401K / pension plan calculations for Employees hired or rehired BEFORE / AFTER 11-8-2013 (See different tables)
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
Still loading...
ABCDEFGHIJKLMNOPQRST
1
Employee Hired or Rehired Before November 8, 2013VIP 401K
2
Base Salary70000Years LeftYearSalary Change Over YearsAfter 401K Contribution SalaryAfter Income Tax SalarySalary Raise (Promotions)Employee ContributionRate of Growth (Random.org)
3
Salary Raise (%)1AgeAutomaticMatching - 75%401K Value
4
Age4040252016$70,000.00$64,400.00$54,740.0010%$7,000.008%$5,600.006%$4,200.00$17,472.004%
5
41242017$70,700.00$65,044.00$55,287.4010%$7,070.00$5,656.00$4,242.00$35,473.203%
6
Years Left Til 652542232018$71,407.00$65,694.44$55,840.276%$4,284.42$5,712.56$4,284.42$52,739.886%
7
43222019$72,121.07$66,351.38$56,398.684%$2,884.84$5,769.69$4,327.26$69,007.755%
8
Years Accumulated Pension1044212020$72,842.28$67,014.90$56,962.66$2,913.69$5,827.38$4,370.54$89,510.119%
9
45202021$73,570.70$67,685.05$57,532.29$2,942.83$5,885.66$4,414.24$109,945.537%
10
46192022$74,306.41$68,361.90$58,107.61$2,972.26$5,944.51$4,458.38$133,186.348%
11
47182023$75,049.47$69,045.52$58,688.69$3,001.98$6,003.96$4,502.97$156,963.917%
12
Monthly Multiplier (Pension)$9148172024$75,799.97$69,735.97$59,275.58$3,032.00$6,064.00$4,548.00$177,432.224%
13
($91 per month provided from Stephen Ramsey)49162025$76,557.97$70,433.33$59,868.33$3,062.32$6,124.64$4,593.48$196,949.043%
14
50152026$77,323.55$71,137.66$60,467.02$3,092.94$6,185.88$4,639.41$223,519.316%
15
51142027$78,096.78$71,849.04$61,071.69$3,123.87$6,247.74$4,685.81$249,455.575%
16
52132028$78,877.75$72,567.53$61,682.40$3,155.11$6,310.22$4,732.67$284,745.858%
17
53122029$79,666.53$73,293.21$62,299.23$3,186.66$6,373.32$4,779.99$326,003.559%
18
54112030$80,463.19$74,026.14$62,922.22$3,218.53$6,437.06$4,827.79$360,916.146%
19
55102031$81,267.83$74,766.40$63,551.44$3,250.71$6,501.43$4,876.07$386,810.683%
20
5692032$82,080.51$75,514.06$64,186.96$3,283.22$6,566.44$4,924.83$437,727.849%
21
5782033$82,901.31$76,269.21$64,828.82$3,316.05$6,632.10$4,974.08$470,756.074%
22
5872034$83,730.32$77,031.90$65,477.11$3,349.21$6,698.43$5,023.82$524,693.738%
23
5962035$84,567.63$77,802.22$66,131.88$3,382.71$6,765.41$5,074.06$577,710.027%
24
6052036$85,413.30$78,580.24$66,793.20$3,416.53$6,833.06$5,124.80$622,738.645%
25
6142037$86,267.44$79,366.04$67,461.13$3,450.70$6,901.39$5,176.05$663,797.454%
26
6232038$87,130.11$80,159.70$68,135.75$3,485.20$6,970.41$5,227.81$720,249.726%
27
6322039$88,001.41$80,961.30$68,817.10$3,520.06$7,040.11$5,280.08$802,338.079%
28
6412040$88,881.43$81,770.91$69,505.27$3,555.26$7,110.51$5,332.89$859,253.565%
29
Retirement02041$1,546,032.74
30
Boeing Total ContributionTotal Employee ContributionGrowth
31
32
$207,572.54$158,161.92$493,519.11
33
34
35
36
401K Value After Withdrawal
37
Pension (Fixed)401K Withdrawal (Tax Free)Yearly Income (Low)Yearly Income (High)Rate of Growth (Random.org)Family Size of 4After Taxes (10%)
38
Retirement Planning (401K)AgeSSI (Low)SSI (High)
39
Monthly Payments65$910.00$1,500.00$2,500.00$2,000.00$52,920.00$64,920.00This scenario is assuming the retiree increases his withdrawal by $200 ($2,400) from 401K every year.$860,311.173%Wife:$515,880.08
40
66$910.00$1,500.00$2,500.00$2,200.00$55,320.00$67,320.00$892,284.957%2 Children$257,940.04Each
41
67$910.00$1,500.00$2,500.00$2,400.00$57,720.00$69,720.00$932,563.758%
42
68$910.00$1,500.00$2,500.00$2,600.00$60,120.00$72,120.00$937,418.304%
43
69$910.00$1,500.00$2,500.00$2,800.00$62,520.00$74,520.00$985,161.949%
44
70$910.00$1,500.00$2,500.00$3,000.00$64,920.00$76,920.00$1,015,603.287%
45
71$910.00$1,500.00$2,500.00$3,200.00$67,320.00$79,320.00$1,055,379.548%
46
72$910.00$1,500.00$2,500.00$3,400.00$69,720.00$81,720.00$1,075,454.316%
47
73$910.00$1,500.00$2,500.00$3,600.00$72,120.00$84,120.00$1,063,221.943%
48
74$910.00$1,500.00$2,500.00$3,800.00$74,520.00$86,520.00$1,068,503.045%
49
75$910.00$1,500.00$2,500.00$4,000.00$76,920.00$88,920.00$1,102,143.288%
50
Expiration (Death)76$910.00$1,500.00$2,500.00$4,200.00$79,320.00$91,320.00$1,146,400.189%
51
$793,440$937,440
52
53
54
55
Pension (Fixed)Yearly Income (Low)Yearly Income (High)
56
SSI (Low)SSI (High)
57
Pure Pension Plan without 401K65$3,185.00$1,500.00$2,500.00$56,220.00$68,220.00
58
66$3,185.00$1,500.00$2,500.00$56,220.00$68,220.00
59
67$3,185.00$1,500.00$2,500.00$56,220.00$68,220.00
60
68$3,185.00$1,500.00$2,500.00$56,220.00$68,220.00
61
69$3,185.00$1,500.00$2,500.00$56,220.00$68,220.00
62
70$3,185.00$1,500.00$2,500.00$56,220.00$68,220.00
63
71$3,185.00$1,500.00$2,500.00$56,220.00$68,220.00
64
72$3,185.00$1,500.00$2,500.00$56,220.00$68,220.00
65
73$3,185.00$1,500.00$2,500.00$56,220.00$68,220.00
66
74$3,185.00$1,500.00$2,500.00$56,220.00$68,220.00
67
75$3,185.00$1,500.00$2,500.00$56,220.00$68,220.00
68
Expiration (Death)76$3,185.00$1,500.00$2,500.00$56,220.00$68,220.00
69
$674,640$818,640
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
Loading...
 
 
 
Before 11-8-2013
After 11-8-2013