Investment and Debt Spreadsheet - Alec
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
ABCDEFGHIJKLM
1
HTMCV Stewarsdhip Project - Investment Spreadsheet
2
The purpose of this form is to display a student's investment returns in stocks and bonds.
3
4
Students have the choice of selecting a basket of investments:100% stocks 0% bonds
5
NOTES:Interest is compounded weekly to simulate a 35 year working career.75% stocks 25% bonds
6
Returns are calculated by taking the average of 4 random S&P 500 (stocks) and 10 year treasury bonds returns from 1928 - 2014.50% stocks 50% bonds
7
The "*" signifies no school, but investments will still be calculated.25% stocks 75% bonds
8
9
Date
Week
Last week's final balance+
Any new
investment
x
1.00 +
Interest Rate
=Balance-Any
withdrawals
=Final
balance
10
ExampleA$0.00+$800.00x1.0520=$841.60-$0.00=$841.60
11
ExampleB$841.60+$500.00x1.1232=$1,506.89-$0.00=$1,506.89
12
ExampleC$1,506.89+$0.00x0.9622=$1,449.92-$0.00=$1,449.92
13
ExampleD$1,449.92+$0.00x1.1172=$1,619.86-$300.00=$1,319.86
14
DateWeekLast week's final balance+
Any new
investment
x
1.00 +
Interest Rate
=Balance-Any
withdrawals
=Final
balance
15
OCT. 21st1$0.00+$15.00x1.0922=$16.38-$0.00=$16.38
16
OCT. 28th2$16.38+$0.00x1.2375=$20.27-$0.00=$20.27
17
NOV. 4th3$20.27+$0.00x1.1278=$22.86-$0.00=$22.86
18
NOV. 11th*4$22.86+$0.00x1.2838=$29.35-$0.00=$29.35
19
NOV. 18th5$29.35+$0.00x0.9888=$29.03-$0.00=$29.03
20
NOV. 25th*6$29.03+$0.00x1.2025=$34.90-$0.00=$34.90
21
DEC. 2nd7$34.90+x=$0.00-=$0.00
22
DEC. 9th8+x=$0.00-=$0.00
23
DEC. 16th9+x=$0.00-=$0.00
24
DEC. 23rd*10+x=$0.00-=$0.00
25
DEC. 30th*11+x=$0.00-=$0.00
26
JAN. 6th12+x=$0.00-=$0.00
27
JAN. 13th13+x=$0.00-=$0.00
28
JAN. 20th14+x=$0.00-=$0.00
29
JAN. 27th15+x=$0.00-=$0.00
30
FEB. 3rd16+x=$0.00-=$0.00
31
FEB. 10th17+x=$0.00-=$0.00
32
FEB. 17th*18+x=$0.00-=$0.00
33
FEB. 24th19+x=$0.00-=$0.00
34
MAR. 3rd20+x=$0.00-=$0.00
35
MAR. 10th21+x=$0.00-=$0.00
36
MAR. 17th22+x=$0.00-=$0.00
37
MAR. 24th23+x=$0.00-=$0.00
38
MAR. 31st*24+x=$0.00-=$0.00
39
APR. 7th*25+x=$0.00-=$0.00
40
APR. 14th26+x=$0.00-=$0.00
41
APR. 21st27+x=$0.00-=$0.00
42
APR. 28th28+x=$0.00-=$0.00
43
MAY 5th*29+x=$0.00-=$0.00
44
MAY 12th30+x=$0.00-=$0.00
45
MAY 19th31+x=$0.00-=$0.00
46
MAY 26th32+x=$0.00-=$0.00
47
JUN. 2nd33+x=$0.00-=$0.00
48
JUN. 9th34+x=$0.00-=$0.00
49
JUN. 16th35+x=$0.00-=$0.00
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
Loading...