Starting balance ($),Years,Ending balance at 1.00% annual cost ($),Ending balance at 0.00% annual cost ($),Ending-value gap ($),Gap as % of 0.00% ending balance,Cumulative modeled fees paid ($)
100000.00,10,177905.64,196715.14,18809.49,0.09561792,14057.17
100000.00,20,316504.18,386968.45,70464.27,0.18209306,39065.68
100000.00,30,563078.79,761225.50,198146.71,0.26029963,83557.22
250000.00,10,444764.11,491787.84,47023.73,0.09561792,35142.93
250000.00,20,791260.44,967421.12,176160.67,0.18209306,97664.19
250000.00,30,1407696.97,1903063.76,495366.79,0.26029963,208893.05
500000.00,10,889528.21,983575.68,94047.47,0.09561792,70285.87
500000.00,20,1582520.88,1934842.23,352321.35,0.18209306,195328.39
500000.00,30,2815393.95,3806127.52,990733.57,0.26029963,417786.09
1000000.00,10,1779056.43,1967151.36,188094.93,0.09561792,140571.73
1000000.00,20,3165041.77,3869684.46,704642.69,0.18209306,390656.78
1000000.00,30,5630787.90,7612255.04,1981467.15,0.26029963,835572.18
2000000.00,10,3558112.85,3934302.71,376189.86,0.09561792,281143.47
2000000.00,20,6330083.54,7739368.92,1409285.39,0.18209306,781313.56
2000000.00,30,11261575.79,15224510.09,3962934.29,0.26029963,1671144.37