# | -------- | -------- | -------- | -------- | -------- | ----NAME: | | | | | | DATE: |
|
---|
1 | | NUMBER | TOTAL | SHARE | SHARE | | | -------- | -------- | -------- | -------- | -------- | -------- | -------- |
2 | STOCK | OF | STOCK | CURRENT | DIVID | | | MARKET | $ GAIN | %GAIN | WEIGHT | COST | ANNUAL | % TOTAL |
3 | NAME | SHARES | COST | PRICE | AMOUNT | | | VALUE | (LOSS) | -LOSS | AS A % | YIELD | INCOME | INVEST |
4 | -------- | -------- | -------- | -------- | -------- | -------- | -------- | -------- | -------- | -------- | -------- | -------- | -------- |
5 | , | 0.0 | 0.0 | 0.0 | 0.0 | | | @Sum(B6*D6) | @Sum(G6-C6) | @If(C6>0.0,H6/C6,0.0) | @If(G6>0.0,G6/G22,0.0) | @If(E6>0.0,E6/(C6/B6),0.0) | @Sum(B6*E6) | @If(G6>0.0,G6/L62,0.0) |
6 | , | 0.0 | 0.0 | 0.0 | 0.0 | | | @Sum(B7*D7) | @Sum(G7-C7) | @If(C7>0.0,H7/C7,0.0) | @If(G7>0.0,G7/G22,0.0) | @If(E7>0.0,E7/(C7/B7),0.0) | @Sum(B7*E7) | @If(G7>0.0,G7/L62,0.0) |
7 | , | 0.0 | 0.0 | 0.0 | 0.0 | | | @Sum(B8*D8) | @Sum(G8-C8) | @If(C8>0.0,H8/C8,0.0) | @If(G8>0.0,G8/G22,0.0) | @If(E8>0.0,E8/(C8/B8),0.0) | @Sum(B8*E8) | @If(G8>0.0,G8/L62,0.0) |
8 | , | 0.0 | 0.0 | 0.0 | 0.0 | | | @Sum(B9*D9) | @Sum(G9-C9) | @If(C9>0.0,H9/C9,0.0) | @If(G9>0.0,G9/G22,0.0) | @If(E9>0.0,E9/(C9/B9),0.0) | @Sum(B9*E9) | @If(G9>0.0,G9/L62,0.0) |
9 | , | 0.0 | 0.0 | 0.0 | 0.0 | | | @Sum(B10*D10) | @Sum(G10-C10) | @If(C10>0.0,H10/C10,0.0) | @If(G10>0.0,G10/G22,0.0) | @If(E10>0.0,E10/(C10/B10),0.0) | @Sum(B10*E10) | @If(G10>0.0,G10/L62,0.0) |
10 | , | 0.0 | 0.0 | 0.0 | 0.0 | | | @Sum(B11*D11) | @Sum(G11-C11) | @If(C11>0.0,H11/C11,0.0) | @If(G11>0.0,G11/G22,0.0) | @If(E11>0.0,E11/(C11/B11),0.0) | @Sum(B11*E11) | @If(G11>0.0,G11/L62,0.0) |
11 | , | 0.0 | 0.0 | 0.0 | 0.0 | | | @Sum(B12*D12) | @Sum(G12-C12) | @If(C12>0.0,H12/C12,0.0) | @If(G12>0.0,G12/G22,0.0) | @If(E12>0.0,E12/(C12/B12),0.0) | @Sum(B12*E12) | @If(G12>0.0,G12/L62,0.0) |
12 | , | 0.0 | 0.0 | 0.0 | 0.0 | | | @Sum(B13*D13) | @Sum(G13-C13) | @If(C13>0.0,H13/C13,0.0) | @If(G13>0.0,G13/G22,0.0) | @If(E13>0.0,E13/(C13/B13),0.0) | @Sum(B13*E13) | @If(G13>0.0,G13/L62,0.0) |
13 | , | 0.0 | 0.0 | 0.0 | 0.0 | | | @Sum(B14*D14) | @Sum(G14-C14) | @If(C14>0.0,H14/C14,0.0) | @If(G14>0.0,G14/G22,0.0) | @If(E14>0.0,E14/(C14/B14),0.0) | @Sum(B14*E14) | @If(G14>0.0,G14/L62,0.0) |
14 | , | 0.0 | 0.0 | 0.0 | 0.0 | | | @Sum(B15*D15) | @Sum(G15-C15) | @If(C15>0.0,H15/C15,0.0) | @If(G15>0.0,G15/G22,0.0) | @If(E15>0.0,E15/(C15/B15),0.0) | @Sum(B15*E15) | @If(G15>0.0,G15/L62,0.0) |
15 | , | 0.0 | 0.0 | 0.0 | 0.0 | | | @Sum(B16*D16) | @Sum(G16-C16) | @If(C16>0.0,H16/C16,0.0) | @If(G16>0.0,G16/G22,0.0) | @If(E16>0.0,E16/(C16/B16),0.0) | @Sum(B16*E16) | @If(G16>0.0,G16/L62,0.0) |
16 | , | 0.0 | 0.0 | 0.0 | 0.0 | | | @Sum(B17*D17) | @Sum(G17-C17) | @If(C17>0.0,H17/C17,0.0) | @If(G17>0.0,G17/G22,0.0) | @If(E17>0.0,E17/(C17/B17),0.0) | @Sum(B17*E17) | @If(G17>0.0,G17/L62,0.0) |
17 | , | 0.0 | 0.0 | 0.0 | 0.0 | | | @Sum(B18*D18) | @Sum(G18-C18) | @If(C18>0.0,H18/C18,0.0) | @If(G18>0.0,G18/G22,0.0) | @If(E18>0.0,E18/(C18/B18),0.0) | @Sum(B18*E18) | @If(G18>0.0,G18/L62,0.0) |
18 | , | 0.0 | 0.0 | 0.0 | 0.0 | | | @Sum(B19*D19) | @Sum(G19-C19) | @If(C19>0.0,H19/C19,0.0) | @If(G19>0.0,G19/G22,0.0) | @If(E19>0.0,E19/(C19/B19),0.0) | @Sum(B19*E19) | @If(G19>0.0,G19/L62,0.0) |
19 | , | 0.0 | 0.0 | 0.0 | 0.0 | | | @Sum(B20*D20) | @Sum(G20-C20) | @If(C20>0.0,H20/C20,0.0) | @If(G20>0.0,G20/G22,0.0) | @If(E20>0.0,E20/(C20/B20),0.0) | @Sum(B20*E20) | @If(G20>0.0,G20/L62,0.0) |
20 | -------- | -------- | -------- | -------- | -------- | --------| | -------- | -------- | -------- | -------- | -------- | -------- | -------- |
21 | SUBTOTAL | | , | @Sum(C6..C20) | | , | , | | | @Sum(H6..H20) | @Sum(I6..I20) | | @Sum(K6..K20) | | @Sum(M6..M20) | @Sum(N6..N20) |
22 | ======== | ======== | ======== | ======== | ======== | ========| | ======== | ======== | ======== | ======== | ======== | ======== | ======== |
23 | BOND | NUMBER | TOTAL | VALUE OF | ANNUAL | | | MARKET | $ GAIN | %GAIN | WEIGHT | COST | TOTAL | |
24 | | OF | COST OF | EACH | INTRST | | | VALUE | OR | OR | AS A | YIELD | ANNUAL | |
25 | NAME | BONDS | BONDS | BOND NOW | FOR EACH | | | NOW | (LOSS) | LOSS | % | | INCOME | |
26 | -------- | -------- | -------- | -------- | -------- | --------| | -------- | -------- | -------- | -------- | -------- | -------- | -------- |
27 | , | 0.0 | 0.0 | 0.0 | 0.0 | | | @Sum(B28*D28) | @Sum(G28-C28) | @If(H28>0.0,H28/C28,0.0) | @If(D28>0.0,D28/D32,0.0) | @If(E28>0.0,E28/(C28/B28),0.0) | @Sum(B28*E28) | @If(G28>0.0,G28/L62,0.0) |
28 | , | 0.0 | 0.0 | 0.0 | 0.0 | | | @Sum(B29*D29) | @Sum(G29-C29) | @If(H29>0.0,H29/C29,0.0) | @If(D29>0.0,D29/D32,0.0) | @If(E29>0.0,E29/(C29/B29),0.0) | @Sum(B29*E29) | @If(G29>0.0,G29/L62,0.0) |
29 | , | 0.0 | 0.0 | 0.0 | 0.0 | | | @Sum(B30*D30) | @Sum(G30-C30) | @If(H30>0.0,H30/C30,0.0) | @If(D30>0.0,D30/D32,0.0) | @If(E30>0.0,E30/(C30/B30),0.0) | @Sum(B30*E30) | @If(G30>0.0,G30/L62,0.0) |
30 | -------- | -------- | -------- | -------- | -------- | --------| | -------- | -------- | -------- | -------- | -------- | -------- | -------- |
31 | SUBTOTAL | | , | @Sum(C28..C30) | @Sum(D28..D30) | @Sum(E28..E30) | | | @Sum(G28..G30) | @Sum(H28..H30) | | @Sum(J28..J30) | | @Sum(L28..L30) | @Sum(M28..M30) |
32 | ======== | ======== | ======== | ======== | ======== | ========| | ======== | ======== | ======== | ======== | ======== | ======== | ======== |
33 | , | , | , | , | , | | | | | | | | | |
34 | , | , | SAVINGS | CURRENT | CURRENT | | | ANNUAL | | | %OF TOTAL | | | |
35 | , | , | ACCTS | VALUE | RATE | | | INTRST | | | SAVINGS | | | |
36 | , | , | -------- | -------- | -------- | --------| | -------- | -------- | -------- | -------- | -------- | -------- | -------- |
37 | , | , | LIQUID AC | COUNTS: | | , | | | | | | | | | |
38 | , | , | ======== | ====== | | , | | | | | | | | | |
39 | , | , | , | 0.0 | 0.0 | | | @If(D40>0.0,D40*E40/100.0,0.0) | | | @If(D40>0.0,D40/I58,0.0) | | | @If(D40>0.0,D40/L62,0.0) |
40 | , | , | , | 0.0 | 0.0 | | | @If(D41>0.0,D41*E41/100.0,0.0) | | | @If(D41>0.0,D41/I58,0.0) | | | @If(D41>0.0,D41/L62,0.0) |
41 | , | , | , | 0.0 | 0.0 | | | @If(D42>0.0,D42*E42/100.0,0.0) | | | @If(D42>0.0,D42/I58,0.0) | | | @If(D42>0.0,D42/L62,0.0) |
42 | , | , | , | 0.0 | 0.0 | | | @If(D43>0.0,D43*E43/100.0,0.0) | | | @If(D43>0.0,D43/I58,0.0) | | | @If(D43>0.0,D43/L62,0.0) |
43 | , | , | , | 0.0 | 0.0 | | | @If(D44>0.0,D44*E44/100.0,0.0) | | | @If(D44>0.0,D44/I58,0.0) | | | @If(D44>0.0,D44/L62,0.0) |
44 | , | , | , | 0.0 | 0.0 | | | @If(D45>0.0,D45*E45/100.0,0.0) | | | @If(D45>0.0,D45/I58,0.0) | | | @If(D45>0.0,D45/L62,0.0) |
45 | , | , | , | 0.0 | 0.0 | | | @If(D46>0.0,D46*E46/100.0,0.0) | | | @If(D46>0.0,D46/I58,0.0) | | | @If(D46>0.0,D46/L62,0.0) |
46 | , | , | , | 0.0 | 0.0 | | | @If(D47>0.0,D47*E47/100.0,0.0) | | | @If(D47>0.0,D47/I58,0.0) | | | @If(D47>0.0,D47/L62,0.0) |
47 | , | , | SUBTOTAL | @Sum(D40..D47) | 0.0 | | | @Sum(G40..G47) | | | @Sum(J40..J47) | LIQUID SA | VINGS | @Sum(M40..M47) |
48 | , | , | -------- | -------- | -------- | --------| | -------- | -------- | -------- | -------- | -------- | -------- | -------- |
49 | , | , | NON-LIQUI | D ACCOUNT | S: | | | | | | | | | |
50 | , | , | ======== | ======== | = | | | | | | | | | |
51 | , | , | , | 0.0 | 0.0 | | | @If(D52>0.0,D52*E52/100.0,0.0) | | | @If(D52>0.0,D52/I58,0.0) | | | @If(D52>0.0,D52/L62,0.0) |
52 | , | , | , | 0.0 | 0.0 | | | @If(D53>0.0,D53*E53/100.0,0.0) | | | @If(D53>0.0,D53/I58,0.0) | | | @If(D53>0.0,D53/L62,0.0) |
53 | , | , | , | 0.0 | 0.0 | | | @If(D54>0.0,D54*E54/100.0,0.0) | | | @If(D54>0.0,D54/I58,0.0) | | | @If(D54>0.0,D54/L62,0.0) |
54 | , | , | , | 0.0 | 0.0 | | | @If(D55>0.0,D55*E55/100.0,0.0) | | | @If(D55>0.0,D55/I58,0.0) | | | @If(D55>0.0,D55/L62,0.0) |
55 | , | , | , | 0.0 | 0.0 | | | @If(D56>0.0,D56*E56/100.0,0.0) | | | @If(D56>0.0,D56/I58,0.0) | | | @If(D56>0.0,D56/L62,0.0) |
56 | , | , | SUBTOTAL | @Sum(D52..D56) | 0.0 | | | @Sum(G52..G56) | | | @Sum(J52..J56) | NON-LIQUI | D SAVINGS | @Sum(M52..M56) |
57 | , | , | , | , | , | | | TOTAL SAV | INGS--> $ | @If(D48>0.0,D48+D57,0.0) | | | | ------ |
58 | CASH | 0.0 | | , | , | , | | | | | | | | | @If(M22>0.0,M22+M32+M48+M57,0.0) |
59 | TAXES DUE | 0.0 | | , | , | , | | | | | | | | | |
60 | , | , | , | , | , | | | | | ANNUAL DI | SPOSABLE | INCOME $ | @If(L22>0.0,L22+L32+G48,0.0) | |
61 | (your fil | e name he | re) | | , | , | | | | | TOTAL INV | ESTMENTS- | ----> $ | @If(G22>0.0,G22+G32+I58,0.0) | |
62 | Template- | Applework | s | | , | , | | | | | TOTAL ACC | OUNT ---- | ----> $ | @Sum((L62+B59)-B60) |
|