Benedict is 37 years old and would like to establish a retirement plan. Develop

Question

Benedict is 37 years old and would like to establish a retirement plan. Develop a spreadsheet model that could be used to assist Benedict with retirement planning. Your model should include the following input parameters: Benedict’s current age = 37 years Benedict’s current total retirement savings = $259,000 Annual rate of return on retirement savings = 4 percent Benedict’s current annual salary = $145,000 Benedict’s expected annual percentage increase in salary = 2 percent/year Benedict’s own percentage of annual salary contributed to retirement = 6 percent Benedict’s expected age of retirement = 65 Benedict’s expected annual expenses after retirement (current dollars) = $90,000 Rate of return on retirement savings after retirement = 3 percent Income tax rate postretirement = 15 percent Assume that Benedict’s employer contributes 6% of Benedict’s salary to his retirement fund in addition to the money Benedict himself puts aside. Benedict can make an additional annual contribution to his retirement fund before taxes (tax free) up to a contribution of $16,000. Assume he contributes $6,000 per year. Also, assume an inflation rate of 2%. Managerial Report Your spreadsheet model should provide the accumulated savings at the onset of retirement as well as the age at which funds will be depleted (given assumptions on the input parameters). As a feature of your spreadsheet model, build a data table to demonstrate the sensitivity of the age at which funds will be depleted to the retirement age and additional pre-tax contributions. Similarly, consider other factors you think might be important. Develop a report for Benedict outlining the factors that will have the greatest impact on his retirement.

Please include the images of the excel spreadsheet used and formulas that were inputted to solve.

Thank you!!

Explanation / Answer

All analysis can be done using excel

The formula which used is

retirement savings at age (x+1)= sum of retirement savings at x year + Return+ salary contribution+ employer contribution+additional annual contribution

Return at age (x+1) = retirement savings at age (x+1)* Annual rate of return on retirement savings

Salary at age (x+1) = Benedict’s current annual salary +Benedict’s current annual salary *Benedict’s expected annual percentage increase in salary

salary contribution at age (x+1) = Benedict’s own percentage of annual salary contributed to retirement * Salary at age (x+1)

employer contribution at age (x+1) = Benedict’s employer contributes of Benedict’s salary to his retirement*Salary at age (x+1)

additional annual contribution at any age is 6000.

Total Saving at rettirement is 2546219

the sensitivity of the age 65 the Total Saving funds to the retirement age is $ 2546219

Benedict’s current age (years) 37 Benedict’s current total retirement savings $259,000 Annual rate of return on retirement savings 4% Benedict’s current annual salary $145,000 Benedict’s expected annual percentage increase in salary 2% Benedict’s own percentage of annual salary contributed to retirement 6% Benedict’s expected age of retirement 65 Benedict’s expected annual expenses after retirement (current dollars) $90,000 Rate of return on retirement savings after retirement 3% Income tax rate postretirement 15% Benedict’s employer contributes of Benedict’s salary to his retirement 6% additional annual contribution to his retirement fund before taxes $6,000 inflation rate 2%

Related Questions

Navigate

• Browse (All)
• Browse B
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.