ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAEAFAG
1
Fill these out
2
Starting Age
25
3
Starting Investment
$5,000
4
Monthly Investment
$500
5
Ashley rate of return
2.0%
6
Amanda rate of return
10.0%
7
Annual cost of living
$40,000
8
YearDateAge
Yearly Contribution
Total Contributions (Ashley/Amanda)
Yearly Investment Earnings (Amanda)
Total Growth of Contributions (Amanda)
Growth of Growth (Amanda)
Ashley Savings Account Value
Amanda Investment Value (10% return)
9
1202125$6,000$11,000$1,100$1,100$0$11,220$12,100
10
2202226$6,000$17,000$1,700$2,800$110$17,564$19,910
11
3202327$6,000$23,000$2,300$5,100$401$24,036$28,501
12
4202428$6,000$29,000$2,900$8,000$951$30,636$37,951
13
5202529$6,000$35,000$3,500$11,500$1,846$37,369$48,346
14
6202630$6,000$41,000$4,100$15,600$3,181$44,237$59,781
15
7202731$6,000$47,000$4,700$20,300$5,059$51,241$72,359
16
8202832$6,000$53,000$5,300$25,600$7,595$58,386$86,195
17
9202933$6,000$59,000$5,900$31,500$10,914$65,674$101,414
18
10203034$6,000$65,000$6,500$38,000$15,156$73,107$118,156
19
11203135$6,000$71,000$7,100$45,100$20,471$80,689$136,571
20
12203236$6,000$77,000$7,700$52,800$27,028$88,423$156,828
21
13203337$6,000$83,000$8,300$61,100$35,011$96,312$179,111
22
14203438$6,000$89,000$8,900$70,000$44,622$104,358$203,622
23
15203539$6,000$95,000$9,500$79,500$56,085$112,565$230,585
24
16203640$6,000$101,000$10,100$89,600$69,643$120,936$260,243
25
17203741$6,000$107,000$10,700$100,300$85,567$129,475$292,867
26
18203842$6,000$113,000$11,300$111,600$104,154$138,185$328,754
27
19203943$6,000$119,000$11,900$123,500$125,730$147,068$368,230
28
20204044$6,000$125,000$12,500$136,000$150,652$156,130$411,652
29
21204145$6,000$131,000$13,100$149,100$179,318$165,372$459,418
30
22204246$6,000$137,000$13,700$162,800$212,160$174,800$511,960
31
23204347$6,000$143,000$14,300$177,100$249,655$184,416$569,755
32
24204448$6,000$149,000$14,900$192,000$292,331$194,224$633,331
33
25204549$6,000$155,000$15,500$207,500$340,764$204,228$703,264
34
26204650$6,000$161,000$16,100$223,600$395,591$214,433$780,191
35
27204751$6,000$167,000$16,700$240,300$457,510$224,842$864,810
36
28204852$6,000$173,000$17,300$257,600$527,291$235,459$957,891
37
29204953$6,000$179,000$17,900$275,500$605,780$246,288$1,060,280
38
30205054$6,000$185,000$18,500$294,000$693,908$257,333$1,172,908
39
31205155$6,000$191,000$19,100$313,100$792,698$268,600$1,296,798
40
32205256$6,000$197,000$19,700$332,800$903,278$280,092$1,433,078
41
33205357$6,000$203,000$20,300$353,100$1,026,886$291,814$1,582,986
42
34205458$6,000$209,000$20,900$374,000$1,164,885$303,770$1,747,885
43
35205559$6,000$215,000$21,500$395,500$1,318,773$315,966$1,929,273250
44
36205660$6,000$221,000$22,100$417,600$1,490,200$328,405$2,128,800
45
37205761$6,000$227,000$22,700$440,300$1,680,980$341,093$2,348,280
46
38205862$6,000$233,000$23,300$463,600$1,893,108$354,035$2,589,708
47
39205963$6,000$239,000$23,900$487,500$2,128,779$367,236$2,855,279
48
40206064$6,000$245,000$24,500$512,000$2,390,407$380,700$3,147,4078.26741364
49
50
51
52
53
54
55
56
57
58