Draft your Estate. Map the dimensions of your wealth.
Shape You Have
Plan Configuration
A retirement architecture built for one stands on different ground than one drawn for two. Determine your plan's foundation before we start building.
Starting conditions
Date of birth
Target retirement date
Retirement age exceeds 100 — plan capped at age 120.
Plan through date
Gross annual salary
Recorded, not yet modelled.
01 / YOUR TIMELINE
40 yrs
Where you are today — the starting point, and how many years of building still lie ahead before retirement.
65 yrs
The year you stop earning and start drawing — it sets how long your money has to grow and when the spending begins.
🎉 Congrats — you're already retired! Move the slider right to model a future milestone, or keep going to see what your current shape looks like.
Not set
How long you're planning for your money to last — a shorter retirement raises your boundaries, a longer one lowers them, so set it to the age you genuinely want to be covered through.
02 / YOUR CAPITAL
$750k
03 / YOUR CONTRIBUTIONS
$25,000
04 / YOUR DATUM
Not set
Your target annual retirement spending — the point you choose to test inside your Shape.
05 / MARKET CONDITIONS
Market Scenario
Assumes markets grow faster than inflation, with upside real returns around 4%–6.5%.
Plain English: This shows how your Shape can widen if markets help.
Market Scenario
Uses a middle-of-the-road real return baseline around 3.5% after inflation.
Plain English: When people hear 7%–8% market returns, that is usually before inflation. This view shows purchasing-power growth.
Market Scenario
Assumes real returns stay low, roughly 0.5%–3.5% after inflation.
Plain English: This compresses the Shape and shows what may still hold if markets disappoint.
Inflation Engine
Datum Intelligence
Keeps the Shape in today's purchasing power by stripping out inflation.
Plain English: $100k means what $100k buys today, even if the future dollar amount would be higher.
Datum Intelligence
Shows the future dollar amounts after inflation is added.
Plain English: The same lifestyle may require a bigger number later, even if the buying power is the same.
8%
Datum Intelligence
Half of all households pay less than this. Common when most of the estate sits in Roth or taxable accounts, where withdrawals arrive already taxed or not taxed at all.
Datum Intelligence
Three households in four pay less than this. A reasonable starting assumption for an estate built mostly from pre-tax accounts.
Datum Intelligence
Nine in ten pay less than this. Reached by large pre-tax balances drawn down hard, alongside substantial other income.
The Sketch uses geometric compounding. Each scenario runs a band of three growth paths — conservative, baseline, and upside — which form your Floor, middle projection, and Ceiling. Optimistic: 2.0–4.0–6.5% real (markets performing well above average). Historical: 1.5–3.5–5.5% real (anchored to long-run averages). Stress: 0.5–1.5–3.5% real (compressed returns, heavy downside guardrails). Inflation: Real strips inflation out — all values in today's dollars. Nominal adds 3.0%/yr inflation, showing the raw future dollar amounts.
Plan-Through Age sets how long the money has to last. It's the one input that isn't about how hard your plan works, but how long — and it reshapes everything downstream. A shorter retirement means each dollar covers fewer years, so the same capital safely supports more spending: your Floor, Ceiling, and Datum all rise. A longer retirement spreads the same capital thinner, and all three settle lower. Set it to the age you genuinely want to be covered through — it's an honest assumption, not a dial to make the numbers look better.
Your Floor and Ceiling each use a withdrawal rate tuned to the question they answer: the Floor uses a reduced rate for resilience under a conservative path, the Ceiling uses an elevated rate for capacity under an upside path — and both flex with your retirement length, rising as it shortens and easing as it lengthens. Your Datum is different in kind: it always shows the capital required to sustain your chosen spending — at the canonical 4% rule for a baseline retirement, adjusting with your Plan-Through Age just as the boundaries do. That way the three boundaries answer three honest questions: "what could break" (Floor), "what could stretch" (Ceiling), and "what would my spending cost as capital" (Datum) — each measured against the length of retirement you're planning for.
Total Portfolio Balance
Annual Contributions
Current Age
—
Retirement Age
—
Plan-Through Age
—
Fixed monthly and annual expenses
Charitable Giving & Donations
Monthly Operating Overhead:$0
Expense-to-Income Ratio (Overhead vs. Income):—
Add your income above and your upkeep load appears here. Until then, this figure would be a guess.
Target Annual Spend
The benchmark elevation for your financial future.
When you claim Social Security changes how long your portfolio has to carry you.
Income Timing Hall
Your current claiming plan is the baseline. Each option shows how timing changes your guaranteed income, supported spend, and conservative floor.
How this works ▾
This is not just a Social Security benefit estimate. The Studio tests each claiming path against your current accounts and spending target to see how timing affects the whole retirement structure.
Delaying both benefits usually creates the largest monthly check, but it also forces your portfolio to carry more years alone. Starting earlier can reduce that pressure — sometimes enough to support more spending overall.
Current Claiming Plan
Primary
Co-Architect
SSA.gov Monthly Estimates
Enter the monthly benefit amounts shown on your SSA.gov statement — not the annual total. Studio annualizes them for the engine. Age 67 is treated as Full Retirement Age in this model.
Primary
Age 62 /mo
Age 67 /mo (FRA)
Age 70 /mo
Co-Architect
Age 62 /mo
Age 67 /mo (FRA)
Age 70 /mo
Healthcare before Medicare
The years between your last paycheck and age 65 are the ones you pay for yourself. Premium plus what you typically spend out of pocket. A benchmark unsubsidised Marketplace plan for a couple in their fifties runs near this. Change it if you have a real quote.
Cost /mo
Datum default — change it if you have a real number.
Compare by:
Selected timing path
The Systems Panel
Every system terminates at one panel. The Estate has been built, pressured, and conditioned. Before Monte Carlo runs, this is the specification the engine reads — one transparent control panel for the people, balances, benefits, policies, market assumptions, and machinery behind the Range.
Engine manifest
Market design
Modeled paths
HOW YOUR PROJECTION IS CALCULATED
The simulation engine relies on the exact coordinates you provide. Core structural metrics—Age, Retirement Horizon, Target Spend (Datum), Tax Rates, and heavily-weighted assets (401k, IRAs, Pensions)—directly calibrate the thousands of market scenarios in your projected Range. Liabilities map your Net Worth, but do not dictate the survival rate. Calibrate your inputs truthfully to generate a structurally sound projection.
We see your inputs only long enough to compute your plan. We store nothing. We sell nothing.
LEGAL FIREWALLCapital housed within this wing is legally decoupled from the primary Estate. It is immune to core structural collapse, shielded from standard liability modeling, and designated exclusively for generational transfer.
DATUM INTELLIGENCE
STRUCTURAL CEILING
Structural Ceiling — the portfolio your upside path projects, and the yearly spending it could sustain.
$0 / $0 yr
TARGET DATUM
Target Datum — the yearly spending you want in retirement, and the total capital needed to make that spending possible.
$0 / $0 yr
SURVIVAL FLOOR
Survival Floor — the portfolio your conservative path projects, and the yearly spending it could sustain.
$0 / $0 yr
Growth Period—
Projections are illustrative only. Not financial advice.
Shape State:INITIALIZING?
What it Means:Calculating...
What to Consider:Calculating...
Shape You Want
01 / YOUR TIMELINE
40 yrs
Where you are today — the starting point, and how many years of building still lie ahead before retirement.
65 yrs
The year you stop earning and start drawing — it sets how long your money has to grow and when the spending begins.
🎉 Congrats — you're already retired! Move the slider right to model a future milestone.
Not set
How long you're planning for your money to last — a shorter retirement raises your boundaries, a longer one lowers them, so set it to the age you genuinely want to be covered through.
02 / YOUR CAPITAL
$750k
03 / YOUR CONTRIBUTIONS
$25,000
04 / YOUR DATUM
Not set
Your target annual retirement spending — the point you choose to test inside your Shape.
05 / MARKET CONDITIONS
Market Scenario
Assumes markets grow faster than inflation, with upside real returns around 4%–6.5%.
Plain English: This shows how your Shape can widen if markets help.
Market Scenario
Uses a middle-of-the-road real return baseline around 3.5% after inflation.
Plain English: When people hear 7%–8% market returns, that is usually before inflation. This view shows purchasing-power growth.
Market Scenario
Assumes real returns stay low, roughly 0.5%–3.5% after inflation.
Plain English: This compresses the Shape and shows what may still hold if markets disappoint.
Shape You HaveShape You Want
Structural Ceiling
Structural Ceiling — the portfolio your upside path projects, and the yearly spending it could sustain.
———
Target Datum
Target Datum — the yearly spending you want in retirement, and the total capital needed to make that spending possible.
———
Survival Floor
Survival Floor — the portfolio your conservative path projects, and the yearly spending it could sustain.
———
Growth Period
———
Current Shape:—
Test Shape:—
What it Means:Move a slider to begin.
What to Consider:Design values update live.
Most Impactful Lever:—
What Changed:No changes yet.
CEILING TENSION
This move lowers your structural Ceiling — the best your plan can support if markets cooperate. At 30% you're trading away some upside. At 60% the strong-market path now tops out much lower.
0%
FLOOR TENSION
This move lowers your survival Floor — what the conservative path supports even if markets disappoint. At 30% you're thinning your safety margin. At 60% your worst-case resilience has dropped sharply.
0%
DATUM TENSION
You're pulling your Datum higher than your discovered position. At 30% the upper paths still carry it. At 60% you're approaching or past the Ceiling — the plan needs stronger inputs to support this lifestyle across modeled outcomes.
0%
As you design your Want, these bars show how much pressure each change puts on your Ceiling, Floor, and spending target.
To Reach This Design:
Drag the Datum line on your Want shape to test a target — the plan shows exactly what it would take to hold it.
↺ Design reset to discovered shape
ESTATE SQUARE FOOTAGE
$0
System Velocity$0 / YR
Expense-to-Income Ratio—
Philanthropic Yield$0 — add your income for the % —
Contributions$0 / MO
Compound Yield$0 / MO
Interest Drag$0 / MO
ESTATE STRUCTURAL LOAD
FUNDING YOUR RETIREMENT SPENDING
Simulate CollapseApplies a -30% volatility shock to all liquid equities. Maps structural contraction and velocity decay in real-time.
Visualize PlumbingTraces the algorithmic sequence of capital extraction (Liquid → Pre-Tax → Roth). It also maps high-velocity pipelines from your Liquid reserves to any liability explicitly marked 'Target for Accelerated Payoff'.
Target Spend BenchmarkDraws a fixed laser line representing your Target Annual Spend to visually scale Estate coverage.
Measurement · convergence sequence
The Convergence
Four market engines run 10,000 paths each — 40,000 modeled paths per request. Convergence resolves the spending confidence curve and simulation Ceiling while the stress battery independently anchors the Floor.
Convergence computing
Probability of success
Measurement · Systems Panel
The Systems Panel
Every engine input, source room, policy, and machine setting terminates here before the Monte Carlo swarm begins.
THE SPECIFICATION
Values carried from earlier DATUMAE rooms stay editable at their origin. Engine-only assumptions live here. Use the source links to revise the structure, then return to this sheet for the final handoff.
01 · GroundPeople, horizon & tax profile
Architect Profile anchors DOB, location, and filing status. Retirement and plan-through ages are a last-touch sync between Profile and Retirement Baseline; DOB itself is never rewritten by the age slider.
Co-architect date of birthOrigin · Architect ProfileCo retirement ageOrigin · Architect ProfileCo plan-through ageOrigin · Architect ProfileCo SS claiming ageOrigin · Social Security Canopy
Measurement · Range
RANGE REVEAL · MODEL DESIGNThe Estate has been tested.
Across 40,000 modeled paths — 10,000 from each of four market engines — the simulation resolves the spending line and its upper band. The Floor is set separately by the five-scenario stress battery. Together they reveal the tested Range, distribution, and tax drag.
Working range
Floor → Ceiling · annual spending
Target spend
Plan delivery
Model design
Horizon
Five-scenario stress battery
Floor
5 of 5 stress cases · current requirement
The highest spending level that survives the required stress battery. It is not a Monte Carlo percentile.
Monte Carlo confidence curve
Spend
Selected point on the 40,000-path curve
Delivered at this spend
Simulation upper band
Ceiling
Higher spending line
The simulation’s upper spending band — more room when modeled outcomes are favorable, without borrowing the Floor’s stress-battery machinery.
Measurement faces
What we measured: spend more, and less of the plan arrives
How much of your plan arrives as spending movesDrag target spend to explore a different spending level.
More stretchDecision zoneMore confidence
Your Datum
Distribution of outcomes
Supported spending across 40,000 modeled paths
Median
Tax drag across the retirement horizon
Median effective tax rate, year by yearMedian + interquartile band across 40,000 modeled paths
0% median effective taxThe median modeled path produces no federal income-tax drag in this period. The baseline is the result, not an empty state.
Floor comes from the stress battery. Target spend and the simulation Ceiling sit on the 40,000-future delivery curve; drag target spend to inspect another point.
Account Details
> INITIALIZING DATUM V-SCAN ENGINE
> COMPILING ARCHITECTURAL ASSETS
> ISOLATING LIQUIDITY FRICTION
> RUNNING 10,000 FUTURES...
> APPLYING THERMODYNAMIC SHOCK
> MAPPING STRUCTURAL BOUNDARIES
> DATUM LOCKED. PREPARING DOSSIER.
STRUCTURAL CEILING
YOUR DATUM
SURVIVAL FLOOR
Computation Error
We could not compute your Range. Please check your inputs and try again.
Scenario Comparison
DATUMAE / STUDIO / OVERVIEW
Blueprint Brief · 00
Before you enter the Studio
Your retirement is not a number. It’s a structure.
The Studio is where your retirement moves from outline to architecture. Build the financial estate,
test the forces and decisions that act upon it, see the shape it can support, then align
the structure for the life it has to carry.