In: Finance
Month | Beginning balance | Interest | Contribution | Ending balance |
0 | $ 1,969.5500 | $ 1,969.5500 | ||
1 | $ 1,969.5500 | $ 8.2065 | $ 566.0900 | $ 2,543.8465 |
2 | $ 2,543.8465 | $ 10.5994 | $ 566.0900 | $ 3,120.5358 |
3 | $ 3,120.5358 | $ 13.0022 | $ 566.0900 | $ 3,699.6281 |
4 | $ 3,699.6281 | $ 15.4151 | $ 566.0900 | $ 4,281.1332 |
5 | $ 4,281.1332 | $ 17.8381 | $ 566.0900 | $ 4,865.0612 |
6 | $ 4,865.0612 | $ 20.2711 | $ 566.0900 | $ 5,451.4223 |
7 | $ 5,451.4223 | $ 22.7143 | $ 566.0900 | $ 6,040.2266 |
8 | $ 6,040.2266 | $ 25.1676 | $ 566.0900 | $ 6,631.4842 |
9 | $ 6,631.4842 | $ 27.6312 | $ 566.0900 | $ 7,225.2054 |
10 | $ 7,225.2054 | $ 30.1050 | $ 566.0900 | $ 7,821.4004 |
11 | $ 7,821.4004 | $ 32.5892 | $ 566.0900 | $ 8,420.0796 |
12 | $ 8,420.0796 | $ 35.0837 | $ 566.0900 | $ 9,021.2532 |
13 | $ 9,021.2532 | $ 37.5886 | $ 946.0300 | $ 10,004.8718 |
14 | $ 10,004.8718 | $ 41.6870 | $ 946.0300 | $ 10,992.5887 |
15 | $ 10,992.5887 | $ 45.8025 | $ 946.0300 | $ 11,984.4212 |
16 | $ 11,984.4212 | $ 49.9351 | $ 946.0300 | $ 12,980.3863 |
17 | $ 12,980.3863 | $ 54.0849 | $ 946.0300 | $ 13,980.5012 |
18 | $ 13,980.5012 | $ 58.2521 | $ 946.0300 | $ 14,984.7833 |
19 | $ 14,984.7833 | $ 62.4366 | $ 946.0300 | $ 15,993.2499 |
20 | $ 15,993.2499 | $ 66.6385 | $ 946.0300 | $ 17,005.9185 |
21 | $ 17,005.9185 | $ 70.8580 | $ 946.0300 | $ 18,022.8064 |
22 | $ 18,022.8064 | $ 75.0950 | $ 946.0300 | $ 19,043.9315 |
23 | $ 19,043.9315 | $ 79.3497 | $ 946.0300 | $ 20,069.3112 |
24 | $ 20,069.3112 | $ 83.6221 | $ 946.0300 | $ 21,098.9633 |
25 | $ 21,098.9633 | $ 87.9123 | $ 946.0300 | $ 22,132.9057 |
Total | $ 1,071.8857 |
Interest is beginning balance X 5%/12
Total interest is $1,071.89
Please rate.