Investment and Debt Spreadsheet - Aby
 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+$0.00x=$0.00-$0.00=$0.00
16
OCT. 28th2$0.00+$0.00x=$0.00-$0.00=$0.00
17
NOV. 4th3$0.00+$100.00x1.1194=$111.94-$0.00=$111.94
18
NOV. 11th*4$111.94+$0.00x1.2302=$137.71-$0.00=$137.71
19
NOV. 18th5$137.71+$0.00x0.9867=$135.88-$0.00=$135.88
20
NOV. 25th*6$135.88+$0.00x1.1803=$160.38-$0.00=$160.38
21
DEC. 2nd7$160.38+$0.00x1.0405=$166.87-$0.00=$166.87
22
DEC. 9th8$166.87+$0.00x1.1418=$190.53-$0.00=$190.53
23
DEC. 16th9$190.53+$0.00x1.0108=$192.59-$0.00=$192.59
24
DEC. 23rd*10$192.59+$0.00x1.2034=$231.76-$0.00=$231.76
25
DEC. 30th*11$231.76+$0.00x1.0431=$241.75-$0.00=$241.75
26
JAN. 6th12$241.75+$0.00x1.0857=$262.47-$0.00=$262.47
27
JAN. 13th13$262.47+$0.00x1.0805=$283.60-$0.00=$283.60
28
JAN. 20th14$283.60+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...