N FVIF FVIFAD FV of $500 FVAD of $1000 FV_N
0
1 1.0033 1.0033 $501.67 $1,003.33 $1,505.00
2 1.0067 2.0100 $503.34 $2,010.01 $2,513.35
3 1.0100 3.0200 $505.02 $3,020.04 $3,525.06
4 1.0134 4.0334 $506.70 $4,033.44 $4,540.14
5 1.0168 5.0502 $508.39 $5,050.22 $5,558.61
6 1.0202 6.0704 $510.08 $6,070.39 $6,580.47
7 1.0236 7.0940 $511.78 $7,093.96 $7,605.74
8 1.0270 8.1209 $513.49 $8,120.94 $8,634.43
9 1.0304 9.1513 $515.20 $9,151.34 $9,666.54
10 1.0338 10.1852 $516.92 $10,185.18 $10,702.10
11 1.0373 11.2225 $518.64 $11,222.46 $11,741.10
12 1.0407 12.2632 $520.37 $12,263.20 $12,783.58
N Deposits Interest Balance
0 $1,500 $- $1,500.00
1 $1,000 $5.00 $2,505.00
2 $1,000 $8.35 $3,513.35
3 $1,000 $11.71 $4,525.06
4 $1,000 $15.08 $5,540.14
5 $1,000 $18.47 $6,558.61
6 $1,000 $21.86 $7,580.47
7 $1,000 $25.27 $8,605.74
8 $1,000 $28.69 $9,634.43
9 $1,000 $32.11 $10,666.54
10 $1,000 $35.56 $11,702.10
11 $1,000 $39.01 $12,741.10
12 $42.47 $12,783.58
I am sure when Sir Wilmer awakes, he will fix my schedule that shows the extra $1000 in each months ending balance