☰ Year-by-Year Data TableAll values in today's dollars (real, inflation-adjusted) · drag to move · resize from corner
Age
Phase
Ann. Income ?
Portfolio ?
Savings/mo ?
Living Exp/mo ?
HC/mo ?
Est. Taxes/mo ?
Total Burn/mo ?
SS/mo ?
Inv Returns ?
Need ?
Gap / Surplus ?
Gross Port. Draw ?
Net Draw/mo ?
RMDs/yr ?
Accessible ?
Pre-Tax ?
SWR ?
Portfolio: Total projected balance.
Accessible: Roth + brokerage + checking (tax-advantaged or after-tax).
Pre-Tax: 401k + trad IRA balance (taxable on withdrawal; merged into accessible at access age).
Need: Nest egg required at that age to sustain retirement to life expectancy.
Ann. Income: Salary + inv. returns while working; SWR withdrawal + SS after retirement.
Gross Draw: Monthly gross portfolio withdrawal needed (before SS offset).
Net Draw: Actual monthly dollars pulled from portfolio after SS offsets expenses.
Total Burn/mo: Living expenses + healthcare + estimated taxes — total monthly cash needed from all sources.
Savings/mo: Monthly contributions to portfolio during working years.
★ Roth Window: Years between retirement and SS / age 75 where income is lowest — prime time for Roth conversions.
Not financial advice — verify SS at ssa.gov/myaccount.