Vous êtes sur la page 1sur 21

Excel

Excel Skills
Skills || Fixed
Fixed Term
Term Deposits
Deposits Template
Template
About
About this
this template
template
This
This template
template enables
enables usersusers to to compile
compile an an investment
investment account
account statement
statement forfor any
any fixed
fixed term
term deposit.
deposit. TheThe investment
investment aa
interest
interest calculations that are based on daily investment account balances and capitalized to the investment account on
calculations that are based on daily investment account balances and capitalized to the investment account on aa
template
template provides for multiple investments of funds, withdrawals of funds, interest payments, bank charges, interest rate
provides for multiple investments of funds, withdrawals of funds, interest payments, bank charges, interest rat
accounts
accounts can can be be compiled
compiled for for any
any investment
investment period.
period. The
The template
template uses
uses the
the same
same calculation
calculation methodology
methodology that that is
is applied
applied bb
and
and can
can therefore
therefore be be used
used to to recalculate
recalculate thethe amounts
amounts on on account
account statements
statements thatthat are
are received
received fromfrom financial
financial institutions
institution
account
account statements
statements for for informal
informal investments.
investments.
About
About ourour unique
unique templates
templates
Our
Our unique, practical
unique, practical templates
templates produceproduce results
results thatthat are
are more
more comparable
comparable to to software
software solutions
solutions than
than regular
regular Excel
Excel templa
templ
only
only contain
contain limited
limited functionality
functionality but but our
our templates
templates produce
produce complex
complex automated
automated reports
reports based
based on on limited
limited user
user input.
input. You
You
Excel
Excel skills
skills in
in order
order to
to use
use our
our templates
templates -- all
all our
our templates
templates only
only require
require basic
basic user
user input
input and
and include
include comprehensive
comprehensive step step by
b
About
About this
this sample
sample file file
This
This Excel
Excel document
document is is only
only aa sample
sample of of the
the fixed
fixed term
term deposits
deposits template.
template. We’ve
We’ve created
created this
this sample
sample to to enable
enable custom
custom
features
features of this template. You will therefore not be able to use this version of the template - the full version of
of this template. You will therefore not be able to use this version of the template - the full version of the
the templat
templa
after
after buying
buying the the template
template or or aa full
full membership
membership of of the
the Excel
Excel Skills
Skills website.
website.
Our full membership
Our full membership includes: includes:
■■ Access
Access to to all
all 40+
40+ of
of our
our unique
unique ExcelExcel templates
templates
■■ 365
365 days
days access
access to to our
our 300+
300+ ExcelExcel video
video tutorials
tutorials

Buy this template


enable editing & click here
y fixed
ny fixed term
term deposit.
deposit. The
The investment
investment account
account statement
statement includes
includes
pitalized
pitalized to the investment account on any user defined
to the investment account on any user defined date.
date. The
The
st
st payments,
payments, bank
bank charges,
charges, interest
interest rate
rate changes
changes and and investment
investment
calculation
calculation methodology
methodology that
that is
is applied
applied byby most
most financial
financial institutions
institutions
at
at are
are received
received from
from financial
financial institutions
institutions or
or to
to compile
compile investment
investment

ware
ware solutions
solutions than
than regular
regular Excel
Excel templates.
templates. Most
Most Excel
Excel templates
templates
eports
eports based
based onon limited
limited user
user input.
input. You
You also
also don't
don't need
need advanced
advanced
input
input and
and include
include comprehensive
comprehensive step
step by
by step
step instructions.
instructions.

ee created
created this
this sample
sample toto enable
enable customers
customers to
to view
view the
the layout
layout and
and
emplate - the full version of the template can only be downloaded
template - the full version of the template can only be downloaded

s template Register for a full membership


ng & click here enable editing & click here
Excel Skills | Fixed Term Deposits Template
Instructions
www.excel-skills.com

This template enables users to compile an investment account statement for any fixed term deposit. The investment
On
Onthis
thissheet:
sheet:
account statement includes interest calculations that are based on daily investment account balances and capitalized to
the investment account on any user defined date. The template provides for multiple investments of funds, withdrawal of This
This sheet
sheet includes
includes detailed
detailed instructions
instructions
funds, interest payments, bank charges, interest rate changes and investment accounts can be compiled for any on
on setting
setting up
up and
and using
using this
this template.
template.
investment period.

The main purpose of this template is to compile investment accounts and calculate interest based on the same calculation
methodology that is applied by most financial institutions. This template can therefore be used to recalculate the amounts
on account statements that are received from financial institutions and can also be used to compile investment account
statements for informal investments.
This
This isis the
the only
only
Important: If you use this template to compile investment account statements for your clients, the investment account protected
protected sheet
sheet inin the
the
statement and summary should be converted to a PDF format before being e-mailed to clients. You are not allowed to full
full version
version of of the
the
send the template in its current file format (Excel file) to your clients because this would fall outside the scope of a single template!
template!
user license and result in a copyright infringement.

Worksheet Summary

The main purpose of each worksheet is as follows:

TransCode - includes the default transaction types that need to be selected when entering investment account
transactions. Additional transaction types can also be added to the default list of transactions codes.
Statement - all investment account transactions should be recorded on this sheet. All the interest and investment account
balance calculations in this template are based on the transactions that are recorded on this sheet. Note that the
Statement sheet includes 10 columns but only four of these columns require user input (the columns with the yellow
column headings).
Summary - includes a monthly summary of investment account transactions that is calculated from the Statement sheet.
No user input is required on this sheet.

Note: The template includes a lot of complex formulas and has been designed within a specific worksheet structure. We
therefore do not recommend adding additional rows or columns within the existing worksheet framework because it may
result in errors or inaccurate calculations being encountered. If you therefore want to add your own calculations to the
template, we recommend inserting a new worksheet for this purpose.

Transaction Codes

The TransCode sheet contains a list of 6 default transaction types that can be used to record transactions on the
investment account statement. The default transaction types should be left unchanged but you can add additional
transaction types to the list if required. Each of the default transaction types has a specific purpose and if you therefore
change the type of transaction that is associated with the default transaction code, you may encounter inconsistencies in
the template calculations.

All the transaction types on the TransCode sheet are included in list boxes in column B on the Statement sheet. Additional
transaction types that are added to the default list of transaction types are also available for selection from these list
boxes. You will therefore be able to enter the transactions relating to these transaction types on the Statement sheet but
note that all transaction types with transaction codes greater than or equal to 7 are grouped together in one column on the
Summary sheet (column H).

Page 3 of 21
Excel Skills | Fixed Term Deposits Template
Instructions
www.excel-skills.com

Investment Account Transactions


On
Onthis
thissheet:
sheet:
This
This sheet
sheet includes
includes detailed
detailed instructions
instructions
All investment account transactions need to be recorded on the Statement sheet. This sheet includes 10 columns but only
four of these columns require user input (columns with a yellow column heading). The columns with light blue column
on
on setting
setting up
up and
and using
using this
this template.
template.
headings contain formulas that should be copied for all new transactions that are recorded.

When you therefore record any transaction, you will need to enter a date (in column A), select a transaction type from the
list box in column B, copy the formula in column C, enter a new interest rate (only if an interest rate change transaction is
being recorded, otherwise enter 0%), enter a transaction amount in column E and copy all the formulas from column F to J
from one of the existing rows.

Note: After recording a few transactions, it may be more efficient to copy a transaction that was previously recorded, paste
it into the next empty row and simply change the date, transaction code (if required), interest rate and amount in order to
record a new transaction that is similar to the transaction that was copied.

The following important guidelines should be followed when recording transactions on the Statement sheet:

The first transaction that should be recorded on this sheet should always be an interest rate change transaction
(transaction type 5) and this transaction should be recorded on the same date as the first transaction on your investment
account statement. The interest rate that is applicable to the investment should be entered in column D and the
transaction amount in column E should be nil (the transaction amount for all interest rate change transactions should
always be nil). This entry establishes the interest rate that should be used to calculate interest from the beginning of the
investment period.
All the transactions that are recorded on the Statement sheet should form part of a continuous cell range. There should
therefore be no empty rows between transactions, otherwise the investment account balances and therefore also the
interest calculations will be inaccurate.
All transactions should be recorded or sorted in an ascending date sequence (oldest transactions first). You'll notice that if
you enter a transaction that is out of sequence, the transaction date will be highlighted in red. This error can be corrected
by simply sorting all the transactions on the Statement sheet in an ascending order by the date in the first column. By
sorting the transactions in the correct order, you will ensure that the date sequence is rectified and that all interest
calculations are accurate.
Interest is only capitalized to the investment account when you record an interest capitalization transaction (transaction
type 4). The transaction amount in column E should be nil because the monthly interest capitalization calculation is
performed automatically through the formula that has been entered in column F. This interest calculation only applies to
transaction type 4 - if you therefore enter the incorrect transaction type, the interest will not be capitalized to the
investment account.
It is imperative that you don't replace any of the formulas in the columns with light blue column headings with alternative
values because it will result in inaccurate calculations. We recommend that you save the template under a default file
name after downloading it and save each investment account under a different file name. You will then be able to revert
back to the original template if you delete any of the formulas by accident.
All transaction amounts except for withdrawals of funds, bank charges and interest payments should be entered as
positive values. Withdrawals, bank charges and interest payments should be entered as negative values - if you enter
positive values for any of these transactions, the transaction amounts will be highlighted in orange.

The following section covers the default transaction types that should be recorded on the Statement sheet:

Investment of Funds

The Investments of Funds transaction type should be used for all deposits of funds into the investment account. This
includes the initial investment of funds and all subsequent deposits into the investment account. You can record as many
investments of funds as required by simply entering the appropriate transaction date, selecting transaction type 1 and
entering the appropriate amount in the Transaction Amount column (column E). All investments of funds should be entered
as positive amounts. If you enter a negative amount, the amount will be highlighted in orange until the error is rectified.

Page 4 of 21
Excel Skills | Fixed Term Deposits Template
Instructions
www.excel-skills.com

Withdrawal of Funds
On
Onthis
thissheet:
sheet:
This
This sheet
sheet includes
includes detailed
detailed instructions
instructions
Any withdrawal of a capital amount from the investment should be recorded by using transaction type 2. Note that capital
on
on setting
setting up
up and
and using
using this
this template.
template.
withdrawals exclude bank charges and interest payments. Withdrawals need to be recorded by entering the appropriate
transaction date, selecting transaction type 2 from the list box in column B and entering the withdrawal amount as a
negative value in the Transaction amount column. If you enter a positive amount, the amount will be highlighted in orange
until the error is rectified.

Bank Charges

All bank charges should be recorded by entering the appropriate transaction date, selecting transaction type 3 from the list
box in column B and entering the appropriate amount as a negative value in the Transaction amount column. If you enter
a positive amount, the amount will be highlighted in orange until the error is rectified.

Interest Capitalization

The interest calculations in this template are based on the daily investment account balances. All transactions except for
interest capitalization transactions are included in the daily investment account balance as if the transactions occurred at
the beginning of the day. Interest capitalization transactions are deemed to occur at the end of the transaction day. This
means that the day on which the interest capitalization transaction is recorded is included in the interest that is calculated.
This principle is best explained by way of an example.

Example: If we assume that the previous interest capitalization occurred on the 28th of February and a withdrawal of funds
transaction is entered on the 5th of March, a bank charge transaction is recorded on the 25 of March and an interest
capitalization transaction is recorded on the 28th of March, the following days will be included in the appropriate interest
calculations:
the withdrawal of funds transaction will be deducted from the closing account balance of the 4th of March and interest on
this balance will be calculated for 20 days (the 24th minus the 4th). Note that a transaction date of the 4th is used in the
calculation because it is deemed that the withdrawal occurred at the beginning of the 5th and the transaction amount
therefore effectively forms part of the closing balance on the 4th.
the previous month's closing balance will be included in the interest calculation of the current month for 4 days.
similarly, the bank charge transaction (recorded on the 25th) is deemed to have formed part of the closing balance of the
24th - this is why we deducted the 4th from the 24th and not the 25th.
interest capitalization transactions are however deemed to have occurred at the end of the transaction day. The interest
calculation on the day that the interest capitalization transaction is processed (the 28th) will therefore be based on 4 days
(the 28th minus the 24th) even though the bank charge transaction was recorded on the 25th.
if you add up the three interest calculations, you'll notice that the interest calculations covered the full 28 day period up to
the 28th of March.

All interest calculations are automatically performed based on the transactions that are recorded on the Statement sheet.
As we've mentioned before, it is imperative that all transactions are recorded in the correct date sequence (ascending date
order), otherwise the interest calculations may not be accurate. Interest is calculated by applying the appropriate interest
rate to the previous transaction's closing balance and based on the number of days that is calculated by applying the
transaction date principles that we've just explained.

The calculated interest accrual is only capitalized to the investment account when you enter an interest
capitalization transaction. Note that if you don't record this type of transaction on the investment account, no
interest will be capitalized to the investment account and your investment account statement will not be accurate!
It is therefore imperative that you add an interest capitalization transaction to the Statement sheet on all the
appropriate interest capitalization dates.

Page 5 of 21
Excel Skills | Fixed Term Deposits Template
Instructions
www.excel-skills.com

Interest can be capitalized on any date whether it is a month end date or any other day of the month. You can
On
Onthis
thissheet:
sheet:
therefore capitalize interest on the last day of each month by simply entering an interest capitalization transaction
This
This sheet
sheet includes
includes detailed
detailed instructions
instructions
on the last day of each month or you can capitalize interest on (say) the 27th of each month by simply entering an
interest capitalization transaction on the 27th of each month. The template automatically calculates the days that on
on setting
setting up
up and
and using
using this
this template.
template.
should be included in the interest calculation based on the date of the previous transaction that has been
recorded.

Interest capitalization transactions can be recorded by entering the transaction date, selecting transaction type 4 and
entering a nil amount in the Transaction Amount column. The amount of interest that will be capitalized is calculated in
column F and is automatically added to the investment account balance in column G.

Note: When entering an interest capitalization transaction, you should not enter a transaction amount in column E. If you
enter any value other than a nil value, the value will be highlighted in orange until the error is rectified.

Note: If the interest that is earned on an investment account is paid out at regular intervals, you should still
record the appropriate interest capitalization transactions and also record the interest payments by using
transaction type 6. All interest payments should be recorded as negative amounts and will be included in a
separate column on the Summary sheet. If you record an interest payment as a positive value, the amount will be
highlighted in orange until the error is rectified.

Interest Rate Changes

This template accommodates an unlimited number of interest rate changes. An interest rate change can be recorded on
the Statement sheet by simply entering the effective date of the interest rate change in column A, selecting transaction
type 5, entering the appropriate new interest rate in column D and entering a nil amount in the Transaction Amount
column. You'll notice that the interest rate in column H (used in all interest calculations) changes to the new interest rate
that has been recorded. Interest on all subsequent transactions will be calculated based on the new interest rate (until the
next interest rate change transaction is recorded).

Note: When entering an interest rate change transaction, you should not enter a transaction amount in column E. If you
enter any value other than a nil value, the value will be highlighted in orange until the error is rectified.

As we've mentioned before, the first transaction that should be recorded on the Statement sheet is an interest
rate change transaction. This transaction establishes the interest rate that should be used to calculate interest
from the beginning of the investment period. If you omit this transaction, the interest rate that will be used to
calculate interest on the initial investment account balance will be nil and no interest will therefore be calculated
and capitalized to the investment account until an interest rate is defined.

Interest rate changes can only be recorded by using transaction type 5 - if you enter a new interest rate in column D and
select any other transaction type, the interest rate change will not have any effect on the interest calculations. We have
added conditional formatting to column D to highlight all input errors in orange.

Other Charges

As we've mentioned before, you can add additional transaction types to the TransCode sheet and select the appropriate
transaction types from the list box in column B on the Statement sheet when recording transactions. All additional
transaction types will be included in a single column (column H) on the Summary sheet.

Investment Account Statement

All investment account transactions should be entered on the Statement sheet in accordance with the guidance provided
in the previous section. After reading through the previous section, you should therefore be able to record all the
appropriate transactions on the Statement sheet and we'll now provide guidance on the calculated columns (columns with
a light blue column heading) on this sheet.

Page 6 of 21
Excel Skills | Fixed Term Deposits Template
Instructions
www.excel-skills.com

The transaction description in column C has been included on the Statement sheet so that it is easy to identify the
transaction types that are selected from the list boxes in column B. The list boxes only include the transaction type On
Onthis
thissheet:
sheet:
numbers - we've therefore included the description in column C to enable users to review the transaction type that has This
This sheet
sheet includes
includes detailed
detailed instructions
instructions
been selected. on
on setting
setting up
up and
and using
using this
this template.
template.

The capitalized interest in column F represents the amount of interest that is capitalized to the investment account on the
appropriate transaction date. As we've mentioned before, an interest capitalization amount will only be calculated if
transaction type 4 is selected in column B.

This amount is the total of all the accrued interest amounts in column J since the previous interest capitalization
transaction. The accrued interest is calculated based on the interest rate in column H, the interest days in column I and the
previous transaction's closing balance in column G. The investment account balance on each transaction date is
calculated in column G.

Investment Account Summary

The Summary sheet includes a complete breakdown of the movements on the investment account for all monthly periods.
All the totals on this sheet are calculated from the transactions that are entered on the Statement sheet. No user input is
required on this sheet - users are simply required to copy the formulas in the existing rows to the appropriate number of
new rows in order to add the required number of monthly periods to the summary.

The first monthly period on the Summary sheet is determined by the transaction date of the first transaction on the
Statement sheet. The transaction date in row 4 on the Statement sheet therefore determines which monthly period is
displayed in the first row on the Summary sheet. All subsequent monthly periods on the Summary sheet are calculated
based on the first monthly period.

The Investment of Funds column is calculated based on all the transactions with a transaction type of 1 on the Statement
sheet. Withdrawals of funds (transaction type 2), bank charges (transaction type 3), interest capitalization (transaction type
4), interest payments (transaction type 6) and other charges (all transaction types greater than 6 that have been added to
the TransCode sheet) are also calculated based on the transaction types of the transactions that are recorded on the
Statement sheet.

As we've mentioned before, interest is only capitalized to the investment account when an interest capitalization
transaction is recorded on the Statement sheet. If you therefore note that a nil value is displayed for any monthly period in
the Interest Capitalized column (column F), it means that an interest capitalization transaction has not been recorded on
the Statement sheet for the particular month. If an interest amount should have been capitalized, you can simply record
the transaction on the appropriate transaction date

The Summary sheet can be used to analyze the movements on an investment account on a monthly basis. It is therefore
an extremely useful tool for reviewing the investment account transaction and balance history.

Help & Customization

If you experience any difficulty while using this template and you are not able to find the appropriate guidance in these
instructions, please e-mail us at support@excel-skills.com for assistance. This template has been designed with flexibility
in mind to ensure that it can be used in most business environments. If however you need an Excel based template that is
customized specifically for your business requirements, please e-mail our Support function and provide a brief explanation
of your requirements.

Page 7 of 21
Excel Skills | Fixed Term Deposits Template
Instructions
www.excel-skills.com

© Copyright
On
Onthis
thissheet:
sheet:
This
This sheet
sheet includes
includes detailed
detailed instructions
instructions
This template remains the intellectual property of www.excel-skills.com and is protected by international copyright laws. on
on setting
setting up
up and
and using
using this
this template.
template.
Any publication or distribution of this template outside the scope of the permitted use of the template is expressly
prohibited. In terms of the permitted use of this template, only the distribution of the template to persons within the same
organisation as the registered user or persons outside the organisation who can reasonably be expected to require access
to the template as a direct result of the use of the template by the registered user is allowed. Subsequent distribution of
the template by parties outside of the organisation is however expressly prohibited and represents an infringement of
international copyright laws.

Page 8 of 21
Transaction Codes

Code Transaction Type


1 Investment of Funds
2 Withdrawal of Funds
On
On this
this sheet:
sheet:
3 Bank Charges
This
This sheet
sheet includes
includes the
the default
default investment
investment account
account transaction
transaction
4 Interest Capitalized types.
types.Additional
Additional transaction
transaction types
types can
can be
be added
added to to the
the list
list by
by
5 Interest Rate Change entering
entering the
the new
new codes
codes below
below thethe last
last default
default code.
code. The
The transaction
transaction
6 Interest Paid types
types that
that are
are entered
entered onon this
this sheet
sheet are
are included
included in
in aa list
list box
box on
on the
the
“Statement”
“Statement” sheet.
sheet.

Page 9 of 21
Investment Account Statement
© www.excel-skills.com
New Interest Transaction Capitalized Account Interest Interest Accrued
Date Code Transaction Description Rate Amount Interest Balance Rate Days Interest
9/27/2009 5 Interest Rate Change 7.40% - - - 7.40% 0 -
9/27/2009 1 Investment of Funds 0.00% 250,000.00 - 250,000.00 7.40% 0 -
10/25/2009 3 Bank Charges 0.00% -42.00 - 249,958.00 7.40% 28 1,419.18
10/27/2009 4 Interest Capitalized 0.00% - 1,571.21 251,529.21 7.40% 3 152.03
11/5/2009 2 Withdrawal of Funds 0.00% -30,000.00 - 221,529.21 7.40% 8 407.96
11/25/2009 3 Bank Charges 0.00% -42.00 - 221,487.21 7.40% 20 898.26
11/27/2009 4 Interest Capitalized 0.00% - 1,440.93 222,928.14 7.40% 3 134.71
12/25/2009 3 Bank Charges 0.00% -42.00 - 222,886.14 7.40% 27 1,220.30
12/27/2009 4 Interest Capitalized 0.00% - 1,355.87 224,242.00 7.40% 3 135.56
1/25/2010 3 Bank Charges 0.00% -46.00 - 224,196.00 7.40% 28 1,272.96
1/27/2010 4 Interest Capitalized 0.00% - 1,409.32 225,605.32 7.40% 3 136.36
2/25/2010 3 Bank Charges 0.00% -46.00 - 225,559.32 7.40% 28 1,280.70
2/27/2010 4 Interest Capitalized 0.00% - 1,417.89 226,977.20 7.40% 3 137.19
3/15/2010 1 Investment of Funds 0.00% 50,000.00 - 276,977.20 7.40% 15 690.26
3/25/2010 3 Bank Charges 0.00% -46.00 - 276,931.20 7.40% 10 561.54
3/26/2010 5 Interest Rate Change 6.90% - - 276,931.20 6.90% 1 56.14
3/27/2010 4 Interest Capitalized 0.00% - 1,412.65 278,343.85 6.90% 2 104.70
4/25/2010 3 Bank Charges 0.00% -46.00 - 278,297.85 6.90% 28 1,473.32
4/27/2010 4 Interest Capitalized 0.00% - 1,631.15 279,929.00 6.90% 3 157.83
5/5/2010 2 Withdrawal of Funds 0.00% -13,000.00 - 266,929.00 6.90% 7 370.43
5/25/2010 3 Bank Charges 0.00% -46.00 - 266,883.00 6.90% 20 1,009.21
5/27/2010 4 Interest Capitalized 0.00% - 1,530.99 268,413.99 6.90% 3 151.36
6/25/2010 3 Bank Charges 0.00% -46.00 - 268,367.99 6.90% 28 1,420.76
6/27/2010 4 Interest Capitalized 0.00% - 1,572.95 269,940.95 6.90% 3 152.20
7/25/2010 3 Bank Charges 0.00% -46.00 - 269,894.95 6.90% 27 1,377.81
7/27/2010 4 Interest Capitalized 0.00% - 1,530.87 271,425.82 6.90% 3 153.06
8/25/2010 3 Bank Charges 0.00% -46.00 - 271,379.82 6.90% 28 1,436.70
8/27/2010 4 Interest Capitalized 0.00% - 1,590.60 272,970.42 6.90% 3 153.91
9/12/2010 5 Interest Rate Change 6.40% - - 272,970.42 6.40% 15 774.04
9/25/2010 3 Bank Charges 0.00% -46.00 - 272,924.42 6.40% 13 622.22

Page 10 of 21
Investment Account Statement
© www.excel-skills.com
New Interest Transaction Capitalized Account Interest Interest Accrued
Date Code Transaction Description Rate Amount Interest Balance Rate Days Interest
9/27/2010 4 Interest Capitalized 0.00% - 1,539.83 274,464.25 6.40% 3 143.57
10/25/2010 3 Bank Charges 0.00% -46.00 - 274,418.25 6.40% 27 1,299.38
10/27/2010 4 Interest Capitalized 0.00% - 1,443.73 275,861.98 6.40% 3 144.35
11/10/2010 5 Interest Rate Change 5.90% - - 275,861.98 5.90% 13 628.81
11/25/2010 3 Bank Charges 0.00% -46.00 - 275,815.98 5.90% 15 668.87
11/27/2010 4 Interest Capitalized 0.00% - 1,431.44 277,247.42 5.90% 3 133.75
12/25/2010 3 Bank Charges 0.00% -46.00 - 277,201.42 5.90% 27 1,210.01
12/27/2010 4 Interest Capitalized 0.00% - 1,344.44 278,545.86 5.90% 3 134.42
1/25/2011 3 Bank Charges 0.00% -50.00 - 278,495.86 5.90% 28 1,260.71
1/27/2011 4 Interest Capitalized 0.00% - 1,395.76 279,891.62 5.90% 3 135.05
2/25/2011 3 Bank Charges 0.00% -50.00 - 279,841.62 5.90% 28 1,266.80
2/27/2011 4 Interest Capitalized 0.00% - 1,402.50 281,244.12 5.90% 3 135.70
3/25/2011 3 Bank Charges 0.00% -50.00 - 281,194.12 5.90% 25 1,136.53
3/27/2011 4 Interest Capitalized 0.00% - 1,272.89 282,467.01 5.90% 3 136.36
4/25/2011 3 Bank Charges 0.00% -50.00 - 282,417.01 5.90% 28 1,278.45
4/27/2011 4 Interest Capitalized 0.00% - 1,415.41 283,832.42 5.90% 3 136.95
5/25/2011 3 Bank Charges 0.00% -50.00 - 283,782.42 5.90% 27 1,238.75
5/27/2011 4 Interest Capitalized 0.00% - 1,376.37 285,158.79 5.90% 3 137.62
6/25/2011 3 Bank Charges 0.00% -50.00 - 285,108.79 5.90% 28 1,290.64
6/27/2011 4 Interest Capitalized 0.00% - 1,428.89 286,537.68 5.90% 3 138.26
7/25/2011 3 Bank Charges 0.00% -50.00 - 286,487.68 5.90% 27 1,250.56
7/27/2011 4 Interest Capitalized 0.00% - 1,389.49 287,877.17 5.90% 3 138.93
8/25/2011 3 Bank Charges 0.00% -50.00 - 287,827.17 5.90% 28 1,302.94
8/27/2011 4 Interest Capitalized 0.00% - 1,442.52 289,269.68 5.90% 3 139.58
9/25/2011 3 Bank Charges 0.00% -50.00 - 289,219.68 5.90% 28 1,309.24
9/27/2011 4 Interest Capitalized 0.00% - 1,449.49 290,669.18 5.90% 3 140.25
10/25/2011 3 Bank Charges 0.00% -50.00 - 290,619.18 5.90% 27 1,268.59
10/27/2011 4 Interest Capitalized 0.00% - 1,409.52 292,028.70 5.90% 3 140.93
11/25/2011 3 Bank Charges 0.00% -50.00 - 291,978.70 5.90% 28 1,321.73
11/27/2011 4 Interest Capitalized 0.00% - 1,463.32 293,442.02 5.90% 3 141.59

Page 11 of 21
Investment Account Statement
© www.excel-skills.com
New Interest Transaction Capitalized Account Interest Interest Accrued
Date Code Transaction Description Rate Amount Interest Balance Rate Days Interest
12/25/2011 3 Bank Charges 0.00% -50.00 - 293,392.02 5.90% 27 1,280.69
12/27/2011 4 Interest Capitalized 0.00% - 1,422.97 294,814.99 5.90% 3 142.28
1/25/2012 3 Bank Charges 0.00% -56.00 - 294,758.99 5.90% 28 1,334.34
1/27/2012 4 Interest Capitalized 0.00% - 1,477.28 296,236.27 5.90% 3 142.94
2/25/2012 3 Bank Charges 0.00% -56.00 - 296,180.27 5.90% 28 1,340.77
2/27/2012 4 Interest Capitalized 0.00% - 1,484.40 297,664.67 5.90% 3 143.63
3/25/2012 3 Bank Charges 0.00% -56.00 - 297,608.67 5.90% 26 1,251.01
3/27/2012 4 Interest Capitalized 0.00% - 1,395.33 299,004.00 5.90% 3 144.32
4/25/2012 3 Bank Charges 0.00% -56.00 - 298,948.00 5.90% 28 1,353.30
4/27/2012 4 Interest Capitalized 0.00% - 1,498.27 300,446.26 5.90% 3 144.97
5/25/2012 3 Bank Charges 0.00% -56.00 - 300,390.26 5.90% 27 1,311.26
5/27/2012 4 Interest Capitalized 0.00% - 1,456.93 301,847.20 5.90% 3 145.67
6/25/2012 3 Bank Charges 0.00% -56.00 - 301,791.20 5.90% 28 1,366.17
6/27/2012 4 Interest Capitalized 0.00% - 1,512.52 303,303.71 5.90% 3 146.35
7/25/2012 3 Bank Charges 0.00% -56.00 - 303,247.71 5.90% 27 1,323.73
7/27/2012 4 Interest Capitalized 0.00% - 1,470.79 304,718.50 5.90% 3 147.05
8/25/2012 3 Bank Charges 0.00% -56.00 - 304,662.50 5.90% 28 1,379.16
8/27/2012 4 Interest Capitalized 0.00% - 1,526.90 306,189.41 5.90% 3 147.74
9/25/2012 3 Bank Charges 0.00% -56.00 - 306,133.41 5.90% 28 1,385.82
9/27/2012 4 Interest Capitalized 0.00% - 1,534.28 307,667.68 5.90% 3 148.45
10/25/2012 3 Bank Charges 0.00% -56.00 - 307,611.68 5.90% 27 1,342.78
10/27/2012 4 Interest Capitalized 0.00% - 1,491.95 309,103.63 5.90% 3 149.17
11/25/2012 3 Bank Charges 0.00% -56.00 - 309,047.63 5.90% 28 1,399.01
11/27/2012 4 Interest Capitalized 0.00% - 1,548.88 310,596.51 5.90% 3 149.87
12/25/2012 3 Bank Charges 0.00% -56.00 - 310,540.51 5.90% 27 1,355.56
12/27/2012 4 Interest Capitalized 0.00% - 1,506.15 312,046.66 5.90% 3 150.59
1/25/2013 3 Bank Charges 0.00% -60.00 - 311,986.66 5.90% 28 1,412.33
1/27/2013 4 Interest Capitalized 0.00% - 1,563.62 313,550.29 5.90% 3 151.29
2/25/2013 3 Bank Charges 0.00% -60.00 - 313,490.29 5.90% 28 1,419.14
2/27/2013 4 Interest Capitalized 0.00% - 1,571.16 315,061.45 5.90% 3 152.02

Page 12 of 21
Investment Account Statement
© www.excel-skills.com
New Interest Transaction Capitalized Account Interest Interest Accrued
Date Code Transaction Description Rate Amount Interest Balance Rate Days Interest
3/25/2013 3 Bank Charges 0.00% -60.00 - 315,001.45 5.90% 25 1,273.19
3/27/2013 4 Interest Capitalized 0.00% - 1,425.95 316,427.39 5.90% 3 152.75
4/25/2013 3 Bank Charges 0.00% -60.00 - 316,367.39 5.90% 28 1,432.16
4/27/2013 4 Interest Capitalized 0.00% - 1,585.58 317,952.97 5.90% 3 153.42
5/25/2013 3 Bank Charges 0.00% -60.00 - 317,892.97 5.90% 27 1,387.67
5/27/2013 4 Interest Capitalized 0.00% - 1,541.83 319,434.79 5.90% 3 154.16
6/25/2013 3 Bank Charges 0.00% -60.00 - 319,374.79 5.90% 28 1,445.77
6/27/2013 4 Interest Capitalized 0.00% - 1,600.65 320,975.44 5.90% 3 154.87
7/25/2013 3 Bank Charges 0.00% -60.00 - 320,915.44 5.90% 27 1,400.86
7/27/2013 4 Interest Capitalized 0.00% - 1,556.48 322,471.92 5.90% 3 155.62
8/25/2013 3 Bank Charges 0.00% -60.00 - 322,411.92 5.90% 28 1,459.52
8/27/2013 4 Interest Capitalized 0.00% - 1,615.86 324,027.79 5.90% 3 156.35
9/25/2013 3 Bank Charges 0.00% -60.00 - 323,967.79 5.90% 28 1,466.56
9/27/2013 4 Interest Capitalized 0.00% - 1,623.66 325,591.45 5.90% 3 157.10
10/25/2013 3 Bank Charges 0.00% -60.00 - 325,531.45 5.90% 27 1,421.01
10/27/2013 4 Interest Capitalized 0.00% - 1,578.87 327,110.31 5.90% 3 157.86
11/25/2013 3 Bank Charges 0.00% -60.00 - 327,050.31 5.90% 28 1,480.51
11/27/2013 4 Interest Capitalized 0.00% - 1,639.11 328,689.42 5.90% 3 158.60
12/25/2013 3 Bank Charges 0.00% -60.00 - 328,629.42 5.90% 27 1,434.53
12/27/2013 4 Interest Capitalized 0.00% - 1,593.89 330,223.31 5.90% 3 159.36
1/25/2014 3 Bank Charges 0.00% -65.00 - 330,158.31 5.90% 28 1,494.60
1/27/2014 4 Interest Capitalized 0.00% - 1,654.70 331,813.01 5.90% 3 160.10
1/27/2014 5 Interest Rate Change 6.40% - - 331,813.01 6.40% -1 -53.64
2/25/2014 3 Bank Charges 0.00% -65.00 - 331,748.01 6.40% 29 1,687.25
2/27/2014 4 Interest Capitalized 0.00% - 1,808.12 333,556.13 6.40% 3 174.51
3/25/2014 3 Bank Charges 0.00% -65.00 - 333,491.13 6.40% 25 1,462.16
3/27/2014 4 Interest Capitalized 0.00% - 1,637.59 335,128.72 6.40% 3 175.43
4/25/2014 3 Bank Charges 0.00% -65.00 - 335,063.72 6.40% 28 1,645.34
4/27/2014 4 Interest Capitalized 0.00% - 1,821.60 336,885.32 6.40% 3 176.25
5/25/2014 3 Bank Charges 0.00% -65.00 - 336,820.32 6.40% 27 1,594.90

Page 13 of 21
Investment Account Statement
© www.excel-skills.com
New Interest Transaction Capitalized Account Interest Interest Accrued
Date Code Transaction Description Rate Amount Interest Balance Rate Days Interest
5/27/2014 4 Interest Capitalized 0.00% - 1,772.07 338,592.39 6.40% 3 177.18
6/25/2014 3 Bank Charges 0.00% -65.00 - 338,527.39 6.40% 28 1,662.35
6/27/2014 4 Interest Capitalized 0.00% - 1,840.42 340,367.82 6.40% 3 178.07
7/18/2014 5 Interest Rate Change 6.65% - - 340,367.82 6.65% 20 1,193.62
7/25/2014 3 Bank Charges 0.00% -65.00 - 340,302.82 6.65% 7 434.09
7/27/2014 4 Interest Capitalized 0.00% - 1,813.71 342,116.52 6.65% 3 186.00
8/25/2014 3 Bank Charges 0.00% -65.00 - 342,051.52 6.65% 28 1,745.26
8/27/2014 4 Interest Capitalized 0.00% - 1,932.22 343,983.74 6.65% 3 186.96
9/25/2014 3 Bank Charges 0.00% -65.00 - 343,918.74 6.65% 28 1,754.79
9/27/2014 4 Interest Capitalized 0.00% - 1,942.77 345,861.51 6.65% 3 187.98
10/25/2014 3 Bank Charges 0.00% -65.00 - 345,796.51 6.65% 27 1,701.35
10/27/2014 4 Interest Capitalized 0.00% - 1,890.36 347,686.87 6.65% 3 189.00
11/25/2014 3 Bank Charges 0.00% -65.00 - 347,621.87 6.65% 28 1,773.68
11/27/2014 4 Interest Capitalized 0.00% - 1,963.68 349,585.55 6.65% 3 190.00
12/25/2014 3 Bank Charges 0.00% -65.00 - 349,520.55 6.65% 27 1,719.67
12/27/2014 4 Interest Capitalized 0.00% - 1,910.71 351,431.26 6.65% 3 191.04
1/25/2015 3 Bank Charges 0.00% -70.00 - 351,361.26 6.65% 28 1,792.78
1/27/2015 4 Interest Capitalized 0.00% - 1,984.83 353,346.09 6.65% 3 192.05
2/25/2015 3 Bank Charges 0.00% -70.00 - 353,276.09 6.65% 28 1,802.55
2/27/2015 4 Interest Capitalized 0.00% - 1,995.64 355,271.73 6.65% 3 193.09
3/25/2015 3 Bank Charges 0.00% -70.00 - 355,201.73 6.65% 25 1,618.19
3/27/2015 4 Interest Capitalized 0.00% - 1,812.33 357,014.06 6.65% 3 194.14
4/25/2015 3 Bank Charges 0.00% -70.00 - 356,944.06 6.65% 28 1,821.26
4/27/2015 4 Interest Capitalized 0.00% - 2,016.36 358,960.42 6.65% 3 195.10
5/25/2015 3 Bank Charges 0.00% -70.00 - 358,890.42 6.65% 27 1,765.79
5/27/2015 4 Interest Capitalized 0.00% - 1,961.95 360,852.37 6.65% 3 196.16
6/25/2015 3 Bank Charges 0.00% -70.00 - 360,782.37 6.65% 28 1,840.84
6/27/2015 4 Interest Capitalized 0.00% - 2,038.04 362,820.41 6.65% 3 197.19
7/24/2015 5 Interest Rate Change 6.90% - - 362,820.41 6.90% 26 1,718.68
7/25/2015 3 Bank Charges 0.00% -70.00 - 362,750.41 6.90% 1 68.59

Page 14 of 21
Investment Account Statement
© www.excel-skills.com
New Interest Transaction Capitalized Account Interest Interest Accrued
Date Code Transaction Description Rate Amount Interest Balance Rate Days Interest
7/27/2015 4 Interest Capitalized 0.00% - 1,992.99 364,743.39 6.90% 3 205.72
8/25/2015 3 Bank Charges 0.00% -70.00 - 364,673.39 6.90% 28 1,930.64
8/27/2015 4 Interest Capitalized 0.00% - 2,137.46 366,810.85 6.90% 3 206.81
9/25/2015 3 Bank Charges 0.00% -70.00 - 366,740.85 6.90% 28 1,941.59
9/27/2015 4 Interest Capitalized 0.00% - 2,149.57 368,890.42 6.90% 3 207.99
10/25/2015 3 Bank Charges 0.00% -70.00 - 368,820.42 6.90% 27 1,882.86
10/27/2015 4 Interest Capitalized 0.00% - 2,092.02 370,912.45 6.90% 3 209.17
11/20/2015 5 Interest Rate Change 7.15% - - 370,912.45 7.15% 23 1,612.71
11/25/2015 3 Bank Charges 0.00% -70.00 - 370,842.45 7.15% 5 363.29
11/27/2015 4 Interest Capitalized 0.00% - 2,193.93 373,036.38 7.15% 3 217.93
12/25/2015 3 Bank Charges 0.00% -70.00 - 372,966.38 7.15% 27 1,973.00
12/27/2015 4 Interest Capitalized 0.00% - 2,192.19 375,158.57 7.15% 3 219.18
1/25/2016 3 Bank Charges 0.00% -76.00 - 375,082.57 7.15% 28 2,057.72
1/27/2016 4 Interest Capitalized 0.00% - 2,278.14 377,360.71 7.15% 3 220.43
1/29/2016 5 Interest Rate Change 7.40% - - 377,360.71 7.40% 1 73.92
2/25/2016 3 Bank Charges 0.00% -76.00 - 377,284.71 7.40% 27 2,065.66
2/27/2016 4 Interest Capitalized 0.00% - 2,369.06 379,653.76 7.40% 3 229.47
3/18/2016 5 Interest Rate Change 7.65% - - 379,653.76 7.65% 19 1,462.45
3/25/2016 3 Bank Charges 0.00% -76.00 - 379,577.76 7.65% 7 557.00
3/27/2016 4 Interest Capitalized 0.00% - 2,258.11 381,835.88 7.65% 3 238.67
4/25/2016 3 Bank Charges 0.00% -76.00 - 381,759.88 7.65% 28 2,240.80
4/27/2016 4 Interest Capitalized 0.00% - 2,480.84 384,240.72 7.65% 3 240.04
5/25/2016 3 Bank Charges 0.00% -76.00 - 384,164.72 7.65% 27 2,174.38
5/27/2016 4 Interest Capitalized 0.00% - 2,415.93 386,580.65 7.65% 3 241.55
6/25/2016 3 Bank Charges 0.00% -76.00 - 386,504.65 7.65% 28 2,268.65
6/27/2016 4 Interest Capitalized 0.00% - 2,511.67 389,016.32 7.65% 3 243.02
7/25/2016 3 Bank Charges 0.00% -76.00 - 388,940.32 7.65% 27 2,201.41
7/27/2016 4 Interest Capitalized 0.00% - 2,445.96 391,386.27 7.65% 3 244.55
8/25/2016 3 Bank Charges 0.00% -76.00 - 391,310.27 7.65% 28 2,296.85
8/27/2016 4 Interest Capitalized 0.00% - 2,542.89 393,853.16 7.65% 3 246.04

Page 15 of 21
Investment Account Statement
© www.excel-skills.com
New Interest Transaction Capitalized Account Interest Interest Accrued
Date Code Transaction Description Rate Amount Interest Balance Rate Days Interest
9/25/2016 3 Bank Charges 0.00% -76.00 - 393,777.16 7.65% 28 2,311.32
9/27/2016 4 Interest Capitalized 0.00% - 2,558.92 396,336.08 7.65% 3 247.59
10/25/2016 3 Bank Charges 0.00% -76.00 - 396,260.08 7.65% 27 2,242.83
10/27/2016 4 Interest Capitalized 0.00% - 2,491.98 398,752.07 7.65% 3 249.16
11/25/2016 3 Bank Charges 0.00% -76.00 - 398,676.07 7.65% 28 2,340.07
11/27/2016 4 Interest Capitalized 0.00% - 2,590.75 401,266.81 7.65% 3 250.67
12/25/2016 3 Bank Charges 0.00% -76.00 - 401,190.81 7.65% 27 2,270.73
12/27/2016 4 Interest Capitalized 0.00% - 2,522.99 403,713.80 7.65% 3 252.26
1/25/2017 3 Bank Charges 0.00% -82.00 - 403,631.80 7.65% 28 2,369.19
1/27/2017 4 Interest Capitalized 0.00% - 2,622.98 406,254.78 7.65% 3 253.79
2/25/2017 3 Bank Charges 0.00% -82.00 - 406,172.78 7.65% 28 2,384.10
2/27/2017 4 Interest Capitalized 0.00% - 2,639.49 408,812.27 7.65% 3 255.39
3/25/2017 3 Bank Charges 0.00% -82.00 - 408,730.27 7.65% 25 2,142.06
3/27/2017 4 Interest Capitalized 0.00% - 2,399.06 411,129.33 7.65% 3 257.00
4/25/2017 3 Bank Charges 0.00% -82.00 - 411,047.33 7.65% 28 2,412.71
4/27/2017 4 Interest Capitalized 0.00% - 2,671.16 413,718.50 7.65% 3 258.45

On
On this
this sheet:
sheet:
All
All investment
investment account
account transactions
transactions should
should bebe recorded
recorded on on this
this sheet
sheet in
in order
order to
to calculate
calculate thethe
investment
investment account
account statement
statement balances.
balances. TheThe calculations
calculations on on this
this sheet
sheet accommodate
accommodate an an unlimited
unlimited
number
number of of interest
interest rate
rate changes
changes and
and facilitate
facilitate daily
daily interest
interest calculations.
calculations. Investment
Investment account
account balances
balances
are
are calculated
calculated andand displayed
displayed on on all
all transaction
transaction dates.
dates. User
User input
input is
is limited
limited to
to entering
entering the
the transaction
transaction
date,
date, transaction
transaction code,
code, newnew interest
interest rate
rate (only
(only for
for interest
interest rate
rate changes)
changes) and and the
the transaction
transaction amount.
amount. All
All
the
the columns
columns withwith aa light
light blue
blue column
column heading
heading contain
contain formulas
formulas thatthat should
should be be copied
copied for
for all
all new
new
transactions
transactions that
that are
are recorded
recorded on on this
this sheet.
sheet.

Page 16 of 21
Investment Summary
© www.excel-skills.com
Total Investment of Funds 300,000.00 Total Interest Capitalized 162,248.50
Total Withdrawal of Funds -43,000.00 Total Interest Paid -
Total Bank Charges -5,530.00 Total Other Costs -

Opening Investment of Withdrawal of Bank Interest Interest Other Closing


Month Balance Funds Funds Charges Capitalized Paid Charges Balance
Sep-2009 - 250,000.00 - - - - - 250,000.00
Oct-2009 250,000.00 - - -42.00 1,571.21 - - 251,529.21
Nov-2009 251,529.21 - -30,000.00 -42.00 1,440.93 - - 222,928.14
Dec-2009 222,928.14 - - -42.00 1,355.87 - - 224,242.00
Jan-2010 224,242.00 - - -46.00 1,409.32 - - 225,605.32
Feb-2010 225,605.32 - - -46.00 1,417.89 - - 226,977.20
Mar-2010 226,977.20 50,000.00 - -46.00 1,412.65 - - 278,343.85
Apr-2010 278,343.85 - - -46.00 1,631.15 - - 279,929.00
May-2010 279,929.00 - -13,000.00 -46.00 1,530.99 - - 268,413.99
Jun-2010 268,413.99 - - -46.00 1,572.95 - - 269,940.95
Jul-2010 269,940.95 - - -46.00 1,530.87 - - 271,425.82
Aug-2010 271,425.82 - - -46.00 1,590.60 - - 272,970.42
Sep-2010 272,970.42 - - -46.00 1,539.83 - - 274,464.25
Oct-2010 274,464.25 - - -46.00 1,443.73 - - 275,861.98
Nov-2010 275,861.98 - - -46.00 1,431.44 - - 277,247.42
Dec-2010 277,247.42 - - -46.00 1,344.44 - - 278,545.86
Jan-2011 278,545.86 - - -50.00 1,395.76 - - 279,891.62
Feb-2011 279,891.62 - - -50.00 1,402.50 - - 281,244.12
Mar-2011 281,244.12 - - -50.00 1,272.89 - - 282,467.01
Apr-2011 282,467.01 - - -50.00 1,415.41 - - 283,832.42
May-2011 283,832.42 - - -50.00 1,376.37 - - 285,158.79
Jun-2011 285,158.79 - - -50.00 1,428.89 - - 286,537.68

Page 17 of 21
Investment Summary
© www.excel-skills.com
Total Investment of Funds 300,000.00 Total Interest Capitalized 162,248.50
Total Withdrawal of Funds -43,000.00 Total Interest Paid -
Total Bank Charges -5,530.00 Total Other Costs -

Opening Investment of Withdrawal of Bank Interest Interest Other Closing


Month Balance Funds Funds Charges Capitalized Paid Charges Balance
Jul-2011 286,537.68 - - -50.00 1,389.49 - - 287,877.17
Aug-2011 287,877.17 - - -50.00 1,442.52 - - 289,269.68
Sep-2011 289,269.68 - - -50.00 1,449.49 - - 290,669.18
Oct-2011 290,669.18 - - -50.00 1,409.52 - - 292,028.70
Nov-2011 292,028.70 - - -50.00 1,463.32 - - 293,442.02
Dec-2011 293,442.02 - - -50.00 1,422.97 - - 294,814.99
Jan-2012 294,814.99 - - -56.00 1,477.28 - - 296,236.27
Feb-2012 296,236.27 - - -56.00 1,484.40 - - 297,664.67
Mar-2012 297,664.67 - - -56.00 1,395.33 - - 299,004.00
Apr-2012 299,004.00 - - -56.00 1,498.27 - - 300,446.26
May-2012 300,446.26 - - -56.00 1,456.93 - - 301,847.20
Jun-2012 301,847.20 - - -56.00 1,512.52 - - 303,303.71
Jul-2012 303,303.71 - - -56.00 1,470.79 - - 304,718.50
Aug-2012 304,718.50 - - -56.00 1,526.90 - - 306,189.41
Sep-2012 306,189.41 - - -56.00 1,534.28 - - 307,667.68
Oct-2012 307,667.68 - - -56.00 1,491.95 - - 309,103.63
Nov-2012 309,103.63 - - -56.00 1,548.88 - - 310,596.51
Dec-2012 310,596.51 - - -56.00 1,506.15 - - 312,046.66
Jan-2013 312,046.66 - - -60.00 1,563.62 - - 313,550.29
Feb-2013 313,550.29 - - -60.00 1,571.16 - - 315,061.45
Mar-2013 315,061.45 - - -60.00 1,425.95 - - 316,427.39
Apr-2013 316,427.39 - - -60.00 1,585.58 - - 317,952.97

Page 18 of 21
Investment Summary
© www.excel-skills.com
Total Investment of Funds 300,000.00 Total Interest Capitalized 162,248.50
Total Withdrawal of Funds -43,000.00 Total Interest Paid -
Total Bank Charges -5,530.00 Total Other Costs -

Opening Investment of Withdrawal of Bank Interest Interest Other Closing


Month Balance Funds Funds Charges Capitalized Paid Charges Balance
May-2013 317,952.97 - - -60.00 1,541.83 - - 319,434.79
Jun-2013 319,434.79 - - -60.00 1,600.65 - - 320,975.44
Jul-2013 320,975.44 - - -60.00 1,556.48 - - 322,471.92
Aug-2013 322,471.92 - - -60.00 1,615.86 - - 324,027.79
Sep-2013 324,027.79 - - -60.00 1,623.66 - - 325,591.45
Oct-2013 325,591.45 - - -60.00 1,578.87 - - 327,110.31
Nov-2013 327,110.31 - - -60.00 1,639.11 - - 328,689.42
Dec-2013 328,689.42 - - -60.00 1,593.89 - - 330,223.31
Jan-2014 330,223.31 - - -65.00 1,654.70 - - 331,813.01
Feb-2014 331,813.01 - - -65.00 1,808.12 - - 333,556.13
Mar-2014 333,556.13 - - -65.00 1,637.59 - - 335,128.72
Apr-2014 335,128.72 - - -65.00 1,821.60 - - 336,885.32
May-2014 336,885.32 - - -65.00 1,772.07 - - 338,592.39
Jun-2014 338,592.39 - - -65.00 1,840.42 - - 340,367.82
Jul-2014 340,367.82 - - -65.00 1,813.71 - - 342,116.52
Aug-2014 342,116.52 - - -65.00 1,932.22 - - 343,983.74
Sep-2014 343,983.74 - - -65.00 1,942.77 - - 345,861.51
Oct-2014 345,861.51 - - -65.00 1,890.36 - - 347,686.87
Nov-2014 347,686.87 - - -65.00 1,963.68 - - 349,585.55
Dec-2014 349,585.55 - - -65.00 1,910.71 - - 351,431.26
Jan-2015 351,431.26 - - -70.00 1,984.83 - - 353,346.09
Feb-2015 353,346.09 - - -70.00 1,995.64 - - 355,271.73

Page 19 of 21
Investment Summary
© www.excel-skills.com
Total Investment of Funds 300,000.00 Total Interest Capitalized 162,248.50
Total Withdrawal of Funds -43,000.00 Total Interest Paid -
Total Bank Charges -5,530.00 Total Other Costs -

Opening Investment of Withdrawal of Bank Interest Interest Other Closing


Month Balance Funds Funds Charges Capitalized Paid Charges Balance
Mar-2015 355,271.73 - - -70.00 1,812.33 - - 357,014.06
Apr-2015 357,014.06 - - -70.00 2,016.36 - - 358,960.42
May-2015 358,960.42 - - -70.00 1,961.95 - - 360,852.37
Jun-2015 360,852.37 - - -70.00 2,038.04 - - 362,820.41
Jul-2015 362,820.41 - - -70.00 1,992.99 - - 364,743.39
Aug-2015 364,743.39 - - -70.00 2,137.46 - - 366,810.85
Sep-2015 366,810.85 - - -70.00 2,149.57 - - 368,890.42
Oct-2015 368,890.42 - - -70.00 2,092.02 - - 370,912.45
Nov-2015 370,912.45 - - -70.00 2,193.93 - - 373,036.38
Dec-2015 373,036.38 - - -70.00 2,192.19 - - 375,158.57
Jan-2016 375,158.57 - - -76.00 2,278.14 - - 377,360.71
Feb-2016 377,360.71 - - -76.00 2,369.06 - - 379,653.76
Mar-2016 379,653.76 - - -76.00 2,258.11 - - 381,835.88
Apr-2016 381,835.88 - - -76.00 2,480.84 - - 384,240.72
May-2016 384,240.72 - - -76.00 2,415.93 - - 386,580.65
Jun-2016 386,580.65 - - -76.00 2,511.67 - - 389,016.32
Jul-2016 389,016.32 - - -76.00 2,445.96 - - 391,386.27
Aug-2016 391,386.27 - - -76.00 2,542.89 - - 393,853.16
Sep-2016 393,853.16 - - -76.00 2,558.92 - - 396,336.08
Oct-2016 396,336.08 - - -76.00 2,491.98 - - 398,752.07
Nov-2016 398,752.07 - - -76.00 2,590.75 - - 401,266.81
Dec-2016 401,266.81 - - -76.00 2,522.99 - - 403,713.80

Page 20 of 21
Investment Summary
© www.excel-skills.com
Total Investment of Funds 300,000.00 Total Interest Capitalized 162,248.50
Total Withdrawal of Funds -43,000.00 Total Interest Paid -
Total Bank Charges -5,530.00 Total Other Costs -

Opening Investment of Withdrawal of Bank Interest Interest Other Closing


Month Balance Funds Funds Charges Capitalized Paid Charges Balance
Jan-2017 403,713.80 - - -82.00 2,622.98 - - 406,254.78
Feb-2017 406,254.78 - - -82.00 2,639.49 - - 408,812.27
Mar-2017 408,812.27 - - -82.00 2,399.06 - - 411,129.33
Apr-2017 411,129.33 - - -82.00 2,671.16 - - 413,718.50

On
On this
this sheet:
sheet:
All
All the
the amounts
amounts onon this
this investment
investment account
account summary
summary areare automatically
automatically calculated
calculated based
based on
on
the
the transactions
transactions that
that are
are recorded
recorded on
on the
the “Statement”
“Statement” sheet.
sheet. You
You can
can add
add additional
additional monthly
monthly
periods
periods to
to the
the sheet
sheet by
by simply
simply copying
copying thethe formulas
formulas from
from one
one of
of the
the existing
existing rows.
rows. No
No user
user
input
input is
is required
required onon this
this sheet.
sheet.

Page 21 of 21

Vous aimerez peut-être aussi