The Motley Fool Discussion Boards

Previous Page

Investing/Strategies / Retirement Investing

URL:  https://boards.fool.com/minus-ending-yr-investments-cash-needs-balance-22089950.aspx

Subject:  Re: Retirement Cash Flow Date:  2/18/2005  12:16 PM
Author:  investinginstuff Number:  44712 of 97286

                 (minus)                    Ending
YR Investments Cash Needs  Balance   ROR    Balance
 1   2,500,000   $309,090 2,190,910 7.55% $2,356,324
 2  $2,356,324   $103,000 2,253,324 7.55% $2,423,450
 3  $2,423,450   $106,090 2,317,360 7.55% $2,492,320
 4  $2,492,320   $109,273 2,383,048 7.55% $2,562,968
 5  $2,562,968   $112,551 2,450,417 7.55% $2,635,423
 6  $2,635,423   $115,927 2,519,496 7.55% $2,709,718
 7  $2,709,718   $119,405 2,590,313 7.55% $2,785,881
 8  $2,785,881   $122,987 2,662,894 7.55% $2,863,942
 9  $2,863,942   $126,677 2,737,265 7.55% $2,943,929
10  $2,943,929   $130,477 2,813,451 7.55% $3,025,867
11  $3,025,867   $134,392 2,891,475 7.55% $3,109,782
12  $3,109,782   $138,423 2,971,358 7.55% $3,195,696
13  $3,195,696   $142,576 3,053,120 7.55% $3,283,630
14  $3,283,630   $146,853 3,136,777 7.55% $3,373,604
15  $3,373,604   $151,259 3,222,345 7.55% $3,465,632
16  $3,465,632   $155,797 3,309,835 7.55% $3,559,728
17  $3,559,728   $160,471 3,399,257 7.55% $3,655,901
18  $3,655,901   $165,285 3,490,616 7.55% $3,754,158
19  $3,754,158   $170,243 3,583,914 7.55% $3,854,500
20  $3,854,500   $175,351 3,679,149 7.55% $3,956,925
21  $3,956,925   $180,611 3,776,314 7.55% $4,061,426

Copyright 1996-2020 trademark and the "Fool" logo is a trademark of The Motley Fool, Inc. Contact Us