This page lives at a public web address. Anyone who has the link can open it and read the source. That is why the sync key is not written into this file: it is stored only on this device, in this browser. You paste it in once per device (once on the Mac, once on the phone) and it stays until you clear the browser data.
Use the access key (the scoped one you share across your apps), never the master key. If a key is ever exposed, regenerate it in the jsonbin dashboard and paste the new one here.
6a51d370da38895dfe4e2cf0
Full URL: https://api.jsonbin.io/v3/b/6a51d370da38895dfe4e2cf0
Portfolio & Home
Growth assumption AFTER retirement, when you would hold a more conservative mix than the 8.5% above. 3% is very conservative (mostly bonds and cash), 5 to 6% is a typical balanced 50/50 mix. Every projection table in the dashboard uses this rate.
Leave at $0 if you are not putting anything aside. This is money saved for retirement from whatever vehicle you have: IRA, 401k, or plain savings. If you get a job with a 401k, put anything extra there first, because most employers match it and a match is free money an IRA cannot give you. Only in years you actually earn something does this get counted.
Federal plus California, combined, on money pulled out of the IRA before you retire. 20% is a reasonable starting figure at a low income. This does NOT include the 10% early-withdrawal penalty, which the dashboard adds by itself for any withdrawal before 8 January 2028, the day you turn 59 and a half.
Social Security
Update these any time your SS.gov estimate changes. Your estimate is based on past income -- as that changes, update each age. SS cannot be claimed before 62. CA does not tax SS.
Retirement Expenses (today's $)
Everything except the home payment: food, gas, utilities, HOA dues, personal. Grows at the inflation rate below. The home payment lives in its own boxes so each piece behaves correctly.
P&I (incl. escrow cushion) drops to $0 when the mortgage pays off, or when the HECM opens if earlier. Property tax and condo insurance continue forever. Edit property tax directly if an assessment or bond changes it.
Applies only between your retirement age and 65, then Medicare takes over. The real number depends heavily on Covered California subsidies at your retirement income, which could push it well below this. $500 is a placeholder. Get a real quote and update. Inflates at the Medicare rate.
Medicare starts at 65 and covers Part B, Part D, a Medigap policy, and dental/vision (Part A is $0 with 40 work quarters). Enter your all-in monthly total in TODAY'S dollars and update it whenever premiums change. The 6.5% rate comes from the 2026 Medicare Trustees Report's own projection: Part B premium $202.90 (2026) to ~$360 (2035) and deductible $283 to ~$503, both ~6.6%/yr; the rest of the bundle blends slightly lower. The dashboard automatically scales this bundle (and the pre-65 health figure) up by the excess over general inflation for the years between now and retirement, so the projected doubling lands in the right years without you having to pre-inflate the number yourself.
Income Toggles
off
Enter the after-tax net figure from your salary needs calculator (the "net after deductions & tax" line). In retirement with no W-2 income, this is ~$1,200/mo.
The monthly gift from your uncle was removed from this dashboard on purpose. It is money tied to a person, not an income stream you can plan decades around, and there is no honest way to guess the year it stops. Every number here is calculated as if it is already zero. Anything he gives while he is here is a cushion on top of this plan, never part of it.
SS Cut Stress Test
off
2026 Trustees Report (June 2026): the OASI trust fund depletes in Q4 2032 and benefits drop to 78% of scheduled, a 22% cut, if Congress takes no action. When toggled on, the cut applies from calendar year 2033 forward. If you claim at 62 to 64 you receive the full benefit until then, because the cut hits checks already in payment too.
Reverse Mortgage (HECM)
off
When on, the HECM pays off your remaining mortgage at the start age below: your P&I stops then, and the line of credit is reduced by the balance paid off. Toggle to compare against never opening one.
With auto-compute on, "available before payoff" is estimated as the principal limit (33.5% of home value at 62, rising about 0.8 points per year of age, anchored to the June 2026 Mutual of Omaha quote) minus computed fees (2% of value mortgage insurance + $6,000 origination + $4,042 other and counseling). Uncheck the box to type a figure from a live quote instead. The net spendable line after mortgage payoff shows above. LOC grows on the unused portion at the HECM rate.
Part-Time Work After Retirement
off
no
Earnings limit 2026: $24,480/yr. $1 withheld per $2 over limit. Withheld benefits are NOT lost — they are added back as a higher monthly amount once you hit FRA (age 67).
Adds earned income to your monthly picture for the years you work after claiming. If claiming before FRA and earning over the limit, shows the actual net after withholding.
Showing today's dollars. All figures use current purchasing power — the numbers you already know. Toggle to "2038 $" to see what everything inflates to by the time you retire. Both views inflate income AND expenses together so nothing is shown out of context.
Retirement Age Comparison
Click an age to see your monthly cash flow at that retirement date. All four ages shown in the summary table below.
All Ages at a Glance
Monthly surplus or shortfall at each retirement age, with your current toggle settings applied.
Line Item
Age 62 (2030)
Age 63 (2031)
Age 64 (2032)
Age 65 (2033)
Age 66 (2034)
Age 67 (2035)
Age 68 (2036)
Age 69 (2037)
Age 70 (2038)
Reverse Mortgage Decision
HECM line of credit at age 70 vs. never opening one. Toggle "Open HECM LOC at 70" on the left to see the side-by-side comparison update live.
Opening Early vs. Waiting to 70
Anchored to the June 2026 Mutual of Omaha quote: below 62 only the proprietary SecureEquity exists (9.82%, no FHA non-recourse insurance); from 62 on, the HECM applies (loan accrues at the HECM rate on the left). Pick an open age below. Assumes $0 draws after opening and fees financed into the loan, so the comparison isolates what early opening itself costs.
Open early at age
SecureEquity rate (%/yr)
SecureEquity combined LTV (%)
SecureEquity LTV anchored to the quote: $600k value paying off $160k plus a $67k line at 58 (~38%), $675k paying off $150k plus $112k at 62 (~39%). SecureEquity line assumed not to grow (Ted's quote did not include LOC growth); HECM line grows at the HECM rate. SecureEquity fees = HECM fees minus the 2%-of-value mortgage insurance.
Social Security Cut Impact
What the projected 22% SS cut (OASI depletion Q4 2032, per the June 2026 Trustees Report) does to your monthly picture at each retirement age. Toggle the cut on the left to apply it from 2033 on across all views, or read this section for the side-by-side comparison.
Now to Retirement — The Runway
Everything else on this page assumes you arrive at retirement with a certain amount in the IRA. This is the section that decides whether you do. Type what you actually take home each year. Any year your pay does not cover your costs, the difference has to come out of the IRA, and the dashboard shows you what that really costs after tax and the early-withdrawal penalty.
HECM Gap Coverage Tool
Every year from retirement to 104 where your income (Social Security + the fixed IRA draw + roommate if on) falls short of expenses. Each box fills itself in automatically with the full shortfall for that year, capped at the credit line still available. You only type in a box if you want a different number than the automatic one, and anything you type is saved. The IRA draw is held fixed here, so the HECM is the only lever in this table.
If You Need Care — HECM vs. No HECM
All four scenarios below show what happens to your money if care becomes necessary, comparing opening the HECM at 70 vs. never opening it. All figures in today's dollars unless toggled otherwise. Care assumed to start at age 80.
Age care starts
Part-time aide hrs/day (in-home)
Home care rate ($/hr, OC 2026)
Assisted living/mo (OC 2026)
OC 2026 data: licensed home care agencies charge $38-$45/hr. Assisted living in Orange County runs ~$6,000-$6,500/mo (Genworth/CareScout), default $6,200. Default home-care rate $41/hr is midpoint. Full-time care (8hrs/day) = ~$10,004/mo at that rate. Care costs inflate at 4%/yr.
Lifetime Projection — Age to 104
Uses your selected retirement age and all current dashboard settings. Shows income, expenses, surplus or shortfall, and running IRA and HECM balances every year from retirement to 104. Everything updates when you change any input or toggle.
Market Crash Stress Test — Keep Selling vs. Bridge From the HECM
The advice you heard ("don't sell investments in a down market, live off 2 to 5 years of cash instead") works here without ever building a cash fund: the HECM line of credit IS the cash fund. This compares selling from the IRA straight through a crash vs. pausing IRA draws and living off the HECM line for the bridge years, then resuming. Uses your selected retirement age and all current toggles.
Crash hits at age
Market drop (%)
Bridge years (pause IRA draws)
IRA Withdrawal Range — RMD Floor to Max Sustainable
For every year from your selected retirement age to 104: your projected IRA balance, the RMD you are forced to take (starts at age 75), the most you could draw that year and still have money last to 104, and where your current fixed SWR draw sits in that range. All of it recomputes when you change your IRA balance, growth rate, or SWR.
The Bare Minimum to Reach 104
Not the most you could save. The least you have to. Pick the age you could realistically start putting money aside, and this works backwards to the smallest monthly amount that makes the money last to 104, retiring at the age selected above. It does not care which account it goes in: IRA, 401k, or savings.
What Setting Money Aside Actually Buys You
Set a monthly amount and a start age in the left panel. This shows how it changes your balance at each retirement age and ripples through to income and surplus at every age.