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

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+\$500.00x1.1418=\$1,531.84-\$0.00=\$1,531.84
12
ExampleC\$1,531.84+\$0.00x0.9622=\$1,473.94-\$0.00=\$1,473.94
13
ExampleD\$1,473.94+\$0.00x1.1172=\$1,646.68-\$300.00=\$1,346.68
14
DateWeekLast week's final balance+
Any new
investment
x
1.00 +
Interest Rate
=Balance-Any
withdrawals
=Final
balance
15
OCT. 21st1\$0.00+\$200.00x1.0671=\$213.42-\$0.00=\$213.42
16
OCT. 28th2\$213.42+\$0.00x1.1669=\$249.04-\$0.00=\$249.04
17
NOV. 4th3\$249.04+\$200.00x1.1194=\$502.66-\$0.00=\$502.66
18
NOV. 11th*4\$502.66+\$0.00x1.2302=\$618.37-\$0.00=\$618.37
19
NOV. 18th5\$618.37+\$0.00x0.9867=\$610.14-\$0.00=\$610.14
20
NOV. 25th*6\$610.14+\$0.00x1.1803=\$720.15-\$0.00=\$720.15
21
DEC. 2nd7\$720.15+\$0.00x1.0405=\$749.32-\$0.00=\$749.32
22
DEC. 9th8\$749.32+\$30.20x1.1418=\$890.05-\$0.00=\$890.05
23
DEC. 16th9\$890.05+\$0.00x1.0108=\$899.66-\$0.00=\$899.66
24
DEC. 23rd*10\$899.66+\$0.00x1.2034=\$1,082.66-\$0.00=\$1,082.66
25
DEC. 30th*11\$1,082.66+\$0.00x1.0431=\$1,129.32-\$0.00=\$1,129.32
26
JAN. 6th12\$1,129.32+\$0.00x1.0857=\$1,226.10-\$0.00=\$1,226.10
27
JAN. 13th13\$1,226.10+\$0.00x1.0805=\$1,324.80-\$0.00=\$1,324.80
28
JAN. 20th14\$1,324.80+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...