401(k) Savings Calculator
http://www.vertex42.com/Calculators/401k-savings-calculator.html                                ...
Annual            Employer
Year   Age   Rate    Salary       Contribution       Contribution       Interest               ...
Tracking 401(k) Rate of Return
http://www.vertex42.com/Calculators/401k-savings-calculator.html                           ...
Upcoming SlideShare
Loading in...5
×

401k Calculator

255

Published on

Excel Templates

Published in: Business
0 Comments
0 Likes
Statistics
Notes
  • Be the first to comment

  • Be the first to like this

No Downloads
Views
Total Views
255
On Slideshare
0
From Embeds
0
Number of Embeds
0
Actions
Shares
0
Downloads
9
Comments
0
Likes
0
Embeds 0
No embeds

No notes for slide

401k Calculator

  1. 1. 401(k) Savings Calculator http://www.vertex42.com/Calculators/401k-savings-calculator.html © 2008 Vertex42 LLC 401(k) Plan Assumptions Summary of Results Current Age 35 Years to Invest 30 Age at Retirement 65 Balance and Salary Future Value Current 401(k) Balance $- Estimated Value After 30 Years $675,139 Annual Salary $50,000 Ending Salary $88,792 Annual Increase in Salary 2.0% Contributions Total Contributions % of Salary to Contribute 10.00% Your Contributions $202,840 Employer Match (% of contrib.) 50.0% Employer Contributions $60,852 Employer Maximum (% of salary) 6.0% Total Contributions $263,693 . Return Annual Rate of Return 6.00% Payments Per Year 12 $12 Balance $10 [42] Use Random Rates FALSE $8 Min -4.00% $6 Max 10.00% $4 Average 6.00% (Press F9 to Recalculate) $2 $- 20 22 24 26 28 30 32 34 36 38 40 Age [42] Annual Employer Year Age Rate Salary Contribution Contribution Interest Balance $- 1 35 6.00% 50,000 5,000 1,500 181.76 6,681.76 2 36 6.00% 51,000 5,100 1,530 597.51 13,909.28 3 37 6.00% 52,020 5,202 1,561 1,047.00 21,718.88 4 38 6.00% 53,060 5,306 1,592 1,532.46 30,149.19 5 39 6.00% 54,122 5,412 1,624 2,056.28 39,241.28 6 40 6.00% 55,204 5,520 1,656 2,621.00 49,038.80 7 41 6.00% 56,308 5,631 1,689 3,229.30 59,588.16 8 42 6.00% 57,434 5,743 1,723 3,884.06 70,938.67 9 43 6.00% 58,583 5,858 1,757 4,588.31 83,142.77 10 44 6.00% 59,755 5,975 1,793 5,345.29 96,256.16 11 45 6.00% 60,950 6,095 1,828 6,158.44 110,338.06 12 46 6.00% 62,169 6,217 1,865 7,031.41 125,451.40 13 47 6.00% 63,412 6,341 1,902 7,968.09 141,663.06 14 48 6.00% 64,680 6,468 1,940 8,972.60 159,044.10 15 49 6.00% 65,974 6,597 1,979 10,049.32 177,670.03 16 50 6.00% 67,293 6,729 2,019 11,202.93 197,621.11 17 51 6.00% 68,639 6,864 2,059 12,438.36 218,982.57 18 52 6.00% 70,012 7,001 2,100 13,760.88 241,845.02 19 53 6.00% 71,412 7,141 2,142 15,176.07 266,304.69 © 2008 Vertex42.com
  2. 2. Annual Employer Year Age Rate Salary Contribution Contribution Interest Balance 20 54 6.00% 72,841 7,284 2,185 16,689.89 292,463.85 21 55 6.00% 74,297 7,430 2,229 18,308.62 320,431.13 22 56 6.00% 75,783 7,578 2,273 20,038.98 350,321.94 23 57 6.00% 77,299 7,730 2,319 21,888.09 382,258.90 24 58 6.00% 78,845 7,884 2,365 23,863.51 416,372.26 25 59 6.00% 80,422 8,042 2,413 25,973.28 452,800.39 26 60 6.00% 82,030 8,203 2,461 28,225.94 491,690.27 27 61 6.00% 83,671 8,367 2,510 30,630.55 533,198.03 28 62 6.00% 85,344 8,534 2,560 33,196.74 577,489.53 29 63 6.00% 87,051 8,705 2,612 35,934.74 624,740.93 30 64 6.00% 88,792 8,879 2,664 38,855.44 675,139.36 31 65 6.00% 0 0 0 41,641.12 716,780.48 32 66 6.00% 0 0 0 44,209.45 760,989.93 33 67 6.00% 0 0 0 46,936.19 807,926.12 34 68 6.00% 0 0 0 49,831.12 857,757.24 35 69 6.00% 0 0 0 52,904.59 910,661.83 36 70 6.00% 0 0 0 56,167.63 966,829.46 37 71 6.00% 0 0 0 59,631.93 1,026,461.38 38 72 6.00% 0 0 0 63,309.89 1,089,771.27 39 73 6.00% 0 0 0 67,214.71 1,156,985.98 40 74 6.00% 0 0 0 71,360.36 1,228,346.35 41 75 6.00% 0 0 0 75,761.71 1,304,108.06 42 76 6.00% 0 0 0 80,434.53 1,384,542.59 43 77 6.00% 0 0 0 85,395.56 1,469,938.15 44 78 6.00% 0 0 0 90,662.57 1,560,600.72 45 79 6.00% 0 0 0 96,254.44 1,656,855.16 46 80 6.00% 0 0 0 102,191.20 1,759,046.36 47 81 6.00% 0 0 0 108,494.13 1,867,540.49 48 82 6.00% 0 0 0 115,185.81 1,982,726.30 49 83 6.00% 0 0 0 122,290.22 2,105,016.52 50 84 6.00% 0 0 0 129,832.81 2,234,849.33 51 85 6.00% 0 0 0 137,840.62 2,372,689.95 52 86 6.00% 0 0 0 146,342.32 2,519,032.27 53 87 6.00% 0 0 0 155,368.40 2,674,400.67 54 88 6.00% 0 0 0 164,951.18 2,839,351.85 55 89 6.00% 0 0 0 175,125.01 3,014,476.86 56 90 6.00% 0 0 0 185,926.34 3,200,403.20 57 91 6.00% 0 0 0 197,393.87 3,397,797.06 58 92 6.00% 0 0 0 209,568.69 3,607,365.75 59 93 6.00% 0 0 0 222,494.43 3,829,860.18 60 94 6.00% 0 0 0 236,217.40 4,066,077.57 © 2008 Vertex42.com
  3. 3. Tracking 401(k) Rate of Return http://www.vertex42.com/Calculators/401k-savings-calculator.html © 2008 Vertex42 LLC Cumulative Contribution IRR My Employer Value My Employer Total Total Gain Cash Flow Date Contribution Contribution (Balance) Contribution Contribution Contribution (Loss) (Total Contrib) Begin: 31-Dec-08 826.00 413.00 1250.00 826.00 413.00 1239.00 11.00 1250.00 S 31-Jan-09 134.00 67.00 1545.64 960.00 480.00 1440.00 105.64 201.00 T 28-Feb-09 134.00 67.00 1694.69 1094.00 547.00 1641.00 53.69 201.00 A 31-Mar-09 134.00 67.00 1866.77 1228.00 614.00 1842.00 24.77 201.00 T 30-Apr-09 134.00 67.00 2052.84 1362.00 681.00 2043.00 9.84 201.00 E 31-May-09 200.00 100.00 2359.15 1562.00 781.00 2343.00 16.15 300.00 M 30-Jun-09 134.00 67.00 2475.13 1696.00 848.00 2544.00 (68.87) 201.00 E 0.00 N 0.00 T 0.00 S 0.00 Insert new rows above this one 45.94% 30-Jun-09 -2475.13 -2475.13 Personal IRR: 186.5% Portfolio IRR: -8.86% $3,000 Column H Column G $2,500 Column E $2,000 $1,500 $1,000 $500 $- 31-Dec-08 31-Jan-09 28-Feb-09 31-Mar-09 30-Apr-09 31-May-09 30-Jun-09

×