401K Investment Ideas
A better alternative to consider
|
|
A disciplined
and diversified investment strategy practicing effective capital
preservation techniques has the ability to produce significant
portfolio gains.
The point of this
spreadsheet is to illustrate the power of compound growth and
disciplined capital preservation strategies.
It is not intended to
simulate real trading results.
|
"A disciplined approach to the market targeting an average
3.4% monthly return on your portfolio can grow into over
$1,000,000 with the effect to compounding"
|
|
- Active Sectors
research |
| |
Starting portfolio value |
$45,000 |
|
| |
Target monthly return |
3.40% |
|
| |
|
|
|
| |
Value after 7 years |
$1,042,661.07 |
|
| |
|
|
|
|
Month |
Start value |
Return |
End Value |
|
1 |
$45,000.00 |
$1,530.00 |
$46,530.00 |
|
2 |
$46,530.00 |
$1,582.02 |
$48,112.02 |
|
3 |
$48,112.02 |
$1,635.81 |
$49,747.83 |
|
4 |
$49,747.83 |
$1,691.43 |
$51,439.25 |
|
5 |
$51,439.25 |
$1,748.93 |
$53,188.19 |
|
6 |
$53,188.19 |
$1,808.40 |
$54,996.59 |
|
7 |
$54,996.59 |
$1,869.88 |
$56,866.47 |
|
8 |
$56,866.47 |
$1,933.46 |
$58,799.93 |
|
9 |
$58,799.93 |
$1,999.20 |
$60,799.13 |
|
10 |
$60,799.13 |
$2,067.17 |
$62,866.30 |
|
11 |
$62,866.30 |
$2,137.45 |
$65,003.75 |
|
12 |
$65,003.75 |
$2,210.13 |
$67,213.88 |
|
13 |
$67,213.88 |
$2,285.27 |
$69,499.15 |
|
14 |
$69,499.15 |
$2,362.97 |
$71,862.13 |
|
15 |
$71,862.13 |
$2,443.31 |
$74,305.44 |
|
16 |
$74,305.44 |
$2,526.38 |
$76,831.82 |
|
17 |
$76,831.82 |
$2,612.28 |
$79,444.10 |
|
18 |
$79,444.10 |
$2,701.10 |
$82,145.20 |
|
19 |
$82,145.20 |
$2,792.94 |
$84,938.14 |
|
20 |
$84,938.14 |
$2,887.90 |
$87,826.04 |
|
21 |
$87,826.04 |
$2,986.09 |
$90,812.12 |
|
22 |
$90,812.12 |
$3,087.61 |
$93,899.73 |
|
23 |
$93,899.73 |
$3,192.59 |
$97,092.33 |
|
24 |
$97,092.33 |
$3,301.14 |
$100,393.47 |
|
25 |
$100,393.47 |
$3,413.38 |
$103,806.84 |
|
26 |
$103,806.84 |
$3,529.43 |
$107,336.28 |
|
27 |
$107,336.28 |
$3,649.43 |
$110,985.71 |
|
28 |
$110,985.71 |
$3,773.51 |
$114,759.22 |
|
29 |
$114,759.22 |
$3,901.81 |
$118,661.04 |
|
30 |
$118,661.04 |
$4,034.48 |
$122,695.51 |
|
31 |
$122,695.51 |
$4,171.65 |
$126,867.16 |
|
32 |
$126,867.16 |
$4,313.48 |
$131,180.64 |
|
33 |
$131,180.64 |
$4,460.14 |
$135,640.78 |
|
34 |
$135,640.78 |
$4,611.79 |
$140,252.57 |
|
35 |
$140,252.57 |
$4,768.59 |
$145,021.16 |
|
36 |
$145,021.16 |
$4,930.72 |
$149,951.88 |
|
37 |
$149,951.88 |
$5,098.36 |
$155,050.24 |
|
38 |
$155,050.24 |
$5,271.71 |
$160,321.95 |
|
39 |
$160,321.95 |
$5,450.95 |
$165,772.90 |
|
40 |
$165,772.90 |
$5,636.28 |
$171,409.17 |
|
41 |
$171,409.17 |
$5,827.91 |
$177,237.09 |
|
42 |
$177,237.09 |
$6,026.06 |
$183,263.15 |
|
43 |
$183,263.15 |
$6,230.95 |
$189,494.09 |
|
44 |
$189,494.09 |
$6,442.80 |
$195,936.89 |
|
45 |
$195,936.89 |
$6,661.85 |
$202,598.75 |
|
46 |
$202,598.75 |
$6,888.36 |
$209,487.11 |
|
47 |
$209,487.11 |
$7,122.56 |
$216,609.67 |
|
48 |
$216,609.67 |
$7,364.73 |
$223,974.40 |
|
49 |
$223,974.40 |
$7,615.13 |
$231,589.53 |
|
50 |
$231,589.53 |
$7,874.04 |
$239,463.57 |
|
51 |
$239,463.57 |
$8,141.76 |
$247,605.33 |
|
52 |
$247,605.33 |
$8,418.58 |
$256,023.91 |
|
53 |
$256,023.91 |
$8,704.81 |
$264,728.72 |
|
54 |
$264,728.72 |
$9,000.78 |
$273,729.50 |
|
55 |
$273,729.50 |
$9,306.80 |
$283,036.30 |
|
56 |
$283,036.30 |
$9,623.23 |
$292,659.54 |
|
57 |
$292,659.54 |
$9,950.42 |
$302,609.96 |
|
58 |
$302,609.96 |
$10,288.74 |
$312,898.70 |
|
59 |
$312,898.70 |
$10,638.56 |
$323,537.26 |
|
60 |
$323,537.26 |
$11,000.27 |
$334,537.52 |
|
61 |
$334,537.52 |
$11,374.28 |
$345,911.80 |
|
62 |
$345,911.80 |
$11,761.00 |
$357,672.80 |
|
63 |
$357,672.80 |
$12,160.88 |
$369,833.68 |
|
64 |
$369,833.68 |
$12,574.35 |
$382,408.02 |
|
65 |
$382,408.02 |
$13,001.87 |
$395,409.89 |
|
66 |
$395,409.89 |
$13,443.94 |
$408,853.83 |
|
67 |
$408,853.83 |
$13,901.03 |
$422,754.86 |
|
68 |
$422,754.86 |
$14,373.67 |
$437,128.53 |
|
69 |
$437,128.53 |
$14,862.37 |
$451,990.90 |
|
70 |
$451,990.90 |
$15,367.69 |
$467,358.59 |
|
71 |
$467,358.59 |
$15,890.19 |
$483,248.78 |
|
72 |
$483,248.78 |
$16,430.46 |
$499,679.24 |
|
73 |
$499,679.24 |
$16,989.09 |
$516,668.33 |
|
74 |
$516,668.33 |
$17,566.72 |
$534,235.06 |
|
75 |
$534,235.06 |
| | | |