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.
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
- Spending after taxes
- $389,665
- Estimated taxes
- $10,335
- Pre-tax / 401(k) · No movement
- $0
- Roth · No movement
- $0
- Taxable investments · Withdraw
- $400,000
- RMD (in withdrawals)
- $0
- Roth conversion
- $0
- Personal closing wealth
- $16,692,000
- Family closing wealth
- $0
- Spending shortfall
- $0
Editable illustration
FloridaWealth projectionAdviser note · Wealth projectionClosing 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
Annual income and spendingAdviser note · Annual income and spendingAnnual 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
Projection values
| Year / point | Approx. age | Personal total | Pre-tax | Roth | Personal taxable |
|---|---|---|---|---|---|
| 2026 opening | 55 | $16,000,000 | $9,600,000 | $1,600,000 | $4,800,000 |
| 2027 closing | 56 | $16,692,000 | $10,272,000 | $1,712,000 | $4,708,000 |
| 2028 closing | 57 | $17,421,740 | $10,991,040 | $1,831,840 | $4,598,860 |
| 2029 closing | 58 | $18,191,594 | $11,760,413 | $1,960,069 | $4,471,113 |
| 2030 closing | 59 | $19,004,097 | $12,583,642 | $2,097,274 | $4,323,181 |
| 2031 closing | 60 | $19,861,952 | $13,464,497 | $2,244,083 | $4,153,372 |
| 2032 closing | 61 | $20,768,045 | $14,407,011 | $2,401,169 | $3,959,866 |
| 2033 closing | 62 | $21,725,460 | $15,415,502 | $2,569,250 | $3,740,707 |
| 2034 closing | 63 | $22,737,485 | $16,494,587 | $2,749,098 | $3,493,799 |
| 2035 closing | 64 | $23,807,632 | $17,649,208 | $2,941,535 | $3,216,889 |
| 2036 closing | 65 | $24,939,653 | $18,884,653 | $3,147,442 | $2,907,558 |
| 2037 closing | 66 | $26,137,552 | $20,206,579 | $3,367,763 | $2,563,211 |
| 2038 closing | 67 | $27,405,608 | $21,621,039 | $3,603,507 | $2,181,062 |
| 2039 closing | 68 | $28,748,388 | $23,134,512 | $3,855,752 | $1,758,124 |
| 2040 closing | 69 | $30,170,773 | $24,753,928 | $4,125,655 | $1,291,190 |
| 2041 closing | 70 | $31,677,974 | $26,486,703 | $4,414,450 | $776,821 |
| 2042 closing | 71 | $33,275,560 | $28,340,772 | $4,723,462 | $211,326 |
| 2043 closing | 72 | $34,969,481 | $29,915,377 | $5,054,104 | $0 |
| 2044 closing | 73 | $36,766,092 | $31,358,201 | $5,407,892 | $0 |
| 2045 closing | 74 | $38,672,185 | $32,885,741 | $5,786,444 | $0 |
| 2046 closing | 75 | $40,695,015 | $34,503,520 | $6,191,495 | $0 |
| 2047 closing | 76 | $42,842,339 | $35,418,004 | $6,624,900 | $799,435 |
| 2048 closing | 77 | $45,122,441 | $36,298,224 | $7,088,643 | $1,735,575 |
| 2049 closing | 78 | $47,544,180 | $37,143,069 | $7,584,848 | $2,816,263 |
| 2050 closing | 79 | $50,117,019 | $37,936,580 | $8,115,787 | $4,064,652 |
| 2051 closing | 80 | $52,851,076 | $38,668,342 | $8,683,892 | $5,498,841 |
| 2052 closing | 81 | $55,757,163 | $39,326,852 | $9,291,765 | $7,138,546 |
| 2053 closing | 82 | $58,846,839 | $39,910,674 | $9,942,188 | $8,993,977 |
| 2054 closing | 83 | $62,132,459 | $40,396,074 | $10,638,141 | $11,098,244 |
| 2055 closing | 84 | $65,627,231 | $40,781,777 | $11,382,811 | $13,462,644 |
| 2056 closing | 85 | $69,345,275 | $41,039,090 | $12,179,608 | $16,126,577 |
| 2057 closing | 86 | $73,301,686 | $41,167,337 | $13,032,181 | $19,102,168 |
| 2058 closing | 87 | $77,512,601 | $41,151,087 | $13,944,433 | $22,417,081 |
| 2059 closing | 88 | $81,995,275 | $40,973,909 | $14,920,544 | $26,100,823 |
| 2060 closing | 89 | $86,767,810 | $40,641,930 | $15,964,982 | $30,160,898 |
| 2061 closing | 90 | $91,816,604 | $40,115,791 | $17,082,530 | $34,618,283 |
| 2062 closing | 91 | $97,169,879 | $39,405,544 | $18,278,307 | $39,486,028 |
| 2063 closing | 92 | $102,848,793 | $38,497,503 | $19,557,789 | $44,793,501 |
| 2064 closing | 93 | $108,876,431 | $37,378,224 | $20,926,834 | $50,571,373 |
| 2065 closing | 94 | $115,278,056 | $36,034,828 | $22,391,713 | $56,851,516 |
| 2066 closing | 95 | $122,097,379 | $34,498,607 | $23,959,132 | $63,639,640 |
RMDs and Roth conversions by yearAdviser note · RMDs and conversionsRMDs 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
Put in, withdraw & taxes by yearAdviser note · Put in, withdraw and taxesPut 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
Estimated taxes · separate scale
Annual taxes and spending
| Year | Gross wages | Cash from pay | Income-tax withholding | Social Security | Federal tax | State tax | Total tax | RMD | Roth conversion | Spending after taxes |
|---|---|---|---|---|---|---|---|---|---|---|
| 2026 | $0 | $0 | $0 | $0 | $10,335 | $0 | $10,335 | $0 | $0 | $389,665 |
| 2027 | $0 | $0 | $0 | $0 | $10,593 | $0 | $10,593 | $0 | $0 | $399,407 |
| 2028 | $0 | $0 | $0 | $0 | $10,858 | $0 | $10,858 | $0 | $0 | $409,392 |
| 2029 | $0 | $0 | $0 | $0 | $11,130 | $0 | $11,130 | $0 | $0 | $419,627 |
| 2030 | $0 | $0 | $0 | $0 | $11,408 | $0 | $11,408 | $0 | $0 | $430,117 |
| 2031 | $0 | $0 | $0 | $0 | $11,693 | $0 | $11,693 | $0 | $0 | $440,870 |
| 2032 | $0 | $0 | $0 | $0 | $11,985 | $0 | $11,985 | $0 | $0 | $451,892 |
| 2033 | $0 | $0 | $0 | $0 | $12,285 | $0 | $12,285 | $0 | $0 | $463,189 |
| 2034 | $0 | $0 | $0 | $0 | $12,592 | $0 | $12,592 | $0 | $0 | $474,769 |
| 2035 | $0 | $0 | $0 | $0 | $12,907 | $0 | $12,907 | $0 | $0 | $486,638 |
| 2036 | $0 | $0 | $0 | $0 | $13,458 | $0 | $13,458 | $0 | $0 | $498,576 |
| 2037 | $0 | $0 | $0 | $0 | $14,032 | $0 | $14,032 | $0 | $0 | $510,802 |
| 2038 | $0 | $0 | $0 | $0 | $14,621 | $0 | $14,621 | $0 | $0 | $523,335 |
| 2039 | $0 | $0 | $0 | $0 | $15,224 | $0 | $15,224 | $0 | $0 | $536,181 |
| 2040 | $0 | $0 | $0 | $0 | $15,842 | $0 | $15,842 | $0 | $0 | $549,348 |
| 2041 | $0 | $0 | $0 | $0 | $16,475 | $0 | $16,475 | $0 | $0 | $562,844 |
| 2042 | $0 | $0 | $0 | $0 | $78,210 | $0 | $78,210 | $0 | $0 | $515,592 |
| 2043 | $0 | $0 | $0 | $0 | $111,790 | $0 | $111,790 | $0 | $0 | $496,857 |
| 2044 | $0 | $0 | $0 | $0 | $114,585 | $0 | $114,585 | $0 | $0 | $509,278 |
| 2045 | $0 | $0 | $0 | $0 | $117,450 | $0 | $117,450 | $0 | $0 | $522,010 |
| 2046 | $0 | $0 | $0 | $0 | $371,890 | $0 | $371,890 | $1,402,582 | $0 | $283,556 |
| 2047 | $0 | $0 | $0 | $0 | $402,198 | $0 | $402,198 | $1,494,431 | $0 | $269,635 |
| 2048 | $0 | $0 | $0 | $0 | $431,968 | $0 | $431,968 | $1,585,075 | $0 | $256,661 |
| 2049 | $0 | $0 | $0 | $0 | $466,306 | $0 | $466,306 | $1,688,321 | $0 | $239,538 |
| 2050 | $0 | $0 | $0 | $0 | $502,906 | $0 | $502,906 | $1,797,942 | $0 | $220,584 |
| 2051 | $0 | $0 | $0 | $0 | $541,891 | $0 | $541,891 | $1,914,274 | $0 | $199,687 |
| 2052 | $0 | $0 | $0 | $0 | $579,498 | $0 | $579,498 | $2,027,157 | $0 | $180,619 |
| 2053 | $0 | $0 | $0 | $0 | $623,399 | $0 | $623,399 | $2,157,334 | $0 | $155,721 |
| 2054 | $0 | $0 | $0 | $0 | $665,253 | $0 | $665,253 | $2,282,264 | $0 | $133,345 |
| 2055 | $0 | $0 | $0 | $0 | $714,506 | $0 | $714,506 | $2,427,487 | $0 | $104,057 |
| 2056 | $0 | $0 | $0 | $0 | $760,773 | $0 | $760,773 | $2,564,943 | $0 | $78,254 |
| 2057 | $0 | $0 | $0 | $0 | $809,138 | $0 | $809,138 | $2,708,377 | $0 | $50,865 |
| 2058 | $0 | $0 | $0 | $0 | $859,568 | $0 | $859,568 | $2,857,714 | $0 | $21,935 |
| 2059 | $0 | $0 | $0 | $0 | $903,864 | $0 | $903,864 | $2,990,796 | $0 | $0 |
| 2060 | $0 | $0 | $0 | $0 | $957,900 | $0 | $957,900 | $3,150,537 | $0 | $0 |
| 2061 | $0 | $0 | $0 | $0 | $1,003,632 | $0 | $1,003,632 | $3,288,180 | $0 | $0 |
| 2062 | $0 | $0 | $0 | $0 | $1,049,512 | $0 | $1,049,512 | $3,426,569 | $0 | $0 |
| 2063 | $0 | $0 | $0 | $0 | $1,095,119 | $0 | $1,095,119 | $3,564,584 | $0 | $0 |
| 2064 | $0 | $0 | $0 | $0 | $1,139,930 | $0 | $1,139,930 | $3,700,814 | $0 | $0 |
| 2065 | $0 | $0 | $0 | $0 | $1,168,356 | $0 | $1,168,356 | $3,793,140 | $0 | $0 |
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.