Skip to content
Capital tracker
Plan with confidence: know how long your savings will sustain your lifestyle
What does it do for you?
This Coda Pack, called Capital Tracker, is designed to help users track and project their financial capital over time. It calculates the remaining capital each year, taking into account:
Capital tracker
Capital tracker
Year
Monthly allowance
Yearly allowance
Inflation percentage
Return percentage
Yearly interest
Start capital
Remaining capital
Pension
Pension start date
Extra revenue
Extra revenue start date
9/1/2025
$4,000.00
$48,000.00
3%
5%
$75,000.00
$1,500,000.00
$1,527,000.00
9/1/2026
$4,120.00
$49,440.00
3%
5%
$76,350.00
$1,500,000.00
$1,553,910.00
9/1/2027
$4,243.60
$50,923.20
3%
5%
$77,695.50
$1,500,000.00
$1,580,682.30
9/1/2028
$4,370.91
$52,450.90
3%
5%
$79,034.12
$1,500,000.00
$1,607,265.52
9/1/2029
$4,502.04
$54,024.42
3%
5%
$80,363.28
$1,500,000.00
$1,633,604.37
9/1/2030
$4,637.10
$55,645.16
3%
5%
$81,680.22
$1,500,000.00
$1,659,639.44
9/1/2031
$4,776.21
$57,314.51
3%
5%
$82,981.97
$1,500,000.00
$1,685,306.90
9/1/2032
$4,919.50
$59,033.95
3%
5%
$84,265.34
$1,500,000.00
$1,710,538.30
9/1/2033
$5,067.08
$60,804.96
3%
5%
$85,526.91
$1,500,000.00
$1,735,260.25
9/1/2034
$5,219.09
$62,629.11
3%
5%
$86,763.01
$1,500,000.00
$1,759,394.15
9/1/2035
$5,375.67
$64,507.99
3%
5%
$87,969.71
$1,500,000.00
$1,782,855.87
9/1/2036
$5,536.94
$66,443.23
3%
5%
$89,142.79
$1,500,000.00
$1,805,555.44
9/1/2037
$5,703.04
$68,436.52
3%
5%
$90,277.77
$1,500,000.00
$1,827,396.68
9/1/2038
$5,874.13
$70,489.62
3%
5%
$91,369.83
$1,500,000.00
$1,848,276.90
9/1/2039
$6,050.36
$72,604.31
3%
5%
$92,413.85
$1,500,000.00
$1,868,086.44
9/1/2040
$6,231.87
$74,782.44
3%
5%
$93,404.32
$1,500,000.00
$1,886,708.32
9/1/2041
$6,418.83
$77,025.91
3%
5%
$94,335.42
$1,500,000.00
$1,904,017.83
9/1/2042
$6,611.39
$79,336.69
3%
5%
$95,200.89
$1,500,000.00
$1,919,882.04
9/1/2043
$6,809.73
$81,716.79
3%
5%
$95,994.10
$1,500,000.00
$1,934,159.35
9/1/2044
$7,014.02
$84,168.29
3%
5%
$96,707.97
$1,500,000.00
$1,946,699.03
9/1/2045
$7,224.44
$86,693.34
3%
5%
$97,334.95
$1,500,000.00
$1,957,340.64
9/1/2046
$7,441.18
$89,294.14
3%
5%
$97,867.03
$1,500,000.00
$1,965,913.53
9/1/2047
$7,664.41
$91,972.96
3%
5%
$98,295.68
$1,500,000.00
$1,972,236.25
9/1/2048
$7,894.35
$94,732.15
3%
5%
$98,611.81
$1,500,000.00
$1,976,115.91
9/1/2049
$8,131.18
$97,574.12
3%
5%
$98,805.80
$1,500,000.00
$1,977,347.58
9/1/2050
$8,375.11
$100,501.34
3%
5%
$98,867.38
$1,500,000.00
$1,975,713.62
9/1/2051
$8,626.37
$103,516.38
3%
5%
$98,785.68
$1,500,000.00
$1,970,982.92
9/1/2052
$8,885.16
$106,621.87
3%
5%
$98,549.15
$1,500,000.00
$1,962,910.20
9/1/2053
$9,151.71
$109,820.53
3%
5%
$98,145.51
$1,500,000.00
$1,951,235.18
9/1/2054
$9,426.26
$113,115.14
3%
5%
$97,561.76
$1,500,000.00
$1,935,681.79
There are no rows in this table
Want to print your doc?
This is not the way.
This is not the way.
Try clicking the ⋯ next to your doc name or using a keyboard shortcut (
CtrlP
) instead.