Vous êtes sur la page 1sur 2

A B C D E F G H I

1 Chapter 3
2 Buying on Margin Action or Formula Ending Return on Ending Return with
3 for Column B St Price Investment St Price No Margin
4 Initial Equity Investment $10,000.00 Enter data
5 Amount Borrowed $20.00 $20.00
6 Initial Stock Price $50.00 Enter data 25.00 25.00
7 Shares Purchased 30.00 30.00
8 Ending Stock Price $40.00 Enter data 35.00 35.00
9 Cash Dividends During Hold Per. $0.60 Enter data 40.00 40.00
10 Initial Margin Percentage 50.00% Enter data 45.00 45.00
11 Maintenance Margin Percentage 30.00% Enter data 50.00 50.00
12 55.00 55.00
13 Rate on Margin Loan 8.00% Enter data 60.00 60.00
14 Holding Period in Months 6 Enter data 65.00 65.00
15 70.00 70.00
16 Return on Investment 75.00 75.00
17 Capital Gain on Stock 80.00 80.00
18 Dividends
19 Interest on Margin Loan
20 Net Income LEGEND:
21 Initial Investment $10,000.00 B4 Enter data
22 Return on Investment Value calculated
A B C D E F G H I
1 Chapter 3
2 Buying on Margin Action or Formula Ending Return on Ending Return with
3 for Column B St Price Investment St Price No Margin
4 Initial Equity Investment $10,000.00 Enter data -41.60% -18.80%
5 Amount Borrowed $10,000.00 (B4/B10)-B4 $20.00 $20.00
6 Initial Stock Price $50.00 Enter data 25.00 25.00
7 Shares Purchased 400 (B4/B10)/B6 30.00 30.00
8 Ending Stock Price $40.00 Enter data 35.00 35.00
9 Cash Dividends During Hold Per. $0.60 Enter data 40.00 40.00
10 Initial Margin Percentage 50.00% Enter data 45.00 45.00
11 Maintenance Margin Percentage 30.00% Enter data 50.00 50.00
12 55.00 55.00
13 Rate on Margin Loan 8.00% Enter data 60.00 60.00
14 Holding Period in Months 6 Enter data 65.00 65.00
15 70.00 70.00
16 Return on Investment 75.00 75.00
17 Capital Gain on Stock -$4,000.00 B7*(B8-B6) 80.00 80.00
18 Dividends $240.00 B7*B9
19 Interest on Margin Loan $400.00 B5*(B14/12)*B13
20 Net Income -$4,160.00 B17+B18-B19 LEGEND:
21 Initial Investment $10,000.00 B4 Enter data
22 Return on Investment -41.60% B20/B21 Value calculated

Vous aimerez peut-être aussi