Copy of retirement savings-calculator

Retirement Savings Calculator
More Excel Templates © 2008 Vertex42 LLC

Retirement Savings Plan Estimated Future Value
Current Age 35 Years until retirement 15
Age at Retirement 50
Estimated Future Value Rp23,620,775.91
Present Value of Investment Rp5,000,000
Expected Annual Return 6.0% Total Invested Rp12,500,000.00
Total Interest Rp11,120,775.91
Annual Payment Rp500,000 Rp25,000,000
# of Payments (First N Years) 15 Balance Cumulative
Payments
Rp20,000,000 [42]

Use Random Rates
FALSE Rp15,000,000

Min -2.00% Rp10,000,000
Max 8.00%
Rp5,000,000
Average 6.00%

Rp0
25 30 35 40 45 50 55
Age
Invested Cumulative Cumulative
Year Age Rate (Payments) Payments Interest Interest Balance
5,000,000.00 Rp5,000,000.00
1 35 6.000% 500,000.00 5,500,000.00 300,000.00 300,000.00 5,800,000.00
2 36 6.000% 500,000.00 6,000,000.00 348,000.00 648,000.00 6,648,000.00
3 37 6.000% 500,000.00 6,500,000.00 398,880.00 1,046,880.00 7,546,880.00
4 38 6.000% 500,000.00 7,000,000.00 452,812.80 1,499,692.80 8,499,692.80
5 39 6.000% 500,000.00 7,500,000.00 509,981.57 2,009,674.37 9,509,674.37
6 40 6.000% 500,000.00 8,000,000.00 570,580.46 2,580,254.83 10,580,254.83
7 41 6.000% 500,000.00 8,500,000.00 634,815.29 3,215,070.12 11,715,070.12
8 42 6.000% 500,000.00 9,000,000.00 702,904.21 3,917,974.33 12,917,974.33
9 43 6.000% 500,000.00 9,500,000.00 775,078.46 4,693,052.79 14,193,052.79
10 44 6.000% 500,000.00 10,000,000.00 851,583.17 5,544,635.95 15,544,635.95
11 45 6.000% 500,000.00 10,500,000.00 932,678.16 6,477,314.11 16,977,314.11
12 46 6.000% 500,000.00 11,000,000.00 1,018,638.85 7,495,952.96 18,495,952.96
13 47 6.000% 500,000.00 11,500,000.00 1,109,757.18 8,605,710.14 20,105,710.14
14 48 6.000% 500,000.00 12,000,000.00 1,206,342.61 9,812,052.74 21,812,052.74
15 49 6.000% 500,000.00 12,500,000.00 1,308,723.16 11,120,775.91 23,620,775.91
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A

Page 1 of 1

Copy of retirement savings-calculator

Recommended

Recommended

More Related Content

Viewers also liked

Viewers also liked (16)

Similar to Copy of retirement savings-calculator

Similar to Copy of retirement savings-calculator (20)

Recently uploaded

Recently uploaded (20)

Copy of retirement savings-calculator