|B$C| Personal Finance 101 - Sheet
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
Still loading...
ABCDEFGHIJKLM
1
Tax Rate, Initial25.00%
2
Dividend Rate2.00%
3
Capital Appreciation Rate6.00%
4
Tax Rate, Cap Gains15.00%
5
Tax Rate, Final25.00%
6
Taxable
Traditional IRA
Roth IRA
7
Principal
Dividends
Capital Gains
TotalPrincipalDividends
Capital Gains
TotalPrincipalDividends
Capital Gains
Total
8
$100.00$100.00$100.00
9
0$75.00$0.00$0.00$75.00$100.00$0.00$0.00$100.00$75.00$0.00$0.00$75.00
10
1$75.00$1.13$4.50$80.63$100.00$2.00$6.00$108.00$75.00$1.50$4.50$81.00
11
2$75.00$2.33$9.34$86.67$100.00$4.16$12.48$116.64$75.00$3.12$9.36$87.48
12
3$75.00$3.63$14.54$93.17$100.00$6.49$19.48$125.97$75.00$4.87$14.61$94.48
13
4$75.00$5.03$20.13$100.16$100.00$9.01$27.04$136.05$75.00$6.76$20.28$102.04
14
5$75.00$6.53$26.14$107.67$100.00$11.73$35.20$146.93$75.00$8.80$26.40$110.20
15
6$75.00$8.15$32.60$115.75$100.00$14.67$44.02$158.69$75.00$11.00$33.01$119.02
16
7$75.00$9.89$39.54$124.43$100.00$17.85$53.54$171.38$75.00$13.38$40.15$128.54
17
8$75.00$11.75$47.01$133.76$100.00$21.27$63.82$185.09$75.00$15.95$47.86$138.82
18
9$75.00$13.76$55.03$143.79$100.00$24.98$74.93$199.90$75.00$18.73$56.19$149.93
19
10$75.00$15.92$63.66$154.58$100.00$28.97$86.92$215.89$75.00$21.73$65.19$161.92
20
11$75.00$18.23$72.94$166.17$100.00$33.29$99.87$233.16$75.00$24.97$74.90$174.87
21
12$75.00$20.73$82.91$178.63$100.00$37.95$113.86$251.82$75.00$28.47$85.40$188.86
22
13$75.00$23.41$93.62$192.03$100.00$42.99$128.97$271.96$75.00$32.24$96.73$203.97
23
14$75.00$26.29$105.15$206.43$100.00$48.43$145.29$293.72$75.00$36.32$108.97$220.29
24
15$75.00$29.38$117.53$221.92$100.00$54.30$162.91$317.22$75.00$40.73$122.18$237.91
25
16$75.00$32.71$130.85$238.56$100.00$60.65$181.95$342.59$75.00$45.49$136.46$256.95
26
17$75.00$36.29$145.16$256.45$100.00$67.50$202.50$370.00$75.00$50.63$151.88$277.50
27
18$75.00$40.14$160.55$275.69$100.00$74.90$224.70$399.60$75.00$56.18$168.53$299.70
28
19$75.00$44.27$177.09$296.36$100.00$82.89$248.68$431.57$75.00$62.17$186.51$323.68
29
20$75.00$48.72$194.87$318.59$100.00$91.52$274.57$466.10$75.00$68.64$205.93$349.57
30
21$75.00$53.50$213.99$342.48$100.00$100.85$302.54$503.38$75.00$75.63$226.90$377.54
31
22$75.00$58.63$234.54$368.17$100.00$110.91$332.74$543.65$75.00$83.19$249.56$407.74
32
23$75.00$64.16$256.63$395.78$100.00$121.79$365.36$587.15$75.00$91.34$274.02$440.36
33
24$75.00$70.09$280.37$425.47$100.00$133.53$400.59$634.12$75.00$100.15$300.44$475.59
34
25$75.00$76.48$305.90$457.38$100.00$146.21$438.64$684.85$75.00$109.66$328.98$513.64
35
36
YOU GET:$411.49$513.64$513.64
37
4.11x5.14x5.14x
38
39
40
41
42
43
44
45
46
47
48
49
50
Loading...
 
 
 
Tax-Advantaged Plans
Start Early
Financial Independence
Simulator