|
|
| Elapsed Time |
Basis |
Balance |
Inflation-Adjusted |
| 0 year(s) |
$0.00 |
$0.00 |
$0.00 |
| 1 year(s) |
$1,219.13 |
$1,268.33 |
$1,225.44 |
| 2 year(s) |
$2,480.93 |
$2,695.19 |
$2,515.99 |
| 3 year(s) |
$3,786.89 |
$4,296.42 |
$3,875.13 |
| 4 year(s) |
$5,138.57 |
$6,089.32 |
$5,306.49 |
| 5 year(s) |
$6,537.55 |
$8,092.79 |
$6,813.91 |
| 6 year(s) |
$7,985.49 |
$10,327.51 |
$8,401.44 |
| 7 year(s) |
$9,484.11 |
$12,816.08 |
$10,073.33 |
| 8 year(s) |
$11,035.19 |
$15,583.20 |
$11,834.06 |
| 9 year(s) |
$12,640.55 |
$18,655.83 |
$13,688.36 |
| 10 year(s) |
$14,302.10 |
$22,063.45 |
$15,641.20 |
| 11 year(s) |
$16,021.80 |
$25,838.26 |
$17,697.81 |
| 12 year(s) |
$17,801.70 |
$30,015.42 |
$19,863.70 |
| 13 year(s) |
$19,643.89 |
$34,633.34 |
$22,144.70 |
| 14 year(s) |
$21,550.55 |
$39,733.94 |
$24,546.91 |
| 15 year(s) |
$23,523.95 |
$45,363.03 |
$27,076.77 |
| 16 year(s) |
$25,566.42 |
$51,570.59 |
$29,741.07 |
| 17 year(s) |
$27,680.38 |
$58,411.20 |
$32,546.94 |
| 18 year(s) |
$29,868.32 |
$65,944.45 |
$35,501.93 |
| 19 year(s) |
$32,132.84 |
$74,235.35 |
$38,613.94 |
| 20 year(s) |
$34,476.62 |
$83,354.89 |
$41,891.32 |
- A 4% draw will be $1,687 per year, inflation-adjusted.
- One dollar in 20 years is $0.501 in today's dollars.
|