Endowment Math

	B	C	D	E	F	G
1
2	Savings Rate	10%
3	Inflation Rate	3%
4	Rate of return	7%
5
6
7	Year	Revenue	To Endowment	Endowment	Interest	Interest / Revenue
8	1	1.00	0.10	0.00	0.00	0%
9	2	1.03	0.10	0.10	0.01	1%
10	3	1.06	0.11	0.22	0.02	1%
11	4	1.09	0.11	0.34	0.02	2%
12	5	1.13	0.11	0.48	0.03	3%
13	6	1.16	0.12	0.63	0.04	4%
14	7	1.19	0.12	0.79	0.06	5%
15	8	1.23	0.12	0.97	0.07	6%
16	9	1.27	0.13	1.16	0.08	6%
17	10	1.30	0.13	1.37	0.10	7%
18	11	1.34	0.13	1.60	0.11	8%
19	12	1.38	0.14	1.86	0.13	9%
20	13	1.43	0.14	2.13	0.15	10%
21	14	1.47	0.15	2.42	0.17	12%
22	15	1.51	0.15	2.74	0.19	13%
23	16	1.56	0.16	3.09	0.22	14%
24	17	1.60	0.16	3.47	0.24	15%
25	18	1.65	0.17	3.88	0.27	16%
26	19	1.70	0.17	4.32	0.30	18%
27	20	1.75	0.18	4.80	0.34	19%
28	21	1.81	0.18	5.31	0.37	21%
29	22	1.86	0.19	5.87	0.41	22%
30	23	1.92	0.19	6.47	0.45	24%
31	24	1.97	0.20	7.12	0.50	25%
32	25	2.03	0.20	7.83	0.55	27%
33	26	2.09	0.21	8.58	0.60	29%
34	27	2.16	0.22	9.40	0.66	31%
35	28	2.22	0.22	10.28	0.72	32%
36	29	2.29	0.23	11.23	0.79	34%
37	30	2.36	0.24	12.25	0.86	36%
38	31	2.43	0.24	13.35	0.93	39%
39	32	2.50	0.25	14.54	1.02	41%
40	33	2.58	0.26	15.81	1.11	43%
41	34	2.65	0.27	17.18	1.20	45%
42	35	2.73	0.27	18.66	1.31	48%
43	36	2.81	0.28	20.25	1.42	50%
44	37	2.90	0.29	21.95	1.54	53%
45	38	2.99	0.30	23.79	1.67	56%
46	39	3.07	0.31	25.76	1.80	59%
47	40	3.17	0.32	27.88	1.95	62%
48	41	3.26	0.33	30.16	2.11	65%
49	42	3.36	0.34	32.61	2.28	68%
50	43	3.46	0.35	35.24	2.47	71%
51	44	3.56	0.36	38.06	2.66	75%
52	45	3.67	0.37	41.09	2.88	78%
53	46	3.78	0.38	44.34	3.10	82%
54	47	3.90	0.39	47.84	3.35	86%
55	48	4.01	0.40	51.59	3.61	90%
56	49	4.13	0.41	55.61	3.89	94%
57	50	4.26	0.43	59.93	4.20	99%
58	51	4.38	0.44	64.56	4.52	103%
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100