Growth from $100K to $1 Million - Blueprint Financial

	A	B	C	D	E	F	G	H	I	J	K
1
2	Number of Years	7	12	15	17	19	20	22	23	24	25
3	Time Between Each 100K	7.27	4.25	3.02	2.34	1.91	1.62	1.40	1.24	1.11	1.00
4	Present Value	0	0	0	0	0	0	0	0	0	0
5	Value	$100,000	$200,000	$300,000	$400,000	$500,000	$600,000	$700,000	$800,000	$900,000	$1,000,000
6	Rate of Return	10%	10%	10%	10%	10%	10%	10%	10%	10%	10%
7	Investment Each Year	-$10,000	-$10,000	-$10,000	-$10,000	-$10,000	-$10,000	-$10,000	-$10,000	-$10,000	-$10,000
8
9	Amount Contributed	$72,725	$115,267	$145,451	$168,863	$187,992	$204,166	$218,176	$230,534	$241,589	$251,589
10	Amount From Investment Returns	$27,275	$84,733	$154,549	$231,137	$312,008	$395,834	$481,824	$569,466	$658,411	$748,411
11
12	% Returns from Contributions	73%	58%	48%	42%	38%	34%	31%	29%	27%	25%
13	% From Investments	27%	42%	52%	58%	62%	66%	69%	71%	73%	75%
14
15	Rate of Return	10%
16	Annual Investment	$10,000
17
18
19
20
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