{
  "dataset": "income-goals",
  "source": {
    "name": "DividendPathCalc",
    "url": "https://dividendpathcalc.com/methodology/"
  },
  "asOf": "2026-09-26",
  "assumptions": {
    "yield": 3.5,
    "dividendGrowth": 5,
    "priceGrowth": 3,
    "tax": 15,
    "inflation": 2.5,
    "monthly": 1000,
    "contributionFrequency": "monthly"
  },
  "rows": [
    {
      "goal": 250,
      "requiredCapital": 100840,
      "yearsFromZero": 7
    },
    {
      "goal": 500,
      "requiredCapital": 201681,
      "yearsFromZero": 10
    },
    {
      "goal": 750,
      "requiredCapital": 302521,
      "yearsFromZero": 13
    },
    {
      "goal": 1000,
      "requiredCapital": 403361,
      "yearsFromZero": 15
    },
    {
      "goal": 1250,
      "requiredCapital": 504202,
      "yearsFromZero": 17
    },
    {
      "goal": 1500,
      "requiredCapital": 605042,
      "yearsFromZero": 19
    },
    {
      "goal": 2000,
      "requiredCapital": 806723,
      "yearsFromZero": 21
    },
    {
      "goal": 2500,
      "requiredCapital": 1008403,
      "yearsFromZero": 23
    },
    {
      "goal": 3000,
      "requiredCapital": 1210084,
      "yearsFromZero": 25
    },
    {
      "goal": 4000,
      "requiredCapital": 1613445,
      "yearsFromZero": 27
    },
    {
      "goal": 5000,
      "requiredCapital": 2016807,
      "yearsFromZero": 29
    },
    {
      "goal": 7500,
      "requiredCapital": 3025210,
      "yearsFromZero": 33
    },
    {
      "goal": 10000,
      "requiredCapital": 4033613,
      "yearsFromZero": 36
    },
    {
      "goal": 15000,
      "requiredCapital": 6050420,
      "yearsFromZero": 39
    }
  ]
}