Yet Another BRS Calculator
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZAAABACADAE
1
Contribution %Matching %
Retirement Expenses (annual)
YearAge
Years of Service
Grade
Base Pay (month)
TSP contributions
Matching Contributions
TSP TotalsBRS Totals
Trad Pension Payouts (annual)
BRS Pension Payouts (annual)
Inflation Adjusted Retirement Expenses
2
0.050.05$60,000.002016251E1$1,566.00$78.30$15.66$939.60$1,127.52
3
2017262e2$1,756.00$87.80$17.56$2,040.18$2,448.22
4
Rate of ReturnInflation2018273e3$1,847.00$92.35$92.35$3,250.39$4,787.03
5
0.070.022019284e4$2,238.00$111.90$111.90$4,755.71$7,711.98
6
2020295e4$2,267.00$113.35$113.35$6,353.69$10,817.98
7
Super Simple Comparison to normal retirement age (60)2021306e4$2,382.00$119.10$119.10$8,100.58$14,217.28
8
Trad Pension Payouts BRS Pension Payouts Difference2022317e5$2,614.00$130.70$130.70$10,074.01$18,064.94
9
$471,685.75$377,348.60$94,337.152023328e5$2,797.00$139.85$139.85$12,255.91$22,324.59
10
2024339e5$2,797.00$139.85$139.85$14,546.90$26,797.22
11
TSP Value @ 60BRS Value @ 60Difference20253410e6$3,303.00$165.15$165.15$17,256.05$32,100.68
12
$79,576.35$190,460.34-$110,883.9820263511e6$3,303.00$165.15$165.15$20,100.65$37,669.31
13
Difference20273612e6$3,408.00$170.40$170.40$23,150.48$43,642.38
14
-$16,546.8320283713e7$3,795.00$189.75$189.75$26,585.01$50,378.49
15
20293814e7$4,004.00$200.20$200.20$30,316.66$57,702.22
16
Which plan should I choose?
BRS is better20303915e7$4,004.00$200.20$200.20$34,234.89$65,392.13
17
20314016e7$4,178.00$208.90$208.90$38,453.44$73,675.34
18
20324117e7$4,178.00$208.90$208.90$42,882.91$82,372.70
19
Super Simple Approach to Long Life Expectancy (100 YEARS!!!)20334218e7$4,297.00$214.85$214.85$47,605.25$91,647.74
20
Trad Pension Payouts BRS Pension PayoutsDifference20344319e7$4,297.00$214.85$214.85$52,563.72$101,386.53
21
$2,570,033.44$2,056,026.75$514,006.6920354420e7$4,423.00$221.15$221.15$57,845.70$111,763.45
22
203645$60,737.99$117,351.63$25,306.00$20,244.80$60,000.00
23
TSP Value @ 100BRS Value @ 100Difference203746$63,774.89$123,219.21$25,812.12$20,649.70$61,200.00
24
-$7,110,893.42-$7,449,341.67$338,448.24203847$66,963.63$129,380.17$26,328.36$21,062.69$62,424.00
25
Difference203948$70,311.81$135,849.18$26,854.93$21,483.94$63,672.48
26
$852,454.93204049$73,827.40$142,641.63$27,392.03$21,913.62$64,945.93
27
204150$77,518.77$149,773.72$27,939.87$22,351.90$66,244.85
28
Which plan should I choose?
Trad is better
204251$81,394.71$157,262.40$28,498.67$22,798.93$67,569.75
29
204352$85,464.45$165,125.52$29,068.64$23,254.91$68,921.14
30
204453$89,737.67$173,381.80$29,650.01$23,720.01$70,299.56
31
A more mathy approach (to 60)204554$94,224.55$182,050.89$30,243.01$24,194.41$71,705.55
32
Trad Pension NPVBRS Pension NPVDifference204655$98,935.78$191,153.43$30,847.87$24,678.30$73,139.67
33
$328,201.36$262,561.09$65,640.27204756$103,882.57$200,711.10$31,464.83$25,171.86$74,602.46
34
204857$109,076.70$210,746.66$32,094.13$25,675.30$76,094.51
35
TSP Value @ Mil Retirement
BRS Value @ Mil RetirementDifference204958$114,530.53$221,283.99$32,736.01$26,188.81$77,616.40
36
$57,845.70$111,763.45-$53,917.75205059$120,257.06$232,348.19$33,390.73$26,712.58$79,168.73
37
Difference205160$79,576.35$190,460.34$34,058.54$27,246.84$80,752.10
38
$11,722.52205261$35,927.74$145,407.98$34,739.72$27,791.77$82,367.14
39
205362-$10,855.84$97,011.50$35,434.51$28,347.61$84,014.49
40
Which plan should I choose?
Trad is better
205463-$60,950.21$45,081.86$36,143.20$28,914.56$85,694.77
41
205564-$114,540.33-$10,579.86$36,866.06$29,492.85$87,408.67
42
205665-$171,820.80-$70,182.99$37,603.38$30,082.71$89,156.84
43
A more mathy approach (to 100)205766-$232,996.37-$133,947.76$38,355.45$30,684.36$90,939.98
44
Trad Pension NPVBRS Pension NPVDifference205867-$298,282.41-$202,105.88$39,122.56$31,298.05$92,758.78
45
$677,149.50$541,719.60$135,429.90205968-$367,905.47-$274,901.12$39,905.01$31,924.01$94,613.96
46
206069-$442,103.87-$352,589.92$40,703.11$32,562.49$96,506.23
47
TSP Value @ Mil Retirement
BRS Value @ Mil RetirementDifference206170-$521,128.25-$435,442.03$41,517.18$33,213.74$98,436.36
48
$57,845.70$111,763.45-$53,917.75206271-$605,242.23-$523,741.21$42,347.52$33,878.02$100,405.09
49
Difference206372-$694,723.06-$617,785.88$43,194.47$34,555.58$102,413.19
50
$81,512.15206473-$789,862.30-$717,889.94$44,058.36$35,246.69$104,461.45
51
206574-$890,966.58-$824,383.50$44,939.53$35,951.62$106,550.68
52
Which plan should I choose?
Trad is better
206675-$998,358.28-$937,613.72$45,838.32$36,670.65$108,681.70
53
206776-$1,112,376.44-$1,057,945.66$46,755.08$37,404.07$110,855.33
54
206877-$1,233,377.52-$1,185,763.24$47,690.18$38,152.15$113,072.44
55
206978-$1,361,736.29-$1,321,470.09$48,643.99$38,915.19$115,333.88
56
207079-$1,497,846.80-$1,465,490.66$49,616.87$39,693.49$117,640.56
57
207180-$1,642,123.31-$1,618,271.21$50,609.21$40,487.36$119,993.37
58
207281-$1,795,001.32-$1,780,280.90$51,621.39$41,297.11$122,393.24
59
207382-$1,956,938.68-$1,952,012.99$52,653.82$42,123.05$124,841.11
60
207483-$2,128,416.65-$2,133,986.06$53,706.89$42,965.51$127,337.93
61
207584-$2,309,941.13-$2,326,745.22$54,781.03$43,824.82$129,884.69
62
207685-$2,502,043.92-$2,530,863.54$55,876.65$44,701.32$132,482.38
63
207786-$2,705,283.96-$2,746,943.40$56,994.18$45,595.35$135,132.03
64
207887-$2,920,248.75-$2,975,617.98$58,134.07$46,507.25$137,834.67
65
207988-$3,147,555.80-$3,217,552.84$59,296.75$47,437.40$140,591.36
66
208089-$3,387,854.10-$3,473,447.52$60,482.68$48,386.15$143,403.19
67
208190-$3,641,825.71-$3,744,037.28$61,692.34$49,353.87$146,271.25
68
208291-$3,910,187.49-$4,030,094.87$62,926.19$50,340.95$149,196.68
69
208392-$4,193,692.77-$4,332,432.46$64,184.71$51,347.77$152,180.61
70
208493-$4,493,133.23-$4,651,903.58$65,468.40$52,374.72$155,224.22
71
208594-$4,809,340.83-$4,989,405.25$66,777.77$53,422.22$158,328.71
72
208695-$5,143,189.82-$5,345,880.14$68,113.33$54,490.66$161,495.28
73
208796-$5,495,598.91-$5,722,318.86$69,475.59$55,580.47$164,725.19
74
208897-$5,867,533.44-$6,119,762.41$70,865.11$56,692.08$168,019.69
75
208998-$6,260,007.79-$6,539,304.69$72,282.41$57,825.93$171,380.08
76
209099-$6,674,087.81-$6,982,095.16$73,728.06$58,982.44$174,807.69
77
2091100-$7,110,893.42-$7,449,341.67$75,202.62$60,162.09$178,303.84
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
Main menu