copy of retirement savings-calculator

1
Page 1 of 1 Retirement Savings Calculator © 2008 Vertex42 LLC Retirement Savings Plan Estimated Future Value Current Age 35 Years until retirement 15 Age at Retirement 50 Rp 23,620,775.91 ### 6.0% Rp 12,500,000.00 Rp 11,120,775.91 Annual Payment Rp 500,000 yments (First N Years) 15 [42] Min -2.00% Max 8.00% Average 6.00% Year Age Rate Interest Balance 5,000,000.00 Rp 5,000,000.00 1 35 6.000% 500000 5500000 300000 300000 5800000 2 36 6.000% 500000 6000000 348000 648000 6648000 3 37 6.000% 500000 6500000 398880 1046880 7546880 4 38 6.000% 500000 7000000 452812.8 1499692.8 8499692.8 5 39 6.000% 500000 7500000 509981.568 2009674.368 9509674.368 6 40 6.000% 500000 8000000 570580.46208 2580254.83008 10580254.83008 7 41 6.000% 500000 8500000 634815.2898048 3215070.1198848 11715070.1198848 8 42 6.000% 500000 9000000 702904.20719309 3917974.32707789 12917974.3270779 9 43 6.000% 500000 9500000 775078.45962467 4693052.78670256 14193052.7867026 10 44 6.000% 500000 10000000 851583.16720215 5544635.95390472 15544635.9539047 11 45 6.000% 500000 10500000 932678.15723428 6477314.111139 16977314.111139 12 46 6.000% 500000 11000000 1018638.8466683 7495952.95780734 18495952.9578073 13 47 6.000% 500000 11500000 1109757.1774684 8605710.13527578 20105710.1352758 14 48 6.000% 500000 12000000 1206342.6081166 9812052.74339233 21812052.7433923 15 49 6.000% 500000 12500000 1308723.1646035 11120775.9079959 23620775.9079959 #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A More Excel Templates Estimated Future Value ent Value of Investment Expected Annual Return Total Invested Total Interest Invested (Payments) Cumulative Payments Cumulative Interest 25 30 35 40 45 50 55 Rp0 Rp5,000,000 Rp10,000,000 Rp15,000,000 Rp20,000,000 Rp25,000,000 Balance Cumulative Payments Age Use Random Rates

Upload: davidpelealu

Post on 16-Apr-2017

294 views

Category:

Business


0 download

TRANSCRIPT

Page 1: Copy of retirement savings-calculator

Page 1 of 1

Retirement Savings Calculator© 2008 Vertex42 LLC

Retirement Savings Plan Estimated Future ValueCurrent Age 35 Years until retirement 15

Age at Retirement 50 Rp 23,620,775.91

Rp 5,000,000 6.0% Rp 12,500,000.00

Rp 11,120,775.91 Annual Payment Rp 500,000

of Payments (First N Years) 15[42]

0Min -2.00%Max 8.00%

Average 6.00%

Year Age Rate Interest Balance5,000,000.00 Rp 5,000,000.00

1 35 6.000% 500000 5500000 300000 300000 58000002 36 6.000% 500000 6000000 348000 648000 66480003 37 6.000% 500000 6500000 398880 1046880 75468804 38 6.000% 500000 7000000 452812.8 1499692.8 8499692.85 39 6.000% 500000 7500000 509981.568 2009674.368 9509674.3686 40 6.000% 500000 8000000 570580.46208 2580254.83008 10580254.830087 41 6.000% 500000 8500000 634815.2898048 3215070.1198848 11715070.11988488 42 6.000% 500000 9000000 702904.20719309 3917974.32707789 12917974.32707799 43 6.000% 500000 9500000 775078.45962467 4693052.78670256 14193052.786702610 44 6.000% 500000 10000000 851583.16720215 5544635.95390472 15544635.953904711 45 6.000% 500000 10500000 932678.15723428 6477314.111139 16977314.11113912 46 6.000% 500000 11000000 1018638.8466683 7495952.95780734 18495952.957807313 47 6.000% 500000 11500000 1109757.1774684 8605710.13527578 20105710.135275814 48 6.000% 500000 12000000 1206342.6081165 9812052.74339233 21812052.743392315 49 6.000% 500000 12500000 1308723.1646035 11120775.9079959 23620775.9079959

#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A

More Excel Templates

Estimated Future ValuePresent Value of Investment

Expected Annual Return Total InvestedTotal Interest

Invested (Payments)

Cumulative Payments

Cumulative Interest

25 30 35 40 45 50 55Rp0

Rp5,000,000

Rp10,000,000

Rp15,000,000

Rp20,000,000

Rp25,000,000Balance

Cumulative Payments

Age

Use Random Rates

G2
Limited Use Policy You may make archival copies and customize this template (the "Software") for personal use only. This template or any document including or derived from this template may NOT be sold, distributed, or placed on a public server such as the internet without the express written permission of Vertex42 LLC. The copyright notice(s) within the spreadsheet may NOT be removed, deleted, or hidden. Caution: This calculator is for educational and illustrative purposes only and should not be construed as financial advice. The results may not be exact, and may not apply to your specific situation. Please consult a qualified professional regarding financial decisions. No Warranties THE SOFTWARE AND ANY RELATED DOCUMENTATION ARE PROVIDED TO YOU "AS IS." VERTEX42, LLC MAKES NO WARRANTIES, EXPRESS OR IMPLIED, AND EXPRESSLY DISCLAIMS ALL REPRESENTATIONS, ORAL OR WRITTEN, TERMS, CONDITIONS, AND WARRANTIES, INCLUDING BUT NOT LIMITED TO, IMPLIED WARRANTIES OF MERCHANTABILITY, FITNESS FOR A PARTICULAR PURPOSE, AND NONINFRINGEMENT. WITHOUT LIMITING THE ABOVE YOU ACCEPT THAT THE SOFTWARE MAY NOT MEET YOUR REQUIREMENTS, OPERATE ERROR FREE, OR IDENTIFY ANY OR ALL ERRORS OR PROBLEMS, OR DO SO ACCURATELY. This Agreement does not affect any statutory rights you may have as a consumer. Limitation of Liability IN NO EVENT SHALL VERTEX42, LLC BE LIABLE TO YOU, FOR ANY DAMAGES, INCLUDING ANY LOST PROFITS, LOST SAVINGS, OR ANY OTHER DIRECT, INDIRECT, SPECIAL, INCIDENTAL, OR CONSEQUENTIAL DAMAGES ARISING FROM THE USE OR THE INABILITY TO USE THE SOFTWARE (EVEN IF WE OR AN AUTHORIZED DEALER OR DISTRIBUTOR HAS BEEN ADVISED OF THE POSSIBILITY OF THESE DAMAGES), OR ANY MISTAKES AND NEGLIGENCE IN DEVELOPING THIS SOFTWARE, OR FOR ANY CLAIM BY ANY OTHER PARTY. THE ORGANIZATION, BUSINESS, OR PERSON USING THIS SOFTWARE BEARS ALL RISKS AND RESPONSIBILITY FOR THE QUALITY AND PERFORMANCE OF THIS SOFTWARE. Somes states do not allow the limitation or exclusion of liability for incidental or consequential damages, so the above limitation may not apply to you.
C5
Current Age: This is used to calculate the number of years until retirement. Round up (if you are 29 and will be 30 in a couple months, enter 30).
G5
Time Period: Used to determine the amount of time your investments will accumulate interest. Number of complete years before reaching retirement age.
C9
Annual Interest Rate: This spreadsheet assumes a fixed annual interest rate. If the annual rate is 7%, then the monthly interest rate is 7%/12.
C23
Expected Annual Return: To vary the rate over time, delete the formulas in this column and either add your own formulas or enter the rates manually. Random Rate Formula: Random rate between -2% and 10% =min+RAND()*(max-min) where min=-0.02 and max=0.10
D23
The amount invested at the beginning of the year. To create a custom savings plan, you can delete the formulas in this column and enter whatever amount you want.
F23
Interest earned during the year.
H23
Balance at the end of the year.