The short answer
$80,000 final salary, 25 years of service, and a 2% multiplier gives $40,000 a year ($3,333.33/month) — a 50% income replacement ratio. Compare that to a $500,000 lump sum offer: invested at 5% and drawn down at the same $3,000/month a competing annuity would pay, it still has $123,219.14 left after 20 years — the annuity would only need to earn 1.84% to match it.
Key takeaways
- $80,000 salary × 25 years × 2% = $40,000/year pension, a 50% replacement of final salary.
- With 2% COLA over a 30-year retirement, total benefits paid reach $1,622,723.17 — worth $918,368.69 in today's present value at a 4% discount rate.
- A $500,000 lump sum invested at 5% and drawn at $3,000/month lasts the full 20 years with $123,219.14 to spare.
- The annuity implied a 1.84% return requirement to match the lump sum here — a useful benchmark for judging whether the annuity or lump sum is the better deal.
The defined-benefit formula
Annual Pension = Final Salary × Years of Service × Multiplier
= $80,000 × 25 × 2% = $40,000/year ($3,333.33/month)
That $40,000 is only the starting figure — with a 2% annual cost-of-living adjustment, the benefit grows every year in retirement. Over a 30-year retirement, cumulative payments reach $1,622,723.17, though a dollar received in year 30 is worth much less than a dollar today: discounted back at 4%, the whole stream is worth $918,368.69 in present-value terms — a more honest number for comparing against a lump sum offer.
Lump sum vs annuity: comparing on the same terms
A $3,000/month annuity for 20 years (age 65 to 85) pays $720,000 in total — but that total ignores timing and investment growth entirely. Testing the $500,000 lump sum alternative, invested at 5% and drawn down at the same $3,000/month:
Lump sum balance after 20 years of $3,000/month withdrawals at 5% growth: $123,219.14 remaining
Implied annual return the annuity would need to match the lump sum: 1.84%
Because the lump sum still has money left after 20 years, it effectively "wins" this comparison as long as a 5% return is realistic and sustainable — but that's exactly the risk being taken on: the annuity's income is guaranteed regardless of markets, while the lump sum's outcome depends entirely on actually earning that return and not overspending. The 1.84% implied rate is the break-even bar — below it, the lump sum falls short; above it, the lump sum comes out ahead.
Related calculators
- Retirement Calculator — combine a pension with savings for a full retirement income picture.
- Social Security Calculator — add Social Security benefits alongside a pension estimate.
- 401(k) Calculator — compare a defined-contribution plan against this defined-benefit pension.