use 16 to calculate how much is enough for retirement, page-9

  1. 547 Posts.
    lightbulb Created with Sketch. 31
    If you were not indexing annual income by 2.5%pa, then your factor of 16 is about right:

    Age Year ending Account balance Pension amount
    1 55 30/6/2018 $1,264,465 $72,717
    2 56 30/6/2019 $1,246,478 $80,000
    3 57 30/6/2020 $1,227,581 $80,000
    4 58 30/6/2021 $1,207,727 $80,000
    5 59 30/6/2022 $1,186,869 $80,000
    6 60 30/6/2023 $1,164,954 $80,000
    7 61 30/6/2024 $1,141,930 $80,000
    8 62 30/6/2025 $1,117,740 $80,000
    9 63 30/6/2026 $1,092,326 $80,000
    10 64 30/6/2027 $1,065,625 $80,000
    11 65 30/6/2028 $1,037,572 $80,000
    12 66 30/6/2029 $1,008,099 $80,000
    13 67 30/6/2030 $977,134 $80,000
    14 68 30/6/2031 $944,601 $80,000
    15 69 30/6/2032 $910,422 $80,000
    16 70 30/6/2033 $874,512 $80,000
    17 71 30/6/2034 $836,784 $80,000
    18 72 30/6/2035 $797,146 $80,000
    19 73 30/6/2036 $755,502 $80,000
    20 74 30/6/2037 $711,749 $80,000
    21 75 30/6/2038 $665,782 $80,000
    22 76 30/6/2039 $617,487 $80,000
    23 77 30/6/2040 $566,747 $80,000
    24 78 30/6/2041 $513,439 $80,000
    25 79 30/6/2042 $457,432 $80,000
    26 80 30/6/2043 $398,589 $80,000
    27 81 30/6/2044 $336,768 $80,000
    28 82 30/6/2045 $271,817 $80,000
    29 83 30/6/2046 $203,577 $80,000
    30 84 30/6/2047 $131,883 $80,000
    31 85 30/6/2048 $56,560 $80,000
    32 86 30/6/2049 $1,449 $56,560
 
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.