Annuity Estimator
http://www.spreadsheet123.com/ExcelTemplates/annuity-estimator.html
© 2010 Spreadsheet123.com
Initial Age: 65
Years To Pay Out: 20
Annual Balance
100,000
Initial Capital (Principal): 100000
Annual Interest Rate: 6% 80,000
Interest Rate: Fixed 60,000
Min Rate: 0.0%
Max Rate: 9.0% 40,000
Avarage Rate: 6.00%
20,000
Press F9 to recalculate
Inflation Rate: 2% 0
Earned Interest TAX: 25%
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
Annuity Payment Term: Beginning of Year Interest Net Payment
6,000
4,000 20,000
Initial Annual Payment: 7,031.42
First Annual Payment: 7,031.42 2,000 10,000
Last Annual Payment: 10,243.45 0 0
1 3 5 7 9 11 13 15 17 19 1 3 5 7 9 11 13 15 17 19
Annual Net Payment Cumulative
Year Age Interest Rate Interest Tax Payment Balance Interest
0 65 6% 0.00 0.00 7,031.42 7,031.42 92,968.58 0.00
1 66 6% 5,578.11 1,394.53 7,172.05 5,777.52 91,374.64 5,578.11
2 67 6% 5,482.48 1,370.62 7,315.49 5,944.87 89,541.63 11,060.59
3 68 6% 5,372.50 1,343.12 7,461.80 6,118.68 87,452.33 16,433.09
4 69 6% 5,247.14 1,311.78 7,611.04 6,299.25 85,088.43 21,680.23
5 70 6% 5,105.31 1,276.33 7,763.26 6,486.93 82,430.48 26,785.54
6 71 6% 4,945.83 1,236.46 7,918.52 6,682.06 79,457.79 31,731.37
© 2010 Spreadsheet123.com Annuity Calculator by Spreadsheet123
7 72 6% 4,767.47 1,191.87 8,076.89 6,885.03 76,148.36 36,498.83
8 73 6% 4,568.90 1,142.23 8,238.43 7,096.20 72,478.84 41,067.74
9 74 6% 4,348.73 1,087.18 8,403.20 7,316.02 68,424.37 45,416.47
10 75 6% 4,105.46 1,026.37 8,571.26 7,544.90 63,958.57 49,521.93
11 76 6% 3,837.51 959.38 8,742.69 7,783.31 59,053.39 53,359.44
12 77 6% 3,543.20 885.80 8,917.54 8,031.74 53,679.05 56,902.65
13 78 6% 3,220.74 805.19 9,095.89 8,290.71 47,803.90 60,123.39
14 79 6% 2,868.23 717.06 9,277.81 8,560.75 41,394.33 62,991.62
15 80 6% 2,483.66 620.91 9,463.37 8,842.45 34,414.62 65,475.28
16 81 6% 2,064.88 516.22 9,652.63 9,136.41 26,826.86 67,540.16
17 82 6% 1,609.61 402.40 9,845.69 9,443.28 18,590.79 69,149.77
18 83 6% 1,115.45 278.86 10,042.60 9,763.74 9,663.63 70,265.22
19 84 6% 579.82 144.95 10,243.45 10,098.50 0.00 70,845.04
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
© 2010 Spreadsheet123.com Annuity Calculator by Spreadsheet123
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
© 2010 Spreadsheet123.com Annuity Calculator by Spreadsheet123
Annuity Estimator
http://www.spreadsheet123.com/ExcelTemplates/annuity-estimator.html
© 2010 Spreadsheet123.com
Solve for Initial Principal Solve for a Years to Pay Out
Annual Payment 25,000.00 Initial Principal 1000000
Interest Rate 6% First Annual Withdrawal 70000
Inflation Rate 2% Interest Rate 6%
Years to Withdraw 25 Inflation Rate 2%
Annuity Payment Term Beginning of Year Annuity Payment Term Beginning of Year
Term (type) 1 Term (type) 1
Initial Principal 338,758.94 Number of Years 28.38
Initial Principal (inflation adjusted) 409,253.45 Number of Years (inflation adjusted) 20.14
Solving for Annuity Payment Note:
Initial Principal 1000000 Term (type) - is the same as Annuity Due, if type = 1 then
Interest Rate 6% annuity is paid at the beginning of the year.
Inflation Rate 2%
Years to Withdraw 20 When solving without Inflation adjustments, enter 0 in the
Annuity Payment Term Beginning of Year Inflation Rate cells.
Term (type) 1
All calculators on this worksheet are designed to analyze and
Inflation Adjusted perform calculations with fixed interest rates!
First Annual Payment £82,249.58 £70,314.21
Last Annual Payment £82,249.58 £102,434.53
First Monthly Payment £7,128.67 £5,998.95
Last Monthly Payment £7,128.67 £8,931.52
© 2010 Spreadsheet123.com Annuity Calculator by Spreadsheet123
Annuity Estimator EULA
http://www.spreadsheet123.com/ExcelTemplates/annuity-estimator.html
© 2010 Spreadsheet123.com
IMPORTANT—READ CAREFULLY:
This End-User License Agreement (”EULA”) is a legal agreement between you and Spreadsheet123.com that
covers all Microsoft Excel and OpenOffice.org templates or spreadsheets (”TEMPLATES”) and software ("SOFTWARE") made
by Spreadsheet123.com.
By downloading, copying, accessing or otherwise using any TEMPLATES or/and SOFTWARE, you agree to be bound by the
terms of this EULA.
TEMPLATES LICENSE
This TEMPLATE is protected by copyright laws and international copyright treaties, as well as other intellectual
property laws and treaties. Each TEMPLATE is licensed, not sold.
1. GRANT OF LICENSE.
This EULA grants you the right to download the TEMPLATES free of charge for personal use only.
You may customize this TEMPLATE with you personal information and use for its intended purpose in personal calculations
documentation or/and communications, but you may not remove or alter any logo, trademark, copyright, hyperlinks,
disclaimers, terms of use or other proprietary notices within this TEMPLATE.
You may not sell, resell, license, rent, lease, lend or otherwise transfer for value without written
permission of SPREADSHEET123.COM
You may not distribute the TEMPLATE in any stand-alone products that contain only the TEMPLATES, or as part of any other
product. You may not copy or post any TEMPLATE on any network computer or broadcast it in any media without
written permission of SPREADSHEET123.COM.
2. RESERVATION OF RIGHTS.
All title and copyrights in and to the Templates, and any copies of the Templates, are owned by Spreadsheet123.com.
All rights not expressly granted are reserved by Spreadsheet123.com. In particular, this EULA does not grant you any
rights in connection with any trademarks or service marks ofSpreadsheet123.com. Use of any Template for any purpose
other than expressly permitted in this EULA is prohibited, and may result in severe civil and criminal penalties.
3. TERMINATION.
Without prejudice to any other rights, Spreadsheet123.com may terminate this EULA if you fail to comply with the
terms and conditions of this EULA. In such event, you must destroy all copies of any TEMPLATE.
4. NOTICE SPECIFIC TO TEMPLATES.
SPREADSHEET123.COM MAKE NO REPRESENTATIONS
ABOUT THE SUITABILITY OF THE TEMPLATES FOR ANY PURPOSE. ALL TEMPLATES ARE PROVIDED
“AS IS” WITHOUT WARRANTY OF ANY KIND. SPREADSHEET123.COM HEREBY DISCLAIM ALL
WARRANTIES AND CONDITIONS WITH REGARD TO THE TEMPLATES, INCLUDING ALL IMPLIED
WARRANTIES AND CONDITIONS OF MERCHANTABILITY, FITNESS FOR A PARTICULAR PURPOSE, TITLE
AND NON-INFRINGEMENT. IN NO EVENT SHALL SPREADSHEET123.COM BE LIABLE FOR ANY SPECIAL,
INDIRECT OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES WHATSOEVER RESULTING FROM LOSS
OF USE, DATA OR PROFITS, WHETHER IN AN ACTION OF CONTRACT, NEGLIGENCE OR OTHER TORTIOUS
ANY REFERENCES TO EVENTS, PEOPLE, PLACES, OR ENTITIES IN THE TEMPLATES IS PURELY FICTITIOUS AND NOT INTENDED TO REPRESENT ANY ACTUAL EVENT,
PERSON, PLACE, OR ENTITY. SPREADSHEET123.COM DISCLAIMS ANY LIKENESS OR SIMILARITIES TO ACTUAL EVENTS, PEOPLE, PLACES, OR ENTITIES, AND
ANY SUCH LIKENESS OR SIMILARITIES ARE UNINTENTIONAL AND PURELY COINCIDENTAL.
5. MISCELLANEOUS.
Some states do not allow the limitation or exclusion of liability for incidental or consequential
damages, so the above limitation may not apply to you.
tions of this EULA. In such event, you must destroy all copies of any TEMPLATE.
4. NOTICE SPECIFIC TO TEMPLATES.
SPREADSHEET123.COM MAKE NO REPRESENTATIONS
ABOUT THE SUITABILITY OF THE TEMPLATES FOR ANY PURPOSE. ALL TEMPLATES ARE PROVIDED
“AS IS” WITHOUT WARRANTY OF ANY KIND. SPREADSHEET123.COM HEREBY DISCLAIM ALL
WARRANTIES AND CONDITIONS WITH REGARD TO THE TEMPLATES, INCLUDING ALL IMPLIED
WARRANTIES AND CONDITIONS OF MERCHANTABILITY, FITNESS FOR A PARTICULAR PURPOSE, TITLE
AND NON-INFRINGEMENT. IN NO EVENT SHALL SPREADSHEET123.COM BE LIABLE FOR ANY SPECIAL,
INDIRECT OR CONSEQUENTIAL DAMAGES OR ANY DAMAGES WHATSOEVER RESULTING FROM LOSS
OF USE, DATA OR PROFITS, WHETHER IN AN ACTION OF CONTRACT, NEGLIGENCE OR OTHER TORTIOUS
ANY REFERENCES TO EVENTS, PEOPLE, PLACES, OR ENTITIES IN THE TEMPLATES IS PURELY FICTITIOUS AND NOT INTENDED TO REPRESENT ANY ACTUAL EVENT,
PERSON, PLACE, OR ENTITY. SPREADSHEET123.COM DISCLAIMS ANY LIKENESS OR SIMILARITIES TO ACTUAL EVENTS, PEOPLE, PLACES, OR ENTITIES, AND
ANY SUCH LIKENESS OR SIMILARITIES ARE UNINTENTIONAL AND PURELY COINCIDENTAL.
5. MISCELLANEOUS.
Some states do not allow the limitation or exclusion of liability for incidental or consequential
damages, so the above limitation may not apply to you.