Column 1 - Year Column 2 - $30k, in today's dollars with average (3.22%) annual inflation Column 3 - $500k 4% SWR @2% Inflation, in today's dollars Column 4 - Value of $500k remaining with average inflation if you died that year Column 5 - Value of $30k/year remaining with average inflation if you died that year
1 $30,000.00 $20,000.00 $500,000.00 $- 2 $29,034.00 $20,000.00 $516,100.00 $- 3 $28,099.11 $20,000.00 $532,718.42 $- 4 $27,194.31 $20,000.00 $549,871.95 $- 5 $26,318.66 $20,000.00 $567,577.83 $- 6 $25,471.20 $20,000.00 $585,853.84 $- 7 $24,651.02 $20,000.00 $604,718.33 $- 8 $23,857.26 $20,000.00 $624,190.26 $- 9 $23,089.06 $20,000.00 $644,289.19 $- 10 $22,345.59 $20,000.00 $665,035.30 $- 11 $21,626.06 $20,000.00 $686,449.43 $- 12 $20,929.70 $20,000.00 $708,553.11 $- 13 $20,255.77 $20,000.00 $731,368.52 $- 14 $19,603.53 $20,000.00 $754,918.58 $- 15 $18,972.30 $20,000.00 $779,226.96 $- 16 $18,361.39 $20,000.00 $804,318.07 $- 17 $17,770.15 $20,000.00 $830,217.11 $- 18 $17,197.95 $20,000.00 $856,950.10 $- 19 $16,644.18 $20,000.00 $884,543.90 $- 20 $16,108.24 $20,000.00 $913,026.21 $- 21 $15,589.55 $20,000.00 $942,425.65 $- 22 $15,087.57 $20,000.00 $972,771.76 $- 23 $14,601.75 $20,000.00 $1,004,095.01 $- 24 $14,131.57 $20,000.00 $1,036,426.87 $- 25 $13,676.54 $20,000.00 $1,069,799.81 $- 26 $13,236.15 $20,000.00 $1,104,247.37 $- 27 $12,809.95 $20,000.00 $1,139,804.13 $- 28 $12,397.47 $20,000.00 $1,176,505.83 $- 29 $11,998.27 $20,000.00 $1,214,389.31 $- 30 $11,611.92 $20,000.00 $1,253,492.65 $- 31 $11,238.02 $20,000.00 $1,293,855.11 $- 32 $10,876.16 $20,000.00 $1,335,517.25 $- 33 $10,525.94 $20,000.00 $1,378,520.90 $- 34 $10,187.01 $20,000.00 $1,422,909.28 $- 35 $9,858.99 $20,000.00 $1,468,726.95 $- 36 $9,541.53 $20,000.00 $1,516,019.96 $- 37 $9,234.29 $20,000.00 $1,564,835.81 $- 38 $8,936.95 $20,000.00 $1,615,223.52 $- 39 $8,649.18 $20,000.00 $1,667,233.72 $- 40 $8,370.67 $20,000.00 $1,720,918.64 $-
Total Payments in 2018 dollars: $680,088.92 $800,000.00
|