Skip to content

Age-based retirement planning

Retirement Readiness Calculator

Model retirement assets month by month, compare the portfolio you may have with the amount your income target requires, and test three deterministic scenarios through your selected life expectancy.

Retirement planning details

Results reflect the last successful calculation. Editing any field does not change displayed totals, schedules, or charts until you calculate again.

Personal timeline

Whole-year ages define one monthly accumulation phase followed by one monthly retirement phase.

Retirement income target

The target is gross retirement income before taxes, not an entered spending budget.

Display basis
Retirement accounts

Add 1–20 accounts. Category is descriptive; it does not create tax or withdrawal-order rules.

Contribution assumptions

Each increase changes the monthly level once every 12 projection months. All contributions stop at retirement.

Fixed rule: personal and employer contributions stop when retirement begins.

Retirement income sources

Add up to 10 monthly income sources in today's dollars, or remove every source.

Retirement phase assumptions

After retirement, all accounts use this return and actual withdrawals occur at month end.

The retirement income target increases with the entered inflation rate. Withdrawal timing is fixed at end of month.

Scenario comparison

Returns change by percentage points; personal contributions change by a percentage. Employer contributions and all income assumptions remain unchanged.

Conservative

Optimistic

Base uses every entered value with 0 adjustments.

Default retirement readiness projection is displayed.

Readiness status

Projected surplus

The portfolio lasts through the selected life expectancy under the submitted base assumptions.

Retirement readiness results

Calculated from the last successfully submitted snapshot. All projected dollars are nominal unless labeled today's dollars.

Current snapshot

Current retirement savings

$110,000.00

Current annual gross income

$80,000.00

Desired retirement income in today's dollars

$60,000.00

Current monthly personal contributions

$1,000.00

Current monthly employer contributions

$300.00

Total current monthly contributions

$1,300.00

Current annual personal contribution rate

15%

Years until planned retirement

32 years

Planned years in retirement

23 years

Largest retirement account

Workplace 401(k)

$75,000.00

Main retirement results

Projected portfolio at retirement

$3,059,369.23

Projected portfolio at retirement in today's dollars

$1,388,251.66

Required portfolio at retirement

$1,399,426.09

Required portfolio in today's dollars

$635,018.35

Projected funding surplus or gap

+$1,659,943.14

Funding ratio

218.62%

Additional monthly contribution needed

$0.00

Mathematical estimate, not a recommended action.

Desired first-year retirement income

$134,009.21

Projected first-year income from other sources

$53,603.69

Required first-year portfolio withdrawals

$80,405.53

Initial projected withdrawal rate

2.63%

Total personal contributions

$530,724.36

Total employer contributions

$115,200.00

Total accumulation investment growth

$2,303,444.88

Total retirement withdrawals

$2,459,157.04

Total retirement investment growth or loss

$4,498,342.60

Ending portfolio at life expectancy

$5,098,554.80

Ending portfolio in today's dollars

$1,311,096.01

Portfolio depletion date

Portfolio lasts through selected life expectancy

Age at projected depletion

N/A

Total unfunded retirement income

$0.00

Number of unfunded months

0

Planned retirement date

Sep 30, 2058

Projection end date

Aug 31, 2081

Readiness status

Projected surplus

Projection status

Projection completed with projected surplus

Account breakdown

Base account values come directly from the monthly simulation, including proportional retirement withdrawals.

AccountCategoryCurrent balanceAnnual returnPersonal / moEmployer / moAt retirementPersonal totalEmployer totalAccumulation growthRetirement withdrawalsEnding balance
Workplace 401(k)401(k)$75,000.007%$600.00$300.00$2,077,803.00$318,434.61$115,200.00$1,569,168.38$1,670,162.53$3,462,737.46
Traditional IRATraditional IRA$25,000.007%$200.00$0.00$556,147.65$106,144.87$0.00$425,002.78$447,038.03$926,841.14
Taxable brokerageTaxable brokerage$10,000.007%$200.00$0.00$425,418.59$106,144.87$0.00$309,273.72$341,956.47$708,976.20

Category summary

CategoryCurrent balanceCurrent shareAt retirementProjected shareTotal contributionsAccumulation growthEnding balance
401(k)$75,000.0068.18%$2,077,803.0067.92%$433,634.61$1,569,168.38$3,462,737.46
Traditional IRA$25,000.0022.73%$556,147.6518.18%$106,144.87$425,002.78$926,841.14
Taxable brokerage$10,000.009.09%$425,418.5913.91%$106,144.87$309,273.72$708,976.20

Retirement income breakdown

Income sourceCategoryMonthly todayStarting ageProjected startAnnual COLAFirst nominal paymentTotal projected incomeShare of source income
Social SecuritySocial Security$2,000.0067Sep 30, 20582.5%$4,416.59$1,639,438.03100%

Monthly schedule

Base rows use the submitted snapshot. Expanding this table does not recalculate results.

MonthAgePhaseBeginning portfolioPersonalEmployerGrowth / lossIncome targetOther incomeRequired withdrawalActual withdrawalUnfunded incomeEnding portfolioEnding today
Sep 202635Accumulation$110,000.00$1,000.00$300.00$621.96$0.00$0.00$0.00$0.00$0.00$111,921.96$111,691.89
Oct 202635.1Accumulation$111,921.96$1,000.00$300.00$632.82$0.00$0.00$0.00$0.00$0.00$113,854.78$113,387.18
Nov 202635.2Accumulation$113,854.78$1,000.00$300.00$643.75$0.00$0.00$0.00$0.00$0.00$115,798.53$115,085.89
Dec 202635.3Accumulation$115,798.53$1,000.00$300.00$654.74$0.00$0.00$0.00$0.00$0.00$117,753.27$116,788.04
Jan 202735.3Accumulation$117,753.27$1,000.00$300.00$665.79$0.00$0.00$0.00$0.00$0.00$119,719.07$118,493.64
Feb 202735.4Accumulation$119,719.07$1,000.00$300.00$676.91$0.00$0.00$0.00$0.00$0.00$121,695.98$120,202.72
Mar 202735.5Accumulation$121,695.98$1,000.00$300.00$688.09$0.00$0.00$0.00$0.00$0.00$123,684.06$121,915.28
Apr 202735.6Accumulation$123,684.06$1,000.00$300.00$699.33$0.00$0.00$0.00$0.00$0.00$125,683.39$123,631.36
May 202735.7Accumulation$125,683.39$1,000.00$300.00$710.63$0.00$0.00$0.00$0.00$0.00$127,694.02$125,350.96
Jun 202735.8Accumulation$127,694.02$1,000.00$300.00$722.00$0.00$0.00$0.00$0.00$0.00$129,716.02$127,074.11
Jul 202735.8Accumulation$129,716.02$1,000.00$300.00$733.43$0.00$0.00$0.00$0.00$0.00$131,749.46$128,800.82
Aug 202735.9Accumulation$131,749.46$1,000.00$300.00$744.93$0.00$0.00$0.00$0.00$0.00$133,794.39$130,531.11

Showing 12 of 660 calculated months.

Yearly breakdown

Aggregated only from monthly rows. Calendar years containing retirement transition are split by phase.

PeriodStarting ageEnding agePhaseStarting portfolioPersonalEmployerGrowth / lossIncome targetOther incomeWithdrawalsUnfundedEnding portfolioEnding real
Sep–Dec 20263535.3Accumulation$110,000.00$4,000.00$1,200.00$2,553.27$0.00$0.00$0.00$0.00$117,753.27$116,788.04
202735.336.3Accumulation$117,753.27$12,080.00$3,600.00$8,737.80$0.00$0.00$0.00$0.00$142,171.07$137,566.52
202836.337.3Accumulation$142,171.07$12,321.60$3,600.00$10,454.66$0.00$0.00$0.00$0.00$168,547.33$159,110.75
202937.338.3Accumulation$168,547.33$12,568.03$3,600.00$12,308.77$0.00$0.00$0.00$0.00$197,024.13$181,456.78
203038.339.3Accumulation$197,024.13$12,819.39$3,600.00$14,310.08$0.00$0.00$0.00$0.00$227,753.60$204,642.19
203139.340.3Accumulation$227,753.60$13,075.78$3,600.00$16,469.22$0.00$0.00$0.00$0.00$260,898.61$228,706.13
203240.341.3Accumulation$260,898.61$13,337.30$3,600.00$18,797.62$0.00$0.00$0.00$0.00$296,633.53$253,689.46
203341.342.3Accumulation$296,633.53$13,604.04$3,600.00$21,307.48$0.00$0.00$0.00$0.00$335,145.05$279,634.74
203442.343.3Accumulation$335,145.05$13,876.12$3,600.00$24,011.87$0.00$0.00$0.00$0.00$376,633.04$306,586.39
203543.344.3Accumulation$376,633.04$14,153.65$3,600.00$26,924.78$0.00$0.00$0.00$0.00$421,311.46$334,590.70
203644.345.3Accumulation$421,311.46$14,436.72$3,600.00$30,061.20$0.00$0.00$0.00$0.00$469,409.37$363,695.96
203745.346.3Accumulation$469,409.37$14,725.45$3,600.00$33,437.16$0.00$0.00$0.00$0.00$521,171.98$393,952.55
203846.347.3Accumulation$521,171.98$15,019.96$3,600.00$37,069.83$0.00$0.00$0.00$0.00$576,861.77$425,413.00
203947.348.3Accumulation$576,861.77$15,320.36$3,600.00$40,977.59$0.00$0.00$0.00$0.00$636,759.72$458,132.09
204048.349.3Accumulation$636,759.72$15,626.77$3,600.00$45,180.11$0.00$0.00$0.00$0.00$701,166.59$492,166.98
204149.350.3Accumulation$701,166.59$15,939.30$3,600.00$49,698.44$0.00$0.00$0.00$0.00$770,404.34$527,577.32
204250.351.3Accumulation$770,404.34$16,258.09$3,600.00$54,555.14$0.00$0.00$0.00$0.00$844,817.57$564,425.29
204351.352.3Accumulation$844,817.57$16,583.25$3,600.00$59,774.32$0.00$0.00$0.00$0.00$924,775.14$602,775.81
204452.353.3Accumulation$924,775.14$16,914.92$3,600.00$65,381.81$0.00$0.00$0.00$0.00$1,010,671.86$642,696.56
204553.354.3Accumulation$1,010,671.86$17,253.21$3,600.00$71,405.25$0.00$0.00$0.00$0.00$1,102,930.33$684,258.21
204654.355.3Accumulation$1,102,930.33$17,598.28$3,600.00$77,874.23$0.00$0.00$0.00$0.00$1,202,002.83$727,534.45
204755.356.3Accumulation$1,202,002.83$17,950.24$3,600.00$84,820.40$0.00$0.00$0.00$0.00$1,308,373.48$772,602.19
204856.357.3Accumulation$1,308,373.48$18,309.25$3,600.00$92,277.67$0.00$0.00$0.00$0.00$1,422,560.40$819,541.70
204957.358.3Accumulation$1,422,560.40$18,675.43$3,600.00$100,282.30$0.00$0.00$0.00$0.00$1,545,118.13$868,436.69
205058.359.3Accumulation$1,545,118.13$19,048.94$3,600.00$108,873.12$0.00$0.00$0.00$0.00$1,676,640.20$919,374.56
205159.360.3Accumulation$1,676,640.20$19,429.92$3,600.00$118,091.68$0.00$0.00$0.00$0.00$1,817,761.80$972,446.50
205260.361.3Accumulation$1,817,761.80$19,818.52$3,600.00$127,982.45$0.00$0.00$0.00$0.00$1,969,162.77$1,027,747.66
205361.362.3Accumulation$1,969,162.77$20,214.89$3,600.00$138,593.02$0.00$0.00$0.00$0.00$2,131,570.68$1,085,377.34
205462.363.3Accumulation$2,131,570.68$20,619.19$3,600.00$149,974.32$0.00$0.00$0.00$0.00$2,305,764.20$1,145,439.19
205563.364.3Accumulation$2,305,764.20$21,031.57$3,600.00$162,180.88$0.00$0.00$0.00$0.00$2,492,576.64$1,208,041.36
205664.365.3Accumulation$2,492,576.64$21,452.20$3,600.00$175,271.01$0.00$0.00$0.00$0.00$2,692,899.86$1,273,296.72
205765.366.3Accumulation$2,692,899.86$21,881.25$3,600.00$189,307.17$0.00$0.00$0.00$0.00$2,907,688.28$1,341,323.08
Jan–Aug 205866.367Accumulation$2,907,688.28$14,780.71$2,400.00$134,500.24$0.00$0.00$0.00$0.00$3,059,369.23$1,388,251.66
Sep–Dec 20586767.3Retirement$3,059,369.23$0.00$0.00$49,999.90$44,302.58$17,721.03$26,581.55$0.00$3,082,787.59$1,387,411.49
205967.368.3Retirement$3,082,787.59$0.00$0.00$152,306.16$135,116.78$54,046.71$81,070.07$0.00$3,154,023.68$1,384,850.11
206068.369.3Retirement$3,154,023.68$0.00$0.00$155,822.13$138,494.70$55,397.88$83,096.82$0.00$3,226,748.99$1,382,226.25
206169.370.3Retirement$3,226,748.99$0.00$0.00$159,411.42$141,957.07$56,782.83$85,174.24$0.00$3,300,986.17$1,379,538.40
206270.371.3Retirement$3,300,986.17$0.00$0.00$163,075.13$145,505.99$58,202.40$87,303.60$0.00$3,376,757.70$1,376,784.99
206371.372.3Retirement$3,376,757.70$0.00$0.00$166,814.35$149,143.64$59,657.46$89,486.19$0.00$3,454,085.86$1,373,964.42
206472.373.3Retirement$3,454,085.86$0.00$0.00$170,630.17$152,872.23$61,148.89$91,723.34$0.00$3,532,992.69$1,371,075.06
206573.374.3Retirement$3,532,992.69$0.00$0.00$174,523.66$156,694.04$62,677.62$94,016.42$0.00$3,613,499.92$1,368,115.23
206674.375.3Retirement$3,613,499.92$0.00$0.00$178,495.87$160,611.39$64,244.56$96,366.83$0.00$3,695,628.96$1,365,083.21
206775.376.3Retirement$3,695,628.96$0.00$0.00$182,547.84$164,626.67$65,850.67$98,776.00$0.00$3,779,400.79$1,361,977.23
206876.377.3Retirement$3,779,400.79$0.00$0.00$186,680.59$168,742.34$67,496.94$101,245.40$0.00$3,864,835.98$1,358,795.50
206977.378.3Retirement$3,864,835.98$0.00$0.00$190,895.12$172,960.90$69,184.36$103,776.54$0.00$3,951,954.56$1,355,536.17
207078.379.3Retirement$3,951,954.56$0.00$0.00$195,192.38$177,284.92$70,913.97$106,370.95$0.00$4,040,775.99$1,352,197.33
207179.380.3Retirement$4,040,775.99$0.00$0.00$199,573.32$181,717.05$72,686.82$109,030.23$0.00$4,131,319.08$1,348,777.07
207280.381.3Retirement$4,131,319.08$0.00$0.00$204,038.83$186,259.97$74,503.99$111,755.98$0.00$4,223,601.93$1,345,273.38
207381.382.3Retirement$4,223,601.93$0.00$0.00$208,589.80$190,916.47$76,366.59$114,549.88$0.00$4,317,641.84$1,341,684.24
207482.383.3Retirement$4,317,641.84$0.00$0.00$213,227.04$195,689.38$78,275.75$117,413.63$0.00$4,413,455.25$1,338,007.56
207583.384.3Retirement$4,413,455.25$0.00$0.00$217,951.33$200,581.62$80,232.65$120,348.97$0.00$4,511,057.61$1,334,241.20
207684.385.3Retirement$4,511,057.61$0.00$0.00$222,763.41$205,596.16$82,238.46$123,357.69$0.00$4,610,463.33$1,330,382.98
207785.386.3Retirement$4,610,463.33$0.00$0.00$227,663.96$210,736.06$84,294.42$126,441.64$0.00$4,711,685.66$1,326,430.66
207886.387.3Retirement$4,711,685.66$0.00$0.00$232,653.60$216,004.46$86,401.79$129,602.68$0.00$4,814,736.58$1,322,381.94
207987.388.3Retirement$4,814,736.58$0.00$0.00$237,732.88$221,404.57$88,561.83$132,842.74$0.00$4,919,626.71$1,318,234.47
208088.389.3Retirement$4,919,626.71$0.00$0.00$242,902.29$226,939.69$90,775.88$136,163.81$0.00$5,026,365.18$1,313,985.84
Jan–Aug 208189.390Retirement$5,026,365.18$0.00$0.00$164,851.45$154,436.38$61,774.55$92,661.83$0.00$5,098,554.80$1,311,096.01

Scenario comparison table

Base is explicitly labeled and uses entered assumptions. Alternative cases are sensitivity estimates, not promises or guarantees.

ScenarioPre-return adj.Post-return adj.Personal contrib. adj.At retirementRequired portfolioSurplus / gapFunding ratioAdditional / moEnding portfolioDepletion dateUnfunded incomeStatus
Conservative-2 pts-1 pts-20%$1,744,041.93$1,550,210.68+$193,831.25112.5%$0.00$477,738.89N/A$0.00Projected surplus
Base (entered assumptions)0 pts0 pts0%$3,059,369.23$1,399,426.09+$1,659,943.14218.62%$0.00$5,098,554.80N/A$0.00Projected surplus
Optimistic+2 pts+1 pts+20%$5,319,483.98$1,269,497.89+$4,049,986.09419.02%$0.00$15,469,932.98N/A$0.00Projected surplus
Portfolio projection

Base nominal portfolio (solid), purchasing power in today's dollars (dashed), retirement, and harmful depletion.

Text alternative: the base portfolio is projected at $3,059,369.23 when retirement begins and $5,098,554.80 at the selected life expectancy.

Scenario comparison

Conservative (dotted), Base (solid), and Optimistic (dashed) portfolio paths across both phases.

Conservative: $1,744,041.93 at retirement; Projected surplus.

Base (entered assumptions): $3,059,369.23 at retirement; Projected surplus.

Optimistic: $5,319,483.98 at retirement; Projected surplus.

Retirement income coverage

Annual retirement target compared with other income, actual portfolio withdrawals, and any unfunded income.

Text alternative: first-year target is $134,009.21, including $53,603.69 from other sources and $80,405.53 in required portfolio withdrawals.

Contribution and growth composition

Base retirement-date portfolio reconciled from current balance, personal contributions, employer contributions, and accumulation growth.

Text alternative: $110,000.00 current balance plus $530,724.36 personal, $115,200.00 employer, and $2,303,444.88 growth equals the projected retirement portfolio.

Understanding retirement readiness

What retirement readiness means

Readiness is the relationship between your projected portfolio at the planned retirement age and the portfolio required to fill your modeled retirement income gap. It is an estimate tied to the ages and assumptions you enter.

Projected vs required portfolio

Projected portfolio comes from current balances, contributions, employer contributions, and account returns. Required portfolio is independently solved so monthly withdrawals can cover the target through the selected horizon.

Replacement rate and the target

The replacement rate multiplies current gross income to create a gross retirement income target in today's dollars. It is not a spending budget and does not assume all current income is spent.

Employer contributions

Employer contributions are recorded separately because they add to the portfolio without being personal savings. Scenario contribution adjustments change personal contributions only.

Annual contribution increases

Personal and employer contribution levels step up once every 12 projection months, not a little each month. Contributions are added after monthly return and stop when retirement begins.

Nominal and today's dollars

Nominal dollars show future amounts. Today's dollars divide those values by cumulative inflation to provide a purchasing-power comparison without subtracting inflation directly from investment return.

Social Security, pensions, and COLA

Active retirement income sources reduce the withdrawal required from the portfolio. Each source follows its entered COLA, which may be higher or lower than the inflation rate applied to the target.

Returns before and after retirement

Each account uses its own return while accumulating. After retirement, the accounts form one portfolio and use the entered retirement return while account balances continue to be tracked proportionally.

Monthly withdrawal order

Investment growth or loss is applied to the beginning portfolio first. Other income then reduces the target gap, and the available portfolio funds the remaining withdrawal at month end.

Funding gaps and additional contributions

A funding gap means the projected retirement-date portfolio is below the solved requirement. The additional contribution result is a binary-searched mathematical estimate distributed across accounts; it is not a personal recommendation.

Projected depletion

Harmful depletion begins only when the portfolio is exhausted and required income is unfunded. A portfolio at zero remains covered when Social Security, pensions, or other sources meet the target.

Life expectancy assumption

Life expectancy sets the end of the planning horizon. It is not a prediction, and changing it can materially change the required portfolio and funding status.

Why compare scenarios

Conservative and optimistic cases show sensitivity to return and personal contribution assumptions. Neither case captures the full range of possible market or life outcomes.

Why there is no 4% rule

The model does not multiply spending by 25 or assume a fixed withdrawal percentage. It simulates the entered income gap, inflation, other income, returns, and withdrawals month by month.

Limits of a deterministic model

Constant assumptions make comparisons transparent, but they cannot represent market volatility, sequence-of-returns risk, job changes, irregular spending, or changes in laws and benefits.

Frequently asked questions

What does retirement readiness mean in this calculator?

It compares the portfolio projected at your planned retirement age with the portfolio required by the same monthly model to cover your income target through the selected life expectancy.

Does this calculator use the 4% rule?

No. It finds the required retirement-date portfolio with a bounded binary search over monthly income targets, other retirement income, investment returns, and end-of-month withdrawals.

How are Social Security and pensions treated?

Each entered source begins at its starting age, grows by its own cost-of-living adjustment, and reduces the portfolio withdrawal required to meet the monthly gross income target.

Why are nominal dollars different from today's dollars?

Nominal values are future dollar amounts. Today's-dollar values divide nominal balances by cumulative inflation to estimate their purchasing power relative to today.

What does a projected portfolio depletion date mean?

It is the first modeled retirement month when the portfolio ends near zero and some required income remains unfunded. A zero portfolio is not harmful depletion when other income still covers the target.

Are conservative and optimistic scenarios forecasts?

No. They are deterministic sensitivity cases that adjust returns and personal contributions. Optimistic results are not promises, and conservative results are not guarantees.