ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Investment earnings rate8%
2
202120222023202420252026202720282029203020312032203320342035
3
Employer contribution - - - - - - - - - - - - - - -
4
Couple contribution 7,200 7,300 7,400 7,500 8,600 8,700 8,800 8,900 9,000 9,100 9,200 9,300 9,400 9,500 9,600
5
Current addition to HSA 7,200 7,300 7,400 7,500 8,600 8,700 8,800 8,900 9,000 9,100 9,200 9,300 9,400 9,500 9,600
6
Investment earnings on average accumlated contributions
 288 891 1,550 2,270 3,096 4,036 5,059 6,171 7,381 8,695 10,123 11,673 13,355 15,179 17,157
7
Accumulated contribution after investment earnings
 7,488 15,679 24,629 34,400 46,096 58,831 72,690 87,761 104,142 121,937 141,260 162,233 184,988 209,667 236,424
8
9
Health costs (3,500) (3,700) (3,900) (4,100) (4,300) (4,500) (4,700) (4,900) (5,100) (5,300) (5,500) (5,700) (5,900) (6,100) (6,300)
10
Accumulated health costs (3,500) (7,200) (11,100) (15,200) (19,500) (24,000) (28,700) (33,600) (38,700) (44,000) (49,500) (55,200) (61,100) (67,200) (73,500)
11
12
Total tax-free earnings to date 288 1,179 2,729 5,000 8,096 12,131 17,190 23,361 30,742 39,437 49,560 61,233 74,588 89,767 106,924
13
14
Balance remaining
 162,924
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
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