Age

Beginning Of Year

Balance

Minimum Required Distribution

Earnings

End of Year Balance

Expenditures (Escalated)

Excess or Deficit

Inflation Escalator

70

$100,000.00

$3,649.64

$5890.51

$102,240.88

$4,000.00

$-350.36

1.000

71

$102,240.88

$3,858.15

$6018.71

$104,401.44

$4,132.00

$-273.85

1.033

72

$104,401.44

$4,078.18

$6141.74

$106,465.00

$4,268.36

$-190.17

1.067

73

$106,465.00

$4,310.32

$6258.59

$108,413.26

$4,409.21

$-98.89

1.102

74

$108,413.26

$4,555.18

$6368.14

$110,226.23

$4,554.72

$0.46

1.139

75

$110,226.23

$4,813.37

$6469.17

$111,882.03

$4,705.02

$108.35

1.176

76

$111,882.03

$5,085.55

$6560.36

$113,356.83

$4,860.29

$225.26

1.215

77

$113,356.83

$5,347.02

$6641.00

$114,650.81

$5,020.68

$326.34

1.255

78

$114,650.81

$5,647.82

$6709.61

$115,712.60

$5,186.36

$461.46

1.297

79

$115,712.60

$5,933.98

$6764.74

$116,543.36

$5,357.51

$576.47

1.339

80

$116,543.36

$6,232.27

$6805.63

$117,116.73

$5,534.31

$697.96

1.384

81

$117,116.73

$6,542.83

$6830.72

$117,404.61

$5,716.94

$825.90

1.429

82

$117,404.61

$6,865.77

$6838.30

$117,377.15

$5,905.60

$960.17

1.476

83

$117,377.15

$7,201.05

$6826.60

$117,002.70

$6,100.48

$1,100.57

1.525

84

$117,002.70

$7,548.56

$6793.70

$116,247.84

$6,301.80

$1,246.76

1.575

85

$116,247.84

$7,854.58

$6739.23

$115,132.49

$6,509.76

$1,344.83

1.627

86

$115,132.49

$8,165.42

$6662.99

$113,630.05

$6,724.58

$1,440.85

1.681

87

$113,630.05

$8,479.85

$6563.41

$111,713.60

$6,946.49

$1,533.36

1.737

88

$111,713.60

$8,796.35

$6438.93

$109,356.18

$7,175.72

$1,620.62

1.794

89

$109,356.18

$9,113.02

$6287.98

$106,531.15

$7,412.52

$1,700.49

1.853

90

$106,531.15

$9,344.84

$6111.52

$103,297.83

$7,657.14

$1,687.70

1.914

91

$103,297.83

$9,564.61

$5910.93

$99,644.15

$7,909.82

$1,654.79

1.977

92

$99,644.15

$9,769.03

$5685.58

$95,560.70

$8,170.85

$1,598.19

2.043

93

$95,560.70

$9,954.24

$5435.01

$91,041.47

$8,440.48

$1,513.75

2.110

94

$91,041.47

$10,004.56

$5162.35

$86,199.26

$8,719.02

$1,285.54

2.180

95

$86,199.26

$10,023.17

$4871.26

$81,047.36

$9,006.75

$1,016.42

2.252

96

$81,047.36

$10,005.85

$4562.67

$75,604.17

$9,303.97

$701.88

2.326

97

$75,604.17

$9,947.92

$4237.81

$69,894.07

$9,611.00

$336.92

2.403

98

$69,894.07

$9,844.24

$3898.32

$63,948.15

$9,928.17

$-83.93

2.482

99

$63,948.15

$9,544.50

$3550.55

$57,954.21

$10,255.79

-$711.29

2.564

100

$57,954.21

$9,199.08

$3201.28

$51,956.41

$10,594.24

-$1,395.16

2.649

101

$51,956.41

$8,806.17

$2853.20

$46,003.43

$10,943.85

-$2,137.68

2.736

102

$46,003.43

$8,364.26

$2509.28

$40,148.45

$11,304.99

-$2,940.73

2.826

103

$40,148.45

$7,720.86

$2177.28

$34,604.88

$11,678.06

-$3,957.20

2.920

104

$34,604.88

$7,062.22

$1864.43

$29,407.08

$12,063.43

-$5,001.21

3.016

105

$29,407.08

$6,534.91

$1568.38

$24,440.55

$12,461.53

-$5,926.62

3.115

106

$24,440.55

$5,819.18

$1291.86

$19,913.23

$12,872.76

-$7,053.58

3.218

107

$19,913.23

$5,105.96

$1041.62

$15,848.89

$13,297.56

-$8,191.60

3.324

108

$15,848.89

$4,283.48

$822.43

$12,387.84

$13,736.38

-$9,452.89

3.434

109

$12,387.84

$3,643.48

$633.97

$9,378.32

$14,189.68

-$10,546.20

3.547

110

$9,378.32

$3,025.26

$471.94

$6,825.00

$14,657.94

-$11,632.67

3.664