Time 30 yrs

CD rate 0.04
Inflation rate 0.03
Amount available for investment 2500000

Year Capital Purchasing Power CD Interest rate

0 2500000 0.04
1 2427184 0.04
2 2356490 0.04
3 2287854 0.04
4 2221218 0.04
5 2156522 0.04
6 2093711 0.04
7 2032729 0.04
8 1973523 0.04
9 1916042 0.04
10 1860235 0.04
11 1806053 0.04
12 1753450 0.04
13 1702378 0.04
14 1652795 0.04
15 1604655 0.04
16 1557917 0.04
17 1512541 0.04
18 1468487 0.04
19 1425715 0.04
20 1384189 0.04
21 1343873 0.04
22 1304731 0.04
23 1266729 0.04
24 1229834 0.04
25 1194014 0.04
26 1159237 0.04
27 1125473 0.04
28 1092692 0.04
29 1060866 0.04
30 1029967 0.04
Real Yield
100000
97087
94260
91514
88849
86261
83748
81309
78941
76642
74409
72242
70138
68095
66112
64186
62317
60502
58739
57029
55368
53755
52189
50669
49193
47761
46369
45019
43708
42435
41199