Savings Calculator
There was an error with your calculation.
Investment Results
End Balance: R 121,340.29
Total Principal: R 80,467.36
Total Interest: R 40,872.93
Interest
Contributions
Lump Sum
| № | BEGINNING BALANCE | CONTRIBUTION | INTEREST | ENDING BALANCE |
|---|---|---|---|---|
| 1 | R 5,000.00 | R 6,000.00 | R 656.94 | R 11,656.94 |
| 2 | R 11,656.94 | R 6,300.00 | R 1,202.35 | R 19,159.29 |
| 3 | R 19,159.29 | R 6,615.00 | R 1,816.02 | R 27,590.31 |
| 4 | R 27,590.31 | R 6,945.75 | R 2,504.67 | R 37,040.73 |
| 5 | R 37,040.73 | R 7,293.04 | R 3,275.57 | R 47,609.34 |
| 6 | R 47,609.34 | R 7,657.69 | R 4,136.68 | R 59,403.71 |
| 7 | R 59,403.71 | R 8,040.57 | R 5,096.63 | R 72,540.91 |
| 8 | R 72,540.91 | R 8,442.60 | R 6,164.82 | R 87,148.33 |
| 9 | R 87,148.33 | R 8,864.73 | R 7,351.49 | R 103,364.55 |
| 10 | R 103,364.55 | R 9,307.97 | R 8,667.77 | R 121,340.29 |
| № | BEGINNING BALANCE | CONTRIBUTION | INTEREST | ENDING BALANCE |
|---|---|---|---|---|
| 1 | R 5,000.00 | R 500.00 | R 35.39 | R 5,535.39 |
| 2 | R 5,535.39 | R 500.00 | R 38.83 | R 6,074.22 |
| 3 | R 6,074.22 | R 500.00 | R 42.30 | R 6,616.52 |
| 4 | R 6,616.52 | R 500.00 | R 45.79 | R 7,162.31 |
| 5 | R 7,162.31 | R 500.00 | R 49.30 | R 7,711.61 |
| 6 | R 7,711.61 | R 500.00 | R 52.83 | R 8,264.44 |
| 7 | R 8,264.44 | R 500.00 | R 56.39 | R 8,820.83 |
| 8 | R 8,820.83 | R 500.00 | R 59.97 | R 9,380.80 |
| 9 | R 9,380.80 | R 500.00 | R 63.57 | R 9,944.37 |
| 10 | R 9,944.37 | R 500.00 | R 67.20 | R 10,511.57 |
| 11 | R 10,511.57 | R 500.00 | R 70.85 | R 11,082.42 |
| 12 | R 11,082.42 | R 500.00 | R 74.52 | R 11,656.94 |
| Year #1 End | ||||
| 13 | R 11,656.94 | R 525.00 | R 78.38 | R 12,260.32 |
| 14 | R 12,260.32 | R 525.00 | R 82.26 | R 12,867.58 |
| 15 | R 12,867.58 | R 525.00 | R 86.17 | R 13,478.75 |
| 16 | R 13,478.75 | R 525.00 | R 90.10 | R 14,093.85 |
| 17 | R 14,093.85 | R 525.00 | R 94.06 | R 14,712.91 |
| 18 | R 14,712.91 | R 525.00 | R 98.04 | R 15,335.95 |
| 19 | R 15,335.95 | R 525.00 | R 102.05 | R 15,963.00 |
| 20 | R 15,963.00 | R 525.00 | R 106.08 | R 16,594.09 |
| 21 | R 16,594.09 | R 525.00 | R 110.14 | R 17,229.23 |
| 22 | R 17,229.23 | R 525.00 | R 114.23 | R 17,868.46 |
| 23 | R 17,868.46 | R 525.00 | R 118.34 | R 18,511.81 |
| 24 | R 18,511.81 | R 525.00 | R 122.48 | R 19,159.29 |
| Year #2 End | ||||
| 25 | R 19,159.29 | R 551.25 | R 126.82 | R 19,837.36 |
| 26 | R 19,837.36 | R 551.25 | R 131.18 | R 20,519.79 |
| 27 | R 20,519.79 | R 551.25 | R 135.57 | R 21,206.61 |
| 28 | R 21,206.61 | R 551.25 | R 139.99 | R 21,897.85 |
| 29 | R 21,897.85 | R 551.25 | R 144.44 | R 22,593.54 |
| 30 | R 22,593.54 | R 551.25 | R 148.91 | R 23,293.70 |
| 31 | R 23,293.70 | R 551.25 | R 153.42 | R 23,998.37 |
| 32 | R 23,998.37 | R 551.25 | R 157.95 | R 24,707.58 |
| 33 | R 24,707.58 | R 551.25 | R 162.52 | R 25,421.34 |
| 34 | R 25,421.34 | R 551.25 | R 167.11 | R 26,139.70 |
| 35 | R 26,139.70 | R 551.25 | R 171.73 | R 26,862.68 |
| 36 | R 26,862.68 | R 551.25 | R 176.38 | R 27,590.31 |
| Year #3 End | ||||
| 37 | R 27,590.31 | R 578.81 | R 181.24 | R 28,350.37 |
| 38 | R 28,350.37 | R 578.81 | R 186.13 | R 29,115.31 |
| 39 | R 29,115.31 | R 578.81 | R 191.05 | R 29,885.17 |
| 40 | R 29,885.17 | R 578.81 | R 196.01 | R 30,659.99 |
| 41 | R 30,659.99 | R 578.81 | R 200.99 | R 31,439.80 |
| 42 | R 31,439.80 | R 578.81 | R 206.01 | R 32,224.62 |
| 43 | R 32,224.62 | R 578.81 | R 211.06 | R 33,014.49 |
| 44 | R 33,014.49 | R 578.81 | R 216.14 | R 33,809.44 |
| 45 | R 33,809.44 | R 578.81 | R 221.26 | R 34,609.51 |
| 46 | R 34,609.51 | R 578.81 | R 226.40 | R 35,414.72 |
| 47 | R 35,414.72 | R 578.81 | R 231.58 | R 36,225.12 |
| 48 | R 36,225.12 | R 578.81 | R 236.80 | R 37,040.73 |
| Year #4 End | ||||
| 49 | R 37,040.73 | R 607.75 | R 242.23 | R 37,890.72 |
| 50 | R 37,890.72 | R 607.75 | R 247.70 | R 38,746.17 |
| 51 | R 38,746.17 | R 607.75 | R 253.20 | R 39,607.13 |
| 52 | R 39,607.13 | R 607.75 | R 258.74 | R 40,473.62 |
| 53 | R 40,473.62 | R 607.75 | R 264.32 | R 41,345.70 |
| 54 | R 41,345.70 | R 607.75 | R 269.93 | R 42,223.38 |
| 55 | R 42,223.38 | R 607.75 | R 275.58 | R 43,106.71 |
| 56 | R 43,106.71 | R 607.75 | R 281.26 | R 43,995.72 |
| 57 | R 43,995.72 | R 607.75 | R 286.98 | R 44,890.45 |
| 58 | R 44,890.45 | R 607.75 | R 292.74 | R 45,790.94 |
| 59 | R 45,790.94 | R 607.75 | R 298.53 | R 46,697.23 |
| 60 | R 46,697.23 | R 607.75 | R 304.36 | R 47,609.34 |
| Year #5 End | ||||
| 61 | R 47,609.34 | R 638.14 | R 310.43 | R 48,557.91 |
| 62 | R 48,557.91 | R 638.14 | R 316.53 | R 49,512.58 |
| 63 | R 49,512.58 | R 638.14 | R 322.67 | R 50,473.39 |
| 64 | R 50,473.39 | R 638.14 | R 328.85 | R 51,440.39 |
| 65 | R 51,440.39 | R 638.14 | R 335.07 | R 52,413.60 |
| 66 | R 52,413.60 | R 638.14 | R 341.34 | R 53,393.08 |
| 67 | R 53,393.08 | R 638.14 | R 347.64 | R 54,378.86 |
| 68 | R 54,378.86 | R 638.14 | R 353.98 | R 55,370.98 |
| 69 | R 55,370.98 | R 638.14 | R 360.36 | R 56,369.48 |
| 70 | R 56,369.48 | R 638.14 | R 366.79 | R 57,374.41 |
| 71 | R 57,374.41 | R 638.14 | R 373.25 | R 58,385.81 |
| 72 | R 58,385.81 | R 638.14 | R 379.76 | R 59,403.71 |
| Year #6 End | ||||
| 73 | R 59,403.71 | R 670.05 | R 386.52 | R 60,460.28 |
| 74 | R 60,460.28 | R 670.05 | R 393.31 | R 61,523.64 |
| 75 | R 61,523.64 | R 670.05 | R 400.16 | R 62,593.84 |
| 76 | R 62,593.84 | R 670.05 | R 407.04 | R 63,670.93 |
| 77 | R 63,670.93 | R 670.05 | R 413.97 | R 64,754.95 |
| 78 | R 64,754.95 | R 670.05 | R 420.95 | R 65,845.95 |
| 79 | R 65,845.95 | R 670.05 | R 427.97 | R 66,943.96 |
| 80 | R 66,943.96 | R 670.05 | R 435.03 | R 68,049.04 |
| 81 | R 68,049.04 | R 670.05 | R 442.14 | R 69,161.23 |
| 82 | R 69,161.23 | R 670.05 | R 449.30 | R 70,280.57 |
| 83 | R 70,280.57 | R 670.05 | R 456.50 | R 71,407.12 |
| 84 | R 71,407.12 | R 670.05 | R 463.75 | R 72,540.91 |
| Year #7 End | ||||
| 85 | R 72,540.91 | R 703.55 | R 471.26 | R 73,715.72 |
| 86 | R 73,715.72 | R 703.55 | R 478.82 | R 74,898.08 |
| 87 | R 74,898.08 | R 703.55 | R 486.42 | R 76,088.06 |
| 88 | R 76,088.06 | R 703.55 | R 494.08 | R 77,285.69 |
| 89 | R 77,285.69 | R 703.55 | R 501.79 | R 78,491.02 |
| 90 | R 78,491.02 | R 703.55 | R 509.54 | R 79,704.11 |
| 91 | R 79,704.11 | R 703.55 | R 517.35 | R 80,925.01 |
| 92 | R 80,925.01 | R 703.55 | R 525.20 | R 82,153.76 |
| 93 | R 82,153.76 | R 703.55 | R 533.11 | R 83,390.42 |
| 94 | R 83,390.42 | R 703.55 | R 541.06 | R 84,635.03 |
| 95 | R 84,635.03 | R 703.55 | R 549.07 | R 85,887.65 |
| 96 | R 85,887.65 | R 703.55 | R 557.13 | R 87,148.33 |
| Year #8 End | ||||
| 97 | R 87,148.33 | R 738.73 | R 565.47 | R 88,452.53 |
| 98 | R 88,452.53 | R 738.73 | R 573.86 | R 89,765.11 |
| 99 | R 89,765.11 | R 738.73 | R 582.30 | R 91,086.15 |
| 100 | R 91,086.15 | R 738.73 | R 590.80 | R 92,415.68 |
| 101 | R 92,415.68 | R 738.73 | R 599.36 | R 93,753.76 |
| 102 | R 93,753.76 | R 738.73 | R 607.97 | R 95,100.46 |
| 103 | R 95,100.46 | R 738.73 | R 616.63 | R 96,455.82 |
| 104 | R 96,455.82 | R 738.73 | R 625.35 | R 97,819.90 |
| 105 | R 97,819.90 | R 738.73 | R 634.13 | R 99,192.76 |
| 106 | R 99,192.76 | R 738.73 | R 642.96 | R 100,574.45 |
| 107 | R 100,574.45 | R 738.73 | R 651.85 | R 101,965.03 |
| 108 | R 101,965.03 | R 738.73 | R 660.80 | R 103,364.55 |
| Year #9 End | ||||
| 109 | R 103,364.55 | R 775.66 | R 670.04 | R 104,810.26 |
| 110 | R 104,810.26 | R 775.66 | R 679.34 | R 106,265.27 |
| 111 | R 106,265.27 | R 775.66 | R 688.70 | R 107,729.63 |
| 112 | R 107,729.63 | R 775.66 | R 698.13 | R 109,203.42 |
| 113 | R 109,203.42 | R 775.66 | R 707.61 | R 110,686.70 |
| 114 | R 110,686.70 | R 775.66 | R 717.15 | R 112,179.51 |
| 115 | R 112,179.51 | R 775.66 | R 726.76 | R 113,681.93 |
| 116 | R 113,681.93 | R 775.66 | R 736.42 | R 115,194.02 |
| 117 | R 115,194.02 | R 775.66 | R 746.15 | R 116,715.84 |
| 118 | R 116,715.84 | R 775.66 | R 755.94 | R 118,247.45 |
| 119 | R 118,247.45 | R 775.66 | R 765.80 | R 119,788.91 |
| 120 | R 119,788.91 | R 775.66 | R 775.72 | R 121,340.29 |
| Year #10 End | ||||