Scribd Logo
Upload

Welcome to Scribd!

  • Excel Files SSC

    Uploaded by

    api-3700469
    25 views9 pages

    Original Title

    Excel Files > SSC

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    25 views9 pages

    Excel Files SSC

    Uploaded by

    api-3700469

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 9

    Special Saving Certificate

    Description Date Formula Profit Grand Total


    Initial Investment 1-Jun-07 500
    Profit @ 9% for six months 1-Dec-07 25000 x .09 x 6/12 23
    Reinvested Amount 1-Dec-07 523
    Profit @ 9% for six months 1-Jun-08 26125 x .09 x 6/12 24
    Reinvested Amount 1-Jun-08 546
    Profit @ 9% for six months 1-Dec-08 27301 x .09 x 6/12 25
    Reinvested Amount 1-Dec-08 571
    Profit @ 9% for six months 1-Jun-09 28529 x .09 x 6/12 26
    Reinvested Amount 1-Jun-09 596
    Profit @ 9% for six months 1-Dec-09 28529 x .09 x 6/12 27
    Reinvested Amount 1-Dec-09 623
    Profit @ 10% for six months 1-Jun-10 28529 x .10 x 6/12 31
    Total Amount Receivable 1-Jun-10 654
    Total Profit 154
    10.28% per year
    Special Saving Certificate

    Description Date Formula Profit Grand Total


    Initial Investment 1-Jun-07 1,000
    Profit @ 9% for six months 1-Dec-07 25000 x .09 x 6/12 45
    Reinvested Amount 1-Dec-07 1,045
    Profit @ 9% for six months 1-Jun-08 26125 x .09 x 6/12 47
    Reinvested Amount 1-Jun-08 1,092
    Profit @ 9% for six months 1-Dec-08 27301 x .09 x 6/12 49
    Reinvested Amount 1-Dec-08 1,141
    Profit @ 9% for six months 1-Jun-09 28529 x .09 x 6/12 51
    Reinvested Amount 1-Jun-09 1,193
    Profit @ 9% for six months 1-Dec-09 28529 x .09 x 6/12 54
    Reinvested Amount 1-Dec-09 1,246
    Profit @ 10% for six months 1-Jun-10 28529 x .10 x 6/12 62
    Total Amount Receivable 1-Jun-10 1,308
    Total Profit 308
    10.28% per year
    Special Saving Certificate

    Description Date Formula Profit Grand Total


    Initial Investment 1-Jun-07 5,000
    Profit @ 9% for six months 1-Dec-07 25000 x .09 x 6/12 225
    Reinvested Amount 1-Dec-07 5,225
    Profit @ 9% for six months 1-Jun-08 26125 x .09 x 6/12 235
    Reinvested Amount 1-Jun-08 5,460
    Profit @ 9% for six months 1-Dec-08 27301 x .09 x 6/12 246
    Reinvested Amount 1-Dec-08 5,706
    Profit @ 9% for six months 1-Jun-09 28529 x .09 x 6/12 257
    Reinvested Amount 1-Jun-09 5,963
    Profit @ 9% for six months 1-Dec-09 28529 x .09 x 6/12 268
    Reinvested Amount 1-Dec-09 6,231
    Profit @ 10% for six months 1-Jun-10 28529 x .10 x 6/12 312
    Total Amount Receivable 1-Jun-10 6,542
    Total Profit 1,542
    10.28% per year
    Special Saving Certificate

    Description Date Formula Profit Grand Total


    Initial Investment 1-Jun-07 10,000
    Profit @ 9% for six months 1-Dec-07 25000 x .09 x 6/12 450
    Reinvested Amount 1-Dec-07 10,450
    Profit @ 9% for six months 1-Jun-08 26125 x .09 x 6/12 470
    Reinvested Amount 1-Jun-08 10,920
    Profit @ 9% for six months 1-Dec-08 27301 x .09 x 6/12 491
    Reinvested Amount 1-Dec-08 11,412
    Profit @ 9% for six months 1-Jun-09 28529 x .09 x 6/12 514
    Reinvested Amount 1-Jun-09 11,925
    Profit @ 9% for six months 1-Dec-09 28529 x .09 x 6/12 537
    Reinvested Amount 1-Dec-09 12,462
    Profit @ 10% for six months 1-Jun-10 28529 x .10 x 6/12 623
    Total Amount Receivable 1-Jun-10 13,085
    Total Profit 3,085
    10.28% per year
    Special Saving Certificate

    Description Date Formula Profit Grand Total


    Initial Investment 1-Jun-07 50,000
    Profit @ 9% for six months 1-Dec-07 25000 x .09 x 6/12 2,250
    Reinvested Amount 1-Dec-07 52,250
    Profit @ 9% for six months 1-Jun-08 26125 x .09 x 6/12 2,351
    Reinvested Amount 1-Jun-08 54,601
    Profit @ 9% for six months 1-Dec-08 27301 x .09 x 6/12 2,457
    Reinvested Amount 1-Dec-08 57,058
    Profit @ 9% for six months 1-Jun-09 28529 x .09 x 6/12 2,568
    Reinvested Amount 1-Jun-09 59,626
    Profit @ 9% for six months 1-Dec-09 28529 x .09 x 6/12 2,683
    Reinvested Amount 1-Dec-09 62,309
    Profit @ 10% for six months 1-Jun-10 28529 x .10 x 6/12 3,115
    Total Amount Receivable 1-Jun-10 65,425
    Total Profit 15,425
    10.28% per year
    Special Saving Certificate

    Description Date Formula Profit Grand Total


    Initial Investment 1-Jun-07 100,000
    Profit @ 9% for six months 1-Dec-07 25000 x .09 x 6/12 4,500
    Reinvested Amount 1-Dec-07 104,500
    Profit @ 9% for six months 1-Jun-08 26125 x .09 x 6/12 4,703
    Reinvested Amount 1-Jun-08 109,203
    Profit @ 9% for six months 1-Dec-08 27301 x .09 x 6/12 4,914
    Reinvested Amount 1-Dec-08 114,117
    Profit @ 9% for six months 1-Jun-09 28529 x .09 x 6/12 5,135
    Reinvested Amount 1-Jun-09 119,252
    Profit @ 9% for six months 1-Dec-09 28529 x .09 x 6/12 5,366
    Reinvested Amount 1-Dec-09 124,618
    Profit @ 10% for six months 1-Jun-10 28529 x .10 x 6/12 6,231
    Total Amount Receivable 1-Jun-10 130,849
    Total Profit 30,849
    10.28% per year
    Special Saving Certificate

    Description Date Formula Profit Grand Total


    Initial Investment 1-Jun-07 500,000
    Profit @ 9% for six months 1-Dec-07 25000 x .09 x 6/12 22,500
    Reinvested Amount 1-Dec-07 522,500
    Profit @ 9% for six months 1-Jun-08 26125 x .09 x 6/12 23,513
    Reinvested Amount 1-Jun-08 546,013
    Profit @ 9% for six months 1-Dec-08 27301 x .09 x 6/12 24,571
    Reinvested Amount 1-Dec-08 570,583
    Profit @ 9% for six months 1-Jun-09 28529 x .09 x 6/12 25,676
    Reinvested Amount 1-Jun-09 596,259
    Profit @ 9% for six months 1-Dec-09 28529 x .09 x 6/12 26,832
    Reinvested Amount 1-Dec-09 623,091
    Profit @ 10% for six months 1-Jun-10 28529 x .10 x 6/12 31,155
    Total Amount Receivable 1-Jun-10 654,246
    Total Profit 154,246
    10.28% per year
    Special Saving Certificate

    Description Date Formula Profit Grand Total


    Initial Investment 1-Jun-07 1,000,000
    Profit @ 9% for six months 1-Dec-07 25000 x .09 x 6/12 45,000
    Reinvested Amount 1-Dec-07 1,045,000
    Profit @ 9% for six months 1-Jun-08 26125 x .09 x 6/12 47,025
    Reinvested Amount 1-Jun-08 1,092,025
    Profit @ 9% for six months 1-Dec-08 27301 x .09 x 6/12 49,141
    Reinvested Amount 1-Dec-08 1,141,166
    Profit @ 9% for six months 1-Jun-09 28529 x .09 x 6/12 51,352
    Reinvested Amount 1-Jun-09 1,192,519
    Profit @ 9% for six months 1-Dec-09 28529 x .09 x 6/12 53,663
    Reinvested Amount 1-Dec-09 1,246,182
    Profit @ 10% for six months 1-Jun-10 28529 x .10 x 6/12 62,309
    Total Amount Receivable 1-Jun-10 1,308,491
    Total Profit 308,491
    10.28% per year
    Special Saving Certificate

    Description Date Formula Profit Grand Total


    Initial Investment 1-Jun-07 25,000
    Profit @ 9% for six months 1-Dec-07 25000 x .09 x 6/12 1,125
    Reinvested Amount 1-Dec-07 26,125
    Profit @ 9% for six months 1-Jun-08 26125 x .09 x 6/12 1,176
    Reinvested Amount 1-Jun-08 27,301
    Profit @ 9% for six months 1-Dec-08 27301 x .09 x 6/12 1,229
    Reinvested Amount 1-Dec-08 28,529
    Profit @ 9% for six months 1-Jun-09 28529 x .09 x 6/12 1,284
    Reinvested Amount 1-Jun-09 29,813
    Profit @ 9% for six months 1-Dec-09 28529 x .09 x 6/12 1,342
    Reinvested Amount 1-Dec-09 31,155
    Profit @ 10% for six months 1-Jun-10 28529 x .10 x 6/12 1,558
    Total Amount Receivable 1-Jun-10 32,712
    Total Profit 7,712
    10.28% per year

    You might also like