Let's fill in the table step-by-step based on the calculated results.
### Step 1: Calculate the amount needed to retire at age 67.
#### For Alex:
[tex]\[ \text{Alex needs} = \$560,000 \][/tex]
#### For Samantha:
[tex]\[ \text{Samantha needs} = \$1,120,000 \][/tex]
#### For Jordan:
[tex]\[ \text{Jordan needs} = \$1,520,000 \][/tex]
So the row "How much will they need to retire at age 67?" will be:
[tex]\[
\begin{tabular}{|c|c|c|c|}
\hline & Alex & Samantha & Jordan \\
\hline How much will they need to retire at age 67? & \$560,000 & \$1,120,000 & \$1,520,000 \\
\hline
\end{tabular}
\][/tex]
### Step 2: Calculate how much they will actually have at age 67.
#### For Alex:
[tex]\[ \text{Alex will have} = \$33,537.03 \][/tex]
#### For Samantha:
[tex]\[ \text{Samantha will have} = \$190,386.51 \][/tex]
#### For Jordan:
[tex]\[ \text{Jordan will have} = \$40,931.02 \][/tex]
So the row "How much will they actually have at age 67?" will be:
[tex]\[
\begin{tabular}{|c|c|c|c|}
\hline & Alex & Samantha & Jordan \\
\hline How much will they actually have at age 67? & \$33,537.03 & \$190,386.51 & \$40,931.02 \\
\hline
\end{tabular}
\][/tex]
### Step 3: Calculate how much they need to save per month to get how much they need by age 67.
#### For Alex:
[tex]\[ \text{Additional monthly savings} = \$974.93 \][/tex]
#### For Samantha:
[tex]\[ \text{Additional monthly savings} = \$2,420.87 \][/tex]
#### For Jordan:
[tex]\[ \text{Additional monthly savings} = \$10,271.31 \][/tex]
So the row "How much will they need to save per month to get how much they need by age 67?" will be:
[tex]\[
\begin{tabular}{|c|c|c|c|}
\hline & Alex & Samantha & Jordan \\
\hline How much will they need to save per month to get how much they need by age 67? & \$974.93 & \$2,420.87 & \$10,271.31 \\
\hline
\end{tabular}
\][/tex]
### Final Table
Combining all the rows, the final table is:
[tex]\[
\begin{tabular}{|c|c|c|c|}
\hline & Alex & Samantha & Jordan \\
\hline Info: & \begin{tabular}{l}
22 yrs old; pre-tax \\
income $=\$ 35,000$ : \\
No savings; saves \\
\$200/month
\end{tabular} & \begin{tabular}{l}
35 yrs old; pre-tax \\
income $=\$ 70,000$ : \\
\$30,000 savings; \\
saves \$600/month
\end{tabular} & \begin{tabular}{l}
55 yrs old; pre-tax \\
income $=\$ 95,000$ : \\
\$20,000 savings; \\
saves \$300/month
\end{tabular} \\
\hline \begin{tabular}{l}
How much will they need to \\
retire at age 67?
\end{tabular} & \$560,000 & \$1,120,000 & \$1,520,000 \\
\hline \begin{tabular}{l}
How much will they actually \\
have at age 67?
\end{tabular} & \$33,537.03 & \$190,386.51 & \$40,931.02 \\
\hline \begin{tabular}{l}
How much will they need to \\
save per month to get how \\
much they need by age 67?
\end{tabular} & \$974.93 & \$2,420.87 & \$10,271.31 \\
\hline
\end{tabular}
\][/tex]
