$90/mo Millionaire

	A	B	C	D	E	F	G
1	Amt Saved	Month	Date	Age	Interest Rate	Interest	Balance
2	$90	1	10/1/24	28	20%	$2	$92
3	$90	2	11/1/24	28	20%	$2	$183
4	$90	3	12/1/24	28	20%	$3	$276
5	$90	4	1/1/25	28	20%	$5	$371
6	$90	5	2/1/25	28	20%	$6	$467
7	$90	6	3/1/25	28	20%	$8	$565
8	$90	7	4/1/25	28	20%	$9	$664
9	$90	8	5/1/25	28	20%	$11	$765
10	$90	9	6/1/25	29	20%	$13	$868
11	$90	10	7/1/25	29	20%	$14	$972
12	$90	11	8/1/25	29	20%	$16	$1,079
13	$90	12	9/1/25	29	20%	$18	$1,187
14	$90	13	10/1/25	29	20%	$20	$1,296
15	$90	14	11/1/25	29	20%	$22	$1,408
16	$90	15	12/1/25	29	20%	$23	$1,521
17	$90	16	1/1/26	29	20%	$25	$1,637
18	$90	17	2/1/26	29	20%	$27	$1,754
19	$90	18	3/1/26	30	20%	$29	$1,873
20	$90	19	4/1/26	30	20%	$31	$1,994
21	$90	20	5/1/26	30	20%	$33	$2,118
22	$90	21	6/1/26	30	20%	$35	$2,243
23	$90	22	7/1/26	30	20%	$37	$2,370
24	$90	23	8/1/26	30	20%	$40	$2,500
25	$90	24	9/1/26	30	20%	$42	$2,632
26	$90	25	10/1/26	30	20%	$44	$2,765
27	$90	26	11/1/26	30	20%	$46	$2,901
28	$90	27	12/1/26	30	20%	$48	$3,040
29	$90	28	1/1/27	30	20%	$51	$3,181
30	$90	29	2/1/27	30	20%	$53	$3,324
31	$90	30	3/1/27	31	20%	$55	$3,469
32	$90	31	4/1/27	31	20%	$58	$3,617
33	$90	32	5/1/27	31	20%	$60	$3,767
34	$90	33	6/1/27	31	20%	$63	$3,920
35	$90	34	7/1/27	31	20%	$65	$4,075
36	$90	35	8/1/27	31	20%	$68	$4,233
37	$90	36	9/1/27	31	20%	$71	$4,394
38	$90	37	10/1/27	31	20%	$73	$4,557
39	$90	38	11/1/27	31	20%	$76	$4,723
40	$90	39	12/1/27	31	20%	$79	$4,891
41	$90	40	1/1/28	31	20%	$82	$5,063
42	$90	41	2/1/28	31	20%	$84	$5,237
43	$90	42	3/1/28	32	20%	$87	$5,415
44	$90	43	4/1/28	32	20%	$90	$5,595
45	$90	44	5/1/28	32	20%	$93	$5,778
46	$90	45	6/1/28	32	20%	$96	$5,964
47	$90	46	7/1/28	32	20%	$99	$6,154
48	$90	47	8/1/28	32	20%	$103	$6,346
49	$90	48	9/1/28	32	20%	$106	$6,542
50	$90	49	10/1/28	32	20%	$109	$6,741
51	$90	50	11/1/28	32	20%	$112	$6,944
52	$90	51	12/1/28	32	20%	$116	$7,149
53	$90	52	1/1/29	32	20%	$119	$7,358
54	$90	53	2/1/29	32	20%	$123	$7,571
55	$90	54	3/1/29	33	20%	$126	$7,787
56	$90	55	4/1/29	33	20%	$130	$8,007
57	$90	56	5/1/29	33	20%	$133	$8,231
58	$90	57	6/1/29	33	20%	$137	$8,458
59	$90	58	7/1/29	33	20%	$141	$8,689
60	$90	59	8/1/29	33	20%	$145	$8,923
61	$90	60	9/1/29	33	20%	$149	$9,162
62	$90	61	10/1/29	33	20%	$153	$9,405
63	$90	62	11/1/29	33	20%	$157	$9,652
64	$90	63	12/1/29	33	20%	$161	$9,903
65	$90	64	1/1/30	33	20%	$165	$10,158
66	$90	65	2/1/30	33	20%	$169	$10,417
67	$90	66	3/1/30	34	20%	$174	$10,680
68	$90	67	4/1/30	34	20%	$178	$10,948
69	$90	68	5/1/30	34	20%	$182	$11,221
70	$90	69	6/1/30	34	20%	$187	$11,498
71	$90	70	7/1/30	34	20%	$192	$11,780
72	$90	71	8/1/30	34	20%	$196	$12,066
73	$90	72	9/1/30	34	20%	$201	$12,357
74	$90	73	10/1/30	34	20%	$206	$12,653
75	$90	74	11/1/30	34	20%	$211	$12,954
76	$90	75	12/1/30	34	20%	$216	$13,260
77	$90	76	1/1/31	34	20%	$221	$13,571
78	$90	77	2/1/31	34	20%	$226	$13,887
79	$90	78	3/1/31	35	20%	$231	$14,208
80	$90	79	4/1/31	35	20%	$237	$14,535
81	$90	80	5/1/31	35	20%	$242	$14,867
82	$90	81	6/1/31	35	20%	$248	$15,205
83	$90	82	7/1/31	35	20%	$253	$15,549
84	$90	83	8/1/31	35	20%	$259	$15,898
85	$90	84	9/1/31	35	20%	$265	$16,253
86	$90	85	10/1/31	35	20%	$271	$16,614
87	$90	86	11/1/31	35	20%	$277	$16,981
88	$90	87	12/1/31	35	20%	$283	$17,354
89	$90	88	1/1/32	35	20%	$289	$17,733
90	$90	89	2/1/32	35	20%	$296	$18,118
91	$90	90	3/1/32	36	20%	$302	$18,510
92	$90	91	4/1/32	36	20%	$309	$18,909
93	$90	92	5/1/32	36	20%	$315	$19,314
94	$90	93	6/1/32	36	20%	$322	$19,726
95	$90	94	7/1/32	36	20%	$329	$20,145
96	$90	95	8/1/32	36	20%	$336	$20,570
97	$90	96	9/1/32	36	20%	$343	$21,003
98	$90	97	10/1/32	36	20%	$350	$21,443
99	$90	98	11/1/32	36	20%	$357	$21,891
100	$90	99	12/1/32	36	20%	$365	$22,345