ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
END BALANCE @ AGE 85
 15,855
2
SUM TOTAL 2,724,365 2,715,000 5,667,715 (228,350)
3
AVERAGE 763,438 53,419 53,235 111,132 (4,477)
4
5
Consumption Inflation
2.89%
6
7
Year Age Net Worth Return Income Consumption Savings / Withdrawals
8
2020 35 64,000 - 80,000 50,000 30,000
9
2021 36 94,000 4,480 80,000 51,445 33,035
10
2022 37 127,035 6,580 80,000 52,932 33,648
11
2023 38 160,683 8,892 80,000 54,461 34,431
12
2024 39 195,114 11,248 80,000 56,035 35,212
13
2025 40 230,327 13,658 80,000 57,655 36,003
14
2026 41 266,330 16,123 80,000 59,321 36,802
15
2027 42 303,132 18,643 80,000 61,035 37,608
16
2028 43 340,739 21,219 80,000 62,799 38,420
17
2029 44 379,159 23,852 80,000 64,614 39,237
18
2030 45 418,396 26,541 80,000 66,482 40,059
19
2031 46 458,456 29,288 80,000 68,403 40,885
20
2032 47 499,341 32,092 80,000 70,380 41,712
21
2033 48 541,053 34,954 80,000 72,414 42,540
22
2034 49 583,593 37,874 80,000 74,507 43,367
23
2035 50 626,960 40,852 80,000 76,660 44,192
24
2036 51 671,152 43,887 80,000 78,875 45,012
25
2037 52 716,164 46,981 80,000 81,155 45,826
26
2038 53 761,990 50,131 80,000 83,500 46,631
27
2039 54 808,621 53,339 80,000 85,913 47,426
28
2040 55 856,047 56,603 80,000 88,396 48,207
29
2041 56 904,254 59,923 80,000 90,951 48,972
30
2042 57 953,227 63,298 80,000 93,579 49,719
31
2043 58 1,002,945 66,726 80,000 96,284 50,442
32
2044 59 1,053,388 70,206 80,000 99,066 51,140
33
2045 60 1,104,528 73,737 80,000 101,929 51,808
34
2046 61 1,156,335 77,317 80,000 104,875 52,442
35
2047 62 1,208,777 80,943 80,000 107,906 53,037
36
2048 63 1,261,815 84,614 80,000 111,024 53,590
37
2049 64 1,315,405 88,327 80,000 114,233 54,094
38
2050 65 1,369,499 92,078 15,000 117,534 (10,456)
39
2051 66 1,359,042 95,865 15,000 120,931 (10,066)
40
2052 67 1,348,976 95,133 15,000 124,426 (14,293)
41
2053 68 1,334,683 94,428 15,000 128,022 (18,594)
42
2054 69 1,316,089 93,428 15,000 131,722 (23,294)
43
2055 70 1,292,795 92,126 15,000 135,529 (28,402)
44
2056 71 1,264,393 90,496 15,000 139,445 (33,950)
45
2057 72 1,230,443 88,508 15,000 143,475 (39,968)
46
2058 73 1,190,476 86,131 15,000 147,622 (46,491)
47
2059 74 1,143,985 83,333 15,000 151,888 (53,555)
48
2060 75 1,090,430 80,079 15,000 156,278 (61,199)
49
2061 76 1,029,232 76,330 15,000 160,794 (69,464)
50
2062 77 959,768 72,046 15,000 165,441 (78,395)
51
2063 78 881,373 67,184 15,000 170,222 (88,038)
52
2064 79 793,335 61,696 15,000 175,142 (98,446)
53
2065 80 694,889 55,533 15,000 180,203 (109,670)
54
2066 81 585,219 48,642 15,000 185,411 (121,769)
55
2067 82 463,450 40,965 15,000 190,769 (134,804)
56
2068 83 328,646 32,442 15,000 196,283 (148,841)
57
2069 84 179,805 23,005 15,000 201,955 (163,950)
58
2070 85 15,855 12,586 15,000 207,792 (180,205)
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100