API tools faq
paste
Guest User

Sample Output - Retirement Calculator

a guest
Mar 16th, 2018
192
0
Never
Add comment
Not a member of Pastebin yet? Sign Up, it unlocks many cool features!
text 4.70 KB | None | 0 0
raw download clone embed print report
  1. $ ./retirement-calculator --verbose
  2. Initial savings:
  3. Let's assume $0
  4.  
  5. Annual return rate while working:
  6. Average annual return on the S&P 500 from 1928 to 2017 is .114
  7. Average 1990-2017 is .111
  8. Average 2000-2017 is .068
  9.  
  10. Source: https://seekingalpha.com/instablog/605212-robert-allan-schwartz/4831186-annual-returns-s-and-p-500-1928-2015
  11. https://www.google.com/search?q=s%26p+2016+return&oq=s%26p+2016+return
  12. https://dqydj.com/2017-sp-500-return/
  13.  
  14. Let's assume .07
  15.  
  16. Annual return rate while retired:
  17. Average annual return on (3mo T-Bills, 10y T-Bonds) from 1928 to 2017 is (.0344, .0515)
  18. Average 1990-2017 is (.0279, .0637)
  19. Average 2000-2017 is (.0166, .0556)
  20.  
  21. Bloomberg Barclays US Aggregate Bond TR USD average annual return 2003-2017: .0388
  22.  
  23. Source: http://pages.stern.nyu.edu/~adamodar/New_Home_Page/datafile/histretSP.html
  24. http://performance.morningstar.com/Performance/index-c/performance-return.action?t=XIUSA000MC
  25.  
  26. Let's assume .05
  27.  
  28. Inflation:
  29. Average annual inflation from 1914 to 2017 in the USA is .0318
  30. Average 1990-2017 is .025
  31.  
  32. Source: https://inflationdata.com/Inflation/Inflation/DecadeInflation.asp
  33.  
  34. Let's assume .03
  35.  
  36. Working years:
  37. Let's assume 35
  38.  
  39. Years in retirement:
  40. Let's assume 30
  41.  
  42. Working annual savings:
  43. Let's assume $6000
  44.  
  45. Retired annual withdraw:
  46. Let's assume $24000
  47.  
  48. Year: 2019, Savings: $ 5820, Return: $ 0
  49. Year: 2020, Savings: $ 11861, Return: $ 407
  50. Year: 2021, Savings: $ 18130, Return: $ 830
  51. Year: 2022, Savings: $ 24637, Return: $ 1269
  52. Year: 2023, Savings: $ 31391, Return: $ 1725
  53. Year: 2024, Savings: $ 38401, Return: $ 2197
  54. Year: 2025, Savings: $ 45676, Return: $ 2688
  55. Year: 2026, Savings: $ 53227, Return: $ 3197
  56. Year: 2027, Savings: $ 61065, Return: $ 3726
  57. Year: 2028, Savings: $ 69199, Return: $ 4275
  58. Year: 2029, Savings: $ 77641, Return: $ 4844
  59. Year: 2030, Savings: $ 86404, Return: $ 5435
  60. Year: 2031, Savings: $ 95499, Return: $ 6048
  61. Year: 2032, Savings: $ 104938, Return: $ 6685
  62. Year: 2033, Savings: $ 114735, Return: $ 7346
  63. Year: 2034, Savings: $ 124904, Return: $ 8031
  64. Year: 2035, Savings: $ 135458, Return: $ 8743
  65. Year: 2036, Savings: $ 146412, Return: $ 9482
  66. Year: 2037, Savings: $ 157781, Return: $ 10249
  67. Year: 2038, Savings: $ 169580, Return: $ 11045
  68. Year: 2039, Savings: $ 181828, Return: $ 11871
  69. Year: 2040, Savings: $ 194539, Return: $ 12728
  70. Year: 2041, Savings: $ 207732, Return: $ 13618
  71. Year: 2042, Savings: $ 221425, Return: $ 14541
  72. Year: 2043, Savings: $ 235637, Return: $ 15500
  73. Year: 2044, Savings: $ 250388, Return: $ 16495
  74. Year: 2045, Savings: $ 265697, Return: $ 17527
  75. Year: 2046, Savings: $ 281587, Return: $ 18599
  76. Year: 2047, Savings: $ 298079, Return: $ 19711
  77. Year: 2048, Savings: $ 315196, Return: $ 20866
  78. Year: 2049, Savings: $ 332962, Return: $ 22064
  79. Year: 2050, Savings: $ 351402, Return: $ 23307
  80. Year: 2051, Savings: $ 370540, Return: $ 24598
  81. Year: 2052, Savings: $ 390403, Return: $ 25938
  82. Year: 2053, Savings: $ 411020, Return: $ 27328
  83. Retirement start:
  84. Year: 2054, Savings: $ 394179, Return: $ 19351
  85. Year: 2055, Savings: $ 377028, Return: $ 18509
  86. Year: 2056, Savings: $ 359559, Return: $ 17651
  87. Year: 2057, Savings: $ 341767, Return: $ 16778
  88. Year: 2058, Savings: $ 323645, Return: $ 15888
  89. Year: 2059, Savings: $ 305189, Return: $ 14982
  90. Year: 2060, Savings: $ 286391, Return: $ 14059
  91. Year: 2061, Savings: $ 267245, Return: $ 13120
  92. Year: 2062, Savings: $ 247745, Return: $ 12162
  93. Year: 2063, Savings: $ 227884, Return: $ 11187
  94. Year: 2064, Savings: $ 207656, Return: $ 10194
  95. Year: 2065, Savings: $ 187054, Return: $ 9183
  96. Year: 2066, Savings: $ 166070, Return: $ 8153
  97. Year: 2067, Savings: $ 144699, Return: $ 7104
  98. Year: 2068, Savings: $ 122931, Return: $ 6035
  99. Year: 2069, Savings: $ 100762, Return: $ 4947
  100. Year: 2070, Savings: $ 78182, Return: $ 3838
  101. Year: 2071, Savings: $ 55184, Return: $ 2709
  102. Year: 2072, Savings: $ 31761, Return: $ 1559
  103. Year: 2073, Savings: $ 7905, Return: $ 388
  104. Year: 2074, Savings: $ -16393, Return: $ -805
  105. Year: 2075, Savings: $ -41140, Return: $ -2020
  106. Year: 2076, Savings: $ -66346, Return: $ -3257
  107. Year: 2077, Savings: $ -92017, Return: $ -4517
  108. Year: 2078, Savings: $ -118163, Return: $ -5801
  109. Year: 2079, Savings: $ -144793, Return: $ -7108
  110. Year: 2080, Savings: $ -171916, Return: $ -8440
  111. Year: 2081, Savings: $ -199540, Return: $ -9796
  112. Year: 2082, Savings: $ -227676, Return: $ -11177
  113. Year: 2083, Savings: $ -256332, Return: $ -12584
Add Comment
Please, Sign In to add comment
Public Pastes
We use cookies for various purposes including analytics. By continuing to use Pastebin, you agree to our use of cookies as described in the Cookies Policy.  OK, I Understand
Not a member of Pastebin yet?
Sign Up, it unlocks many cool features!