.
Code: Select all
VPW Fixed
Age Year Return Salary Pension Pension Cost Balance Contribution Withdrawal Available Balance Contribution Withdrawal Available
25 1942 4.75% $60,000 $3,180 $0 $6,566 $50,254 $0 $6,000 $50,820
26 1943 11.81% $60,000 $3,180 $6,566 $6,566 $50,254 $6,000 $6,000 $50,820
27 1944 10.18% $60,000 $3,180 $13,908 $6,545 $50,275 $12,709 $6,000 $50,820
28 1945 21.57% $60,000 $3,180 $21,869 $6,509 $50,311 $20,002 $6,000 $50,820
29 1946 -20.70% $60,000 $3,180 $33,095 $6,353 $50,467 $30,316 $6,000 $50,820
30 1947 -7.21% $60,000 $3,180 $32,598 $6,679 $50,141 $30,041 $6,000 $50,820
31 1948 5.56% $60,000 $3,180 $36,928 $6,824 $49,996 $33,877 $6,000 $50,820
32 1949 13.90% $60,000 $3,180 $45,805 $6,797 $50,023 $41,760 $6,000 $50,820
33 1950 11.67% $60,000 $3,180 $58,971 $6,608 $50,212 $53,566 $6,000 $50,820
34 1951 8.44% $60,000 $3,180 $72,461 $6,417 $50,403 $65,818 $6,000 $50,820
35 1952 8.79% $60,000 $3,180 $84,994 $6,279 $50,541 $77,373 $6,000 $50,820
36 1953 2.64% $60,000 $3,180 $98,747 $6,103 $50,717 $90,177 $6,000 $50,820
37 1954 29.28% $60,000 $3,180 $107,460 $6,148 $50,672 $98,561 $6,000 $50,820
38 1955 16.90% $60,000 $3,180 $145,070 $5,014 $51,806 $133,417 $6,000 $50,820
39 1956 1.12% $60,000 $3,180 $174,597 $4,222 $52,598 $161,961 $6,000 $50,820
40 1957 -4.41% $60,000 $3,180 $180,780 $4,414 $52,406 $169,780 $6,000 $50,820
41 1958 21.39% $60,000 $3,180 $177,223 $5,032 $51,788 $168,295 $6,000 $50,820
42 1959 3.55% $60,000 $3,180 $220,168 $3,718 $53,102 $210,298 $6,000 $50,820
43 1960 6.09% $60,000 $3,180 $231,702 $3,738 $53,082 $223,763 $6,000 $50,820
44 1961 11.82% $60,000 $3,180 $249,546 $3,509 $53,311 $243,386 $6,000 $50,820
45 1962 -0.80% $60,000 $3,180 $282,548 $2,651 $54,169 $278,151 $6,000 $50,820
46 1963 11.52% $60,000 $3,180 $282,938 $3,203 $53,617 $281,925 $6,000 $50,820
47 1964 10.04% $60,000 $3,180 $318,741 $2,257 $54,563 $320,408 $6,000 $50,820
48 1965 5.38% $60,000 $3,180 $352,994 $1,390 $55,430 $358,571 $6,000 $50,820
49 1966 -5.20% $60,000 $3,180 $373,364 $1,141 $55,679 $383,851 $6,000 $50,820
50 1967 5.87% $60,000 $3,180 $355,081 $2,608 $54,212 $369,881 $6,000 $50,820
51 1968 3.18% $60,000 $3,180 $378,538 $2,278 $54,542 $397,598 $6,000 $50,820
52 1969 -10.24% $60,000 $3,180 $392,872 $2,374 $54,446 $416,262 $6,000 $50,820
53 1970 4.31% $60,000 $3,180 $355,015 $4,833 $51,987 $379,635 $6,000 $50,820
54 1971 8.27% $60,000 $3,180 $375,165 $4,745 $52,075 $402,014 $6,000 $50,820
55 1972 7.62% $60,000 $3,180 $410,918 $3,978 $52,842 $441,242 $6,000 $50,820
56 1973 -16.61% $60,000 $3,180 $446,189 $3,254 $53,566 $480,844 $6,000 $50,820
57 1974 -23.88% $60,000 $3,180 $375,348 $7,442 $49,378 $406,995 $6,000 $50,820
58 1975 17.59% $60,000 $3,180 $293,167 $12,264 $44,556 $315,816 $6,000 $50,820
59 1976 16.46% $60,000 $3,180 $357,001 $10,362 $46,458 $377,369 $6,000 $50,820
60 1977 -7.67% $60,000 $3,180 $426,108 $8,217 $48,603 $445,465 $6,000 $50,820
61 1978 -3.78% $60,000 $3,180 $401,640 $10,545 $46,275 $417,296 $6,000 $50,820
62 1979 0.78% $60,000 $3,180 $397,017 $12,007 $44,813 $407,536 $6,000 $50,820
63 1980 7.18% $60,000 $3,180 $412,128 $12,585 $44,235 $416,723 $6,000 $50,820
64 1981 -8.04% $60,000 $3,180 $454,304 $11,889 $44,931 $452,644 $6,000 $50,820
65 1982 20.84% $20,784 $429,667 $21,469 $42,253 $422,251 $16,890 $37,674
66 1983 12.11% $20,784 $493,265 $25,003 $45,787 $489,837 $16,890 $37,674
67 1984 4.48% $20,784 $524,986 $27,016 $47,800 $530,238 $16,890 $37,674
68 1985 23.28% $20,784 $520,292 $27,204 $47,988 $536,359 $16,890 $37,674
69 1986 14.40% $20,784 $607,861 $32,321 $53,105 $640,382 $16,890 $37,674
70 1987 -2.93% $20,784 $658,403 $35,634 $56,418 $713,259 $16,890 $37,674
71 1988 8.86% $20,784 $604,513 $33,336 $54,120 $675,955 $16,890 $37,674
72 1989 17.24% $20,784 $621,786 $34,975 $55,759 $717,461 $16,890 $37,674
73 1990 -5.94% $20,784 $687,968 $39,518 $60,302 $821,338 $16,890 $37,674
74 1991 23.02% $20,784 $609,937 $35,824 $56,608 $756,670 $16,890 $37,674
75 1992 5.58% $20,784 $706,265 $42,473 $63,257 $910,065 $16,890 $37,674
76 1993 7.30% $20,784 $700,839 $43,218 $64,002 $943,023 $16,890 $37,674
77 1994 -3.74% $20,784 $705,617 $44,692 $65,476 $993,728 $16,890 $37,674
78 1995 25.56% $20,784 $636,216 $41,462 $62,246 $940,319 $16,890 $37,674
79 1996 10.34% $20,784 $746,753 $50,172 $70,956 $1,159,426 $16,890 $37,674
80 1997 20.33% $20,784 $768,629 $53,355 $74,139 $1,260,709 $16,890 $37,674
81 1998 15.53% $20,784 $860,655 $61,874 $82,658 $1,496,630 $16,890 $37,674
82 1999 11.00% $20,784 $922,825 $68,892 $89,676 $1,709,532 $16,890 $37,674
83 2000 -5.00% $20,784 $947,904 $73,702 $94,486 $1,878,908 $16,890 $37,674
84 2001 -4.69% $20,784 $830,449 $67,476 $88,260 $1,768,824 $16,890 $37,674
85 2002 -11.38% $20,784 $727,211 $61,983 $82,767 $1,669,817 $16,890 $37,674
86 2003 18.18% $20,784 $589,527 $52,939 $73,723 $1,464,828 $16,890 $37,674
87 2004 5.76% $20,784 $634,142 $60,296 $81,080 $1,711,180 $16,890 $37,674
88 2005 1.09% $20,784 $606,906 $61,459 $82,243 $1,791,901 $16,890 $37,674
89 2006 8.26% $20,784 $551,412 $59,880 $80,664 $1,794,421 $16,890 $37,674
90 2007 1.90% $20,784 $532,150 $62,479 $83,263 $1,924,417 $16,890 $37,674
91 2008 -20.27% $20,784 $478,611 $61,361 $82,145 $1,943,836 $16,890 $37,674
92 2009 16.42% $20,784 $332,655 $47,147 $67,931 $1,536,268 $16,890 $37,674
93 2010 11.16% $20,784 $332,401 $52,902 $73,686 $1,768,925 $16,890 $37,674
94 2011 0.62% $20,784 $310,697 $56,676 $77,460 $1,947,600 $16,890 $37,674
95 2012 $255,595 $1,942,673
$4,098,990 $3,163,021