$
%
$
%
Initial Investment
$10,000.00
Regular Investment
$24,000.00
Interest
$13,287.36
1.0
1.5
2.0
2.5
3.0
3.5
4.0
4.5
5.0
5.5
6.0
6.5
7.0
7.5
8.0
8.5
9.0
9.5
10.0
$0
$10,000
$20,000
$30,000
$40,000
$50,000
YearInvestmentInterestBalance
1$12,400.00$564.52$12,964.52
2$2,400.00$712.74$16,077.26
3$2,400.00$868.38$19,345.64
4$2,400.00$1,031.80$22,777.43
5$2,400.00$1,203.39$26,380.82
6$2,400.00$1,383.56$30,164.38
7$2,400.00$1,572.73$34,137.11
8$2,400.00$1,771.37$38,308.48
9$2,400.00$1,979.94$42,688.42
10$2,400.00$2,198.94$47,287.36
Totals:$34,000.00$13,287.36
MonthInvestmentInterestBalance
1$10,200.00$41.56$10,241.56
2$200.00$42.54$10,484.10
3$200.00$43.53$10,727.62
4$200.00$44.52$10,972.15
5$200.00$45.52$11,217.66
6$200.00$46.52$11,464.18
7$200.00$47.52$11,711.70
8$200.00$48.53$11,960.23
9$200.00$49.54$12,209.77
10$200.00$50.56$12,460.33
11$200.00$51.58$12,711.91
12$200.00$52.60$12,964.52
13$200.00$53.63$13,218.15
14$200.00$54.67$13,472.82
15$200.00$55.70$13,728.52
16$200.00$56.75$13,985.27
17$200.00$57.79$14,243.06
18$200.00$58.84$14,501.90
19$200.00$59.90$14,761.80
20$200.00$60.96$15,022.76
21$200.00$62.02$15,284.78
22$200.00$63.09$15,547.86
23$200.00$64.16$15,812.02
24$200.00$65.23$16,077.26
25$200.00$66.32$16,343.57
26$200.00$67.40$16,610.97
27$200.00$68.49$16,879.46
28$200.00$69.58$17,149.05
29$200.00$70.68$17,419.73
30$200.00$71.78$17,691.51
31$200.00$72.89$17,964.41
32$200.00$74.00$18,238.41
33$200.00$75.12$18,513.53
34$200.00$76.24$18,789.77
35$200.00$77.37$19,067.14
36$200.00$78.50$19,345.64
37$200.00$79.63$19,625.27
38$200.00$80.77$19,906.04
39$200.00$81.91$20,187.95
40$200.00$83.06$20,471.01
41$200.00$84.22$20,755.23
42$200.00$85.37$21,040.61
43$200.00$86.54$21,327.14
44$200.00$87.70$21,614.85
45$200.00$88.88$21,903.72
46$200.00$90.05$22,193.78
47$200.00$91.24$22,485.01
48$200.00$92.42$22,777.43
49$200.00$93.61$23,071.05
50$200.00$94.81$23,365.85
51$200.00$96.01$23,661.86
52$200.00$97.22$23,959.08
53$200.00$98.43$24,257.51
54$200.00$99.64$24,557.15
55$200.00$100.86$24,858.01
56$200.00$102.09$25,160.10
57$200.00$103.32$25,463.42
58$200.00$104.56$25,767.98
59$200.00$105.80$26,073.78
60$200.00$107.04$26,380.82
61$200.00$108.29$26,689.11
62$200.00$109.55$26,998.66
63$200.00$110.81$27,309.47
64$200.00$112.08$27,621.55
65$200.00$113.35$27,934.90
66$200.00$114.63$28,249.52
67$200.00$115.91$28,565.43
68$200.00$117.19$28,882.62
69$200.00$118.49$29,201.11
70$200.00$119.78$29,520.89
71$200.00$121.09$29,841.98
72$200.00$122.39$30,164.38
73$200.00$123.71$30,488.08
74$200.00$125.03$30,813.11
75$200.00$126.35$31,139.46
76$200.00$127.68$31,467.14
77$200.00$129.02$31,796.16
78$200.00$130.36$32,126.52
79$200.00$131.70$32,458.22
80$200.00$133.05$32,791.27
81$200.00$134.41$33,125.68
82$200.00$135.77$33,461.45
83$200.00$137.14$33,798.60
84$200.00$138.51$34,137.11
85$200.00$139.89$34,477.00
86$200.00$141.28$34,818.28
87$200.00$142.67$35,160.95
88$200.00$144.06$35,505.02
89$200.00$145.47$35,850.48
90$200.00$146.87$36,197.36
91$200.00$148.29$36,545.64
92$200.00$149.71$36,895.35
93$200.00$151.13$37,246.48
94$200.00$152.56$37,599.04
95$200.00$154.00$37,953.04
96$200.00$155.44$38,308.48
97$200.00$156.89$38,665.37
98$200.00$158.34$39,023.71
99$200.00$159.80$39,383.51
100$200.00$161.27$39,744.78
101$200.00$162.74$40,107.52
102$200.00$164.22$40,471.74
103$200.00$165.70$40,837.44
104$200.00$167.19$41,204.63
105$200.00$168.69$41,573.32
106$200.00$170.19$41,943.51
107$200.00$171.70$42,315.21
108$200.00$173.21$42,688.42
109$200.00$174.73$43,063.15
110$200.00$176.26$43,439.41
111$200.00$177.79$43,817.21
112$200.00$179.33$44,196.54
113$200.00$180.88$44,577.41
114$200.00$182.43$44,959.84
115$200.00$183.99$45,343.83
116$200.00$185.55$45,729.38
117$200.00$187.12$46,116.50
118$200.00$188.70$46,505.20
119$200.00$190.28$46,895.48
120$200.00$191.87$47,287.36
Totals:$34,000.00$13,287.36