ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
Starting Balance$0
2
Monthly Investment$500
3
Annual Rate0.06
4
Savings Rate5
5
Goal$2,000,000
6
7
8
Ending Balance (50yrs)$1,789,461
9
Difference to Goal-$210,539
10
11
Months to Goal0
12
Years to Goal0
13
14
Annual Savings$6,000
15
16
Net Income Required$1,200
17
18
Gross Income Required (30% Tax)$1,714
19
20
2017 Percentile of Income3%
21
22
4% Withdraw$71,578
23
Annual Spending-$4,800
24
25
Surplus$76,378
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