You are on page 1of 16

Taking Pension Scheme

Enter values
Bank Deposit
Annual interest rate
Period in years
Start date of Deposit
Interest Gained Per Month
Number of payments

Total Interest Gained

11,025,000.00
14.000%
8
9/1/2013
128,625.00
96
12,348,000.00

Future Value Annuity


Enter values
Future Payment
Annual interest rate
Deposit period in years
Start date of Deposit
Monthly payment
Number of payments

11,025,000.00
14.000%
8
9/1/2013
62,895.80
96

Money Paid

6,037,996.70

Interest Gained

4,987,003.30

Future Value Calculator


Enter values
Future Payment

11,025,000.00

Annual interest rate

14.000%

Loan period in years

Start date of loan

9/1/2013

Current Investment Required

3,864,913.58

Residual Amount

7,160,086.42

3 D Printer

1,000,000.00

Remaining Balance

6,160,086.42

Simple Loan Calculator


Enter values
Loan amount

11,025,000.00

Annual interest rate

2.000%

Loan period in years

Start date of loan

9/1/2013

Monthly payment

124,371.62

Number of payments

96

Total interest

914,675.37

Total cost of loan

No.

Payment
Date

11,939,675.37
Beginning
Balance

Payment

Principal

Interest

Ending
Balance

10/1/2013

11,025,000

124,372

105,997

18,375

10,919,003

11/1/2013

10,919,003

124,372

106,173

18,198

10,812,830

12/1/2013

10,812,830

124,372

106,350

18,021

10,706,480

1/1/2014

10,706,480

124,372

106,527

17,844

10,599,952

2/1/2014

10,599,952

124,372

106,705

17,667

10,493,247

3/1/2014

10,493,247

124,372

106,883

17,489

10,386,364

4/1/2014

10,386,364

124,372

107,061

17,311

10,279,303

5/1/2014

10,279,303

124,372

107,239

17,132

10,172,064

6/1/2014

10,172,064

124,372

107,418

16,953

10,064,646

10

7/1/2014

10,064,646

124,372

107,597

16,774

9,957,049

11

8/1/2014

9,957,049

124,372

107,777

16,595

9,849,272

12

9/1/2014

9,849,272

124,372

107,956

16,415

9,741,316

13

10/1/2014

9,741,316

124,372

108,136

16,236

9,633,180

14

11/1/2014

9,633,180

124,372

108,316

16,055

9,524,864

15

12/1/2014

9,524,864

124,372

108,497

15,875

9,416,367

16

1/1/2015

9,416,367

124,372

108,678

15,694

9,307,689

17

2/1/2015

9,307,689

124,372

108,859

15,513

9,198,830

18

3/1/2015

9,198,830

124,372

109,040

15,331

9,089,790

19

4/1/2015

9,089,790

124,372

109,222

15,150

8,980,568

20

5/1/2015

8,980,568

124,372

109,404

14,968

8,871,164

21

6/1/2015

8,871,164

124,372

109,586

14,785

8,761,578

22

7/1/2015

8,761,578

124,372

109,769

14,603

8,651,809

23

8/1/2015

8,651,809

124,372

109,952

14,420

8,541,857

24

9/1/2015

8,541,857

124,372

110,135

14,236

8,431,722

25

10/1/2015

8,431,722

124,372

110,319

14,053

8,321,403

26

11/1/2015

8,321,403

124,372

110,503

13,869

8,210,900

27

12/1/2015

8,210,900

124,372

110,687

13,685

8,100,213

No.

Payment
Date

Beginning
Balance

Payment

Principal

Interest

Ending
Balance

28

1/1/2016

8,100,213

124,372

110,871

13,500

7,989,342

29

2/1/2016

7,989,342

124,372

111,056

13,316

7,878,286

30

3/1/2016

7,878,286

124,372

111,241

13,130

7,767,045

31

4/1/2016

7,767,045

124,372

111,427

12,945

7,655,618

32

5/1/2016

7,655,618

124,372

111,612

12,759

7,544,006

33

6/1/2016

7,544,006

124,372

111,798

12,573

7,432,208

34

7/1/2016

7,432,208

124,372

111,985

12,387

7,320,223

35

8/1/2016

7,320,223

124,372

112,171

12,200

7,208,052

36

9/1/2016

7,208,052

124,372

112,358

12,013

7,095,694

37

10/1/2016

7,095,694

124,372

112,545

11,826

6,983,148

38

11/1/2016

6,983,148

124,372

112,733

11,639

6,870,415

39

12/1/2016

6,870,415

124,372

112,921

11,451

6,757,494

40

1/1/2017

6,757,494

124,372

113,109

11,262

6,644,385

41

2/1/2017

6,644,385

124,372

113,298

11,074

6,531,088

42

3/1/2017

6,531,088

124,372

113,486

10,885

6,417,601

43

4/1/2017

6,417,601

124,372

113,676

10,696

6,303,926

44

5/1/2017

6,303,926

124,372

113,865

10,507

6,190,060

45

6/1/2017

6,190,060

124,372

114,055

10,317

6,076,006

46

7/1/2017

6,076,006

124,372

114,245

10,127

5,961,761

47

8/1/2017

5,961,761

124,372

114,435

9,936

5,847,325

48

9/1/2017

5,847,325

124,372

114,626

9,746

5,732,699

49

10/1/2017

5,732,699

124,372

114,817

9,554

5,617,882

50

11/1/2017

5,617,882

124,372

115,008

9,363

5,502,874

51

12/1/2017

5,502,874

124,372

115,200

9,171

5,387,673

52

1/1/2018

5,387,673

124,372

115,392

8,979

5,272,281

53

2/1/2018

5,272,281

124,372

115,584

8,787

5,156,697

54

3/1/2018

5,156,697

124,372

115,777

8,594

5,040,920

55

4/1/2018

5,040,920

124,372

115,970

8,402

4,924,950

56

5/1/2018

4,924,950

124,372

116,163

8,208

4,808,786

57

6/1/2018

4,808,786

124,372

116,357

8,015

4,692,429

58

7/1/2018

4,692,429

124,372

116,551

7,821

4,575,878

59

8/1/2018

4,575,878

124,372

116,745

7,626

4,459,133

60

9/1/2018

4,459,133

124,372

116,940

7,432

4,342,193

61

10/1/2018

4,342,193

124,372

117,135

7,237

4,225,059

62

11/1/2018

4,225,059

124,372

117,330

7,042

4,107,729

63

12/1/2018

4,107,729

124,372

117,525

6,846

3,990,204

64

1/1/2019

3,990,204

124,372

117,721

6,650

3,872,482

65

2/1/2019

3,872,482

124,372

117,917

6,454

3,754,565

66

3/1/2019

3,754,565

124,372

118,114

6,258

3,636,451

67

4/1/2019

3,636,451

124,372

118,311

6,061

3,518,140

No.

Payment
Date

Beginning
Balance

Payment

Principal

Ending
Balance

Interest

68

5/1/2019

3,518,140

124,372

118,508

5,864

3,399,632

69

6/1/2019

3,399,632

124,372

118,706

5,666

3,280,926

70

7/1/2019

3,280,926

124,372

118,903

5,468

3,162,023

71

8/1/2019

3,162,023

124,372

119,102

5,270

3,042,921

72

9/1/2019

3,042,921

124,372

119,300

5,072

2,923,621

73

10/1/2019

2,923,621

124,372

119,499

4,873

2,804,122

74

11/1/2019

2,804,122

124,372

119,698

4,674

2,684,424

75

12/1/2019

2,684,424

124,372

119,898

4,474

2,564,527

76

1/1/2020

2,564,527

124,372

120,097

4,274

2,444,429

77

2/1/2020

2,444,429

124,372

120,298

4,074

2,324,132

78

3/1/2020

2,324,132

124,372

120,498

3,874

2,203,634

79

4/1/2020

2,203,634

124,372

120,699

3,673

2,082,935

80

5/1/2020

2,082,935

124,372

120,900

3,472

1,962,035

81

6/1/2020

1,962,035

124,372

121,102

3,270

1,840,933

82

7/1/2020

1,840,933

124,372

121,303

3,068

1,719,630

83

8/1/2020

1,719,630

124,372

121,506

2,866

1,598,124

84

9/1/2020

1,598,124

124,372

121,708

2,664

1,476,416

85

10/1/2020

1,476,416

124,372

121,911

2,461

1,354,505

86

11/1/2020

1,354,505

124,372

122,114

2,258

1,232,391

87

12/1/2020

1,232,391

124,372

122,318

2,054

1,110,073

88

1/1/2021

1,110,073

124,372

122,521

1,850

987,552

89

2/1/2021

987,552

124,372

122,726

1,646

864,826

90

3/1/2021

864,826

124,372

122,930

1,441

741,896

91

4/1/2021

741,896

124,372

123,135

1,236

618,761

92

5/1/2021

618,761

124,372

123,340

1,031

495,421

93

6/1/2021

495,421

124,372

123,546

826

371,875

94

7/1/2021

371,875

124,372

123,752

620

248,123

95

8/1/2021

248,123

124,372

123,958

414

124,165

96

9/1/2021

124,165

124,372

124,165

207

(0)

No.

Payment
Date

Beginning
Balance

Payment

Principal

Interest

Ending
Balance

No.

Payment
Date

Beginning
Balance

Payment

Principal

Interest

Ending
Balance

No.

Payment
Date

Beginning
Balance

Payment

Principal

Interest

Ending
Balance

No.

Payment
Date

Beginning
Balance

Payment

Principal

Interest

Ending
Balance

No.

Payment
Date

Beginning
Balance

Payment

Principal

Interest

Ending
Balance

No.

Payment
Date

Beginning
Balance

Payment

Principal

Interest

Ending
Balance

No.

Payment
Date

Beginning
Balance

Payment

Principal

Interest

Ending
Balance