Age

Annual saving
Plus wage inflation
Total
Fund value

18
0

19
0
0

20
0
0

21
0
0

22
0
0

23
0
0

24
0
0

25
2400
2400

26
2400
2496

27
28
29
30
31
32
33
34
2400
2400
2400
2400
2400
2400
2400
2400
2595.84 2699.674 2807.661 2919.967 3036.766 3158.236 3284.566 3415.948

2592

5495.04

8738.15 12352.85 16373.35 20836.78 25783.43

31257 37304.89

35
2400
3552.586

36
37
38
39
40
41
42
2400
2400
2400
2400
2400
2400
2400
3694.69 3842.477 3996.176 4156.023 4322.264 4495.155 4674.961

43
2400
4861.96

43978.51 51333.58 59430.54 68334.85 78117.51 88855.42 100631.9 113537.2 127669.2

44
45
46
47
48
2400
2400
2400
2400
2400
5056.438 5258.696 5469.043 5687.805 5915.317

49
50
51
52
2400
2400
2400
2400
6151.93 6398.007 6653.927 6920.085

143133.6 160045.2 178528.3 198717.1 220757.3 244806.4

271035 299627.6 330784.1

53
54
55
2400
2400
2400
7196.888 7484.763 7784.154
364720.5 401670.8

56
57
58
59
60
61
2400
2400
2400
2400
2400
2400
8095.52 8419.341 8756.115 9106.359 9470.614 9849.438

441888 485645.9 533240.8 584992.9

641249 702383.7 768802.7

62
63
64
65
66
67
68
69
70
2400
2400
2400
2400
2400
2400
2400
2400
2400
10243.42 10653.15 11079.28 11522.45 11983.35 12462.68 12961.19 13479.64 14018.82
840944.3 919282.7

1004331

1096643

1196819

1305506

1423406

1551277

1689937

71
72
73
74
75
76
77
78
79
2400
2400
2400
2400
2400
2400
2400
2400
2400
14579.57 15162.76 15769.27 16400.04 17056.04 17738.28 18447.81 19185.73 19953.15
1840272

2003240

2179875

2371296

2578711

2803429

3046860

3310533

3596096

80
81
82
83
84
85
86
87
88
2400
2400
2400
2400
2400
2400
2400
2400
2400
20751.28 21581.33 22444.59 23342.37 24276.06 25247.11 26256.99 27307.27 28399.56
3905333

4240171

4602693

4995148

5419970

5879786

6377436

6915988

7498759

89
90
91
92
93
2400
2400
2400
2400
2400
29535.54 30716.96 31945.64 33223.47 34552.41
8129331

8811576

94
95
96
97
2400
2400
2400
2400
35934.5 37371.88 38866.76 40421.43

9549676 10348152 11211885 12146153 13156654 14249548 15431488

98
99
100
2400
2400
2400
42038.29 43719.82 45468.61
16709662 18091837 19586401

Age
Annual saving
Plus wage inflation
Total
Fund value

18
0

19
0
0

20
0
0

21
0
0

22
0
0

23
0
0

24
0
0

25
2400
2400

26
2400
2496

27
28
29
30
31
32
33
2400
2400
2400
2400
2400
2400
2400
2595.84 2699.674 2807.661 2919.967 3036.766 3158.236 3284.566

2592

5495.04

8738.15 12352.85 16373.35 20836.78 25783.43

31257

34
35
2400
2400
3415.948 3552.586

36
37
38
39
40
41
42
2400
2400
2400
2400
2400
2400
2400
3694.69 3842.477 3996.176 4156.023 4322.264 4495.155 4674.961

37304.89 43978.51 51333.58 59430.54 68334.85 78117.51 88855.42 100631.9 113537.2

43
44
45
46
47
48
2400
2400
2400
2400
2400
2400
4861.96 5056.438 5258.696 5469.043 5687.805 5915.317

49
50
51
2400
2400
2400
6151.93 6398.007 6653.927

127669.2 143133.6 160045.2 178528.3 198717.1 220757.3 244806.4

271035 299627.6

52
53
54
55
2400
2400
2400
2400
6920.085 7196.888 7484.763 7784.154
330784.1 364720.5 401670.8

56
57
58
59
60
2400
2400
2400
2400
2400
8095.52 8419.341 8756.115 9106.359 9470.614

441888 485645.9 533240.8 584992.9

641249 702383.7

61
62
63
64
65
66
67
68
69
2400
2400
2400
2400
2400
2400
2400
2400
2400
9849.438 10243.42 10653.15 11079.28 11522.45 11983.35 12462.68 12961.19 13479.64
768802.7 840944.3 919282.7

1004331

1096643

1196819

1305506

1423406

1551277

70
71
72
73
74
75
76
77
78
2400
2400
2400
2400
2400
2400
2400
2400
2400
14018.82 14579.57 15162.76 15769.27 16400.04 17056.04 17738.28 18447.81 19185.73
1689937

1840272

2003240

2179875

2371296

2578711

2803429

3046860

3310533

79
80
81
82
83
84
85
86
87
2400
2400
2400
2400
2400
2400
2400
2400
2400
19953.15 20751.28 21581.33 22444.59 23342.37 24276.06 25247.11 26256.99 27307.27
3596096

3905333

4240171

4602693

4995148

5419970

5879786

6377436

6915988

88
89
90
91
92
93
2400
2400
2400
2400
2400
2400
28399.56 29535.54 30716.96 31945.64 33223.47 34552.41
7498759

8129331

8811576

94
95
96
2400
2400
2400
35934.5 37371.88 38866.76

9549676 10348152 11211885 12146153 13156654 14249548

97
98
99
100
2400
2400
2400
2400
40421.43 42038.29 43719.82 45468.61
15431488 16709662 18091837 19586401

Annuity retiring at 65
50,000

40,000

30,000

20,000

10,000

0
25

30

35

40

Age of starting saving

45

50