Sum of saving
|
heritage
|
return
|
inflation
|
number of years
|
500,000
|
5,000
|
0.05
|
0.03
|
30
|
Beginning
|
Distribution
|
End of Year
|
||
500000
|
21674
|
502242
|
1
|
|
502242
|
22325
|
503913
|
2
|
|
503913
|
22994
|
504965
|
3
|
|
504965
|
23684
|
505344
|
4
|
|
505344
|
24395
|
504997
|
5
|
|
504997
|
25127
|
503864
|
6
|
|
503864
|
25880
|
501883
|
7
|
|
501883
|
26657
|
498987
|
8
|
|
498987
|
27457
|
495107
|
9
|
|
495107
|
28280
|
490168
|
10
|
|
490168
|
29129
|
484092
|
11
|
|
484092
|
30002
|
476794
|
12
|
|
476794
|
30903
|
468186
|
13
|
|
468186
|
31830
|
458174
|
14
|
|
458174
|
32785
|
446659
|
15
|
|
446659
|
33768
|
433535
|
16
|
|
433535
|
34781
|
418692
|
17
|
|
418692
|
35825
|
402011
|
18
|
|
402011
|
36899
|
383367
|
19
|
|
383367
|
38006
|
362629
|
20
|
|
362629
|
39146
|
339656
|
21
|
|
339656
|
40321
|
314302
|
22
|
|
314302
|
41530
|
286410
|
23
|
|
286410
|
42776
|
255816
|
24
|
|
255816
|
44060
|
222344
|
25
|
|
222344
|
45381
|
185811
|
26
|
|
185811
|
46743
|
146021
|
27
|
|
146021
|
48145
|
102770
|
28
|
|
102770
|
49590
|
55839
|
29
|
|
55839
|
51077
|
5000
|
30
|