Profile
Time horizon, income streams & Social Security
Time Horizon
35
60
95
Years to Retire
25
Retirement Duration
35 yrs
Income Profile
Social Security
How likely is SS to exist when you retire?
70%
0% excludes SS entirely. 100% applies full benefit. Probability scales proportionally at all values between.
Spousal SS Benefit
Healthcare Bridge
Pre-Medicare out-of-pocket cost from early retirement to age 65. Applied as a discrete expense line inflating at 1.5× headline CPI.
Portfolio
Account-level breakdown · tax treatment · allocation · projected value at retirement
Total Portfolio
$0
Taxable
$0
Pre-Tax (Trad.)
$0
Roth (After-Tax)
$0
HSA
$0
Est. at Retirement
—
Taxable BrokerageCap Gains Rate on Withdrawal
Gains held >1 year taxed at 0/15/20% LTCG rate depending on income. Most tax-flexible account — no contribution limits, no withdrawal penalties, no RMDs.
Traditional 401k / IRAOrdinary Income on Withdrawal · RMDs at 73
Pre-tax contributions reduce taxable income now. Withdrawals taxed as ordinary income. Required Minimum Distributions begin at age 73. The Roth conversion window (retirement → age 73) is an opportunity to shift balances to tax-free status at potentially lower rates.
Roth 401k / IRATax-Free Growth & Withdrawal · No RMDs
After-tax contributions. Qualified withdrawals (age 59½+, account open 5+ years) are completely tax-free including all growth. No RMDs during owner lifetime. The most powerful asset to leave last — every dollar grows tax-free indefinitely. 2025 limit: $7,000 ($8,000 if 50+).
HSA — Health Savings AccountTriple Tax Advantaged
The single most tax-efficient account available. Pre-tax contributions → tax-free growth → tax-free withdrawal for qualified medical. After age 65, non-medical withdrawals taxed as ordinary income (same as Traditional IRA, but with the medical-free bonus). 2025 limit: $4,300 single / $8,550 family. Requires HDHP enrollment.
LLC / Business Asset
75%
Asymmetric IP / Liquidity Event
A probability-weighted lump-sum event — patent, platform acquisition, or licensing deal. Models the upside without assuming it.
25%
Expected value: $375,000
Other Assets
Pension modeled as annual income stream from retirement date. Real estate equity included in net worth but not liquidated in projections unless specified. Other: crypto, commodities, private equity, etc.
Blended Allocation & Returns
Auto-calculated
7.0%
3.5%
Blended Return
6.4%
Total at Retirement
—
Large Expenditures
One-time planned expenses at specific years — vehicles, renovations, travel, medical, education
Total Planned
$0
Active Items
0
Inflation-Adj. Total
$0
Common Retirement Expenditures
🚗
New Vehicle
~$45,000
🏠
Home Renovation
~$80,000
✈️
Travel / Sabbatical
~$35,000
🏥
Major Medical
~$20,000
🛡️
Long-Term Care
~$150,000
🎓
Family Gift / Education
~$50,000
Withdrawal Sequencing
Tax-optimized withdrawal order · SS timing analysis · Roth conversion window · account drawdown strategy
Social Security Timing Analysis
SS benefit grows approximately 6–8% per year of delay between age 62 and 70. Delaying from 67 → 70 permanently increases your monthly benefit by 24%. The breakeven age determines whether delaying pays off.
Claim at 62
—
70% of FRA benefit
Claim at 67 (FRA)
—
Full Retirement Age
Claim at 70
—
+24% vs FRA
BREAKEVEN: CLAIM 62 vs 67
Age ~78
If you live past this age, waiting to 67 wins
BREAKEVEN: CLAIM 67 vs 70
Age ~82
If you live past this age, waiting to 70 wins
RECOMMENDATION
Enter your SS benefit above to generate a personalized timing recommendation.
Roth Conversion Window
The years between early retirement and age 73 (RMD start) are a tax arbitrage opportunity. Your income drops, putting you in a lower bracket — ideal for converting Traditional IRA/401k to Roth at reduced cost.
Conversion Window
— yrs
Ret. age → 73
Trad. Balance
—
Available to convert
Annual Conversion
—
To stay in 12% bracket
CONVERSION STRATEGY
Configure your Traditional and Roth balances in Portfolio to generate a conversion recommendation.
Tax-Optimized Withdrawal Order
The sequence in which you draw from accounts determines your lifetime tax bill. This order minimizes taxes while preserving tax-advantaged growth as long as possible.
1
Required Minimum Distributions (Age 73+)
Non-negotiable. IRS mandates annual withdrawals from Traditional accounts starting at 73. Failure penalty is 25% of the required amount. Plan Roth conversions during the window before 73 to reduce future RMD burden.
Traditional 401k · Traditional IRA · Inherited IRAs
2
Taxable Brokerage Accounts
Draw next. Long-term capital gains (held >1 year) are taxed at 0%, 15%, or 20% depending on income — significantly lower than ordinary income rates. Selling losing positions offsets gains (tax-loss harvesting). No RMDs, no penalties, maximum flexibility.
Individual stocks · ETFs · Mutual funds · Cash
3
Traditional IRA / 401k (Non-RMD Withdrawals)
Draw pre-RMD age withdrawals to fill lower tax brackets. Coordinate with Roth conversions to avoid bracket creep. Every dollar withdrawn here before 73 reduces your future RMD burden and potential SS taxation. Penalty-free after 59½.
Traditional 401k · Traditional IRA · SEP-IRA
4
HSA — Non-Medical Withdrawals
After age 65, HSA non-medical withdrawals are taxed as ordinary income — identical to a Traditional IRA. But use HSA funds for qualified medical first (tax-free). Save receipts from prior years; you can reimburse yourself for old qualified expenses at any time, tax-free.
HSA · Tax-free for medical at any age
5
Roth IRA / 401k — Last Resort
Draw last. Tax-free and no RMDs during your lifetime. Every additional year of tax-free compounding in a Roth is worth more than the equivalent in a taxable account. The exception: Roth is ideal for large irregular expenses (travel, renovation) where a spike in ordinary income would push you into a higher bracket.
Roth IRA · Roth 401k · Roth conversions
Action Items
Personalized checklist based on your current inputs — what to do next and why
Annual Spending
Toggle categories · $ monthly or % of income · annual totals computed automatically
Monthly Total
$0
Annual Total
$0
10-Yr Inflation Adj.
$0
Active / Total
0/0
Withdrawal Strategy
Select your framework — each carries different risk, variability & longevity characteristics
4% Rule
Classic
Withdraw 4% of your initial portfolio in year one, then adjust each year for inflation only — regardless of market performance. Simple, predictable, historically tested over 30-year windows.
⚠ Why it may be outdated: Calibrated on 30-year retirements with historically higher bond yields. For 35–40 year retirements, the mathematically safer rate is closer to 3.2–3.5%. Withdrawals continue unchanged even as the portfolio erodes in down markets.
Guardrails Strategy
Recommended
Set an upper and lower withdrawal rate corridor. When your rate hits the upper guardrail (portfolio underperforming), cut spending by 10%. When it drops below the lower (outperforming), increase by 10%.
✓ Best for: Retirees who can tolerate modest spending variability in exchange for better portfolio longevity and higher sustainable initial rates (4.5–5.5%). Adapts to actual market conditions.
Variable Percentage (VPW)
Age-Scaled
Withdraw a percentage that increases with age based on remaining life expectancy and expected returns. At 65 you might withdraw 4.2%; at 80, you withdraw 6.8% of whatever remains in the portfolio.
✓ Best for: Retirees who want maximum spending efficiency — no large unspent balance, near-zero depletion risk. Requires comfort with year-to-year income variability correlated to portfolio performance.
Floor / Ceiling Method
Custom Bounds
You define a minimum annual spend (floor — essentials only) and a maximum (ceiling — full lifestyle). The model finds the sustainable path within your corridor, pulling to the floor in bad markets and the ceiling in good ones.
✓ Best for: Retirees with clear fixed versus discretionary expense separation who want guaranteed baseline coverage with lifestyle upside built in.
Comparison Matrix
| Strategy | Initial Rate | Spending Variability | 30-Yr Success* | 40-Yr Success* | Ideal For |
|---|---|---|---|---|---|
| 4% Rule | 4.0% | Inflation-only | ~95% | ~78% | Predictability first |
| Guardrails | 4.5–5.5% | ±10% adjustments | ~96% | ~91% | Adaptive spenders |
| VPW | 4.2–5.0% | Market-correlated | ~99% | ~99% | Efficiency-focused |
| Floor/Ceiling | Custom | Within your corridor | Floor-dependent | Floor-dependent | Split spenders |
*Peer-reviewed literature on mixed-asset portfolios. Your actual success rate is computed live in Projections via Monte Carlo simulation.
Inflation Engine
Full-basket CPI · PPI forward pressure · personal spending-weighted rate
Blended Effective Inflation Rate
3.6%
Headline CPI (Full Basket)3.2%
edit to override
Full basket including shelter, food, and energy. "Core CPI" strips food and energy — the items purchased most frequently. This platform always uses the full basket.
PPI — Producer Price Index2.8%
edit to override
Upstream input cost pressure. PPI leads CPI by 6–12 months. A wide PPI-CPI spread signals faster future purchasing power erosion than the current headline number shows.
Personal Inflation Rate3.8%
edit to override
Your actual inflation weighted to your spending categories. Healthcare-heavy and resort-housing budgets typically run 0.5–1.5% above headline CPI annually.
Signal Blend Weights
Weight of each signal in your effective blended rate. PPI weight acts as a forward-pressure modifier — raising it increases your effective rate when the PPI-CPI spread is wide.
Auto = 100% minus CPI and PPI weights
Category Inflation Overrides
Override inflation rate per spending category. Healthcare has historically inflated at 1.5–2× CPI. Resort-area housing can run 2–3× core CPI.
What "Core CPI" Strips Out
The BLS defines "Core CPI" by removing food and energy on the justification that they are volatile. In practice, this means the number most widely reported in media excludes exactly the goods purchased most frequently.
Hedonic quality adjustments additionally deflate the measured price of goods that improve in quality over time — electronics, vehicles — even when your out-of-pocket cost rises.
This platform uses full-basket CPI blended with PPI forward pressure and your personal spending weights. No hedonic stripping. No food-and-energy exclusion.
Hedonic quality adjustments additionally deflate the measured price of goods that improve in quality over time — electronics, vehicles — even when your out-of-pocket cost rises.
This platform uses full-basket CPI blended with PPI forward pressure and your personal spending weights. No hedonic stripping. No food-and-energy exclusion.
Geographic Intelligence
Side-by-side COL, housing appreciation & tax environment · 30+ metro areas in the lookup database
Location A
Sun Valley / Ketchum, ID
Blaine County · No State Income Tax
COL Index (US = 100)148
Median Home Price$1,240,000
5-Yr Avg Appreciation8.2%
State Income Tax0%
Spend Multiplier vs US Avg1.48×
Your Effective Annual Spend—
Home Value in 30 Years—
versus
Location B
Boise, ID
Ada County · No State Income Tax
COL Index (US = 100)108
Median Home Price$465,000
5-Yr Avg Appreciation6.1%
State Income Tax0%
Spend Multiplier vs US Avg1.08×
Your Effective Annual Spend—
Home Value in 30 Years—
Annual Cost Delta
A vs B per year
—
—
30-Year Compounded Delta
Total additional spend over 30-yr retirement
—
inflation-adjusted at blended rate
Projections
Monte Carlo simulation · 300 randomized return paths · bear, base & bull outcomes
Success Rate
—
% of simulations funded
Median End Value
—
at longevity target
Bear Outcome (P10)
—
worst 10% scenario
Bull Outcome (P90)
—
best 10% scenario
Year-1 Withdrawal
—
first year of retirement
Bear
—
10th percentile
Base
—
50th percentile
Bull
—
90th percentile
Portfolio Trajectory
Year-by-Year Base Case
| Year | Age | Portfolio | Withdrawal | Income | Net Change |
|---|
Speed
How fast are you building wealth — savings rate, wealth velocity, years-to-FI, and accumulation trajectory
Savings Rate
—
% of gross income saved
Annual Wealth Added
—
contributions + growth
Monthly Wealth Added
—
avg per month this year
Years to FI Target
—
at current savings rate
FI Number
—
portfolio needed to retire
% of FI Achieved
—
where you are today
Savings Rate Analysis
Your Savings Rate
—
—
0%10% avg20% good40%+
Benchmark Comparison
—
Wealth Velocity
How fast your net worth is compounding right now — contributions plus investment growth on existing assets.
Contribution Velocity
—
what you add annually
Growth Velocity
—
portfolio earning for you
Crossover Point
—
When investment growth exceeds your annual contributions — the wealth flywheel takes over.
5-Year Wealth Projection
| Year | Portfolio | Added | Growth |
|---|
FI Number — How It's Calculated
At 4% Rule
—
Spend × 25
At 3.3% (Safer)
—
Spend × 30 · 40-yr retirement
At Guardrails (5%)
—
Spend × 20 · adaptive
The FI Number is the portfolio size at which your investment growth sustains your spending indefinitely. Your effective FI Number depends on your withdrawal strategy. The 3.3% rate (spend × 30) is more appropriate for a ${Math.max(0,(35)}-year retirement than the classic 4% Rule.
Current progress to FI (3.3% target)
—
Intelligence Summary
AI-powered analysis synthesized from all inputs — specific, quantitative & actionable
Configure inputs across all tabs, then generate.
Configure your profile, portfolio, spending categories, withdrawal strategy, inflation signals, and geographic comparison — then generate a comprehensive intelligence analysis of your retirement scenario.