "Id": "82", "Value": 33000 }, { "Id": "83", "Value": 33000 }, { "Id": "84", "Value": 33000 }, { "Id": "85", "Value": 37000 }, { "Id": "86", "Value": 37000 }, { "Id": "87", "Value": 37000 }, { "Id": "88", "Value": 37000 }, { "Id": "89", "Value": 37000 }, { "Id": "90", "Value": 18373.43 } ] } }, "SecuritySummary": { "Security": [ { "SecurityId": "0P000000GY", "StartDate": "2015-03-02T00:00:00", "EndDate": "2022-07-31T00:00:00", "InitialInvestment": 1500, "SubsequentInvestmentWithdrawalAmount": 0, "ReinvestDistributionsIncome": true, "ReinvestDistributionsCapGains": true, "Liquidate": true, "RebalanceFrequency": "Monthly", "FrontLoad": 0, "AnnualFee": 0, "DeferredLoadAmount": "0-0", "EndMarketValue": 0, "HistoricalMonthEndPerformance": [ { "Id": "1", "Value": 1445.85 }, { "Id": "2", "Value": 1454.22 }, { "Id": "3", "Value": 1520.11 }, { "Id": "4", "Value": 1463.47 }, { "Id": "5", "Value": 1415.33 }, { "Id": "6", "Value": 1321.63 }, { "Id": "7", "Value": 1292.8 }, { "Id": "8", "Value": 1400.63 }, { "Id": "9", "Value": 1392.53 }, { "Id": "10", "Value": 1239.03 }, { "Id": "11", "Value": 1145.8 }, { "Id": "12", "Value": 1144.28 }, { "Id": "13", "Value": 1289.84 }, { "Id": "14", "Value": 1109.37 }, { "Id": "15", "Value": 1189.02 }, { "Id": "16", "Value": 1138.3 }, { "Id": "17", "Value": 1240.81 }, { "Id": "18", "Value": 1270.12 }, { "Id": "19", "Value": 1353.32 }, { "Id": "20", "Value": 1359.18 }, { "Id": "21", "Value": 1329.9 }, { "Id": "22", "Value": 1393.67 }, { "Id": "23", "Value": 1460.22 }, { "Id": "24", "Value": 1655.51 }, { "Id": "25", "Value": 1736.11 }, { "Id": "26", "Value": 1735.99 }, { "Id": "27", "Value": 1853.64 }, { "Id": "28", "Value": 1747.59 }, { "Id": "29", "Value": 1804.74 }, { "Id": "30", "Value": 1998.1 }, { "Id": "31", "Value": 1877.73 }, { "Id": "32", "Value": 2059.51 }, { "Id": "33", "Value": 2101.3 }, { "Id": "34", "Value": 2069.26 }, { "Id": "35", "Value": 2047.25 }, { "Id": "36", "Value": 2186.73 }, { "Id": "37", "Value": 2059.79 }, { "Id": "38", "Value": 2028.86 }, { "Id": "39", "Value": 2303.04 }, { "Id": "40", "Value": 2281.35 }, { "Id": "41", "Value": 2345.19 }, { "Id": "42", "Value": 2815.24 }, { "Id": "43", "Value": 2791.87 }, { "Id": "44", "Value": 2706.78 }, { "Id": "45", "Value": 2216.34 }, { "Id": "46", "Value": 1957.7 }, { "Id": "47", "Value": 2065.67 }, { "Id": "48", "Value": 2158.16 }, { "Id": "49", "Value": 2367.55 }, { "Id": "50", "Value": 2501.17 }, { "Id": "51", "Value": 2190.61 }, { "Id": "52", "Value": 2476.53 }, { "Id": "53", "Value": 2665.72 }, { "Id": "54", "Value": 2621.92 }, { "Id": "55", "Value": 2813.22 }, { "Id": "56", "Value": 3124.6 }, { "Id": "57", "Value": 3366.81 }, { "Id": "58", "Value": 3699.4 }, { "Id": "59", "Value": 3899.2 }, { "Id": "60", "Value": 3452.07 }, { "Id": "61", "Value": 3211.25 }, { "Id": "62", "Value": 3710.19 }, { "Id": "63", "Value": 4025.66 }, { "Id": "64", "Value": 4618.98 }, { "Id": "65", "Value": 5381.72 }, { "Id": "66", "Value": 6547.51 }, { "Id": "67", "Value": 5876.22 }, { "Id": "68", "Value": 5523.58 }, { "Id": "69", "Value": 6051.05 }, { "Id": "70", "Value": 6744.34 }, { "Id": "71", "Value": 6707.24 }, { "Id": "72", "Value": 6172.62 }, { "Id": "73", "Value": 6217.92 }, { "Id": "74", "Value": 6691.84 }, { "Id": "75", "Value": 6353.87 }, { "Id": "76", "Value": 6983.59 }, { "Id": "77", "Value": 7437.4 }, { "Id": "78", "Value": 7753.47 }, { "Id": "79", "Value": 7225.95 }, { "Id": "80", "Value": 7649.8 }, { "Id": "81", "Value": 8453.61 }, { "Id": "82", "Value": 9081.11 }, { "Id": "83", "Value": 8938.43 }, { "Id": "84", "Value": 8455.18 }, { "Id": "85", "Value": 8941.13 }, { "Id": "86", "Value": 8072.67 }, { "Id": "87", "Value": 7632.69 }, { "Id": "88", "Value": 7011.16 }, { "Id": "89", "Value": 0 } ] }, { "SecurityId": "FOUSA00DFS", "StartDate": "2015-03-02T00:00:00", "EndDate": "2022-07-31T00:00:00", "InitialInvestment": 3500, "SubsequentInvestmentWithdrawalAmount": 0, "ReinvestDistributionsIncome": true, "ReinvestDistributionsCapGains": true, "Liquidate": true, "RebalanceFrequency": "Monthly", "FrontLoad": 5.25, "AnnualFee": 0, "DeferredLoadAmount": "0-0", "EndMarketValue": 0, "HistoricalMonthEndPerformance": [ { "Id": "1", "Value": 3293.54 }, { "Id": "2", "Value": 3355.19 }, { "Id": "3", "Value": 3363.3 }, { "Id": "4", "Value": 3300.03 }, { "Id": "5", "Value": 3295.62 }, { "Id": "6", "Value": 3178.33 }, { "Id": "7", "Value": 3085.47 }, { "Id": "8", "Value": 3220.68 }, { "Id": "9", "Value": 3204.39 }, { "Id": "10", "Value": 3173.86 }, { "Id": "11", "Value": 3065.34 }, { "Id": "12", "Value": 3029.76 }, { "Id": "13", "Value": 3156.07 }, { "Id": "14", "Value": 3191.65 }, { "Id": "15", "Value": 3175.64 }, { "Id": "16", "Value": 3177.42 }, { "Id": "17", "Value": 3268.15 }, { "Id": "18", "Value": 3282.39 }, { "Id": "19", "Value": 3296.62 }, { "Id": "20", "Value": 3253.92 }, { "Id": "21", "Value": 3261.04 }, { "Id": "22", "Value": 3292.77 }, { "Id": "23", "Value": 3350.72 }, { "Id": "24", "Value": 3410.49 }, { "Id": "25", "Value": 3437.66 }, { "Id": "26", "Value": 3481.13 }, { "Id": "27", "Value": 3533.66 }, { "Id": "28", "Value": 3540.9 }, { "Id": "29", "Value": 3611.54 }, { "Id": "30", "Value": 3624.22 }, { "Id": "31", "Value": 3644.14 }, { "Id": "32", "Value": 3671.31 }, { "Id": "33", "Value": 3709.35 }, { "Id": "34", "Value": 3731.36 }, { "Id": "35", "Value": 3865.84 }, { "Id": "36", "Value": 3744.62 }, { "Id": "37", "Value": 3714.31 }, { "Id": "38", "Value": 3695.37 }, { "Id": "39", "Value": 3691.58 }, { "Id": "40", "Value": 3668.85 }, { "Id": "41", "Value": 3737.07 }, { "Id": "42", "Value": 3738.97 }, { "Id": "43", "Value": 3723.76 }, { "Id": "44", "Value": 3548.88 }, { "Id": "45", "Value": 3594.5 }, { "Id": "46", "Value": 3446.79 }, { "Id": "47", "Value": 3622.12 }, { "Id": "48", "Value": 3663.96 }, { "Id": "49", "Value": 3701.82 }, { "Id": "50", "Value": 3759.59 }, { "Id": "51", "Value": 3655.99 }, { "Id": "52", "Value": 3805.42 }, { "Id": "53", "Value": 3790.19 }, { "Id": "54", "Value": 3790.19 }, { "Id": "55", "Value": 3816.52 }, { "Id": "56", "Value": 3895.53 }, { "Id": "57", "Value": 3946.17 }, { "Id": "58", "Value": 4040.05 }, { "Id": "59", "Value": 4044.26 }, { "Id": "60", "Value": 3882.32 }, { "Id": "61", "Value": 3537.41 }, { "Id": "62", "Value": 3825.54 }, { "Id": "63", "Value": 3972.75 }, { "Id": "64", "Value": 4054.77 }, { "Id": "65", "Value": 4264.94 }, { "Id": "66", "Value": 4429.64 }, { "Id": "67", "Value": 4362.46 }, { "Id": "68", "Value": 4280.11 }, { "Id": "69", "Value": 4694.03 }, { "Id": "70", "Value": 4879.94 }, { "Id": "71", "Value": 4864.08 }, { "Id": "72", "Value": 4923.01 }, { "Id": "73", "Value": 4961.54 }, { "Id": "74", "Value": 5136.06 }, { "Id": "75", "Value": 5201.8 }, { "Id": "76", "Value": 5197.26 }, { "Id": "77", "Value": 5191.51 }, { "Id": "78", "Value": 5246.49 }, { "Id": "79", "Value": 5074.39 }, { "Id": "80", "Value": 5220.19 }, { "Id": "81", "Value": 5081.56 }, { "Id": "82", "Value": 5194.67 }, { "Id": "83", "Value": 4987.38 }, { "Id": "84", "Value": 4877.49 }, { "Id": "85", "Value": 4842.53 }, { "Id": "86", "Value": 4580.3 }, { "Id": "87", "Value": 4622.75 }, { "Id": "88", "Value": 4345.54 }, { "Id": "89", "Value": 0 } ] }, { "SecurityId": "FOUSA00C3O", "StartDate": "2015-03-02T00:00:00", "EndDate": "2022-07-31T00:00:00", "InitialInvestment": 2000, "SubsequentInvestmentWithdrawalAmount": 0, "ReinvestDistributionsIncome": true, "ReinvestDistributionsCapGains": true, "Liquidate": true, "RebalanceFrequency": "Monthly", "FrontLoad": 0, "AnnualFee": 0, "DeferredLoadAmount": "0-0", "EndMarketValue": 0, "HistoricalMonthEndPerformance": [ { "Id": "1", "Value": 1952.69 }, { "Id": "2", "Value": 2005.22 }, { "Id": "3", "Value": 2032.1 }, { "Id": "4", "Value": 2002.66 }, { "Id": "5", "Value": 2025.3 }, { "Id": "6", "Value": 1884.48 }, { "Id": "7", "Value": 1805.56 }, { "Id": "8", "Value": 1948.49 }, { "Id": "9", "Value": 1938.92 }, { "Id": "10", "Value": 1887.62 }, { "Id": "11", "Value": 1758.09 }, { "Id": "12", "Value": 1746.03 }, { "Id": "13", "Value": 1868.95 }, { "Id": "14", "Value": 1908.55 }, { "Id": "15", "Value": 1952.2 }, { "Id": "16", "Value": 1900.75 }, { "Id": "17", "Value": 2002.47 }, { "Id": "18", "Value": 2043.55 }, { "Id": "19", "Value": 2067.83 }, { "Id": "20", "Value": 2062.44 }, { "Id": "21", "Value": 2260.85 }, { "Id": "22", "Value": 2289.33 }, { "Id": "23", "Value": 2341.5 }, { "Id": "24", "Value": 2411.69 }, { "Id": "25", "Value": 2403.04 }, { "Id": "26", "Value": 2412.78 }, { "Id": "27", "Value": 2410.76 }, { "Id": "28", "Value": 2445.22 }, { "Id": "29", "Value": 2489.38 }, { "Id": "30", "Value": 2463.11 }, { "Id": "31", "Value": 2561.63 }, { "Id": "32", "Value": 2577.6 }, { "Id": "33", "Value": 2644.54 }, { "Id": "34", "Value": 2708.92 }, { "Id": "35", "Value": 2863.25 }, { "Id": "36", "Value": 2751.76 }, { "Id": "37", "Value": 2661.58 }, { "Id": "38", "Value": 2680.62 }, { "Id": "39", "Value": 2695.07 }, { "Id": "40", "Value": 2735.01 }, { "Id": "41", "Value": 2860.61 }, { "Id": "42", "Value": 2907.76 }, { "Id": "43", "Value": 2912.46 }, { "Id": "44", "Value": 2741.9 }, { "Id": "45", "Value": 2818.42 }, { "Id": "46", "Value": 2517.27 }, { "Id": "47", "Value": 2731.55 }, { "Id": "48", "Value": 2782.24 }, { "Id": "49", "Value": 2776.25 }, { "Id": "50", "Value": 2906.99 }, { "Id": "51", "Value": 2691.97 }, { "Id": "52", "Value": 2848.32 }, { "Id": "53", "Value": 2908.75 }, { "Id": "54", "Value": 2762.76 }, { "Id": "55", "Value": 2854.2 }, { "Id": "56", "Value": 2921.18 }, { "Id": "57", "Value": 3038.92 }, { "Id": "58", "Value": 3142.2 }, { "Id": "59", "Value": 3039.87 }, { "Id": "60", "Value": 2770.18 }, { "Id": "61", "Value": 2225.86 }, { "Id": "62", "Value": 2539.69 }, { "Id": "63", "Value": 2623.06 }, { "Id": "64", "Value": 2671.55 }, { "Id": "65", "Value": 2739.54 }, { "Id": "66", "Value": 2878.35 }, { "Id": "67", "Value": 2785.88 }, { "Id": "68", "Value": 2732.52 }, { "Id": "69", "Value": 3232.88 }, { "Id": "70", "Value": 3367.12 }, { "Id": "71", "Value": 3359.61 }, { "Id": "72", "Value": 3679.6 }, { "Id": "73", "Value": 3901.01 }, { "Id": "74", "Value": 4114.48 }, { "Id": "75", "Value": 4254.08 }, { "Id": "76", "Value": 4245.5 }, { "Id": "77", "Value": 4218.03 }, { "Id": "78", "Value": 4344.75 }, { "Id": "79", "Value": 4190.17 }, { "Id": "80", "Value": 4377.84 }, { "Id": "81", "Value": 4203.84 }, { "Id": "82", "Value": 4435.41 }, { "Id": "83", "Value": 4490.57 }, { "Id": "84", "Value": 4412.81 }, { "Id": "85", "Value": 4480.37 }, { "Id": "86", "Value": 4143.71 }, { "Id": "87", "Value": 4326.55 }, { "Id": "88", "Value": 3923.92 }, { "Id": "89", "Value": 0 } ] }, { "SecurityId": "F00000VCTT", "StartDate": "2015-03-02T00:00:00", "EndDate": "2022-07-31T00:00:00", "InitialInvestment": 2000, "SubsequentInvestmentWithdrawalAmount": 0, "ReinvestDistributionsIncome": true, "ReinvestDistributionsCapGains": true, "Liquidate": true, "RebalanceFrequency": "Monthly", "FrontLoad": 0, "AnnualFee": 0, "DeferredLoadAmount": "0-0", "EndMarketValue": 0, "HistoricalMonthEndPerformance": [ { "Id": "1", "Value": 1944.83 }, { "Id": "2", "Value": 2007.5 }, { "Id": "3", "Value": 1954.44 }, { "Id": "4", "Value": 1997.1 }, { "Id": "5", "Value": 1939.98 }, { "Id": "6", "Value": 1965.56 }, { "Id": "7", "Value": 1979.22 }, { "Id": "8", "Value": 1953.7 }, { "Id": "9", "Value": 1901.85 }, { "Id": "10", "Value": 1958.88 }, { "Id": "11", "Value": 1937.61 }, { "Id": "12", "Value": 1938.07 }, { "Id": "13", "Value": 2056.39 }, { "Id": "14", "Value": 2075.01 }, { "Id": "15", "Value": 1999.74 }, { "Id": "16", "Value": 1981.27 }, { "Id": "17", "Value": 1971.9 }, { "Id": "18", "Value": 1964.58 }, { "Id": "19", "Value": 1968.05 }, { "Id": "20", "Value": 1871.95 }, { "Id": "21", "Value": 1824.24 }, { "Id": "22", "Value": 1851.17 }, { "Id": "23", "Value": 1919.79 }, { "Id": "24", "Value": 1872.04 }, { "Id": "25", "Value": 1886.43 }, { "Id": "26", "Value": 1905.52 }, { "Id": "27", "Value": 1950.43 }, { "Id": "28", "Value": 2000.62 }, { "Id": "29", "Value": 2088.77 }, { "Id": "30", "Value": 2127.14 }, { "Id": "31", "Value": 2073.78 }, { "Id": "32", "Value": 2026.56 }, { "Id": "33", "Value": 2038 }, { "Id": "34", "Value": 2070.87 }, { "Id": "35", "Value": 2156 }, { "Id": "36", "Value": 2048.99 }, { "Id": "37", "Value": 2028.24 }, { "Id": "38", "Value": 1944.86 }, { "Id": "39", "Value": 1926.77 }, { "Id": "40", "Value": 1902.9 }, { "Id": "41", "Value": 1935.31 }, { "Id": "42", "Value": 1864.63 }, { "Id": "43", "Value": 1911.42 }, { "Id": "44", "Value": 1858.76 }, { "Id": "45", "Value": 1862.98 }, { "Id": "46", "Value": 1909.34 }, { "Id": "47", "Value": 1874.14 }, { "Id": "48", "Value": 1840.43 }, { "Id": "49", "Value": 1840.34 }, { "Id": "50", "Value": 1800.91 }, { "Id": "51", "Value": 1801.24 }, { "Id": "52", "Value": 1855.52 }, { "Id": "53", "Value": 1801.1 }, { "Id": "54", "Value": 1770.37 }, { "Id": "55", "Value": 1762.41 }, { "Id": "56", "Value": 1791.58 }, { "Id": "57", "Value": 1801.43 }, { "Id": "58", "Value": 1840.78 }, { "Id": "59", "Value": 1796.04 }, { "Id": "60", "Value": 1789.81 }, { "Id": "61", "Value": 1707.98 }, { "Id": "62", "Value": 1743.35 }, { "Id": "63", "Value": 1814.68 }, { "Id": "64", "Value": 1853.43 }, { "Id": "65", "Value": 1984.17 }, { "Id": "66", "Value": 2020.23 }, { "Id": "67", "Value": 1952.57 }, { "Id": "68", "Value": 1962.03 }, { "Id": "69", "Value": 2049.88 }, { "Id": "70", "Value": 2135.67 }, { "Id": "71", "Value": 2110.28 }, { "Id": "72", "Value": 2086.01 }, { "Id": "73", "Value": 2012.35 }, { "Id": "74", "Value": 2075.9 }, { "Id": "75", "Value": 2116.37 }, { "Id": "76", "Value": 2052.9 }, { "Id": "77", "Value": 2047.7 }, { "Id": "78", "Value": 2039.43 }, { "Id": "79", "Value": 2009.58 }, { "Id": "80", "Value": 2038.5 }, { "Id": "81", "Value": 1932.83 }, { "Id": "82", "Value": 1935.97 }, { "Id": "83", "Value": 1869.81 }, { "Id": "84", "Value": 1830.86 }, { "Id": "85", "Value": 1821.25 }, { "Id": "86", "Value": 1714.86 }, { "Id": "87", "Value": 1699.91 }, { "Id": "88", "Value": 1595.2 }, { "Id": "89", "Value": 0 } ] } ] } } ], "SecurityReference": [ { "SecurityId": "F00000VCTT", "ISIN": "SE0006763967", "Name": "Storebrand Grön Obligation A SEK", "BaseCurrency": "SEK", "Type": "FO", "InceptionDate": "2015-03-02T00:00:00", "SecurityReferenceTypes": [ "PortfolioHolding" ] }, { "SecurityId": "0P000000GY", "ISIN": "US0378331005", "Name": "Apple Inc", "TradingSymbol": "AAPL", "BaseCurrency": "USD", "Type": "ST", "InceptionDate": "1980-12-12T00:00:00", "SecurityReferenceTypes": [ "PortfolioHolding" ] }, { "SecurityId": "FOUSA00DFS", "ISIN": "US09251T1034", "Name": "BlackRock Global Allocation Inv A", "TradingSymbol": "MDLOX", "BaseCurrency": "USD", "Type": "FO", "InceptionDate": "1994-10-21T00:00:00", "SecurityReferenceTypes": [ "PortfolioHolding" ] }, { "SecurityId": "FOUSA00C3O", "CUSIP": "256219106", "ISIN": "US2562191062", "Name": "Dodge & Cox Stock I", "TradingSymbol": "DODGX", "BaseCurrency": "USD", "Type": "FO", "InceptionDate": "1965-01-04T00:00:00", "SecurityReferenceTypes": [ "PortfolioHolding" ] }, { "SecurityId": "XIUSA000OC", "Name": "USTREAS T-Bill Auction Ave 3 Mon", "BaseCurrency": "USD", "Type": "XI", "InceptionDate": "1941-02-28T00:00:00", "SecurityReferenceTypes": [ "BenchmarkHolding" ] }, { "SecurityId": "XIUSA04G92", "Name": "S&P 500 TR USD", "BaseCurrency": "USD", "Type": "XI", "InceptionDate": "1970-01-30T00:00:00", "SecurityReferenceTypes": [ "BenchmarkHolding" ] }, { "SecurityId": "XIUSA000PK", "Name": "MSCI EAFE NR USD", "BaseCurrency": "USD", "Type": "XI", "InceptionDate": "1986-03-31T00:00:00", "SecurityReferenceTypes": [ "BenchmarkHolding" ] }, { "SecurityId": "XIUSA000MC", "Name": "Bloomberg US Agg Bond TR USD", "BaseCurrency": "USD", "Type": "XI", "InceptionDate": "1980-01-03T00:00:00", "SecurityReferenceTypes": [ "BenchmarkHolding" ] }, { "SecurityId": "0P00002NW8", "SecurityReferenceTypes": [ "PortfolioHolding", "InvalidSecurity" ], "Weight": 10 } ] }