CAGR: =((End Value/Start Value)^(1/(Periods - 1)) -1

Year 1
110.06
Year 10
260.83
=((B3/B2)^(1/9))-1

10.06%

Period
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00

Actual
100.00
105.00
110.00
140.00
147.00
163.00
167.00
196.00
215.00
247.00
260.00
282.00
315.00

350

y = 97.512e0.0984x

300
250
200
150
100
50
0
0

10

12

14

Starting Amount
Growth

100
5.00%

Predicted vs. Ac

1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00

Actual
100.00
105.00
110.00
140.00
147.00
163.00
167.00
196.00
215.00
247.00
260.00
282.00
315.00

Predicted
100.00
105.00
110.25
115.76
121.55
127.63
134.01
140.71
147.75
155.13
162.89
171.03
179.59

350.00

y = 97.512e0.0984x
R = 0.9902

300.00

250.00
Value

Period

Difference
Difference
Squared
(0.25)
0.06
24.24
587.46
25.45
647.67
35.37
1,251.17
32.99
1,088.37
55.29
3,056.98
67.25
4,523.16
91.87
8,439.58
97.11
9,430.46
110.97
12,313.47
135.41
18,337.05
675.7017154 59,675.42

200.00

150.00

100.00
-

2.00

4.00

Predicted

Predicted vs. Actual

= 97.512e0.0984x
R = 0.9902

4.00

6.00

8.00

10.00

Period
Predicted

Actual

Expon. (Actual)

12.00

14.00