| Age | Income | Expenses | Taxes | Withdrawals | Balance |
|---|---|---|---|---|---|
| 35 | $75,000 | $60,000 | $11,361 | — | $64,344 |
| 36 | $77,250 | $61,500 | $11,969 | — | $79,697 |
| 37 | $79,568 | $63,037 | $12,594 | — | $96,129 |
| 38 | $81,955 | $64,613 | $13,239 | — | $113,716 |
| 39 | $84,413 | $66,229 | $13,903 | — | $132,539 |
| 40 | $86,946 | $67,884 | $14,586 | — | $152,684 |
| 41 | $89,554 | $69,582 | $15,291 | — | $174,245 |
| 42 | $92,241 | $71,321 | $16,016 | — | $197,319 |
| 43 | $95,008 | $73,104 | $16,763 | — | $222,015 |
| 44 | $97,858 | $74,932 | $17,533 | — | $248,444 |
| 45 | $100,794 | $76,805 | $18,325 | — | $276,729 |
| 46 | $103,818 | $78,725 | $19,142 | — | $307,000 |
| 47 | $106,932 | $80,693 | $19,983 | — | $339,396 |
| 48 | $110,140 | $82,711 | $20,849 | — | $374,066 |
| 49 | $113,444 | $84,778 | $21,741 | — | $411,169 |
| 50 | $116,848 | $86,898 | $22,694 | — | $458,901 |
| 51 | $120,353 | $89,070 | $23,711 | — | $509,981 |
| 52 | $123,964 | $91,297 | $24,758 | — | $564,644 |
| 53 | $127,682 | $93,580 | $25,836 | — | $623,140 |
| 54 | $131,513 | $95,919 | $26,947 | — | $685,738 |
| 55 | $135,458 | $98,317 | $28,091 | — | $752,725 |
| 56 | $139,522 | $100,775 | $29,270 | — | $824,410 |
| 57 | $143,708 | $103,294 | $30,484 | — | $901,120 |
| 58 | $148,019 | $105,877 | $31,734 | — | $983,209 |
| 59 | $152,460 | $108,524 | $33,022 | — | $1,071,052 |
| 60 | $157,033 | $111,237 | $34,348 | — | $1,165,053 |
| 61 | $161,744 | $114,018 | $35,714 | — | $1,265,643 |
| 62 | $166,597 | $116,868 | $37,122 | — | $1,373,284 |
| 63 | $171,595 | $119,790 | $38,571 | — | $1,488,460 |
| 64 | $176,742 | $122,784 | $40,064 | — | $1,611,698 |
| 65 | $0 | $132,902 | $27,350 | $160,252 | $1,564,265 |
| 66 | $0 | $136,224 | $28,314 | $164,538 | $1,509,225 |
| 67 | $24,000 | $139,630 | $22,341 | $137,971 | $1,476,900 |
| 68 | $24,600 | $143,121 | $23,180 | $141,701 | $1,438,582 |
| 69 | $25,215 | $146,699 | $24,039 | $145,523 | $1,393,760 |
| 70 | $25,845 | $150,366 | $24,920 | $149,441 | $1,341,883 |
| 71 | $26,492 | $154,125 | $25,822 | $153,456 | $1,282,359 |
| 72 | $27,154 | $157,979 | $26,748 | $157,573 | $1,214,551 |
| 73 | $27,833 | $161,928 | $27,696 | $161,791 | $1,137,778 |
| 74 | $28,528 | $165,976 | $28,668 | $166,116 | $1,051,307 |
| 75 | $29,242 | $170,126 | $29,665 | $170,549 | $954,349 |
| 76 | $29,973 | $174,379 | $30,686 | $175,092 | $846,062 |
| 77 | $30,722 | $178,738 | $31,733 | $179,749 | $725,537 |
| 78 | $31,490 | $183,207 | $32,806 | $184,523 | $591,802 |
| 79 | $32,277 | $187,787 | $33,906 | $189,416 | $443,812 |
| 80 | $33,084 | $192,482 | $35,034 | $194,431 | $280,448 |
| 81 | $33,911 | $197,294 | $36,189 | $199,571 | $100,508 |
| 82 | $34,759 | $202,226 | $20,148 | $107,543 | $0 |
| 83 | $35,628 | $207,282 | $0 | — | $0 |
| 84 | $36,519 | $212,464 | $0 | — | $0 |
| 85 | $37,432 | $217,775 | $0 | — | $0 |
| 86 | $38,368 | $223,220 | $0 | — | $0 |
| 87 | $39,327 | $228,800 | $0 | — | $0 |
| 88 | $40,310 | $234,520 | $0 | — | $0 |
| 89 | $41,318 | $240,383 | $0 | — | $0 |
| 90 | $42,351 | $246,393 | $0 | — | $0 |
| 91 | $0 | $252,552 | $0 | — | $0 |
| 92 | $0 | $258,866 | $0 | — | $0 |
| 93 | $0 | $265,338 | $0 | — | $0 |
| 94 | $0 | $271,971 | $0 | — | $0 |
| 95 | $0 | $278,771 | $0 | — | $0 |
| 96 | $0 | $285,740 | $0 | — | $0 |
| 97 | $0 | $292,883 | $0 | — | $0 |
| 98 | $0 | $300,206 | $0 | — | $0 |
| 99 | $0 | $307,711 | $0 | — | $0 |
| 100 | $0 | $315,403 | $0 | — | $0 |