
Elapsed Time 
Basis 
Balance 
InflationAdjusted 
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, inflationadjusted.
 One dollar in 20 years is $0.501 in today's dollars.
