####

Control

RETIREMENT SAVINGS CALCULATOR

Inputs
Current Age:
Retirement Age:
Investments up to Now:
Expected Annual Return:
Annual Payments:
# of Payments to be made:

1200000
35
58
10000
6.00
2,000.00
15

1000000
%

800000
600000
400000

Outcome
Years until Retirement:
23
Estimated Values at Retirement
Invested
Interest Earned
40,000.00
72,394.22
112,394.22

0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

Year

Age

Rate

0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%

Invested
(Payment)
10,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
2,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

200000
0

Cumulative
Payments
10,000.00
12,000.00
14,000.00
16,000.00
18,000.00
20,000.00
22,000.00
24,000.00
26,000.00
28,000.00
30,000.00
32,000.00
34,000.00
36,000.00
38,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00

Interest
0.00
600.00
756.00
921.36
1,096.64
1,282.44
1,479.39
1,688.15
1,909.44
2,144.00
2,392.65
2,656.20
2,935.58
3,231.71
3,545.61
3,878.35
4,231.05
4,484.91
4,754.01
5,039.25
5,341.60
5,662.10
6,001.83
6,361.94
6,743.65
7,148.27

Cumulative
Interest
0.00
600.00
1,356.00
2,277.36
3,374.00
4,656.44
6,135.83
7,823.98
9,733.42
11,877.42
14,270.07
16,926.27
19,861.85
23,093.56
26,639.17
30,517.52
34,748.57
39,233.49
43,987.50
49,026.75
54,368.35
60,030.45
66,032.28
72,394.22
79,137.87
86,286.14

26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60

61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95

6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%
6.00%

0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00
40,000.00

7,577.17
8,031.80
8,513.71
9,024.53
9,566.00
10,139.96
10,748.36
11,393.26
12,076.86
12,801.47
13,569.55
14,383.73
15,246.75
16,161.56
17,131.25
18,159.13
19,248.67
20,403.59
21,627.81
22,925.48
24,301.01
25,759.07
27,304.61
28,942.89
30,679.46
32,520.23
34,471.44
36,539.73
38,732.11
41,056.04
43,519.40
46,130.56
48,898.40
51,832.30
54,942.24

93,863.31
101,895.11
110,408.81
119,433.34
128,999.34
139,139.31
149,887.66
161,280.92
173,357.78
186,159.25
199,728.80
214,112.53
229,359.28
245,520.84
262,652.09
280,811.21
300,059.88
320,463.48
342,091.29
365,016.76
389,317.77
415,076.84
442,381.45
471,324.33
502,003.79
534,524.02
568,995.46
605,535.19
644,267.30
685,323.34
728,842.74
774,973.30
823,871.70
875,704.00
930,646.24

GS CALCULATOR

Balance
Payments
Interest

Cumulative
Interest
0.00
600.00
1,356.00
2,277.36
3,374.00
4,656.44
6,135.83
7,823.98
9,733.42
11,877.42
14,270.07
16,926.27
19,861.85
23,093.56
26,639.17
30,517.52
34,748.57
39,233.49
43,987.50
49,026.75
54,368.35
60,030.45
66,032.28
72,394.22
79,137.87
86,286.14

Balance
10,000.00
12,600.00
15,356.00
18,277.36
21,374.00
24,656.44
28,135.83
31,823.98
35,733.42
39,877.42
44,270.07
48,926.27
53,861.85
59,093.56
64,639.17
70,517.52
74,748.57
79,233.49
83,987.50
89,026.75
94,368.35
100,030.45
106,032.28
112,394.22
119,137.87
126,286.14

Payments
36%
Interest
64%

93,863.31
101,895.11
110,408.81
119,433.34
128,999.34
139,139.31
149,887.66
161,280.92
173,357.78
186,159.25
199,728.80
214,112.53
229,359.28
245,520.84
262,652.09
280,811.21
300,059.88
320,463.48
342,091.29
365,016.76
389,317.77
415,076.84
442,381.45
471,324.33
502,003.79
534,524.02
568,995.46
605,535.19
644,267.30
685,323.34
728,842.74
774,973.30
823,871.70
875,704.00
930,646.24

133,863.31
141,895.11
150,408.81
159,433.34
168,999.34
179,139.31
189,887.66
201,280.92
213,357.78
226,159.25
239,728.80
254,112.53
269,359.28
285,520.84
302,652.09
320,811.21
340,059.88
360,463.48
382,091.29
405,016.76
429,317.77
455,076.84
482,381.45
511,324.33
542,003.79
574,524.02
608,995.46
645,535.19
684,267.30
725,323.34
768,842.74
814,973.30
863,871.70
915,704.00
970,646.24