Retirement Savings Calculator

Retirement Savings Plan Estimated Future Value

Current Age 36 Years until retirement 19
Age at Retirement 55
Estimated Future Value $ 92,998
Present Value of Investment $ 50,000
Expected Annual Return 3.3% Total Invested $ 50,000
Total Interest $ 42,998
Annual Payment
$100,000
# of Payments (First N Years) $90,000
Balance

$80,000 Cumulativ e Pay ments

$70,000
Use Random Rates
0 $60,000
Min -2.00% $50,000
$40,000
Max 8.00% $30,000
Average 3.32% $20,000
$10,000
$-
25 30 35 40 45 50 55
Age 60

Invested Cumulative Cumulative

Year Age Rate (Payments) Payments Interest Interest Balance
50,000 $ 50,000
1 36 3.32% 0 50,000 1660 1660 51660
2 37 3.32% 0 50,000 1715.112 3375.112 53375.112
3 38 3.32% 0 50,000 1772.0537184 5147.1657184 55147.1657184
4 39 3.32% 0 50,000 1830.8859018509 6978.0516202509 56978.0516202509
5 40 3.32% 0 50,000 1891.6713137923 8869.7229340432 58869.7229340432
6 41 3.32% 0 50,000 1954.4748014102 10824.1977354534 60824.1977354535
7 42 3.32% 0 50,000 2019.3633648171 12843.5611002705 62843.5611002705
8 43 3.32% 0 50,000 2086.406228529 14929.9673287995 64929.9673287995
9 44 3.32% 0 50,000 2155.6749153162 17085.6422441156 67085.6422441156
10 45 3.32% 0 50,000 2227.2433225046 19312.8855666203 69312.8855666203
11 46 3.32% 0 50,000 2301.1878008118 21614.073367432 71614.0733674321
12 47 3.32% 0 50,000 2377.5872357988 23991.6606032308 73991.6606032308
13 48 3.32% 0 50,000 2456.5231320273 26448.1837352581 76448.1837352581
14 49 3.32% 0 50,000 2538.0797000106 28986.2634352686 78986.2634352686
15 50 3.32% 0 50,000 2622.3439460509 31608.6073813195 81608.6073813195
16 51 3.32% 0 50,000 2709.4057650598 34318.0131463793 84318.0131463794
17 52 3.32% 0 50,000 2799.3580364598 37117.3711828391 87117.3711828392
18 53 3.32% 0 50,000 2892.2967232703 40009.6679061094 90009.6679061094
19 54 3.32% 0 50,000 2988.3209744828 42997.9888805922 92997.9888805923
20 55 3.32% 0 50,000 3087.5332308357 46085.5221114279 96085.5221114279
21 56 3.32% 0 50,000 3190.0393340994 49275.5614455273 99275.5614455273
22 57 3.32% 0 50,000 3295.9486399915 52571.5100855188 102571.510085519
23 58 3.32% 0 50,000 3405.3741348392 55976.884220358 105976.884220358
24 59 3.32% 0 50,000 3518.4325561159 59495.3167764739 109495.316776474
25 60 3.32% 0 50,000 3635.2445169789 63130.5612934529 113130.561293453
26 61 3.32% 0 50,000 3755.9346349426 66886.4959283955 116886.495928396
27 62 3.32% 0 50,000 3880.6316648227 70767.1275932182 120767.127593218
28 63 3.32% 0 50,000 4009.4686360949 74776.5962293131 124776.596229313
29 64 3.32% 0 50,000 4142.5829948132 78919.1792241263 128919.179224126
30 65 3.32% 0 50,000 4280.116750241 83199.2959743672 133199.295974367
31 66 3.32% 0 50,000 4422.216626349 87621.5126007162 137621.512600716
32 67 3.32% 0 50,000 4569.0342183438 92190.54681906 142190.54681906
33 68 3.32% 0 50,000 4720.7261543928 96911.2729734528 146911.272973453
34 69 3.32% 0 50,000 4877.4542627186 101788.727236171 151788.727236172
35 70 3.32% 0 50,000 5039.3857442409 106828.112980412 156828.112980412
36 71 3.32% 0 50,000 5206.6933509497 112034.806331362 162034.806331362
 Invested Cumulative Cumulative
Year Age Rate (Payments) Payments Interest Interest Balance
37 72 3.32% 0 50,000 5379.5555702012 117414.361901563 167414.361901563
38 73 3.32% 0 50,000 5558.1568151319 122972.518716695 172972.518716695
39 74 3.32% 0 50,000 5742.6876213943 128715.206338089 178715.206338089
40 75 3.32% 0 50,000 5933.3448504246 134648.551188514 184648.551188514
41 76 3.32% 0 50,000 6130.3318994587 140778.883087973 190778.883087973
42 77 3.32% 0 50,000 6333.8589185207 147112.742006493 197112.742006493
43 78 3.32% 0 50,000 6544.1430346156 153656.885041109 203656.885041109
44 79 3.32% 0 50,000 6761.4085833648 160418.293624474 210418.293624474
45 80 3.32% 0 50,000 6985.8873483325 167404.180972806 217404.180972806
46 81 3.32% 0 50,000 7217.8188082972 174621.999781103 224621.999781103
47 82 3.32% 0 50,000 7457.4503927326 182079.450173836 232079.450173836
48 83 3.32% 0 50,000 7705.0377457714 189784.487919607 239784.487919607
49 84 3.32% 0 50,000 7960.844998931 197745.332918538 247745.332918538
50 85 3.32% 0 50,000 8225.1450528955 205970.477971434 255970.477971434
51 86 3.32% 0 50,000 8498.2198686516 214468.697840085 264468.697840085
52 87 3.32% 0 50,000 8780.3607682908 223249.058608376 273249.058608376
53 88 3.32% 0 50,000 9071.8687457981 232320.927354174 282320.927354174
54 89 3.32% 0 50,000 9373.0547881586 241693.982142333 291693.982142333
55 90 3.32% 0 50,000 9684.2402071255 251378.222349458 301378.222349458
56 91 3.32% 0 50,000 10005.756982002 261383.97933146 311383.97933146
57 92 3.32% 0 50,000 10337.9481138045 271721.927445265 321721.927445265
58 93 3.32% 0 50,000 10681.1679911828 282403.095436448 332403.095436448
59 94 3.32% 0 50,000 11035.7827684901 293438.878204938 343438.878204938
60 95 3.32% 0 50,000 11402.1707564039 304841.048961342 354841.048961342