Personal finance.xlsx

	B	C	D	E	F	G
1
2	Year	Age	(Month)	(Year)	Adjusted	Position givern
3	1	21	15,000	180,000	6%
4	2	22	15,900	190,800	6%
5	3	23	16,854	202,248	6%
6	4	24	17,865	214,383	6%
7	5	25	18,937	227,246	6%	10,000
8	6	26	30,073	360,881	6%
9	7	27	31,878	382,533	6%
10	8	28	33,790	405,485	6%
11	9	29	35,818	429,815	6%
12	10	30	37,967	455,603	6%	15,000
13	11	31	55,245	662,940	6%
14	12	32	58,560	702,716	6%
15	13	33	62,073	744,879	6%
16	14	34	65,798	789,572	6%
17	15	35	69,746	836,946	6%	20,000
18	16	36	93,930	1,127,163	6%
19	17	37	99,566	1,194,793	6%
20	18	38	105,540	1,266,480	6%
21	19	39	111,872	1,342,469	6%
22	20	40	118,585	1,423,017	6%	25,000
23	21	41	150,700	1,808,398	6%
24	22	42	159,742	1,916,902	6%
25	23	43	169,326	2,031,916	6%
26	24	44	179,486	2,153,831	6%
27	25	45	190,255	2,283,061	6%
28	26	46	201,670	2,420,045	6%
29	27	47	213,771	2,565,247	6%
30	28	48	226,597	2,719,162	6%
31	29	49	240,193	2,882,312	6%
32	30	50	254,604	3,055,251	6%	30,000
33	31	51	299,880	3,598,566	6%
34	32	52	317,873	3,814,479	6%
35	33	53	336,946	4,043,348	6%
36	34	54	357,162	4,285,949	6%
37	35	55	378,592	4,543,106	6%
38	36	56	401,308	4,815,692	6%
39	37	57	425,386	5,104,634	6%
40	38	58	450,909	5,410,912	6%
41	39	59	477,964	5,735,567	6%
42	40	60	506,642	6,079,701	6%
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