Skip to main content

RETIREMENT PLANNING TOOL

Cash Flow Planner

See every dollar coming in and going out, year by year, from today through the end of your plan. Income, withdrawals, Social Security, taxes, goals, and portfolio balance in one table.

Most people have never seen their full financial picture laid out this way. This is where clarity starts.

No sign-up required · Instant results

Personal

Income (Working Years)

Annual Salary$180,000
Salary Growth3%
Savings Rate15%

% of salary going to savings

Portfolio & Withdrawals

Current Portfolio$800,000
Portfolio Growth Rate6%
Annual Withdrawal$72,000

Starting amount, inflation-adjusted

Retirement Income

$
$

Expenses

Annual Living Expenses$90,000
Inflation Rate2.5%
Effective Tax Rate22%

Special Expenses

Add one-time expenses like a home purchase, college, or travel.

Projected Peak Portfolio

$13,149,547

highest balance projected

Projected Portfolio at End

$13,149,547

at age 90

Fully Funded

To 90

portfolio sustains full horizon

Net Lifetime Flows

$-2,344,039

total inflows minus outflows

Educational estimate based on your inputs, not a prediction of actual results.

Year-by-Year Projection · Ages 4590

Cash Flow Summary

Retirement years
Portfolio depleted
YearAgeIncome
Inflows
Portfolio
Draw
SS & Pension
/ Other
Total
Inflows
Living
Expenses
Goals &
One-time
Tax
Payment
Planned
Savings
Total
Outflows
Net
Flows
Portfolio
Balance
202645180,000--180,00090,000-39,60027,000156,60023,400875,000
202746185,400--185,40092,250-40,78827,810160,84824,552955,310
202847190,962--190,96294,556-42,01228,644165,21225,7501,041,273
202948196,691--196,69196,920-43,27229,504169,69626,9951,133,253
203049202,592--202,59299,343-44,57030,389174,30228,2901,231,637
203150208,669--208,669101,827-45,90731,300179,03429,6351,336,835
203251214,929--214,929104,372-47,28432,239183,89631,0331,449,285
203352221,377--221,377106,982-48,70333,207188,89132,4861,569,449
203453228,019--228,019109,656-50,16434,203194,02333,9951,697,818
203554234,859--234,859112,398-51,66935,229199,29635,5641,834,916
203655241,905--241,905115,208-53,21936,286204,71237,1931,981,297
203756249,162--249,162118,088-54,81637,374210,27838,8842,137,549
203857256,637--256,637121,040-56,46038,496215,99640,6412,304,298
203958264,336--264,336124,066-58,15439,650221,87042,4662,482,206
204059272,266--272,266127,168-59,89940,840227,90644,3602,671,978
204160280,434--280,434130,347-61,69642,065234,10746,3272,874,362
204261288,847--288,847133,606-63,54643,327240,47948,3683,090,151
204362297,513--297,513136,946-65,45344,627247,02550,4873,320,187
204463306,438--306,438140,369-67,41645,966253,75152,6873,565,364
204564315,631--315,631143,879-69,43947,345260,66254,9693,826,630
204665RET-72,000-72,000147,475-11,880-159,355(87,355)3,984,228
204766-72,000-72,000151,162-11,880-163,042(91,042)4,151,282
204867-72,00033,600105,600154,941-18,163-173,105(67,505)4,328,359
204968-72,00033,600105,600158,815-18,163-176,978(71,378)4,516,060
205069-72,00033,600105,600162,785-18,163-180,949(75,349)4,715,024
205170-72,00033,600105,600166,855-18,163-185,018(79,418)4,925,925
205271-72,00033,600105,600171,026-18,163-189,190(83,590)5,149,481
205372-72,00033,600105,600175,302-18,163-193,465(87,865)5,386,449
205473-72,00033,600105,600179,685-18,163-197,848(92,248)5,637,636
205574-72,00033,600105,600184,177-18,163-202,340(96,740)5,903,895
205675-72,00033,600105,600188,781-18,163-206,944(101,344)6,186,128
205776-72,00033,600105,600193,501-18,163-211,664(106,064)6,485,296
205877-72,00033,600105,600198,338-18,163-216,501(110,901)6,802,414
205978-72,00033,600105,600203,297-18,163-221,460(115,860)7,138,559
206079-72,00033,600105,600208,379-18,163-226,542(120,942)7,494,872
206180-72,00033,600105,600213,588-18,163-231,752(126,152)7,872,564
206281-72,00033,600105,600218,928-18,163-237,091(131,491)8,272,918
206382-72,00033,600105,600224,401-18,163-242,565(136,965)8,697,293
206483-72,00033,600105,600230,011-18,163-248,175(142,575)9,147,131
206584-72,00033,600105,600235,762-18,163-253,925(148,325)9,623,959
206685-72,00033,600105,600241,656-18,163-259,819(154,219)10,129,396
206786-72,00033,600105,600247,697-18,163-265,860(160,260)10,665,160
206887-72,00033,600105,600253,890-18,163-272,053(166,453)11,233,070
206988-72,00033,600105,600260,237-18,163-278,400(172,800)11,835,054
207089-72,00033,600105,600266,743-18,163-284,906(179,306)12,473,157
207190-72,00033,600105,600273,411-18,163-291,574(185,974)13,149,547

All values in nominal dollars. Expenses grow at your stated inflation rate. Tax is estimated using your effective rate applied to taxable income. Social Security and pension begin at their stated ages regardless of retirement date. Numbers rounded to nearest dollar.

Your portfolio sustains through age 90, peaking at $13,149,547. The next question is whether you can spend more, give more, or retire earlier.

This is an estimate, not a number to plan around alone.

This calculator is an educational tool to help you think through scenarios. The results are illustrative estimates based on the inputs you provided and general assumptions. They are not financial advice, and the numbers shown should not be relied on as exact to your situation.

Real outcomes depend on factors a calculator can't fully model: your complete tax picture, plan-specific rules, market performance, IRS rate changes, life events, and how all the pieces of your financial life interact. Past performance does not guarantee future results.

This tool does not collect, store, or transmit any financial data.

Before making any decision based on these numbers, let's talk. I'll look at your full picture, pressure-test the assumptions, and help you understand what these numbers actually mean for you, at no cost.

Jay Chang, VP, Wealth Advisor

By Jay Chang, VP, Wealth Advisor

Last updated July 6, 2026

What Is a Retirement Cash Flow Projection?

A retirement cash flow projection lists every dollar coming in and going out, year by year, from today through the end of your plan. Income, Social Security, pension, portfolio withdrawals, expenses, taxes, and one-time goals all land in one table with a running portfolio balance.

Most people have never seen their finances laid out this way. A net worth statement shows what you have. A cash flow table shows whether it lasts, and in which years it gets tight.

When a Year-by-Year View Helps Most

Any big transition that changes your income or spending pattern is a reason to rebuild the table. The situations where I reach for this view first:

  • The five years around retirement. Bridge years before Social Security and Medicare are often the tightest of the whole plan. Retiring early makes the gap wider, as I cover in retiring at 58 when benefits are designed for 65.
  • After a divorce or the loss of a spouse. One household became two, or two incomes became one. The old plan no longer describes your life. I walk through the reset in rebuilding financially after a major life change.
  • After an inheritance or windfall. Before deciding what to buy or pay off, see what the money does to every future year. Start with what not to do with a first inheritance.
  • Deciding when to claim Social Security. Change the claim age in the planner and watch which years benefit and which years carry more portfolio withdrawals.
  • Testing a big one-time goal. A second home, a wedding, a gift to a child. Add it at a specific age and see the ripple through every year after.

How to Use This Calculator

  1. Enter your current age, planned retirement age, and the age you want the plan to run through.
  2. Enter your salary and savings rate, plus expected Social Security and any pension with their start ages.
  3. Set annual expenses, an inflation rate, an effective tax rate, and any one-time goals like a home purchase or a wedding.
  4. Review the year-by-year table, the projected portfolio at the end of the plan, and the age the portfolio runs out, if it does.

Cash Flow Questions I Hear Most

What does a retirement cash flow projection show?

It shows every dollar coming in and going out for each year of your plan: salary, Social Security, pension, portfolio withdrawals, expenses, taxes, and one-time goals. The output is a running portfolio balance for every age. That single table answers the question most people can't answer: does the money last?

What if my portfolio runs out before the end of my plan?

A projected depletion age is a signal, not a verdict. The main levers are retiring later, spending less, saving more now, adjusting the withdrawal amount, and changing when Social Security starts. Test each lever one at a time in the planner and watch how the depletion age moves. Small changes made early usually beat big changes made late.

Does the planner account for taxes and inflation?

Yes, in simplified form. Expenses grow every year at the inflation rate you set. Taxes use a single effective rate applied to taxable income, with 85 percent of Social Security and a portion of portfolio withdrawals treated as taxable. Real tax bills vary year to year, so treat the tax line as an estimate.

Why use a year-by-year view instead of a rule of thumb?

Rules of thumb like the 4 percent guideline assume smooth, average years. Real retirements are lumpy: a bridge period before Social Security starts, a mortgage that ends, a one-time gift to a child, higher medical costs later. A year-by-year table shows exactly which years are tight and which are comfortable, so the fix can target the actual problem.

Related Tools