Savings Distribution Calculator
Calculate how long your savings will last with regular withdrawals.
Your Savings
$
$
%
Distribution Analysis
20.3 years
(244 months)
Funds Last Until: June 2046
Total Withdrawals$731,054
Interest Earned During Distributions$231,054
$36,000
Annual Withdrawal
32%
Interest / Withdrawals
Balance Over Time
Yearly Breakdown
| Year | Start Balance | Withdrawals | Interest | End Balance |
|---|---|---|---|---|
| 1 | $500,000 | -$36,000 | +$19,703 | $483,703 |
| 2 | $483,703 | -$36,000 | +$19,039 | $466,743 |
| 3 | $466,743 | -$36,000 | +$18,348 | $449,091 |
| 4 | $449,091 | -$36,000 | +$17,629 | $430,721 |
| 5 | $430,721 | -$36,000 | +$16,881 | $411,601 |
| 6 | $411,601 | -$36,000 | +$16,102 | $391,703 |
| 7 | $391,703 | -$36,000 | +$15,291 | $370,994 |
| 8 | $370,994 | -$36,000 | +$14,447 | $349,442 |
| 9 | $349,442 | -$36,000 | +$13,569 | $327,011 |
| 10 | $327,011 | -$36,000 | +$12,656 | $303,667 |