Fire Calculator
FIRE number
1,500,000.00
FIRE and Coast FIRE Calculator
Annual spending used
60,000.00
Real return after inflation
3.88 %
Years until retirement
35.00
Coast FIRE number today
395,331.94
Still needed to reach Coast FIRE
295,331.94
Amount past Coast FIRE
0.00
Coast FIRE reached?
Not yet - 295331.94 short of the amount that would coast to the target.
What today’s portfolio alone becomes by retirement
379,427.98
Years until full FIRE
39.02
Age at full FIRE
69.02
Worked out from Bengen WP, Determining Withdrawal Rates Using Historical Data, Journal of Financial Planning, October 1994 - the origin of the 4% initial withdrawal rate and 2 other sources.
On these assumptions the portfolio never catches the Coast FIRE target before the retirement age chosen.
A safe withdrawal rate is a historical observation, not a guarantee. This projection uses one constant real return and one constant spend; real sequences of returns, taxes, healthcare and a changing life do not behave that way.
How this is worked out
2 steps
- FIRE number = annual spending / safe withdrawal rate = 60000 / 0.04 = 1500000 (that is 25 times spending).
- Real return = (1 + 0.07) / (1 + 0.03) - 1 = 0.03883495, so the FIRE number stays in today's money.
Coast target by agetable
| age | coastTarget | projectedIfStoppedNow | projectedWithContributions |
|---|---|---|---|
| 30 | 395,331.94 | 100,000 | 100,000 |
| 35 | 478,293.71 | 120,985.34 | 185,830.06 |
| 40 | 578,665.29 | 146,374.54 | 289,671.85 |
| 45 | 700,100.2 | 177,091.74 | 415,305.2 |
| 50 | 847,018.63 | 214,255.05 | 567,303.14 |
| 55 | 1,024,768.41 | 259,217.21 | 751,198.37 |
| 60 | 1,239,819.59 | 313,614.83 | 973,684.65 |
| 65 | 1,500,000 | 379,427.98 | 1,242,860.44 |
Results are general information, not financial, tax, legal, medical or engineering advice.