Portfolio Real Cumulative Growth
YearReal Cumulative GrowthEst. Return (SD 0)Est. Return (+1σ)Est. Return (+2σ)Est. Return (+3σ)Est. Return (−1σ)Est. Return (−2σ)Est. Return (−3σ)Diff. to Mean
1970106.19%79.06%89.28%100.82%113.85%70.01%62.00%54.90%-25.55%
1971116.40%82.43%93.08%105.12%118.70%72.99%64.64%57.24%-29.18%
1972118.97%85.94%97.05%109.60%123.76%76.10%67.39%59.68%-27.76%
1973108.24%89.61%101.19%114.27%129.04%79.35%70.27%62.22%-17.21%
1974100.59%93.43%105.50%119.14%134.54%82.73%73.26%64.88%-7.12%
1975102.71%97.41%110.00%124.22%140.27%86.26%76.38%67.64%-5.17%
1976114.41%101.56%114.69%129.51%146.25%89.93%79.64%70.52%-11.23%
1977106.47%105.89%119.58%135.03%152.49%93.77%83.03%73.53%-0.55%
197896.49%110.40%124.67%140.79%158.99%97.76%86.57%76.66%14.42%
197984.15%115.11%129.99%146.79%165.76%101.93%90.26%79.93%36.79%
198071.80%120.01%135.53%153.05%172.83%106.28%94.11%83.34%67.16%
198167.17%125.13%141.31%159.57%180.20%110.81%98.12%86.89%86.29%
198290.83%130.46%147.33%166.37%187.88%115.53%102.31%90.60%43.64%
198388.12%136.03%153.61%173.46%195.89%120.45%106.67%94.46%54.36%
198497.91%141.82%160.16%180.86%204.24%125.59%111.21%98.48%44.85%
1985123.57%147.87%166.98%188.57%212.94%130.94%115.95%102.68%19.66%
1986152.17%154.17%174.10%196.61%222.02%136.52%120.90%107.06%1.31%
1987141.45%160.74%181.52%204.99%231.48%142.34%126.05%111.62%13.64%
1988147.85%167.60%189.26%213.72%241.35%148.41%131.42%116.38%13.35%
1989166.62%174.74%197.33%222.83%251.64%154.74%137.02%121.34%4.87%
1990166.10%182.19%205.74%232.33%262.36%161.33%142.87%126.51%9.69%
1991189.26%189.95%214.51%242.23%273.55%168.21%148.96%131.90%0.37%
1992197.54%198.05%223.65%252.56%285.21%175.38%155.30%137.53%0.26%
1993224.53%206.49%233.18%263.33%297.36%182.86%161.92%143.39%-8.03%
1994203.29%215.29%243.12%274.55%310.04%190.65%168.83%149.50%5.90%
1995257.95%224.47%253.49%286.25%323.25%198.78%176.02%155.87%-12.98%
1996246.54%234.04%264.29%298.45%337.03%207.25%183.53%162.52%-5.07%
1997276.12%244.01%275.56%311.18%351.40%216.08%191.35%169.45%-11.63%
1998307.20%254.42%287.30%324.44%366.38%225.29%199.51%176.67%-17.18%
1999273.28%265.26%299.55%338.27%382.00%234.90%208.01%184.20%-2.93%
2000316.44%276.57%312.32%352.69%398.28%244.91%216.88%192.05%-12.60%
2001325.04%288.36%325.63%367.72%415.25%255.35%226.12%200.24%-11.29%
2002369.93%300.65%339.51%383.40%432.96%266.23%235.76%208.77%-18.73%
2003373.31%313.46%353.98%399.74%451.41%277.58%245.81%217.67%-16.03%
2004387.73%326.82%369.07%416.78%470.65%289.41%256.29%226.95%-15.71%
2005400.26%340.76%384.80%434.54%490.71%301.75%267.21%236.62%-14.87%
2006397.80%355.28%401.20%453.07%511.63%314.61%278.60%246.71%-10.69%
2007418.17%370.42%418.31%472.38%533.44%328.02%290.47%257.23%-11.42%
2008512.59%386.21%436.14%492.51%556.18%342.00%302.86%268.19%-24.65%
2009439.43%402.68%454.73%513.51%579.88%356.58%315.77%279.62%-8.36%
2010472.12%419.84%474.11%535.39%604.60%371.78%329.23%291.54%-11.07%
2011593.36%437.74%494.32%558.22%630.37%387.63%343.26%303.97%-26.23%
2012603.98%456.39%515.39%582.01%657.24%404.15%357.89%316.92%-24.43%
2013518.05%475.85%537.36%606.82%685.26%421.38%373.15%330.43%-8.15%
2014644.74%496.13%560.26%632.68%714.47%439.34%389.05%344.52%-23.05%
2015630.85%517.28%584.14%659.65%744.92%458.07%405.63%359.20%-18.00%
2016626.03%539.33%609.04%687.77%776.67%477.59%422.93%374.51%-13.85%
2017666.37%562.32%635.01%717.09%809.78%497.95%440.95%390.48%-15.61%
2018642.04%586.29%662.07%747.65%844.30%519.18%459.75%407.12%-8.68%
2019717.05%611.28%690.29%779.52%880.29%541.31%479.35%424.48%-14.75%
2020837.59%637.33%719.72%812.75%917.81%564.38%499.78%442.57%-23.91%
2021746.28%664.50%750.40%847.39%956.93%588.44%521.08%461.43%-10.96%
2022494.18%692.83%782.38%883.52%997.72%613.52%543.29%481.10%40.20%
2023494.46%722.36%815.73%921.18%1,040.25%639.67%566.45%501.61%46.09%
2024450.20%753.15%850.50%960.44%1,084.59%666.94%590.60%522.99%67.29%
2025463.09%785.25%886.76%1,001.38%1,130.82%695.37%615.77%545.28%69.57%
2026430.99%818.72%924.55%1,044.06%1,179.02%725.01%642.02%568.53%89.96%
2027853.62%963.96%1,088.57%1,229.28%755.91%669.38%592.76%98.06%
2028890.01%1,005.05%1,134.97%1,281.68%788.13%697.92%618.03%43.70%
2029927.94%1,047.89%1,183.35%1,336.31%821.73%727.67%644.37%29.13%
2030967.50%1,092.56%1,233.79%1,393.27%856.75%758.68%671.84%22.40%
20311,008.74%1,139.13%1,286.38%1,452.66%893.27%791.02%700.48%18.54%
20321,051.74%1,187.69%1,341.21%1,514.58%931.35%824.74%730.33%16.03%
20331,096.57%1,238.31%1,398.38%1,579.14%971.05%859.89%761.46%14.27%
20341,143.31%1,291.10%1,457.99%1,646.45%1,012.44%896.55%793.92%12.97%
20351,192.04%1,346.13%1,520.13%1,716.63%1,055.59%934.76%827.76%11.97%
20361,242.85%1,403.51%1,584.93%1,789.80%1,100.59%974.61%863.05%11.17%
20371,295.83%1,463.33%1,652.49%1,866.10%1,147.50%1,016.15%899.84%10.53%
20381,351.07%1,525.71%1,722.93%1,945.64%1,196.41%1,059.46%938.19%9.99%
20391,408.66%1,590.74%1,796.37%2,028.57%1,247.41%1,104.62%978.18%9.54%
20401,468.70%1,658.55%1,872.94%2,115.04%1,300.58%1,151.71%1,019.88%9.15%
20411,531.30%1,729.25%1,952.77%2,205.20%1,356.02%1,200.80%1,063.35%8.82%
20421,596.58%1,802.96%2,036.01%2,299.19%1,413.82%1,251.99%1,108.68%8.53%
20431,664.63%1,879.81%2,122.80%2,397.20%1,474.09%1,305.35%1,155.93%8.27%
20441,735.59%1,959.94%2,213.28%2,499.38%1,536.92%1,360.99%1,205.21%8.05%
20451,809.57%2,043.48%2,307.62%2,605.92%1,602.43%1,419.01%1,256.58%7.84%
20461,886.70%2,130.58%2,405.99%2,716.99%1,670.74%1,479.49%1,310.14%7.66%
20471,967.12%2,221.40%2,508.54%2,832.81%1,741.95%1,542.56%1,365.99%7.50%
20482,050.97%2,316.09%2,615.47%2,953.56%1,816.20%1,608.31%1,424.21%7.35%
20492,138.40%2,414.81%2,726.96%3,079.45%1,893.62%1,676.86%1,484.92%7.21%
20502,229.55%2,517.74%2,843.20%3,210.72%1,974.34%1,748.34%1,548.21%7.09%
20512,324.58%2,625.06%2,964.39%3,347.57%2,058.49%1,822.86%1,614.21%6.97%
20522,423.67%2,736.96%3,090.75%3,490.27%2,146.24%1,900.57%1,683.01%6.87%
20532,526.98%2,853.62%3,222.49%3,639.04%2,237.72%1,981.58%1,754.75%6.77%
20542,634.69%2,975.26%3,359.85%3,794.16%2,333.11%2,066.04%1,829.55%6.68%
20552,747.00%3,102.08%3,503.07%3,955.88%2,432.56%2,154.11%1,907.54%6.60%
20562,864.09%3,234.31%3,652.39%4,124.50%2,536.24%2,245.93%1,988.84%6.52%
Portfolio Draw Down
YearNominal DrawdownReal Drawdown
1970-0.00%-0.00%
1971-0.00%-0.00%
1972-0.00%-0.00%
1973-1.10%-9.02%
1974-0.00%-15.45%
1975-0.00%-13.67%
1976-0.00%-3.84%
1977-0.70%-10.51%
1978-1.89%-18.90%
1979-3.07%-29.27%
1980-6.95%-39.65%
1981-5.18%-43.54%
1982-0.00%-23.66%
1983-0.00%-25.93%
1984-0.00%-17.70%
1985-0.00%-0.00%
1986-0.00%-0.00%
1987-2.93%-7.05%
1988-0.00%-2.84%
1989-0.00%-0.00%
1990-0.00%-0.31%
1991-0.00%-0.00%
1992-0.00%-0.00%
1993-0.00%-0.00%
1994-7.04%-9.46%
1995-0.00%-0.00%
1996-1.25%-4.42%
1997-0.00%-0.00%
1998-0.00%-0.00%
1999-8.66%-11.04%
2000-0.00%-0.00%
2001-0.00%-0.00%
2002-0.00%-0.00%
2003-0.00%-0.00%
2004-0.00%-0.00%
2005-0.00%-0.00%
2006-0.00%-0.61%
2007-0.00%-0.00%
2008-0.00%-0.00%
2009-11.94%-14.27%
2010-3.97%-7.89%
2011-0.00%-0.00%
2012-0.00%-0.00%
2013-12.94%-14.23%
2014-0.00%-0.00%
2015-1.44%-2.15%
2016-0.17%-2.90%
2017-0.00%-0.00%
2018-1.81%-3.65%
2019-0.00%-0.00%
2020-0.00%-0.00%
2021-4.63%-10.90%
2022-32.77%-41.00%
2023-30.48%-40.97%
2024-34.87%-46.25%
2025-31.20%-44.71%
2026-34.05%-48.54%
Portfolio 20 Year Stats
YearAnnualized Real ReturnMWR 20yrP-MWR 20yr
19702.59%5.11%2.04%
19712.26%4.92%1.77%
19722.46%4.57%1.76%
19732.57%4.55%1.81%
19743.72%5.09%2.64%
19753.58%5.62%2.84%
19764.71%5.67%3.41%
19773.91%5.27%2.82%
19784.88%5.83%3.58%
19795.96%6.67%4.57%
19806.07%8.01%5.54%
19817.70%9.94%7.69%
19828.20%11.51%9.13%
19837.27%9.37%7.07%
19847.49%10.39%7.94%
19857.12%10.16%7.59%
19866.05%8.71%6.02%
19874.92%7.53%4.65%
19885.57%8.49%5.62%
19896.41%8.61%6.12%
19904.97%8.14%5.05%
19915.36%8.60%5.57%
19925.88%7.99%5.44%
19935.75%8.10%5.45%
19944.27%7.53%4.27%
19955.94%8.69%5.95%
19964.57%7.28%4.30%
19974.77%7.96%4.83%
19984.50%7.47%4.37%
19993.75%7.02%3.66%
20004.94%8.19%5.07%
20014.99%7.45%4.64%
20024.24%7.61%4.29%
20031.46%6.98%1.76%
20041.42%7.05%1.73%
20050.75%6.90%0.96%
20060.73%6.75%0.92%
20070.40%6.86%0.53%
Portfolio 30 Year Stats
YearAnnualized Real ReturnSWR 30yrP-SWR 30yr
19703.41%4.13%2.62%
19713.71%3.99%2.65%
19723.48%3.74%2.40%
19733.85%3.75%2.55%
19744.21%4.23%3.00%
19754.60%4.69%3.48%
19764.64%4.76%3.54%
19774.24%4.43%3.16%
19784.67%4.92%3.67%
19795.72%5.63%4.57%
19805.66%6.77%5.47%
19816.48%8.39%7.12%
19827.53%9.66%8.57%
19836.52%7.81%6.64%
19846.08%8.63%7.16%
19856.48%8.36%7.09%
19865.58%7.13%5.73%
19874.83%6.14%4.65%
19885.30%6.93%5.46%
19895.02%7.01%5.40%
19904.99%6.58%5.05%
19915.54%6.95%5.57%
19924.68%6.46%4.82%
19933.10%6.50%3.90%
19942.67%5.95%3.25%
19952.69%6.80%3.73%
19961.97%5.56%2.46%
19971.88%5.97%2.55%
Portfolio Weights
YearVUSUX
1970100.00%
1971100.00%
1972100.00%
1973100.00%
1974100.00%
1975100.00%
1976100.00%
1977100.00%
1978100.00%
1979100.00%
1980100.00%
1981100.00%
1982100.00%
1983100.00%
1984100.00%
1985100.00%
1986100.00%
1987100.00%
1988100.00%
1989100.00%
1990100.00%
1991100.00%
1992100.00%
1993100.00%
1994100.00%
1995100.00%
1996100.00%
1997100.00%
1998100.00%
1999100.00%
2000100.00%
2001100.00%
2002100.00%
2003100.00%
2004100.00%
2005100.00%
2006100.00%
2007100.00%
2008100.00%
2009100.00%
2010100.00%
2011100.00%
2012100.00%
2013100.00%
2014100.00%
2015100.00%
2016100.00%
2017100.00%
2018100.00%
2019100.00%
2020100.00%
2021100.00%
2022100.00%
2023100.00%
2024100.00%
2025100.00%
2026100.00%
Name:Long term Treasuries
TickerWeight
VUSUX100.00%
Total Weight100%
100%
Total
VUSUXVanguard Long-Term Treasury Fund Admiral Shares100.00%
MetricNominalReal
Annual Return6.60%2.60%
StdDev12.36%12.93%
Skewness
0.01350.0115
Kurtosis
0.88360.3817
Sharpe Ratio0.2286
Estimated Return4.26%
Max Draw Down-34.87%-48.54%
+1StdDev
+2StdDev
+3StdDev
-1StdDev
-2StdDev
-3StdDev
Estimated Mean
Diff to Mean
Real Cumulative Growth
VUSUX
Nominal
Real
Rolling 20 year real return
Max Withdrawal Rate 20
Permanent Max Withdrawal Rate 20
Rolling 30 year real return
Max Withdrawal Rate 30
Permanent Max Withdrawal Rate 30
Data Sources