Pre-Retirement Savings and Investment Returns
| 45 | $50,000.00 | $5,000.00 | $1,350.00 | $16,350.00 |
| 46 | $51,500.00 | $5,150.00 | $1,935.00 | $23,435.00 |
| 47 | $53,045.00 | $5,304.50 | $2,586.56 | $31,326.06 |
| 48 | $54,636.35 | $5,463.64 | $3,311.07 | $40,100.76 |
| 49 | $56,275.44 | $5,627.54 | $4,115.55 | $49,843.85 |
| 50 | $57,963.70 | $5,796.37 | $5,007.62 | $60,647.84 |
| 51 | $59,702.61 | $5,970.26 | $5,995.63 | $72,613.74 |
| 52 | $61,493.69 | $6,149.37 | $7,088.68 | $85,851.78 |
| 53 | $63,338.50 | $6,333.85 | $8,296.71 | $100,482.34 |
| 54 | $65,238.66 | $6,523.87 | $9,630.56 | $116,636.77 |
| 55 | $67,195.82 | $6,719.58 | $11,102.07 | $134,458.42 |
| 56 | $69,211.69 | $6,921.17 | $12,724.16 | $154,103.75 |
| 57 | $71,288.04 | $7,128.80 | $14,510.93 | $175,743.49 |
| 58 | $73,426.69 | $7,342.67 | $16,477.75 | $199,563.91 |
| 59 | $75,629.49 | $7,562.95 | $18,641.42 | $225,768.27 |
| 60 | $77,898.37 | $7,789.84 | $21,020.23 | $254,578.34 |
| 61 | $80,235.32 | $8,023.53 | $23,634.17 | $286,236.04 |
|
Post-Retirement Savings and Expenses
| 62 | $286,236.04 | ($36,000.00) | $15,014.16 |
| 63 | $265,250.20 | ($37,080.00) | $13,690.21 |
| 64 | $241,860.42 | ($38,192.40) | $12,220.08 |
| 65 | $215,888.10 | ($39,338.17) | $10,593.00 |
| 66 | $187,142.92 | ($40,518.32) | $8,797.48 |
| 67 | $155,422.08 | ($41,733.87) | $6,821.29 |
| 68 | $120,509.51 | ($42,985.88) | $4,651.42 |
| 69 | $82,175.04 | ($44,275.46) | $2,273.97 |
| 70 | $40,173.56 | ($45,603.72) | $0.00 |
| 71 | ($5,430.17) | ($46,971.83) | $0.00 |
| 72 | ($52,402.00) | ($48,380.99) | $0.00 |
| 73 | ($100,782.99) | ($49,832.42) | $0.00 |
| 74 | ($150,615.41) | ($51,327.39) | $0.00 |
| 75 | ($201,942.80) | ($52,867.21) | $0.00 |
| 76 | ($254,810.01) | ($54,453.23) | $0.00 |
| 77 | ($309,263.24) | ($56,086.83) | $0.00 |
| 78 | ($365,350.07) | ($57,769.43) | $0.00 |
| 79 | ($423,119.50) | ($59,502.51) | $0.00 |
| 80 | ($482,622.02) | ($61,287.59) | $0.00 |
| 81 | ($543,909.61) | ($63,126.22) | $0.00 |
| 82 | ($607,035.83) | ($65,020.00) | $0.00 |
| 83 | ($672,055.83) | ($66,970.60) | $0.00 |
| 84 | ($739,026.44) | ($68,979.72) | $0.00 |
|