About you
Accounts today
$
$
Income & saving
$
%
%
Retirement
$
$
Assumptions
%
%
%
Years funded in retirement
–
Nest egg at retirement
–
today's dollars
First-year withdrawal
–
Social Security covers
–
of retirement expenses
Portfolio balance by age
today's dollars · hover for detail
Year-by-year table
| Age | Phase | Saved | Expenses | Soc. Sec. | Withdrawn | End balance |
|---|
A simplified deterministic model, not financial advice. All amounts shown in today's dollars; the simulation runs in nominal dollars and deflates by your inflation rate. It assumes steady returns (no sequence-of-returns risk), ignores taxes on withdrawals, and treats your Social Security benefit as inflation-adjusted (COLA). Projection stops at age 105.