Checking sign-in…
Menu

Synthetic example · 1 of 5

Learn the calculator

This separate practice scenario uses the same calculation engine. It does not read your household, change your calculator draft, or save anything.

Skip / return to calculator

Reduced-motion mode: use Back and Next.

Start with wealth and spending

This synthetic example starts at age 55 with $16 million, $400,000 annual spending and an assumed 7% return. Open Household wealth & ages or Spending & Roth conversions to try an input.

Spending after taxes
$389,665
Estimated taxes
$10,335
Personal closing wealth
$16,692,000
Spending shortfall
$0

Future dollars · engine estimates · ages approximate

Editable illustration

Florida
1. Household wealth & ages
Adviser note · Household wealth & ages explanation
Set household wealth, account allocations and ages. Cash is included in the household total; an opening cash allocation moves existing taxable assets rather than adding wealth. Selected-year closing cash is included in closing personal wealth.
Household financial assets ($)$16,000,000Pre-tax assets ($)$9,600,000Roth assets ($)$1,600,000Personal taxable assets ($)$4,800,000Family fund allocation ($)$0Owner 1 pre-tax starting balance ($)$9,600,000Owner 1 Roth starting balance ($)$1,600,000Owner 1 taxable starting balance ($)$4,800,000Cash cap (nominal maximum)OffClosing cash (included in personal wealth) · Age 55 · End of 2026 · Future dollars$0Owner 1 age (approximate)55Plan through first owner age95
2. Tax & withdrawal assumptionsFlorida
Adviser note · Tax & withdrawal assumptions explanation
Choose the spending budget treatment, withdrawal order and tax funding sources.
Owner 1 · planned retirement age65Retirement-based withdrawal accessOffSpending and taxesSpending includes taxesWithdrawal orderTaxable → pre-tax → RothPay conversion tax fromWithdrawal orderPay spending tax fromWithdraw enough using withdrawal orderGain portion of taxable investment sales (%)50%
3. Spending & Roth conversions
Adviser note · Spending & Roth conversions explanation
Annual spending grows with inflation across the horizon.
AnnualAnnual spending ($)$400,000Owner 1 annual Roth conversion ($)$0Conversion years0
4. Inflation & annual return
Adviser note · Inflation & annual return explanation
Explore smooth annual return and inflation assumptions.
Annual return (%)7%Inflation (%)2.5%
5. Employment & contributions
Adviser note · Employment & contributions explanation
Enter annual gross pay for each owner. Pay grows with inflation until retirement unless overridden.
Owner 1 · annual gross pay$0
6. Social Security
Adviser note · Social Security explanation
Enter each owner’s own benefit estimate and start age separately from employment income and spending.
Owner 1 · monthly estimateNot included

Wealth projection
Adviser note · Wealth projection
Closing balances are gross of latent account taxes. Personal wealth and the family fund are shown separately. Move Time travel to compare ages.

● Personal total● Pre-tax● Roth● Personal taxable

Projected personal wealth and family fund balanceOpening personal assets followed by annual closing balances. Future dollars. Focus a point or open the values table for details.$0$61,048,690$122,097,379Age 552026: Personal total $16,000,000 · Pre-tax $9,600,000 · Roth $1,600,000 · Personal taxable $4,800,0002027: Personal total $16,692,000 · Pre-tax $10,272,000 · Roth $1,712,000 · Personal taxable $4,708,0002028: Personal total $17,421,740 · Pre-tax $10,991,040 · Roth $1,831,840 · Personal taxable $4,598,8602029: Personal total $18,191,594 · Pre-tax $11,760,413 · Roth $1,960,069 · Personal taxable $4,471,1132030: Personal total $19,004,097 · Pre-tax $12,583,642 · Roth $2,097,274 · Personal taxable $4,323,1812031: Personal total $19,861,952 · Pre-tax $13,464,497 · Roth $2,244,083 · Personal taxable $4,153,3722032: Personal total $20,768,045 · Pre-tax $14,407,011 · Roth $2,401,169 · Personal taxable $3,959,8662033: Personal total $21,725,460 · Pre-tax $15,415,502 · Roth $2,569,250 · Personal taxable $3,740,7072034: Personal total $22,737,485 · Pre-tax $16,494,587 · Roth $2,749,098 · Personal taxable $3,493,7992035: Personal total $23,807,632 · Pre-tax $17,649,208 · Roth $2,941,535 · Personal taxable $3,216,8892036: Personal total $24,939,653 · Pre-tax $18,884,653 · Roth $3,147,442 · Personal taxable $2,907,5582037: Personal total $26,137,552 · Pre-tax $20,206,579 · Roth $3,367,763 · Personal taxable $2,563,2112038: Personal total $27,405,608 · Pre-tax $21,621,039 · Roth $3,603,507 · Personal taxable $2,181,0622039: Personal total $28,748,388 · Pre-tax $23,134,512 · Roth $3,855,752 · Personal taxable $1,758,1242040: Personal total $30,170,773 · Pre-tax $24,753,928 · Roth $4,125,655 · Personal taxable $1,291,1902041: Personal total $31,677,974 · Pre-tax $26,486,703 · Roth $4,414,450 · Personal taxable $776,8212042: Personal total $33,275,560 · Pre-tax $28,340,772 · Roth $4,723,462 · Personal taxable $211,3262043: Personal total $34,969,481 · Pre-tax $29,915,377 · Roth $5,054,104 · Personal taxable $02044: Personal total $36,766,092 · Pre-tax $31,358,201 · Roth $5,407,892 · Personal taxable $02045: Personal total $38,672,185 · Pre-tax $32,885,741 · Roth $5,786,444 · Personal taxable $02046: Personal total $40,695,015 · Pre-tax $34,503,520 · Roth $6,191,495 · Personal taxable $02047: Personal total $42,842,339 · Pre-tax $35,418,004 · Roth $6,624,900 · Personal taxable $799,4352048: Personal total $45,122,441 · Pre-tax $36,298,224 · Roth $7,088,643 · Personal taxable $1,735,5752049: Personal total $47,544,180 · Pre-tax $37,143,069 · Roth $7,584,848 · Personal taxable $2,816,2632050: Personal total $50,117,019 · Pre-tax $37,936,580 · Roth $8,115,787 · Personal taxable $4,064,6522051: Personal total $52,851,076 · Pre-tax $38,668,342 · Roth $8,683,892 · Personal taxable $5,498,8412052: Personal total $55,757,163 · Pre-tax $39,326,852 · Roth $9,291,765 · Personal taxable $7,138,5462053: Personal total $58,846,839 · Pre-tax $39,910,674 · Roth $9,942,188 · Personal taxable $8,993,9772054: Personal total $62,132,459 · Pre-tax $40,396,074 · Roth $10,638,141 · Personal taxable $11,098,2442055: Personal total $65,627,231 · Pre-tax $40,781,777 · Roth $11,382,811 · Personal taxable $13,462,6442056: Personal total $69,345,275 · Pre-tax $41,039,090 · Roth $12,179,608 · Personal taxable $16,126,5772057: Personal total $73,301,686 · Pre-tax $41,167,337 · Roth $13,032,181 · Personal taxable $19,102,1682058: Personal total $77,512,601 · Pre-tax $41,151,087 · Roth $13,944,433 · Personal taxable $22,417,0812059: Personal total $81,995,275 · Pre-tax $40,973,909 · Roth $14,920,544 · Personal taxable $26,100,8232060: Personal total $86,767,810 · Pre-tax $40,641,930 · Roth $15,964,982 · Personal taxable $30,160,8982061: Personal total $91,816,604 · Pre-tax $40,115,791 · Roth $17,082,530 · Personal taxable $34,618,2832062: Personal total $97,169,879 · Pre-tax $39,405,544 · Roth $18,278,307 · Personal taxable $39,486,0282063: Personal total $102,848,793 · Pre-tax $38,497,503 · Roth $19,557,789 · Personal taxable $44,793,5012064: Personal total $108,876,431 · Pre-tax $37,378,224 · Roth $20,926,834 · Personal taxable $50,571,3732065: Personal total $115,278,056 · Pre-tax $36,034,828 · Roth $22,391,713 · Personal taxable $56,851,5162066: Personal total $122,097,379 · Pre-tax $34,498,607 · Roth $23,959,132 · Personal taxable $63,639,640Age 55Age 94

Annual income and spending
Adviser note · Annual income and spending
Annual cash flows have their own scale, separate from portfolio balances. Gross wages are before payroll deductions. Income cash uses the engine’s wage, benefit and resource cash after modeled income taxes and Roth deposits; it excludes account withdrawals and can be negative when assets fund taxes. Spending is the engine’s after-tax target, not an additional withdrawal. A shortfall is an unfilled need; the target is not evidence that all spending was funded. Wealth closing values use end-of-year balances; annual flows use that year’s dollar basis.

● Gross wages● Income cash after taxes/IRA● Spending after taxes

Annual income and spendingAnnual cash flows, future dollars. Separate from wealth balance scale.-$1,168,356-$302,756$562,844Age 552026 Gross wages $02027 Gross wages $02028 Gross wages $02029 Gross wages $02030 Gross wages $02031 Gross wages $02032 Gross wages $02033 Gross wages $02034 Gross wages $02035 Gross wages $02036 Gross wages $02037 Gross wages $02038 Gross wages $02039 Gross wages $02040 Gross wages $02041 Gross wages $02042 Gross wages $02043 Gross wages $02044 Gross wages $02045 Gross wages $02046 Gross wages $02047 Gross wages $02048 Gross wages $02049 Gross wages $02050 Gross wages $02051 Gross wages $02052 Gross wages $02053 Gross wages $02054 Gross wages $02055 Gross wages $02056 Gross wages $02057 Gross wages $02058 Gross wages $02059 Gross wages $02060 Gross wages $02061 Gross wages $02062 Gross wages $02063 Gross wages $02064 Gross wages $02065 Gross wages $02026 Income cash after taxes/IRA -$10,3352027 Income cash after taxes/IRA -$10,5932028 Income cash after taxes/IRA -$10,8582029 Income cash after taxes/IRA -$11,1302030 Income cash after taxes/IRA -$11,4082031 Income cash after taxes/IRA -$11,6932032 Income cash after taxes/IRA -$11,9852033 Income cash after taxes/IRA -$12,2852034 Income cash after taxes/IRA -$12,5922035 Income cash after taxes/IRA -$12,9072036 Income cash after taxes/IRA -$13,4582037 Income cash after taxes/IRA -$14,0322038 Income cash after taxes/IRA -$14,6212039 Income cash after taxes/IRA -$15,2242040 Income cash after taxes/IRA -$15,8422041 Income cash after taxes/IRA -$16,4752042 Income cash after taxes/IRA -$78,2102043 Income cash after taxes/IRA -$111,7902044 Income cash after taxes/IRA -$114,5852045 Income cash after taxes/IRA -$117,4502046 Income cash after taxes/IRA -$371,8902047 Income cash after taxes/IRA -$402,1982048 Income cash after taxes/IRA -$431,9682049 Income cash after taxes/IRA -$466,3062050 Income cash after taxes/IRA -$502,9062051 Income cash after taxes/IRA -$541,8912052 Income cash after taxes/IRA -$579,4982053 Income cash after taxes/IRA -$623,3992054 Income cash after taxes/IRA -$665,2532055 Income cash after taxes/IRA -$714,5062056 Income cash after taxes/IRA -$760,7732057 Income cash after taxes/IRA -$809,1382058 Income cash after taxes/IRA -$859,5682059 Income cash after taxes/IRA -$903,8642060 Income cash after taxes/IRA -$957,9002061 Income cash after taxes/IRA -$1,003,6322062 Income cash after taxes/IRA -$1,049,5122063 Income cash after taxes/IRA -$1,095,1192064 Income cash after taxes/IRA -$1,139,9302065 Income cash after taxes/IRA -$1,168,3562026 Spending after taxes $389,6652027 Spending after taxes $399,4072028 Spending after taxes $409,3922029 Spending after taxes $419,6272030 Spending after taxes $430,1172031 Spending after taxes $440,8702032 Spending after taxes $451,8922033 Spending after taxes $463,1892034 Spending after taxes $474,7692035 Spending after taxes $486,6382036 Spending after taxes $498,5762037 Spending after taxes $510,8022038 Spending after taxes $523,3352039 Spending after taxes $536,1812040 Spending after taxes $549,3482041 Spending after taxes $562,8442042 Spending after taxes $515,5922043 Spending after taxes $496,8572044 Spending after taxes $509,2782045 Spending after taxes $522,0102046 Spending after taxes $283,5562047 Spending after taxes $269,6352048 Spending after taxes $256,6612049 Spending after taxes $239,5382050 Spending after taxes $220,5842051 Spending after taxes $199,6872052 Spending after taxes $180,6192053 Spending after taxes $155,7212054 Spending after taxes $133,3452055 Spending after taxes $104,0572056 Spending after taxes $78,2542057 Spending after taxes $50,8652058 Spending after taxes $21,9352059 Spending after taxes $02060 Spending after taxes $02061 Spending after taxes $02062 Spending after taxes $02063 Spending after taxes $02064 Spending after taxes $02065 Spending after taxes $0Age 55Age 94
Projection values
Future dollars; family fund balance is separate
Year / pointApprox. agePersonal totalPre-taxRothPersonal taxable
2026 opening55$16,000,000$9,600,000$1,600,000$4,800,000
2027 closing56$16,692,000$10,272,000$1,712,000$4,708,000
2028 closing57$17,421,740$10,991,040$1,831,840$4,598,860
2029 closing58$18,191,594$11,760,413$1,960,069$4,471,113
2030 closing59$19,004,097$12,583,642$2,097,274$4,323,181
2031 closing60$19,861,952$13,464,497$2,244,083$4,153,372
2032 closing61$20,768,045$14,407,011$2,401,169$3,959,866
2033 closing62$21,725,460$15,415,502$2,569,250$3,740,707
2034 closing63$22,737,485$16,494,587$2,749,098$3,493,799
2035 closing64$23,807,632$17,649,208$2,941,535$3,216,889
2036 closing65$24,939,653$18,884,653$3,147,442$2,907,558
2037 closing66$26,137,552$20,206,579$3,367,763$2,563,211
2038 closing67$27,405,608$21,621,039$3,603,507$2,181,062
2039 closing68$28,748,388$23,134,512$3,855,752$1,758,124
2040 closing69$30,170,773$24,753,928$4,125,655$1,291,190
2041 closing70$31,677,974$26,486,703$4,414,450$776,821
2042 closing71$33,275,560$28,340,772$4,723,462$211,326
2043 closing72$34,969,481$29,915,377$5,054,104$0
2044 closing73$36,766,092$31,358,201$5,407,892$0
2045 closing74$38,672,185$32,885,741$5,786,444$0
2046 closing75$40,695,015$34,503,520$6,191,495$0
2047 closing76$42,842,339$35,418,004$6,624,900$799,435
2048 closing77$45,122,441$36,298,224$7,088,643$1,735,575
2049 closing78$47,544,180$37,143,069$7,584,848$2,816,263
2050 closing79$50,117,019$37,936,580$8,115,787$4,064,652
2051 closing80$52,851,076$38,668,342$8,683,892$5,498,841
2052 closing81$55,757,163$39,326,852$9,291,765$7,138,546
2053 closing82$58,846,839$39,910,674$9,942,188$8,993,977
2054 closing83$62,132,459$40,396,074$10,638,141$11,098,244
2055 closing84$65,627,231$40,781,777$11,382,811$13,462,644
2056 closing85$69,345,275$41,039,090$12,179,608$16,126,577
2057 closing86$73,301,686$41,167,337$13,032,181$19,102,168
2058 closing87$77,512,601$41,151,087$13,944,433$22,417,081
2059 closing88$81,995,275$40,973,909$14,920,544$26,100,823
2060 closing89$86,767,810$40,641,930$15,964,982$30,160,898
2061 closing90$91,816,604$40,115,791$17,082,530$34,618,283
2062 closing91$97,169,879$39,405,544$18,278,307$39,486,028
2063 closing92$102,848,793$38,497,503$19,557,789$44,793,501
2064 closing93$108,876,431$37,378,224$20,926,834$50,571,373
2065 closing94$115,278,056$36,034,828$22,391,713$56,851,516
2066 closing95$122,097,379$34,498,607$23,959,132$63,639,640

RMDs and Roth conversions by year
Adviser note · RMDs and conversions
RMDs use eligible owners’ prior-year pre-tax balances and are taken before conversions. Actual modeled conversions can be lower than your requested amount when pre-tax assets run out. No RMD withdrawals are modeled when no first RMD is shown.

First modeled RMD: Age 75 · 2046 · $1,402,582 future dollars

● RMD● Roth conversion

RMDs and Roth conversions by year$0$1,896,570$3,793,140Age 552026: RMD $02027: RMD $02028: RMD $02029: RMD $02030: RMD $02031: RMD $02032: RMD $02033: RMD $02034: RMD $02035: RMD $02036: RMD $02037: RMD $02038: RMD $02039: RMD $02040: RMD $02041: RMD $02042: RMD $02043: RMD $02044: RMD $02045: RMD $02046: RMD $1,402,5822047: RMD $1,494,4312048: RMD $1,585,0752049: RMD $1,688,3212050: RMD $1,797,9422051: RMD $1,914,2742052: RMD $2,027,1572053: RMD $2,157,3342054: RMD $2,282,2642055: RMD $2,427,4872056: RMD $2,564,9432057: RMD $2,708,3772058: RMD $2,857,7142059: RMD $2,990,7962060: RMD $3,150,5372061: RMD $3,288,1802062: RMD $3,426,5692063: RMD $3,564,5842064: RMD $3,700,8142065: RMD $3,793,1402026: Roth conversion $02027: Roth conversion $02028: Roth conversion $02029: Roth conversion $02030: Roth conversion $02031: Roth conversion $02032: Roth conversion $02033: Roth conversion $02034: Roth conversion $02035: Roth conversion $02036: Roth conversion $02037: Roth conversion $02038: Roth conversion $02039: Roth conversion $02040: Roth conversion $02041: Roth conversion $02042: Roth conversion $02043: Roth conversion $02044: Roth conversion $02045: Roth conversion $02046: Roth conversion $02047: Roth conversion $02048: Roth conversion $02049: Roth conversion $02050: Roth conversion $02051: Roth conversion $02052: Roth conversion $02053: Roth conversion $02054: Roth conversion $02055: Roth conversion $02056: Roth conversion $02057: Roth conversion $02058: Roth conversion $02059: Roth conversion $02060: Roth conversion $02061: Roth conversion $02062: Roth conversion $02063: Roth conversion $02064: Roth conversion $02065: Roth conversion $0Age 55Age 94

Put in, withdraw & taxes by year
Adviser note · Put in, withdraw and taxes
Put in shows gross deposits to investment buckets; Withdraw shows gross cash drawn, including RMDs and tax funding. Both remain visible in mixed years; they are not netted. Deposits include reviewed employee/employer contributions, Roth deposits, invested cash surplus, cash-cap sweeps and reinvested resource income. Cash-buffer fill, investment growth and Roth conversions are excluded from Put in. Reserve withdrawals are shown separately as Cash; older retained results without this breakdown use Taxable / cash. Taxable surplus can include unspent income or mandatory withdrawals. A cash sweep is a transfer of existing assets, not new savings. Tax liability has a separate scale and is already funded by income/withdrawals; do not add it again. These are projected flows, not reported transactions.

● Pre-tax / 401(k)● Roth● Taxable investments● Cash

Put in ↑ solid · Withdraw ↓ dashed · Taxes shown separately

Gross bucket deposits above zero and withdrawals below zero-$3,793,140$0$2,624,784Age 552026 Pre-tax / 401(k) · Withdraw $02027 Pre-tax / 401(k) · Withdraw $02028 Pre-tax / 401(k) · Withdraw $02029 Pre-tax / 401(k) · Withdraw $02030 Pre-tax / 401(k) · Withdraw $02031 Pre-tax / 401(k) · Withdraw $02032 Pre-tax / 401(k) · Withdraw $02033 Pre-tax / 401(k) · Withdraw $02034 Pre-tax / 401(k) · Withdraw $02035 Pre-tax / 401(k) · Withdraw $02036 Pre-tax / 401(k) · Withdraw $02037 Pre-tax / 401(k) · Withdraw $02038 Pre-tax / 401(k) · Withdraw $02039 Pre-tax / 401(k) · Withdraw $02040 Pre-tax / 401(k) · Withdraw $02041 Pre-tax / 401(k) · Withdraw $02042 Pre-tax / 401(k) · Withdraw $382,4762043 Pre-tax / 401(k) · Withdraw $608,6472044 Pre-tax / 401(k) · Withdraw $623,8632045 Pre-tax / 401(k) · Withdraw $639,4602046 Pre-tax / 401(k) · Withdraw $1,402,5822047 Pre-tax / 401(k) · Withdraw $1,494,4312048 Pre-tax / 401(k) · Withdraw $1,585,0752049 Pre-tax / 401(k) · Withdraw $1,688,3212050 Pre-tax / 401(k) · Withdraw $1,797,9422051 Pre-tax / 401(k) · Withdraw $1,914,2742052 Pre-tax / 401(k) · Withdraw $2,027,1572053 Pre-tax / 401(k) · Withdraw $2,157,3342054 Pre-tax / 401(k) · Withdraw $2,282,2642055 Pre-tax / 401(k) · Withdraw $2,427,4872056 Pre-tax / 401(k) · Withdraw $2,564,9432057 Pre-tax / 401(k) · Withdraw $2,708,3772058 Pre-tax / 401(k) · Withdraw $2,857,7142059 Pre-tax / 401(k) · Withdraw $2,990,7962060 Pre-tax / 401(k) · Withdraw $3,150,5372061 Pre-tax / 401(k) · Withdraw $3,288,1802062 Pre-tax / 401(k) · Withdraw $3,426,5692063 Pre-tax / 401(k) · Withdraw $3,564,5842064 Pre-tax / 401(k) · Withdraw $3,700,8142065 Pre-tax / 401(k) · Withdraw $3,793,1402026 Taxable investments · Put in $02027 Taxable investments · Put in $02028 Taxable investments · Put in $02029 Taxable investments · Put in $02030 Taxable investments · Put in $02031 Taxable investments · Put in $02032 Taxable investments · Put in $02033 Taxable investments · Put in $02034 Taxable investments · Put in $02035 Taxable investments · Put in $02036 Taxable investments · Put in $02037 Taxable investments · Put in $02038 Taxable investments · Put in $02039 Taxable investments · Put in $02040 Taxable investments · Put in $02041 Taxable investments · Put in $02042 Taxable investments · Put in $02043 Taxable investments · Put in $02044 Taxable investments · Put in $02045 Taxable investments · Put in $02046 Taxable investments · Put in $747,1362047 Taxable investments · Put in $822,5982048 Taxable investments · Put in $896,4472049 Taxable investments · Put in $982,4772050 Taxable investments · Put in $1,074,4522051 Taxable investments · Put in $1,172,6972052 Taxable investments · Put in $1,267,0402053 Taxable investments · Put in $1,378,2142054 Taxable investments · Put in $1,483,6662055 Taxable investments · Put in $1,608,9242056 Taxable investments · Put in $1,725,9162057 Taxable investments · Put in $1,848,3752058 Taxable investments · Put in $1,976,2122059 Taxable investments · Put in $2,086,9322060 Taxable investments · Put in $2,192,6372061 Taxable investments · Put in $2,284,5472062 Taxable investments · Put in $2,377,0572063 Taxable investments · Put in $2,469,4642064 Taxable investments · Put in $2,560,8842065 Taxable investments · Put in $2,624,7842026 Taxable investments · Withdraw $400,0002027 Taxable investments · Withdraw $410,0002028 Taxable investments · Withdraw $420,2502029 Taxable investments · Withdraw $430,7562030 Taxable investments · Withdraw $441,5252031 Taxable investments · Withdraw $452,5632032 Taxable investments · Withdraw $463,8772033 Taxable investments · Withdraw $475,4742034 Taxable investments · Withdraw $487,3612035 Taxable investments · Withdraw $499,5452036 Taxable investments · Withdraw $512,0342037 Taxable investments · Withdraw $524,8352038 Taxable investments · Withdraw $537,9562039 Taxable investments · Withdraw $551,4042040 Taxable investments · Withdraw $565,1902041 Taxable investments · Withdraw $579,3192042 Taxable investments · Withdraw $211,3262043 Taxable investments · Withdraw $02044 Taxable investments · Withdraw $02045 Taxable investments · Withdraw $02046 Taxable investments · Withdraw $02047 Taxable investments · Withdraw $02048 Taxable investments · Withdraw $02049 Taxable investments · Withdraw $02050 Taxable investments · Withdraw $02051 Taxable investments · Withdraw $02052 Taxable investments · Withdraw $02053 Taxable investments · Withdraw $02054 Taxable investments · Withdraw $02055 Taxable investments · Withdraw $02056 Taxable investments · Withdraw $02057 Taxable investments · Withdraw $02058 Taxable investments · Withdraw $02059 Taxable investments · Withdraw $02060 Taxable investments · Withdraw $02061 Taxable investments · Withdraw $02062 Taxable investments · Withdraw $02063 Taxable investments · Withdraw $02064 Taxable investments · Withdraw $02065 Taxable investments · Withdraw $0Age 55Age 94

Estimated taxes · separate scale

Estimated tax liability, not additional withdrawals$0$1,168,3562026 Taxes $10,3352027 Taxes $10,5932028 Taxes $10,8582029 Taxes $11,1302030 Taxes $11,4082031 Taxes $11,6932032 Taxes $11,9852033 Taxes $12,2852034 Taxes $12,5922035 Taxes $12,9072036 Taxes $13,4582037 Taxes $14,0322038 Taxes $14,6212039 Taxes $15,2242040 Taxes $15,8422041 Taxes $16,4752042 Taxes $78,2102043 Taxes $111,7902044 Taxes $114,5852045 Taxes $117,4502046 Taxes $371,8902047 Taxes $402,1982048 Taxes $431,9682049 Taxes $466,3062050 Taxes $502,9062051 Taxes $541,8912052 Taxes $579,4982053 Taxes $623,3992054 Taxes $665,2532055 Taxes $714,5062056 Taxes $760,7732057 Taxes $809,1382058 Taxes $859,5682059 Taxes $903,8642060 Taxes $957,9002061 Taxes $1,003,6322062 Taxes $1,049,5122063 Taxes $1,095,1192064 Taxes $1,139,9302065 Taxes $1,168,356Age 55Age 94

Annual taxes and spending

Adviser note · Annual taxes and spending explanation
Review the engine’s annual tax, RMD, conversion and spending values across the entire projection.
Model assumptions
Adviser note · Assumptions and model limits

Closing balances are gross of latent account taxes. Smooth returns are assumptions, not a safe-spending limit or probability of success.

  • Preset amounts and assumptions are editable illustrations, not estimates of a typical household.
  • Returns, inflation, spending and tax buckets are assumptions specified in this packet.
  • Absent birth dates and residence remain missing inputs. Social Security and other income are included only when explicitly supplied.
  • Anonymous hypothetical inputs are not reported holdings, accepted evidence, an approved plan, legal family ownership or executed activity.
  • Enhanced federal senior deduction eligibility or MAGI additions remain unreviewed; the federal estimate retains the base deduction. States requiring that amount remain unresolved.
  • Simple state bracket estimate: federal AGI less federally taxable Social Security, then a basic state deduction. Wages, taxable IRA/401(k) withdrawals, Roth conversions, interest, dividends and gains otherwise use ordinary brackets. No owner/source questionnaire is required. Credits, age/dependent exemptions, retirement exclusions, deduction phaseouts, most special gain treatment and local taxes are omitted. Some amounts are disclosed parameter proxies. Thresholds stay nominal after the latest included enacted schedule; this is a planning assumption, not a complete return or verified future indexing. Washington separately models its securities-gain excise and enacted 2028 income-tax interaction. Refine with detailed planning when these differences matter.
  • FL: simple-FL-2026-brackets-v1; approximate state-tax planning components.
  • Simplified taxable investment sales assume 50% of proceeds are long-term gains and the remainder is assumed return of capital, not verified cost basis. Cash realizes no gain. Retained initial basis and detailed lot settings are not used or changed by this mode. The existing tax engine applies income, deductions, gain brackets and NIIT; this percentage is not a tax rate.
  • Deterministic what-if, not a market forecast, calibrated success probability or optimized advice. Returns are assumptions; early-loss tests are specific paths.
  • 2026 MFJ basic federal components and the selected planning residence; state rule sources, coverage and future-year assumptions are reported separately; base standard deduction with an optional reviewed enhanced senior deduction through2028; no age/blind standard-deduction additions, credits or dependent additions; future thresholds are assumptions. No survivor filing status, estate tax, tax-lot optimization, other income or penalties. Explicit Social Security estimates increase with assumed inflation, not a promised COLA; benefit-month cash is approximate. Healthcare/giving allocations fit inside the budget. Medicare uses age-65 birth months and two-year modeled MAGI; absent pre-horizon MAGI leaves IRMAA unknown. Reserve includes Medicare estimates rather than charging them twice; other coverage and out-of-pocket costs remain estimates.
  • Qualified Roth access and conversion eligibility are assumed for discussion, not verified. RMD uses owner age and Uniform Lifetime factors.
  • Family link is a hypothetical planning carve-out, not an actual legal ownership change or estate-tax exclusion. No ownership shares invented. Reported personal accounts remain unchanged.
  • Explicit pre-tax spending is owner-specific, inflation-adjusted and includes mandatory distributions rather than adding them twice. Optional conversion cutoff uses each owner RMD start year. An explicit securities gain percentage is a scenario assumption; spending cash realizes no gain.
  • Taxable growth assumed unrealized; ongoing dividends, capital-loss deductions and turnover taxes are omitted. Personal fees are omitted; linked family fee is explicit. Ending personal wealth is gross of latent pre-tax and capital-gain taxes.