Retirement Planner

OOPS! This plan will only provide income to age 74. You'll need to makes some modifications.

$12

$10

$8

$6

$4

$2

$0 $34 $35 $36 $37 $38 $39 $40 $41 $42 $43

Input
Now At Retirement Uncertainty

Your Current Age 34 Annual Pension Benefit ($) 0 Investment Return Uncertainty (%) 0.00%

Annual Income ($) 200,000,000 Annual Pension Benefit Increases (%) 0.00% Annual Savings Amount Uncertainty (%) 0.00%

Annual Inflation and Income Increases (%) 6.00% Desired Retirement Age 65 Annual Savings Increases Uncertainty (%) 0.00%

Retirement Savings Balance ($) 200,000,000 Number of Years of Retirement Income 31 Annual Pension Benefit Amount Uncertainty (%) 0.00%

Annual Savings Amount ($) 10,000,000 Income Replacement (%) 75.00% Annual Pension Benefit Increases Uncertainty (%) 0.00%

Annual Savings Increases (%) 7.00% Investment Return (%) 10.00%

Investment Return (%) 10.00%

Chart Details
Desired Retirement
Age Salary Balance Interest Yearly Savings Pension Income Year Ending Balance
Income

34 $200,000,000 $200,000,000 $20,000,000 $10,000,000 $0 $0 $230,000,000

35 $212,000,000 $230,000,000 $23,000,000 $10,700,000 $0 $0 $263,700,000
36 $224,720,000 $263,700,000 $26,370,000 $11,449,000 $0 $0 $301,519,000
37 $238,203,200 $301,519,000 $30,151,900 $12,250,430 $0 $0 $343,921,330
38 $252,495,392 $343,921,330 $34,392,133 $13,107,960 $0 $0 $391,421,423
39 $267,645,116 $391,421,423 $39,142,142 $14,025,517 $0 $0 $444,589,083
40 $283,703,822 $444,589,083 $44,458,908 $15,007,304 $0 $0 $504,055,295
41 $300,726,052 $504,055,295 $50,405,529 $16,057,815 $0 $0 $570,518,639
42 $318,769,615 $570,518,639 $57,051,864 $17,181,862 $0 $0 $644,752,364
43 $337,895,792 $644,752,364 $64,475,236 $18,384,592 $0 $0 $727,612,193
44 $358,169,539 $727,612,193 $72,761,219 $19,671,514 $0 $0 $820,044,926
45 $379,659,712 $820,044,926 $82,004,493 $21,048,520 $0 $0 $923,097,938
46 $402,439,294 $923,097,938 $92,309,794 $22,521,916 $0 $0 $1,037,929,648
47 $426,585,652 $1,037,929,648 $103,792,965 $24,098,450 $0 $0 $1,165,821,062
48 $452,180,791 $1,165,821,062 $116,582,106 $25,785,342 $0 $0 $1,308,188,510
49 $479,311,639 $1,308,188,510 $130,818,851 $27,590,315 $0 $0 $1,466,597,677
50 $508,070,337 $1,466,597,677 $146,659,768 $29,521,637 $0 $0 $1,642,779,082
51 $538,554,557 $1,642,779,082 $164,277,908 $31,588,152 $0 $0 $1,838,645,142
52 $570,867,831 $1,838,645,142 $183,864,514 $33,799,323 $0 $0 $2,056,308,979
53 $605,119,900 $2,056,308,979 $205,630,898 $36,165,275 $0 $0 $2,298,105,152
54 $641,427,094 $2,298,105,152 $229,810,515 $38,696,845 $0 $0 $2,566,612,512
55 $679,912,720 $2,566,612,512 $256,661,251 $41,405,624 $0 $0 $2,864,679,387
56 $720,707,483 $2,864,679,387 $286,467,939 $44,304,017 $0 $0 $3,195,451,343
57 $763,949,932 $3,195,451,343 $319,545,134 $47,405,299 $0 $0 $3,562,401,776
58 $809,786,928 $3,562,401,776 $356,240,178 $50,723,670 $0 $0 $3,969,365,623
59 $858,374,144 $3,969,365,623 $396,936,562 $54,274,326 $0 $0 $4,420,576,512
60 $909,876,593 $4,420,576,512 $442,057,651 $58,073,529 $0 $0 $4,920,707,692
61 $964,469,188 $4,920,707,692 $492,070,769 $62,138,676 $0 $0 $5,474,917,138
62 $1,022,337,339 $5,474,917,138 $547,491,714 $66,488,384 $0 $0 $6,088,897,235
63 $1,083,677,580 $6,088,897,235 $608,889,724 $71,142,570 $0 $0 $6,768,929,529
64 $1,148,698,235 $6,768,929,529 $676,892,953 $76,122,550 $0 $0 $7,521,945,033
65 $0 $7,521,945,033 $752,194,503 $0 $913,215,096 $0 $7,360,924,439
66 $0 $7,360,924,439 $736,092,444 $0 $968,008,002 $0 $7,129,008,881
67 $0 $7,129,008,881 $712,900,888 $0 $1,026,088,482 $0 $6,815,821,287
68 $0 $6,815,821,287 $681,582,129 $0 $1,087,653,791 $0 $6,409,749,624
69 $0 $6,409,749,624 $640,974,962 $0 $1,152,913,019 $0 $5,897,811,567

Page 2 of 4
 Desired Retirement
Age Salary Balance Interest Yearly Savings Pension Income Year Ending Balance
Income

70 $0 $5,897,811,567 $589,781,157 $0 $1,222,087,800 $0 $5,265,504,924

71 $0 $5,265,504,924 $526,550,492 $0 $1,295,413,068 $0 $4,496,642,349
72 $0 $4,496,642,349 $449,664,235 $0 $1,373,137,852 $0 $3,573,168,731
73 $0 $3,573,168,731 $357,316,873 $0 $1,455,526,123 $0 $2,474,959,481
74 $0 $2,474,959,481 $247,495,948 $0 $1,542,857,691 $0 $1,179,597,739
75 $0 $1,179,597,739 $117,959,774 $0 $1,635,429,152 $0 -$337,871,639
76 $0 -$337,871,639 -$33,787,164 $0 $1,733,554,901 $0 -$2,105,213,704
77 $0 -$2,105,213,704 -$210,521,370 $0 $1,837,568,195 $0 -$4,153,303,270
78 $0 -$4,153,303,270 -$415,330,327 $0 $1,947,822,287 $0 -$6,516,455,884
79 $0 -$6,516,455,884 -$651,645,588 $0 $2,064,691,624 $0 -$9,232,793,096
80 $0 -$9,232,793,096 -$923,279,310 $0 $2,188,573,122 $0 -$12,344,645,527
81 $0 -$12,344,645,527 -$1,234,464,553 $0 $2,319,887,509 $0 -$15,898,997,589
82 $0 -$15,898,997,589 -$1,589,899,759 $0 $2,459,080,759 $0 -$19,947,978,107
83 $0 -$19,947,978,107 -$1,994,797,811 $0 $2,606,625,605 $0 -$24,549,401,523
84 $0 -$24,549,401,523 -$2,454,940,152 $0 $2,763,023,141 $0 -$29,767,364,816
85 $0 -$29,767,364,816 -$2,976,736,482 $0 $2,928,804,530 $0 -$35,672,905,828
86 $0 -$35,672,905,828 -$3,567,290,583 $0 $3,104,532,802 $0 -$42,344,729,212
87 $0 -$42,344,729,212 -$4,234,472,921 $0 $3,290,804,770 $0 -$49,870,006,903
88 $0 -$49,870,006,903 -$4,987,000,690 $0 $3,488,253,056 $0 -$58,345,260,649
89 $0 -$58,345,260,649 -$5,834,526,065 $0 $3,697,548,239 $0 -$67,877,334,953
90 $0 -$67,877,334,953 -$6,787,733,495 $0 $3,919,401,133 $0 -$78,584,469,581
91 $0 -$78,584,469,581 -$7,858,446,958 $0 $4,154,565,201 $0 -$90,597,481,741
92 $0 -$90,597,481,741 -$9,059,748,174 $0 $4,403,839,114 $0 -$104,061,069,029
93 $0 -$104,061,069,029 -$10,406,106,903 $0 $4,668,069,460 $0 -$119,135,245,392
94 $0 -$119,135,245,392 -$11,913,524,539 $0 $4,948,153,628 $0 -$135,996,923,559
95 $0 -$135,996,923,559 -$13,599,692,356 $0 $5,245,042,846 $0 -$154,841,658,761

Page 3 of 4
 Desired Retirement
Age Salary Balance Interest Yearly Savings Pension Income Year Ending Balance
Income

Page 4 of 4