Blended Retirement System spreadsheet from MilitaryFIRE post
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
O-4 20 years
20 years BRSE-720 years BRS
3
Lump$1,613,640$1,290,912$959,280$767,424
4
TIPS$1,844,160$1,475,328$1,096,320$877,056
5
6
7
50%40%
8
384276843073.6
9
228445681827.2
10
11
12
13
14
O-4 E-7
15
pay
match + 4% rtn
match + 5% rtn
match + 6% rtn
pay
match + 4% rtn
match + 5% rtn
match + 6% rtn
16
year 10000year 10000
17
year 20000year 20000
18
year 30000year 30000
19
year 40000year 40000
20
year 556,8922,8452,8452,845year 532,0281,6011,6011,601
21
year 664,7766,1976,2266,254year 634,2843,3803,3963,412
22
year 767,8849,8399,93110,024year 737,1645,3735,4245,475
23
year 867,88413,62713,82214,019year 837,1647,4467,5537,661
24
year 971,28017,73618,07718,424year 940,4769,7689,95410,145
25
year 1071,28022,01022,54523,094year 1040,47612,18212,47612,777
26
year 1182,64427,02227,80428,612year 1146,50014,99515,42515,869
27
year 1282,64432,23533,32734,460year 1246,50017,91918,52119,146
28
year 1386,76037,86339,33140,866year 1351,19221,19622,00722,854
29
year 1486,76043,71545,63647,656year 1451,19224,60325,66726,785
30
year 1591,26050,02752,48055,078year 1551,19228,14729,51030,952
31
year 1691,26056,59159,66762,946year 1652,64431,90533,61735,441
32
year 1792,20863,46567,26171,333year 1752,64435,81337,93040,200
33
year 1892,20870,61475,23580,224year 1852,64439,87842,45945,244
34
year 1992,20878,04983,60789,647year 1954,20444,18347,29250,669
35
year 2092,20885,78192,39799,637year 2054,20448,66152,36756,419
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
96
97
98
99
100
Loading...
 
 
 
Sheet1