Household financial plan
Every other calculator answers one question. This one puts income, spending, tax, contributions and three account balances on a single timeline, so you can see when the money peaks, when it runs out, and how much tax the plan pays over a lifetime.
| Age | Phase | Income | Spending | Tax | Net worth |
|---|---|---|---|---|---|
| 40 | Work | $120,000 | $70,000 | $10,143 | $943,248 |
| 45 | Work | $139,113 | $81,149 | $13,503 | $1,517,374 |
| 50 | Work | $161,270 | $94,074 | $18,377 | $2,310,957 |
| 55 | Work | $186,956 | $109,058 | $24,028 | $3,401,330 |
| 60 | Work | $216,733 | $126,428 | $30,579 | $4,893,394 |
| 65 | Retire | $0.00 | $146,564 | $0.00 | $6,702,257 |
| 70 | Retire | $0.00 | $169,908 | $0.00 | $8,014,610 |
| 75 | Retire | $0.00 | $196,970 | $46,690 | $9,347,646 |
| 80 | Retire | $0.00 | $228,343 | $67,526 | $10,505,927 |
| 85 | Retire | $0.00 | $264,712 | $96,566 | $11,475,178 |
| 90 | Retire | $0.00 | $306,873 | $132,243 | $12,125,362 |
| 95 | Retire | $0.00 | $355,750 | $157,789 | $12,442,689 |
Every fifth year is shown; the charts use the full series.
saved = income − spending − tax · Tax from the 2025 brackets; the surplus is split between accounts.
withdrawal = spending + tax · Solved by the drawdown engine, taxable → deferred → Roth.
balance × (1 + r) · Constant nominal return applied to every account.
income, spending × (1 + π)ᵗ · Keeps the plan in nominal dollars.
A clear path from inputs to results.
Every other calculator answers one question. This one puts income, spending, tax, contributions and three account balances on a single timeline, so you can see when the money peaks, when it runs out and how much tax the plan pays over a lifetime.
How to use
- Set the current age, retirement age and plan horizon.
- Enter the balances in taxable, tax-deferred and Roth accounts.
- Enter gross income and the spending you need.
- Set the return and inflation assumptions.
- Read the peak at retirement, the ending balance and the depletion age.
The formula
Reference: Deterministic multi-year projection; tax from the 2025 federal brackets, drawdown order from the retirement tax engine.
Worked example
Age 30 to 45, $100,000 income, $50,000 spending
- Age 30, retire at 40, plan to 45.
- Income $100,000, spending $50,000.
- No starting balances, 0% return, 0% inflation.
- 1
Tax on $100,000 single: $13,449.
- 2
Saved each working year: 100,000 − 50,000 − 13,449 = $36,551.
- 3
Ten working years accumulate $365,510.
- 4
Retirement spending of $50,000 a year, grossed up for tax, exhausts the balance at about age 46.
- 5
The plan therefore fails the 45-year horizon test once retirement begins.
Peak $365,510 at retirement · depleted at 46.
Interpreting the result
The plan object is what makes the other calculators useful. A withdrawal rate looks safe on its own, but on this timeline you can see it interacting with the tax on the working years, the order of drawdown and the compounding that stops when work stops.
Assumptions & limitations
- Constant nominal return and inflation.
- Federal tax only; no state tax or credits.
- Spending is met from income during work and from the accounts in retirement.
- No Social Security, pension or inheritance income unless entered as other income.
Frequently asked questions
Why does the balance peak at retirement?
Contributions stop and withdrawals begin at that point, so the growth curve turns.
Can I model a pension?
Add it as other retirement income in the retirement tax calculator, or reduce the spending figure by the pension amount.
Is this a Monte Carlo?
No. It is a single deterministic path; pair it with the sequence backtest to see how the order of returns changes the outcome.
Methodology last reviewed 2026-10-21. Results are informational and not financial or engineering advice — see our disclaimer.