Accumulation Phase
Annual income, spending, and cash/investment allocation — age 25 to 55 (30 working years).
Edit lumpsum tables below — click Recalculate to apply. Living-expense and cash-target settings live on the Config page. Inflow years are highlighted in emerald, expense years in amber.
Unsaved changes
Lumpsum Inflows
One-time inflows (inheritance, bonuses, etc.) added to that year's available cash.
| Age | Name | Amount | |
|---|---|---|---|
$ | |||
$ | |||
| Total | $0 | ||
Lumpsum Expenses
One-time expenses applied at a specific age. Added on top of the monthly living expenses for that year.
| Age | Name | Amount | |
|---|---|---|---|
| 28 | BTO Downpayment onefrom BTO | $0 | |
| 32 | BTO Downpayment twofrom BTO | $0 | |
$ | |||
$ | |||
$ | |||
$ | |||
| Total | $0 | ||
Annual accumulation
| Age | Take-home salary | SRS top-upi | Taxi | Living expenses | Cash on hand (actual / target) | Cash topup | Investments topup |
|---|---|---|---|---|---|---|---|
25 | $56,000 | No SRS topups recommended | $1,670 | $36,000 | $15,000target: $15,000 | $5,000 | $13,330 |
26 | $57,120 | No SRS topups recommended | $1,748 | $36,720 | $15,300target: $15,300 | $300 | $18,352 |
27 | $58,262 | No SRS topups recommended | $1,828 | $37,454 | $15,606target: $15,606 | $306 | $18,674 |
28 | $59,428 | No SRS topups recommended | $1,910 | $38,203 | $15,918target: $15,918 | $312 | $19,002 |
29 | $60,616 | No SRS topups recommended | $1,993 | $38,968 | $16,236target: $16,236 | $318 | $19,337 |
30 | $61,829 | No SRS topups recommended | $2,078 | $39,747 | $16,561target: $16,561 | $325 | $19,679 |
31 | $63,065 | No SRS topups recommended | $2,165 | $40,542 | $16,892target: $16,892 | $331 | $20,027 |
32 | $64,326 | No SRS topups recommended | $2,253 | $52,607BTO Mortgage +$11,254 | $17,230target: $17,230 | $338 | $9,129 |
33 | $65,613 | No SRS topups recommended | $2,343 | $43,636BTO Mortgage +$1,457 | $17,575target: $17,575 | $345 | $19,289 |
34 | $66,925 | No SRS topups recommended | $2,435 | $44,101BTO Mortgage +$1,077 | $17,926target: $17,926 | $351 | $20,038 |
35 | $68,264 | No SRS topups recommended | $2,528 | $44,574BTO Mortgage +$691 | $18,285target: $18,285 | $359 | $20,802 |
36 | $69,629 | No SRS topups recommended | $2,624 | $45,058BTO Mortgage +$296 | $18,651target: $18,651 | $366 | $21,582 |
37 | $71,022 | No SRS topups recommended | $2,722 | $47,333BTO Mortgage +$1,676 | $19,024target: $19,024 | $373 | $20,594 |
38 | $72,442 | No SRS topups recommended | $2,821 | $47,871BTO Mortgage +$1,301 | $19,404target: $19,404 | $380 | $21,369 |
39 | $73,891 | No SRS topups recommended | $2,922 | $48,420BTO Mortgage +$919 | $19,792target: $19,792 | $388 | $22,160 |
40 | $75,369 | No SRS topups recommended | $3,026 | $48,981BTO Mortgage +$529 | $20,188target: $20,188 | $396 | $22,966 |
41 | $76,876 | No SRS topups recommended | $3,131 | $49,552BTO Mortgage +$132 | $20,592target: $20,592 | $404 | $23,789 |
42 | $78,414 | No SRS topups recommended | $3,239 | $50,409 | $21,004target: $21,004 | $412 | $24,354 |
43 | $79,982 | No SRS topups recommended | $3,349 | $51,417 | $21,424target: $21,424 | $420 | $24,796 |
44 | $81,581 | Top up $1,581 to save $182 in taxes?$1,581 | $3,350 | $52,445 | $21,852target: $21,852 | $428 | $23,776 |
45 | $83,213 | Top up $3,213 to save $370 in taxes?$3,213 | $3,350 | $53,494 | $22,289target: $22,289 | $437 | $22,719 |
46 | $84,877 | Top up $4,877 to save $561 in taxes?$4,877 | $3,350 | $54,564 | $22,735target: $22,735 | $446 | $21,640 |
47 | $86,575 | Top up $6,575 to save $756 in taxes?$6,575 | $3,350 | $55,655 | $23,190target: $23,190 | $455 | $20,540 |
48 | $88,306 | Top up $8,306 to save $955 in taxes?$8,306 | $3,350 | $56,768 | $23,653target: $23,653 | $464 | $19,418 |
49 | $90,072 | Top up $10,072 to save $1,158 in taxes?$10,072 | $3,350 | $57,904 | $24,127target: $24,127 | $473 | $18,273 |
50 | $91,874 | Top up $11,874 to save $1,366 in taxes?$11,874 | $3,350 | $59,062 | $24,609target: $24,609 | $483 | $17,106 |
51 | $93,711 | Top up $13,711 to save $1,577 in taxes?$13,711 | $3,350 | $60,243 | $25,101target: $25,101 | $492 | $15,915 |
52 | $95,586 | No SRS topups recommended | $5,142 | $61,448 | $25,603target: $25,603 | $502 | $28,493 |
53 | $97,497 | No SRS topups recommended | $5,362 | $62,677 | $26,115target: $26,115 | $512 | $28,946 |
54 | $99,447 | No SRS topups recommended | $5,586 | $63,930 | $26,638target: $26,638 | $522 | $29,408 |