In: Finance
If fund management fees are 1.5% then total fees paid till age 65 will be $54,600 and net retirement savings will be $155,000 - $54,600 = $100,400.
Years | Op. balance | Return | Clo. Balance | Mgt. Fees |
31 | $50,000 | $3,000 | $53,000 | $795.0 |
32 | $53,000 | $3,000 | $56,000 | $840.0 |
33 | $56,000 | $3,000 | $59,000 | $885.0 |
34 | $59,000 | $3,000 | $62,000 | $930.0 |
35 | $62,000 | $3,000 | $65,000 | $975.0 |
36 | $65,000 | $3,000 | $68,000 | $1,020.0 |
37 | $68,000 | $3,000 | $71,000 | $1,065.0 |
38 | $71,000 | $3,000 | $74,000 | $1,110.0 |
39 | $74,000 | $3,000 | $77,000 | $1,155.0 |
40 | $77,000 | $3,000 | $80,000 | $1,200.0 |
41 | $80,000 | $3,000 | $83,000 | $1,245.0 |
42 | $83,000 | $3,000 | $86,000 | $1,290.0 |
43 | $86,000 | $3,000 | $89,000 | $1,335.0 |
44 | $89,000 | $3,000 | $92,000 | $1,380.0 |
45 | $92,000 | $3,000 | $95,000 | $1,425.0 |
46 | $95,000 | $3,000 | $98,000 | $1,470.0 |
47 | $98,000 | $3,000 | $101,000 | $1,515.0 |
48 | $101,000 | $3,000 | $104,000 | $1,560.0 |
49 | $104,000 | $3,000 | $107,000 | $1,605.0 |
50 | $107,000 | $3,000 | $110,000 | $1,650.0 |
51 | $110,000 | $3,000 | $113,000 | $1,695.0 |
52 | $113,000 | $3,000 | $116,000 | $1,740.0 |
53 | $116,000 | $3,000 | $119,000 | $1,785.0 |
54 | $119,000 | $3,000 | $122,000 | $1,830.0 |
55 | $122,000 | $3,000 | $125,000 | $1,875.0 |
56 | $125,000 | $3,000 | $128,000 | $1,920.0 |
57 | $128,000 | $3,000 | $131,000 | $1,965.0 |
58 | $131,000 | $3,000 | $134,000 | $2,010.0 |
59 | $134,000 | $3,000 | $137,000 | $2,055.0 |
60 | $137,000 | $3,000 | $140,000 | $2,100.0 |
61 | $140,000 | $3,000 | $143,000 | $2,145.0 |
62 | $143,000 | $3,000 | $146,000 | $2,190.0 |
63 | $146,000 | $3,000 | $149,000 | $2,235.0 |
64 | $149,000 | $3,000 | $152,000 | $2,280.0 |
65 | $152,000 | $3,000 | $155,000 | $2,325.0 |
Total | $54,600.0 |
Calculation
If fund management fees are 0.5% then total fees paid till age 65 will be $18,200 and retirement savings will be higher by $54,600 - $18,200 = $36,400. so, net retirement savings at the age 65 would have been $155,000 - $18,200 = $136,800. net retirement savings higher by $136,800 - $100,400 = $36,400.
Years | Op. balance | Return | Clo. Balance | Mgt. Fees |
31 | $50,000 | $3,000 | $53,000 | $265.0 |
32 | $53,000 | $3,000 | $56,000 | $280.0 |
33 | $56,000 | $3,000 | $59,000 | $295.0 |
34 | $59,000 | $3,000 | $62,000 | $310.0 |
35 | $62,000 | $3,000 | $65,000 | $325.0 |
36 | $65,000 | $3,000 | $68,000 | $340.0 |
37 | $68,000 | $3,000 | $71,000 | $355.0 |
38 | $71,000 | $3,000 | $74,000 | $370.0 |
39 | $74,000 | $3,000 | $77,000 | $385.0 |
40 | $77,000 | $3,000 | $80,000 | $400.0 |
41 | $80,000 | $3,000 | $83,000 | $415.0 |
42 | $83,000 | $3,000 | $86,000 | $430.0 |
43 | $86,000 | $3,000 | $89,000 | $445.0 |
44 | $89,000 | $3,000 | $92,000 | $460.0 |
45 | $92,000 | $3,000 | $95,000 | $475.0 |
46 | $95,000 | $3,000 | $98,000 | $490.0 |
47 | $98,000 | $3,000 | $101,000 | $505.0 |
48 | $101,000 | $3,000 | $104,000 | $520.0 |
49 | $104,000 | $3,000 | $107,000 | $535.0 |
50 | $107,000 | $3,000 | $110,000 | $550.0 |
51 | $110,000 | $3,000 | $113,000 | $565.0 |
52 | $113,000 | $3,000 | $116,000 | $580.0 |
53 | $116,000 | $3,000 | $119,000 | $595.0 |
54 | $119,000 | $3,000 | $122,000 | $610.0 |
55 | $122,000 | $3,000 | $125,000 | $625.0 |
56 | $125,000 | $3,000 | $128,000 | $640.0 |
57 | $128,000 | $3,000 | $131,000 | $655.0 |
58 | $131,000 | $3,000 | $134,000 | $670.0 |
59 | $134,000 | $3,000 | $137,000 | $685.0 |
60 | $137,000 | $3,000 | $140,000 | $700.0 |
61 | $140,000 | $3,000 | $143,000 | $715.0 |
62 | $143,000 | $3,000 | $146,000 | $730.0 |
63 | $146,000 | $3,000 | $149,000 | $745.0 |
64 | $149,000 | $3,000 | $152,000 | $760.0 |
65 | $152,000 | $3,000 | $155,000 | $775.0 |
Total | $18,200.0 |
Calculation