Do I need a website to use AdvisorCal?

No. Every calculator comes with its own branded landing page that you can share as a standalone link — on social media, in emails, or in ads. If you do have a website, you can also embed any calculator with a single iframe tag. Works with WordPress, Wix, Squarespace, or any site builder.

Will my clients see the AdvisorCal brand anywhere?

No. Every page displays your logo, your colors, your company name, and your headshot. Your clients and prospects will only see your brand — AdvisorCal is never visible to them.

What are the advisor tools and how are they different from the calculators?

The 28 calculators are client-facing tools you embed on your website to capture leads. The 16 advisor planning tools are tax-aware analysis tools you run during client meetings — Roth conversion analysis, tax projections, inherited IRA modeling, legacy planning, and more. Each one generates two deliverables: a multi-page branded PDF report for the meeting AND a persistent household page online that the client can revisit between meetings.

Which advisor tools are included?

Your subscription includes all 16 advisor planning tools: Roth Conversion Pro, Tax Burden Analysis, Tax Projection Advisor, Tax Analyzer, Tax-Efficient Withdrawals, Backdoor Roth Advisor, Annuity Income Analyzer, QCD Optimizer, NUA Strategy Advisor, Legacy Optimizer, Inherited IRA Optimizer, Housing Decision, FERS Pension Estimator, TSP Withdrawal Planner, FEHB & Medicare Coordination, and Federal Benefits Gap Analysis. Each tool generates detailed results with charts and branded PDF reports.

Are the calculators and advisor tools compliant?

All tools use hedged language like 'estimate' and 'may' — never promissory language. You can set custom compliance disclaimers globally, per calculator, and per advisor tool. Disclaimers appear on every PDF report. The tools provide educational estimates, not financial advice.

How current is the data in the calculators?

All calculators and advisor tools use the latest IRS tax brackets, SSA benefit tables, CMS Medicare/IRMAA thresholds, and contribution limits. Data is updated when new figures are released so your clients always get accurate results.

What exactly do I get when a lead comes in?

You get their first name, last name, email, phone number, the name of the calculator they used, every input they entered, and their calculated results. Both you and the client receive an email with a branded PDF report attached. All leads are stored in your dashboard where you can track and manage them.

Can I manage clients and reports within AdvisorCal?

Yes. The advisor tools include a built-in client management system. You can save reports to client profiles, view report history, search by client or date, and manage team members with role-based permissions.

What do the advisor tool PDF reports include?

Each advisor tool report is a multi-page branded PDF with your firm's name, logo, and colors. It includes an executive summary, highlighted key results, a full assumptions and inputs table, year-by-year projection tables, embedded charts, and your compliance disclaimer.

Can prospects use the calculator without entering their info?

That's up to you. You can toggle lead capture on or off for each calculator. With it on, prospects fill out the calculator and enter their info to unlock results. With it off, they can see results immediately.

Is there a limit on leads or reports?

No. There are no per-lead fees, no per-report fees, and no caps. You get unlimited leads across all 28 calculators, unlimited advisor tool reports, and unlimited PDF downloads. The plan is flat-rate.

How do I add a calculator to my existing website?

Copy and paste a single iframe embed code from your dashboard. No plugins to install, no JavaScript files to manage. Works on WordPress, Wix, Squarespace, Webflow, or any HTML site. The calculator automatically resizes to fit your page.

Is lead and client data secure?

Yes. All data is transmitted over HTTPS and stored in a secure, encrypted database. Lead and client data is only accessible through your authenticated dashboard. We never share, sell, or use your data for any purpose.

Print Preview · Advisor copy·11 pages · 8.5 × 11 in·Web preview → Client copy

Comprehensive Retirement PlanADVISORCAL · NO. 6183

Prepared for

Jane Anderson

A multi-decade, tax-aware projection across every account, income source, and expense bucket — with deterministic forecasts, Roth conversion strategy, and stochastic stress testing of sequence-of-returns risk.

§01

What this analysis answers

Three questions sit underneath every part of this report. Jane's pages were built to answer them in order.

Will you have enough money to last through retirement?

We project the household's income, expenses, taxes, and asset growth year by year against life expectancy. If the plan funds, you'll see how the surplus grows. If it doesn't, you'll see exactly where the gap appears and the two numbers — a lump sum today or a required return rate — that would close it.

What happens if one spouse passes away too early?

The survivor files single. The widow / widower’s tax brackets compress at the same income, RMDs continue, and Social Security drops to the higher of the two benefits. The survivor scenario shows how the plan looks for the remaining spouse.

What happens if you need long-term care?

Long-term care costs in the survivor's late years drain assets fastest. The LTC overlay re-runs the projection with $X/yr of care costs starting at age Y so you can see how much cushion the plan has against that risk.

§02

Shortfall

The plan funds through life expectancy under current assumptions. No infusion or return-rate change is required.

Plan is on track. Surplus grows year by year and the projection's ending balance is positive.

§01

Executive Summary

The single page a busy client reads. Everything else in this document supports these numbers.

Total investable assets

$800,000

Across all accounts, prior to projection growth.

This plan is 0 years from retirement, projected to draw $61,632 in the first year and $96,034 by age 80 — Monte Carlo says the trajectory is tight at 14%.

Years to retirement

Income at retirement

$61,632

Income at 80

$96,034

Lifetime tax savings

$96,098

Vs. no optimization.

Monte Carlo success

14%

Probability the plan holds across 1,000 trials.

§02

Household

Member	Role	Current age	Life expectancy
Jane	Primary	65	95

§03

Assets

Grouped by tax treatment. Drives the withdrawal-sequencing logic in the projection.

Taxable

$100,000

13%

Account	Type	Balance
Schwab Taxable	Taxable Brokerage	$100,000

Tax-deferred

$500,000

63%

Account	Type	Balance
Vanguard IRA	Traditional IRA	$500,000

Tax-free

$200,000

25%

Account	Type	Balance
Fidelity Roth	Roth IRA	$200,000

Grand total

$800,000

§15

Net worth — 2026

Snapshot at the start of the projection. Spendable drives drawdown; protected and income assets are non-drawdown.

Net worth

$920,000

Total assets

$920,000

Spendable

$800,000

87.0%

Drives retirement drawdown.

Protected

$120,000

13.0%

Annuity income riders + non-drawdown buckets.

Income

0.0%

Rental properties, business interests.

§12

Risk allocation — today vs. target

Current portfolio mix vs. the target the advisor and household agreed on.

Current

Portfolio Total

$800,000

At Risk (equities)63.7%
Low Risk (fixed)31.3%
Emergency Funds (cash)5.0%

Target

Agreed allocation

$800,000

At Risk (equities)40.0%
Low Risk (fixed)55.0%
Emergency Funds (cash)5.0%

Advisor-set target from the household profile.

§04

Tax allocation — today vs. legacy

Where the household's money sits today across tax-treatment buckets, and what remains at the end of the plan.

Current

Portfolio Total

$800,000

Qualified (Trad)62.5%
Roth25.0%
Taxable12.5%
Cash / HSA0.0%

At horizon

Remaining at horizon

$2,706,684

Qualified (Trad)23.8%
Roth45.3%
Taxable30.9%
Cash / HSA0.0%

§05

Tax classifications

A shared vocabulary for the four tax treatments referenced throughout this report. Every dollar in the household belongs to one of these buckets, and the tax it owes depends on which.

1099 / Taxable

Individual & joint brokerage accounts, bank savings, CDs, money-market funds.

Tax now: Yes — interest, dividends, and realized gains reported on Form 1099 each year.
At withdrawal: Only capital-gains tax on growth at sale; basis comes out tax-free.

Most flexible bucket — no penalty for early access — but pays an annual tax drag on the way up.

Non-Qualified

Non-qualified annuities, cash-value life insurance.

Tax now: No — growth accumulates tax-deferred inside the contract.
At withdrawal: Earnings withdrawn are taxed as ordinary income (LIFO); basis comes out tax-free.

Hybrid treatment — funded with after-tax dollars but grows tax-deferred until withdrawal.

Qualified / Pre-Tax

Traditional IRA, 401(k), 403(b), 457, SEP / SIMPLE, qualified annuity.

Tax now: No — contributions were deducted or pre-tax; growth is tax-deferred.
At withdrawal: 100% of every withdrawal is taxed as ordinary income. RMDs begin at age 73.

The biggest deferred-tax bill on the household balance sheet — Roth conversions reshape this bucket.

Tax-Free

Roth IRA, Roth 401(k), HSA (qualified medical), 529 (qualified education), municipal-bond interest.

Tax now: No — contributions were after-tax (Roth) or never taxed (HSA / muni interest).
At withdrawal: Qualified withdrawals are entirely tax-free. Roth has no RMDs during the owner’s lifetime.

The most valuable retirement dollar — every $1 in this bucket spends as $1, regardless of future tax rates.

§04

Income

Source	Type	Monthly	Starts	Ends	COLA	Taxable
Social Security	Social Security	$2,500	Age 67	Lifetime	2.5%	85%

§05

Custom income paths

Stepped income trajectories — bridge years before Social Security, part-time consulting after, pension kicking in mid-retirement. Each row is a single phase. Empty when the plan doesn't use them.

Bridge + part-time consultingDefault taxable: 100%

Phase	Age window	Monthly $	COLA	Taxable %	Note
1	65 → 66	$4,000	—	100%	Bridge years — consulting before SS claim
2	67 → 72	$1,500	2.0%	100%	Part-time consulting (post-SS)

§05

Expenses

Expense	Category	Annual	Starts	Ends	Inflation
Baseline living	Baseline	$50,000	Age 60	Lifetime	2.5%
Healthcare (out-of-pocket + Medicare premiums)	Healthcare	$8,000	Age 65	Lifetime	5.0%

Year-1 total$58,000

§06

Future cash flows

One-time events the recurring income and expense models can't capture cleanly — selling a property, a business buyout, an inheritance, tuition, large gifts. Each one is keyed to the owner's age. Inflows credit the destination account after tax; outflows act as an extra expense in that year.

Event	Category	Age	Today $	Direction	Taxable %	Treatment
Sell Florida condo	Home Sale	70	$300,000	Inflow	0%	LTCG
Grandchild college tuition	Tuition	68	$25,000	Outflow	0%	Ordinary

Total inflows (today $)

$300,000

Total outflows (today $)

$25,000

§06

Deterministic Projection

Year-by-year cash flow under the base assumptions. Tax-aware withdrawal sequencing, RMD-forced distributions, inflation projection.

Final balance

$2,706,684

Lifetime federal tax

$218,054

Shortfall age

—

Funds last through end of horizon.

Total balance, year-end · ages 65 – 95

Year	Age	Income	Expenses	Tax	Ending balance
2026	65	$61,632	$58,000	$3,632	$833,068
2027	66	$63,276	$59,650	$3,626	$866,398
2028	67	$64,383	$61,351	$3,032	$900,539
2029	68	$96,410	$90,028	$6,382	$905,724
2030	69	$68,081	$64,915	$3,166	$940,585
2031	70	$390,831	$66,781	$3,230	$1,334,696
2032	71	$72,003	$68,705	$3,298	$1,393,612
2033	72	$74,059	$70,691	$3,368	$1,455,119
2034	73	$73,822	$72,740	$1,082	$1,501,417
2035	74	$75,965	$74,854	$1,111	$1,549,097
2036	75	$82,595	$77,035	$5,560	$1,593,770
2037	76	$85,116	$79,287	$5,829	$1,639,490
2038	77	$87,689	$81,611	$6,078	$1,686,294
2039	78	$90,379	$84,011	$6,368	$1,734,159
2040	79	$93,161	$86,488	$6,673	$1,783,085
2041	80	$96,034	$89,046	$6,988	$1,833,074
2042	81	$98,975	$91,688	$7,287	$1,884,155
2043	82	$102,043	$94,417	$7,626	$1,936,297
2044	83	$105,180	$97,236	$7,944	$1,989,531
2045	84	$108,463	$100,148	$8,315	$2,043,808
2046	85	$111,815	$103,157	$8,657	$2,099,161
2047	86	$115,279	$106,267	$9,012	$2,155,579
2048	87	$118,851	$109,481	$9,371	$2,213,056
2049	88	$122,530	$112,803	$9,727	$2,271,591
2050	89	$126,476	$116,237	$10,239	$2,331,018
2051	90	$130,495	$119,788	$10,708	$2,391,363
2052	91	$134,648	$123,460	$11,188	$2,452,589
2053	92	$138,899	$127,258	$11,642	$2,514,694
2054	93	$143,269	$131,186	$12,083	$2,577,659
2055	94	$147,533	$135,249	$12,284	$2,641,688
2056	95	$152,001	$139,454	$12,547	$2,706,684

§16

Finishing strong

The last few years of the projection. Balances stay positive through horizon end.

Year	Age	Income	Expenses	Ending balance
2053	92	$138,899	$127,258	$2,514,694
2054	93	$143,269	$131,186	$2,577,659
2055	94	$147,533	$135,249	$2,641,688
2056	95	$152,001	$139,454	$2,706,684

§07

Scenarios

Scenario	Description	Last run
Retire at 70	Five extra working years; SS claimed at 70; baseline spending unchanged.	May 8, 2026
Conservative returns (4% / 3%)	Equity 4%, fixed 3% — stress test for a low-return decade.	May 8, 2026
No Roth conversions	Withdraw straight from traditional balances per RMD; no preemptive ladder.	May 8, 2026

§08

Monte Carlo

Thousands of randomized return sequences run against the deterministic projection. The percentile band shows the range of plausible balance trajectories.

Success probability

14%

14 of every 100 simulated futures last to age 95. The bottom-decile case runs out at age 80.

Today (age 65)

P90$889,815

P50$779,403

P10$682,176

Age 80

P90$1,336,103

P50$474,159

P10$0

Horizon (age 95)

P90$415,539

P50$0

P10$0

P10 / P50 / P90 ending balance · by age

1,000 iterationsparametric lognormal

§09

Roth Conversion Strategy

Multi-year ladder. Fills ordinary income to the target bracket each year; gates against IRMAA tier crossings unless lifetime savings justify the surcharge.

Lifetime tax savings

$96,098

Conversions

IRMAA tier crossings

Justified by lifetime savings.

Year	Amount	Bracket	Notes
2026	$196,750	24%	Conversion crosses 3 IRMAA tiers (tier 0 → 3). Annual surcharge increases by $4,561 in 2028.
2027	$201,650	24%	Conversion crosses 3 IRMAA tiers (tier 0 → 3). Annual surcharge increases by $4,674 in 2029.
2028	$101,600	24%	—

§10

What if you need long-term care?

Assisted living facility at $90,000/yr starting age 80, lasting 3 years.

LTC cost (today's $)

$270,000

LTC cost (inflated)

$589,844

5%/yr LTC inflation.

Plan impact

−$1,646,669

Ending balance falls by this amount.

Base plan vs. plan with LTC overlay · ages 65–95

Methodology

LTC overlay: Assisted living facility at $90,000/yr (today's $), starting age 80, lasting 3 years.
5.0% annual LTC-cost inflation applied (healthcare-grade, higher than general CPI).
Single-event overlay only — does not model recurring LTC episodes or LTC insurance offsets in v1.
Tax-on-tax convergence iterates a maximum of 8 times per year ($1 tolerance).
Cost basis on taxable brokerage assumed to be $0 unless explicitly provided.
RMD-driven cash overflow accumulates in a virtual cash sweep earning 0%.
AMT calculation excludes ISO exercise and private-activity bond preference items.

§11

Market Comparison

Deterministic projection at a flat assumed return vs. the median Monte Carlo path. Same average; the delta is the cost of volatility. The MC Return column shows the realized year-over-year rate the median path implies.

Year	Age	Det. ROR	Deterministic	MC return	Monte Carlo (median)	Δ
2026	65	7.00%	$833,068	—	$779,403	−$53,665
2027	66	7.00%	$866,398	−1.42%	$754,926	−$111,473
2028	67	7.00%	$900,539	−0.45%	$736,345	−$164,194
2029	68	7.00%	$905,724	−6.51%	$673,080	−$232,644
2030	69	7.00%	$940,585	+1.49%	$635,080	−$305,505
2031	70	7.00%	$1,334,696	+48.02%	$913,615	−$421,081
2032	71	7.00%	$1,393,612	−2.28%	$892,763	−$500,849
2033	72	7.00%	$1,455,119	−0.10%	$872,456	−$582,662
2034	73	7.00%	$1,501,417	−2.74%	$828,891	−$672,526
2035	74	7.00%	$1,549,097	+0.04%	$790,207	−$758,890
2036	75	7.00%	$1,593,770	+0.80%	$755,930	−$837,840
2037	76	7.00%	$1,639,490	+0.29%	$711,974	−$927,516
2038	77	7.00%	$1,686,294	−0.33%	$662,133	−$1,024,161
2039	78	7.00%	$1,734,159	−0.93%	$607,176	−$1,126,983
2040	79	7.00%	$1,783,085	−2.13%	$544,337	−$1,238,747
2041	80	7.00%	$1,833,074	−3.53%	$474,159	−$1,358,915
2042	81	7.00%	$1,884,155	−5.63%	$395,876	−$1,488,278
2043	82	7.00%	$1,936,297	−10.05%	$305,207	−$1,631,090
2044	83	7.00%	$1,989,531	−10.62%	$220,426	−$1,769,105
2045	84	7.00%	$2,043,808	−19.03%	$129,380	−$1,914,427
2046	85	7.00%	$2,099,161	−63.93%	$24,008	−$2,075,153
2047	86	7.00%	$2,155,579	—	$0	−$2,155,579
2048	87	7.00%	$2,213,056	—	$0	−$2,213,056
2049	88	7.00%	$2,271,591	—	$0	−$2,271,591
2050	89	7.00%	$2,331,018	—	$0	−$2,331,018
2051	90	7.00%	$2,391,363	—	$0	−$2,391,363
2052	91	7.00%	$2,452,589	—	$0	−$2,452,589
2053	92	7.00%	$2,514,694	—	$0	−$2,514,694
2054	93	7.00%	$2,577,659	—	$0	−$2,577,659
2055	94	7.00%	$2,641,688	—	$0	−$2,641,688
2056	95	7.00%	$2,706,684	—	$0	−$2,706,684
Average ROR		7.00%

§13

Return-rate sensitivity

How the ending balance moves if returns come in 7.00% ± 1%.

6.00%

$1,835,101

−$871,584

6.50%

$2,242,640

−$464,044

7.00%baseline

$2,706,684

—

7.50%

$3,213,559

+$506,874

8.00%

$3,685,970

+$979,286

Methodology

Increment analysis re-runs the projection at five expected-stocks-return assumptions: baseline ±0.5% and ±1.0%. Bonds + cash scale proportionally with stocks.
Holds withdrawal sequencing, Social Security claiming, and spending constant — isolates the effect of returns alone.

§14

7-year quick view

Spendable assets at every-7-year checkpoints. Projected vs Monte Carlo median where available.

Year	Age	Projected	Monte Carlo (median)	Δ
2032	71	$1,393,612	$892,763	−$500,849
2039	78	$1,734,159	$607,176	−$1,126,983
2046	85	$2,099,161	$24,008	−$2,075,153
2053	92	$2,514,694	$0	−$2,514,694
2056	95	$2,706,684	$0	−$2,706,684

§10

Healthcare

Year-by-year cost schedule. Pre-65 is ACA marketplace pricing (post-PTC). At 65 the household switches to Medicare A/B/D plus optional Medigap and IRMAA-tier surcharge based on MAGI two years prior.

Year	Age	Coverage	Premium	Part D	Medigap	IRMAA	OOP	Total
2026	65	medicare	$2,331	$586	—	—	$8,000	$10,917
2030	69	medicare	$2,833	$712	—	—	$9,724	$13,270
2034	73	medicare	$3,444	$866	—	—	$11,820	$16,129
2038	77	medicare	$4,186	$1,052	—	—	$14,367	$19,605
2042	81	medicare	$5,088	$1,279	—	—	$17,463	$23,830
2046	85	medicare	$6,185	$1,555	—	—	$21,226	$28,966
2050	89	medicare	$7,518	$1,890	—	—	$25,801	$35,208
2054	93	medicare	$9,138	$2,297	—	—	$31,361	$42,796
2056	95	medicare	$10,074	$2,532	—	—	$34,576	$47,182
Lifetime healthcare cost (31 yrs)								$779,588

Showing 9 of 31 years. Lifetime total is computed across all years, not just the rows shown.

Methodology

Pre-65 years use ACA marketplace pricing with a national-average benchmark silver premium ($800/mo). Pricing varies materially by state and rating area; advisors should refine for the household.
Medicare years use CMS-published Part B and Part D averages. Part D in particular varies plan-to-plan; the published average is a reasonable planning anchor.
Medigap premium is $0 — advisor has not specified a supplement. Common Plan G runs $150–$250/mo depending on age and state.
Out-of-pocket is derived from the plan's "healthcare" expense row if present, inflated year-over-year. Includes deductibles, coinsurance, vision, dental — not separated.

§11

Social Security

Optimizer searches all claim-age combinations and recommends the pair that maximizes joint lifetime expected benefit.

Primary claim age

Lifetime expected benefit

$1,270,669

§12

Advisor Recommendations

The action items and personal commentary your advisor wants you focused on before the next conversation.

DEMO — Replace with advisor-specific recommendations during the client meeting. The Federal Retirement Planner's existing advisorNotes pipeline will surface here in production.

§13

Continuous Stewardship

A retirement plan is a living document. Tax law, capital market expectations, life expectancy data, and the client’s goals all evolve. We recommend reviewing this plan annually and after any material life change — retirement, inheritance, health event, or sustained market move.

The engine re-runs in seconds, so updating assumptions and refreshing this report between meetings is low-effort.

§14

Methodology

Every assumption and simplification baked into the numbers above. We surface these here so they are visible, not buried.

01DEMO REPORT — synthetic data. The "Jane Anderson" plan is a textbook 65-year-old single retiree per FOUNDATION §10 Sprint 2 acceptance.
02Tax-on-tax convergence iterates a maximum of 8 times per year ($1 tolerance).
03Cost basis on taxable brokerage assumed to be $0 unless explicitly provided.
04RMD-driven cash overflow accumulates in a virtual cash sweep earning 0%.
05AMT calculation excludes ISO exercise and private-activity bond preference items.
06Optimizer fills to top of 24% bracket and gates against IRMAA crossings.
07Window: 2026 – 2035 (10 years).
08IRMAA crossing approved only if savings exceed 1.5× the surcharge cost.
09Lifetime savings is estimated analytically (current marginal vs. assumed RMD-era marginal); not a full re-projection.
10Cost basis on traditional IRA / 401(k) assumed $0 — full conversion amount taxed as ordinary income.
11Ignores 5-year aging rule for converted Roth principal — conversions after age 59½ avoid the 10% penalty.
12Year 2029: no traditional balance left to convert; stopped.
13Recommended 3 conversions totaling $500,000.

Disclaimer

This report is for educational and discussion purposes only. Projections are based on user-supplied inputs and assumptions. Actual results will differ. Tax law cited reflects published guidance as of the plan date; consult IRS and SSA primary sources for definitive treatment. Not investment, tax, or legal advice.