Savings Schedule (2013) If you save for 25 years... Start with a balance of $1,300.00 Earn an Annual Interest Rate of 7% (compounded Annually) Contribute $1,300.00 at the end of every Year |
||||
Year # | Beginning Balance |
Earnings | Contribution Amount |
Ending Balance |
1 | $ 1,300.00 | $ 91.00 | $ 1,300.00 | $ 2,691.00 |
2 | $ 2,691.00 | $ 188.37 | $ 1,300.00 | $ 4,179.37 |
3 | $ 4,179.37 | $ 292.56 | $ 1,300.00 | $ 5,771.93 |
4 | $ 5,771.93 | $ 404.03 | $ 1,300.00 | $ 7,475.96 |
5 | $ 7,475.96 | $ 523.32 | $ 1,300.00 | $ 9,299.28 |
6 | $ 9,299.28 | $ 650.95 | $ 1,300.00 | $ 11,250.23 |
7 | $ 11,250.23 | $ 787.52 | $ 1,300.00 | $ 13,337.74 |
8 | $ 13,337.74 | $ 933.64 | $ 1,300.00 | $ 15,571.39 |
9 | $ 15,571.39 | $ 1,090.00 | $ 1,300.00 | $ 17,961.38 |
10 | $ 17,961.38 | $ 1,257.30 | $ 1,300.00 | $ 20,518.68 |
11 | $ 20,518.68 | $ 1,436.31 | $ 1,300.00 | $ 23,254.99 |
12 | $ 23,254.99 | $ 1,627.85 | $ 1,300.00 | $ 26,182.84 |
13 | $ 26,182.84 | $ 1,832.80 | $ 1,300.00 | $ 29,315.63 |
14 | $ 29,315.63 | $ 2,052.09 | $ 1,300.00 | $ 32,667.73 |
15 | $ 32,667.73 | $ 2,286.74 | $ 1,300.00 | $ 36,254.47 |
16 | $ 36,254.47 | $ 2,537.81 | $ 1,300.00 | $ 40,092.28 |
17 | $ 40,092.28 | $ 2,806.46 | $ 1,300.00 | $ 44,198.74 |
18 | $ 44,198.74 | $ 3,093.91 | $ 1,300.00 | $ 48,592.65 |
19 | $ 48,592.65 | $ 3,401.49 | $ 1,300.00 | $ 53,294.14 |
20 | $ 53,294.14 | $ 3,730.59 | $ 1,300.00 | $ 58,324.73 |
21 | $ 58,324.73 | $ 4,082.73 | $ 1,300.00 | $ 63,707.46 |
22 | $ 63,707.46 | $ 4,459.52 | $ 1,300.00 | $ 69,466.98 |
23 | $ 69,466.98 | $ 4,862.69 | $ 1,300.00 | $ 75,629.67 |
24 | $ 75,629.67 | $ 5,294.08 | $ 1,300.00 | $ 82,223.75 |
25 | $ 82,223.75 | $ 5,755.66 | $ 1,300.00 | $ 89,279.41 |
|
||||
Totals | $ 55,479.42 | $ 32,500.00 |
一个利率7% 25年(1300/年) 全保保险计算 (假定20年前开始)
所有跟帖:
• 模拟,不准 -tianfangye- ♂ (0 bytes) () 02/18/2013 postreply 17:52:56
• 这钱25年后是没有tax的,这是吸引力所在 -胡大明白- ♀ (0 bytes) () 02/18/2013 postreply 17:59:13
• 留给后代也没有遗产税.. -tianfangye- ♂ (0 bytes) () 02/18/2013 postreply 18:06:08
• 假定利率7%25年不变是骗人所在。 -laota- ♀ (0 bytes) () 02/18/2013 postreply 18:06:16
• 假定利率7%25年不变是反算.... -tianfangye- ♂ (0 bytes) () 02/18/2013 postreply 18:08:00
• 本人与保险业无 关..... -tianfangye- ♂ (0 bytes) () 02/18/2013 postreply 18:09:42
• 假如某年来一个100%的通货膨胀 -天下多蚤- ♀ (32 bytes) () 02/18/2013 postreply 18:13:21
• you are right. -tianfangye- ♂ (0 bytes) () 02/18/2013 postreply 18:25:58