Age | Yearly Expense | Investment Balance | Growth |
---|---|---|---|
50 | 1,628,230 | 41,551,285 | 45,290,900 |
51 | 1,742,206 | 43,548,694 | 47,468,077 |
52 | 1,864,160 | 45,603,917 | 49,708,269 |
53 | 1,994,652 | 47,713,618 | 52,007,843 |
54 | 2,134,277 | 49,873,566 | 54,362,187 |
55 | 2,283,677 | 52,078,511 | 56,765,577 |
56 | 2,443,534 | 54,322,043 | 59,211,027 |
57 | 2,614,581 | 56,596,445 | 61,690,125 |
58 | 2,797,602 | 58,892,523 | 64,192,851 |
59 | 2,993,434 | 61,199,417 | 66,707,364 |
60 | 3,202,974 | 63,504,390 | 69,219,785 |
61 | 3,427,183 | 65,792,602 | 71,713,936 |
62 | 3,667,085 | 68,046,851 | 74,171,067 |
63 | 3,923,781 | 70,247,286 | 76,569,542 |
64 | 4,198,446 | 72,371,095 | 78,884,494 |
65 | 4,492,337 | 74,392,157 | 81,087,451 |
66 | 4,806,801 | 76,280,650 | 83,145,908 |
67 | 5,143,277 | 78,002,631 | 85,022,868 |
68 | 5,503,306 | 79,519,562 | 86,676,322 |
69 | 5,888,538 | 80,787,784 | 88,058,685 |
70 | 6,300,736 | 81,757,949 | 89,116,165 |
71 | 6,741,787 | 82,374,378 | 89,788,072 |
72 | 7,213,712 | 82,574,360 | 90,006,052 |
73 | 7,718,672 | 82,287,380 | 89,693,244 |
74 | 8,258,979 | 81,434,265 | 88,763,349 |
75 | 8,837,108 | 79,926,242 | 87,119,604 |
76 | 9,455,705 | 77,663,898 | 84,653,649 |
77 | 10,117,604 | 74,536,045 | 81,244,289 |
78 | 10,825,837 | 70,418,452 | 76,756,113 |
79 | 11,583,645 | 65,172,468 | 71,037,990 |
80 | 12,394,500 | 58,643,489 | 63,921,403 |
81 | 13,262,115 | 50,659,288 | 55,218,624 |
82 | 14,190,464 | 41,028,160 | 44,720,695 |
83 | 15,183,796 | 29,536,899 | 32,195,220 |
84 | 16,246,662 | 15,948,558 | 17,383,928 |
85 | 17,383,928 | 0 | 0 |