Current Age
Retirement Age
Current Portfolio Value
$
Annual Gross Income
$
Savings Rate
%
Annual Income Growth
%
80% stocks / 15% bonds / 5% cash
stocks80%
bonds15%
cash5%
Annual Spending in Retirement
$
Withdrawal Strategy
Include Social Security
Number of Trials
1001,000 trials5,000
Simulation Mode
FI Number
$1.5M
25× annual spending
Projected FI Age
Age 47
Median across trials
Success Rate
100%
Trials not depleted
Portfolio at 90
$14.3M
Median ending balance
Portfolio Projection
10–25th pct
25–75th pct
75–90th pct
Median
Annual Cash Flows
Contributions (indigo) vs Withdrawals (violet)