Saving... 
  login to save   undo redo  |  bold italic font text underline more font formatting  |  align left align center align right  |  text color background text color  |  sum hide/show tools
  fx    saving by crocomancer
YearAgeNet incomeExpenditureSavingTotal SavingGrowth1.02
20054020000
200641£20,000.00£19,000.00£1,000.00D3-E3£21,400.00G2*J1+G3
200742£20,000.00£19,000.00£1,000.00£22,828.00G3*J1+G4
200843£20,000.00£19,000.00£1,000.00£24,284.56
200944£20,000.00£19,000.00£1,000.00£25,770.25
201045£20,000.00£19,000.00£1,000.00£27,285.66
201146£20,000.00£19,000.00£1,000.00£28,831.37
201247£20,000.00£19,000.00£1,000.00£30,408.00
201348£20,000.00£13,000.00£7,000.00mortgage paid£38,016.16
201449£20,000.00£13,000.00£7,000.00£45,776.48
201550£20,000.00£13,000.00£7,000.00£53,692.01
201651£20,000.00£13,000.00£7,000.00£61,765.85
201752£20,000.00£13,000.00£7,000.00£70,001.17
201853£20,000.00£13,000.00£7,000.00£78,401.19
201954£20,000.00£13,000.00£7,000.00£86,969.21
202055£20,000.00£13,000.00£7,000.00£95,708.60
202156£20,000.00£13,000.00£7,000.00£104,622.77
202257£20,000.00£13,000.00£7,000.00£113,715.23
202358£20,000.00£13,000.00£7,000.00£122,989.53
202459£20,000.00£13,000.00£7,000.00£132,449.32
202560£20,000.00£13,000.00£7,000.00£142,098.31
202661£20,000.00£13,000.00£7,000.00£151,940.27
202762£20,000.00£13,000.00£7,000.00£161,979.08
202863£20,000.00£13,000.00£7,000.00£172,218.66
202964£20,000.00£13,000.00£7,000.00£182,663.03
203065£20,000.00£13,000.00£7,000.00£193,316.29

Spreadsheet saving was created by crocomancer and last modified on Wed Apr 19 13:56:20 2006.
Would you like to create your own sharable social spreadsheets?
[ default color ]
 
 recent: