No-Brainer Portfolio Spreadsheet

	A	B	C	D
1	No-Brainer (Example) Portfolio Spreadsheet by Clay
2	Total investment amount:	$300,000	Age?	54
3
4	Stocks: (115-Age)%	61%	Bonds: (15-Age)%	39%
5	$ Stocks:	$183,000	$ Bonds:	$117,000
6
7
8	Stocks	Vanguard Symbol	Percent of Total	Amount
9	Vanguard Total U.S. Stock	VTSMX (35%)	21.4%	$64,050
10	Vanguard Total International	VGTSX (25%)	15.3%	$45,750
11	Vanguard Small Cap Value	VISVX (20%)	12.2%	$36,600
12	Vanguard REIT	VGSIX (20%)	12.2%	$36,600
13		100%	61.0%	$183,000
14
15	Bonds	Vanguard Symbol	Percent of Total	Amount
16	Vanguard Total Bond	VBMFX (35%)	13.7%	$40,950
17	Vanguard Total Internationl Bond	VTIBX (25%)	9.8%	$29,250
18	Vanguard High Dividend Yield	VWEHX (20%)	7.8%	$23,400
19	Vanguard TIPS	VIPSX (20%)	7.8%	$23,400
20		100%	39.0%	$117,000
21		Total investment amount:		$300,000
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