This version answers the questions that matter: how much you'll need, how much you're on track to have, the gap, and what to do about it. Assets grow at their own returns, a self-occupied home is excluded from your corpus by default, liabilities are captured, and only the money you actually invest is counted.
Required corpus at retirement
Projected corpus at retirement
Surplus / shortfall
vs. required
Funding ratio
projected ÷ required
Corpus depletion age
base case
Balance at planning age
base case
What can you do?
Calculated from your actual plan — not generic advice.
Retirement income snapshot
First year of retirement, in future money.
Expected expenses
—
Guaranteed income
—
Portfolio withdrawal
—
Initial withdrawal rate
—
Corpus over your lifetime — three scenarios
Conservative lowers returns and raises inflation by 2 points; Optimistic does the reverse. Stress tests, not probabilities.
Corpus in today’s money (NPV)
Your base-case corpus discounted back to today’s purchasing power. Discounting at inflation shows real value; a higher rate reflects an opportunity cost.
Year-by-year projection
Full ledger in nominal (future) money, with a today's-money closing column. Export it for your records.
The engine runs a month-by-month simulation. Annual returns and inflation are converted to monthly rates with (1+r)^(1/12)−1. Each month it grows the balance (positive balances only), adds your actual investments and any retirement income, subtracts inflated expenses, and applies one-time events on their due month.
Required corpus is found by reverse-simulation: we search for the smallest corpus at retirement that funds every inflated expense (net of retirement income and events) through your planning age and still leaves your legacy target. Projected corpus compounds today's investable assets plus your actual contributions to retirement age. The gap and funding ratio compare the two, and the extra monthly investment is solved so projected meets required.
A self-occupied home is excluded from the corpus by default. Liabilities affect net worth and monthly surplus but aren't deducted from the corpus unless you model a payoff. Scenarios are deterministic stress tests. Values shown are nominal (future money); required-vs-projected are compared at the same point in time.
Have a suggestion?
Spotted something off, or want a feature? Send a note — it goes straight to us.