Traditional vs. Roth

	A	B	D	F	G
1		Todd (Traditional)	Roger (Roth)	Growth Factor	10
2	Today:
3	Tax Rate	30%	30%
4	Income	10,000	10,000
5	Savings	2,000	2,000
6	Taxable Income	8,000	10,000
7	Taxes Paid	2400	3000
8	Money Left Over	5,600	5,000
9
10
11	In Thirty Years
12	Tax Rate	40%	40%
13	Money from Savings	20,000	20,000
14	Taxes Paid	8000	0
15	Money Left Over	12,000	20,000
16	Money Left Over In Today's Dollars	1200	2000
17
18	Totals, in Today's Dollars
19	Total paid in taxes	3,200	3,000
20	Total money left over	6,800	7,000
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