Advanced Retirement Calculator

The calculator below will help you determine your financial independence amount based on your current investment allocations and their growth rate, various expenses such as lifetime expenses, temporary expenses, and one-time expenses and their inflation rates, and passive incomes during retirement. The calculator employs a bucketing strategy to ensure that near-term expenses are secured and not affected by market fluctuations. It also provides a detailed plan to achieve the financial independence/retirement goal.

Retirement Timeline

Current age

Retirement age

Life Expectancy

Retirement Safety Variables

Annual expense buffer

Taxes

Lifestyle Inflation

Current Investments

Add your current investments and its yearly gorwth rate.

Investment

Amount

Growth

Post retirement Yearly Income

Input your annual retirement income. The start age can be before retirement, and the calculator will automatically adjust for inflation to your retirement age.

Source

Amount

Growth

Start Age

End Age

Withdrawal Account Info

Years of expense supported by this account

Years

Growth rate

Allocating funds for your near-term expenses in a less volatile account will help reduce the impact of market fluctuations on your retirement income. This strategy allows you to keep the rest of your portfolio invested for long-term growth while having a safety net for your immediate needs.

Bucket allocation

Allocate your post-retirement investments across different asset classes to minimize risk. Additionally, aiding in automatic portfolio rebalancing based on withdrawal replenishment intervals.

Investment

Allocation

Growth

Lifetime Monthly Expense

Input your current monthly expense and its inflation rate. The calculator will auto adjust based on inflation to your retirement age.

Expense

Amount

Inflation

Temporary Monthly Expenses

Enter your current temporary/short-term expense and its inflation rate. The calculator will auto adjust based on inflation to your retirement age.

Expense

Amount

Inflation

Till Age

One time Expenses

Add you future one-time expenses in todays value with the inflation rate. The value will be auto adjusted based on the provided inflation.

Expense

Amount

Inflation

At Age

Investment & Expense Information

To retire you would need to build an investment Corpus of

$132,952,181

To retire today, you will need have an investment corpus of

$21,910,364

To reach your target investment corpus you will need to monthly invest the following amount to you current corpus

$145,056

Your current Investment corpus

$6,500,000

Your current monthly expense

$50,000

Your monthly expense, when you retire, with an avg. 9.49% yearly inflation will become

$306,290

Till you reach retirement age your current corpus with 9.43% CAGR annual growth will become

$39,442,026

Investment & expense growth table

Age	Expense	Proposed Corpus
45	3,675,479.33	92,550,984.25
46	4,058,181.15	101,806,082.675
47	44,602,312.92	111,986,690.943
48	4,955,894.28	105,767,827.02
49	5,481,219.24	116,344,609.722
50	6,065,421.93	127,979,070.694
51	3,776,443.66	127,675,417.295
52	4,125,363.19	140,442,959.025
53	4,507,427.92	154,487,254.927
54	4,925,833.57	152,836,687.669
55	5,384,086.92	168,120,356.436
56	5,886,036.24	184,932,392.08
57	6,435,904.8	181,072,395.512
58	7,038,327.59	199,179,635.064
59	7,698,391.78	219,097,598.57
60	8,421,681.04	211,743,008.805
61	9,214,324.31	232,917,309.685
62	10,083,049.37	256,209,040.654
63	11,035,241.65	243,467,100.032
64	12,079,008.92	267,813,810.035
65	13,223,252.28	294,595,191.039
66	14,477,744.23	273,704,574.741
67	15,853,214.41	301,075,032.215
68	17,361,443.81	331,182,535.436
69	19,015,368.31	298,146,307.897
70	20,829,192.47	327,960,938.687
71	22,818,514.5	360,757,032.555
72	25,000,463.66	309,827,939.685
73	27,393,851.23	340,810,733.654
74	30,019,336.4	374,891,807.019
75	32,899,608.58	297,852,404.068
76	36,059,587.79	327,637,644.475
77	39,526,644.86	360,401,408.923
78	43,330,843.43	245,559,646.754
79	47,505,205.92	270,115,611.43
80	52,086,005.91	297,127,172.573
81	57,113,089.41	127,918,007.611
82	62,630,228	140,709,808.373
83	68,685,507.02	154,780,789.21
84	75,331,752.17	0
85	82,626,998.52	0

Investment & expense growth table

The table below shows how your retirement fund performs against rising expenses. Each row includes: (A) total yearly expense, including inflated and lifestyle-adjusted buffer expenses; (B) passive income grown at the provided rate and adjusted for tax; (C) your starting and ending withdrawal account balance for the year; (D) growth of your proposed corpus in each bucket; (E) growth of your current corpus in each bucket. The calculator deducts the required withdrawal balance from investments, adjusts for taxes, and reallocates the remaining investments based on the allocation ratio. This reshuffle occurs whenever the withdrawal account is depleted.

Age	Expense	Passive Income	Withdrawal Account Details		Proposed Corpus		Current Corpus
	With margin of safety	After tax	Start	End	Stocks	Debt Funds	Stocks	Debt Funds
45	3.68M	0.00	48.81M	45.14M	64.79M	27.77M	0.00	0.00
46	4.06M	0.00	46.95M	42.89M	71.26M	30.54M	0.00	0.00
47	44.60M	0.00	44.60M	0.00	78.39M	33.60M	0.00	0.00
48	4.96M	0.00	15.83M	10.88M	74.04M	31.73M	0.00	0.00
49	5.48M	0.00	11.31M	5.83M	81.44M	34.90M	0.00	0.00
50	6.07M	0.00	6.07M	0.00	89.59M	38.39M	0.00	0.00
51	3.78M	0.00	11.91M	8.13M	89.37M	38.30M	0.00	0.00
52	4.13M	0.00	8.46M	4.33M	98.31M	42.13M	0.00	0.00
53	4.51M	0.00	4.51M	0.00	108.14M	46.35M	0.00	0.00
54	4.93M	0.00	15.54M	10.62M	106.99M	45.85M	0.00	0.00
55	5.38M	0.00	11.04M	5.66M	117.68M	50.44M	0.00	0.00
56	5.89M	0.00	5.89M	0.00	129.45M	55.48M	0.00	0.00
57	6.44M	0.00	20.32M	13.89M	126.75M	54.32M	0.00	0.00
58	7.04M	0.00	14.44M	7.40M	139.43M	59.75M	0.00	0.00
59	7.70M	0.00	7.70M	0.00	153.37M	65.73M	0.00	0.00
60	8.42M	0.00	26.60M	18.18M	148.22M	63.52M	0.00	0.00
61	9.21M	0.00	18.91M	9.70M	163.04M	69.88M	0.00	0.00
62	10.08M	0.00	10.08M	0.00	179.35M	76.86M	0.00	0.00
63	11.04M	0.00	34.88M	23.84M	170.43M	73.04M	0.00	0.00
64	12.08M	0.00	24.79M	12.71M	187.47M	80.34M	0.00	0.00
65	13.22M	0.00	13.22M	0.00	206.22M	88.38M	0.00	0.00
66	14.48M	0.00	45.77M	31.30M	191.59M	82.11M	0.00	0.00
67	15.85M	0.00	32.55M	16.69M	210.75M	90.32M	0.00	0.00
68	17.36M	0.00	17.36M	0.00	231.83M	99.35M	0.00	0.00
69	19.02M	0.00	60.14M	41.13M	208.70M	89.44M	0.00	0.00
70	20.83M	0.00	42.77M	21.94M	229.57M	98.39M	0.00	0.00
71	22.82M	0.00	22.82M	0.00	252.53M	108.23M	0.00	0.00
72	25.00M	0.00	79.10M	54.09M	216.88M	92.95M	0.00	0.00
73	27.39M	0.00	56.26M	28.86M	238.57M	102.24M	0.00	0.00
74	30.02M	0.00	30.02M	0.00	262.42M	112.47M	0.00	0.00
75	32.90M	0.00	104.12M	71.22M	208.50M	89.36M	0.00	0.00
76	36.06M	0.00	74.07M	38.01M	229.35M	98.29M	0.00	0.00
77	39.53M	0.00	39.53M	0.00	252.28M	108.12M	0.00	0.00
78	43.33M	0.00	137.17M	93.83M	171.89M	73.67M	0.00	0.00
79	47.51M	0.00	97.59M	50.08M	189.08M	81.03M	0.00	0.00
80	52.09M	0.00	52.09M	0.00	207.99M	89.14M	0.00	0.00
81	57.11M	0.00	180.84M	123.72M	89.54M	38.38M	0.00	0.00
82	62.63M	0.00	128.67M	66.04M	98.50M	42.21M	0.00	0.00
83	68.69M	0.00	68.69M	0.00	108.35M	46.43M	0.00	0.00
84	75.33M	0.00	154.78M	79.45M	0.00	0.00	0.00	0.00
85	82.63M	0.00	82.63M	0.00	0.00	0.00	0.00	0.00

Path to Financial Independence

Strategies for Maintaining a Strong Financial Position

Importance of Bucket-Strategy

Understanding inflation

Calculating Financial freedom amount

Finance Calculator

Advanced Retirement Calculator

Retirement Timeline

Retirement Safety Variables

Current Investments

Post retirement Yearly Income

Withdrawal Account Info

Bucket allocation

Lifetime Monthly Expense

Temporary Monthly Expenses

One time Expenses

Read More