Scribd Logo
Upload

Welcome to Scribd!

  • MP2 Scenarios (With 6th Dividend) .Edit

    Uploaded by

    ralph angelo buenaventura
    8 views6 pages
    The document shows contribution and balance details for an investment account over multiple years from 2018-2023. It lists dates, contribution amounts, cumulative contributions, and average monthly balances. It also lists annual dividend rates ranging from 7.23-7.50% and a total dividend amount of $3,488.88 earned in 2019. Many of the cells show error codes instead of numbers from 2020 onwards.

    Original Description:

    Original Title

    MP2 Scenarios (With 6th Dividend).Edit

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document shows contribution and balance details for an investment account over multiple years from 2018-2023. It lists dates, contribution amounts, cumulative contributions, and average monthly balances. It also lists annual dividend rates ranging from 7.23-7.50% and a total dividend amount of $3,488.88 earned in 2019. Many of the cells show error codes instead of numbers from 2020 onwards.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    8 views6 pages

    MP2 Scenarios (With 6th Dividend) .Edit

    Uploaded by

    ralph angelo buenaventura
    The document shows contribution and balance details for an investment account over multiple years from 2018-2023. It lists dates, contribution amounts, cumulative contributions, and average monthly balances. It also lists annual dividend rates ranging from 7.23-7.50% and a total dividend amount of $3,488.88 earned in 2019. Many of the cells show error codes instead of numbers from 2020 onwards.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 6

    TOTALS - 300,000.

    00 Err:502 Err:502
    Dividend Option: Compounded Savings
    Contrib. Option: Non-Uniform
    Contribution Uniform Non-uniform Cumulative Ave. Monthly
    Date Contributions Contrib (Optional) Contributions Balance
    5/31/2018 - 15,000.00 15,000.00 1,250.00
    6/30/2018 - - 15,000.00 2,500.00
    7/31/2018 - - 15,000.00 3,750.00
    8/31/2018 - 55,000.00 70,000.00 9,583.33
    9/30/2018 - 20,000.00 90,000.00 17,083.33
    10/31/2018 - 30,000.00 120,000.00 27,083.33
    11/30/2018 - - 120,000.00 37,083.33
    12/31/2018 - - 120,000.00 47,083.33
    1/31/2019 - - 123,488.88 57,374.07
    2/28/2019 - - 123,488.88 67,664.81
    3/31/2019 - 30,000.00 153,488.88 80,455.55
    4/30/2019 - - 153,488.88 Err:502
    5/31/2019 - - 153,488.88 Err:502
    6/30/2019 - 50,000.00 203,488.88 Err:502
    7/31/2019 - - 203,488.88 Err:502
    8/31/2019 - - 203,488.88 Err:502
    9/30/2019 - - 203,488.88 Err:502
    10/31/2019 - - 203,488.88 Err:502
    11/30/2019 - 40,000.00 243,488.88 Err:502
    12/31/2019 - - 243,488.88 Err:502
    1/31/2020 - 30,000.00 Err:502 Err:502
    2/29/2020 - 30,000.00 Err:502 Err:502
    3/31/2020 - - Err:502 Err:502
    4/30/2020 - - Err:502 Err:502
    5/31/2020 - - Err:502 Err:502
    6/30/2020 - - Err:502 Err:502
    7/31/2020 - - Err:502 Err:502
    8/31/2020 - - Err:502 Err:502
    9/30/2020 - - Err:502 Err:502
    10/31/2020 - - Err:502 Err:502
    11/30/2020 - - Err:502 Err:502
    12/31/2020 - - Err:502 Err:502
    1/31/2021 - - Err:502 Err:502
    2/28/2021 - - Err:502 Err:502
    3/31/2021 - - Err:502 Err:502
    4/30/2021 - - Err:502 Err:502
    5/31/2021 - - Err:502 Err:502
    6/30/2021 - - Err:502 Err:502
    7/31/2021 - - Err:502 Err:502
    8/31/2021 - - Err:502 Err:502
    9/30/2021 - - Err:502 Err:502
    10/31/2021 - - Err:502 Err:502
    11/30/2021 - - Err:502 Err:502
    12/31/2021 - - Err:502 Err:502
    1/31/2022 - - Err:502 Err:502
    2/28/2022 - - Err:502 Err:502
    3/31/2022 - - Err:502 Err:502
    4/30/2022 - - Err:502 Err:502
    5/31/2022 - - Err:502 Err:502
    6/30/2022 - - Err:502 Err:502
    7/31/2022 - - Err:502 Err:502
    8/31/2022 - - Err:502 Err:502
    9/30/2022 - - Err:502 Err:502
    10/31/2022 - - Err:502 Err:502
    11/30/2022 - - Err:502 Err:502
    12/31/2022 - - Err:502 Err:502
    1/31/2023 - - Err:502 Err:502
    2/28/2023 - - Err:502 Err:502
    3/31/2023 - - Err:502 Err:502
    4/30/2023 - - Err:502 Err:502
    5/31/2023 Err:502
    Err:504 Err:502

    Dividend Annual Dividend


    Rate Dividends Year Rates
    7.41% - 2018 7.41%
    7.41% - 2019 7.23%
    7.41% - 2020 7.50%
    7.41% - 2021 7.50%
    7.41% - 2022 7.50%
    7.41% - 2023 7.50%
    7.41% -
    7.41% 3,488.88
    7.23% -
    7.23% -
    7.23% -
    7.23% -
    7.23% -
    7.23% -
    7.23% -
    7.23% -
    7.23% -
    7.23% -
    7.23% -
    7.23% Err:502
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% Err:502
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% Err:502
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% -
    7.50% Err:502
    7.50% -
    7.50% -
    7.50% -
    7.50% Err:502

    You might also like