Working detail / current engine rules
How the Range is formed.
The drawing shows the different jobs each part performs. Here are the current model rules behind those readings. They describe modeled behavior, not a forecast.
01 / What “delivered” meansHow much of the planned spending arrived?
For a future being tested, the engine adds up shortfalls below planned spending over all years and compares them with the total planned spending. The resulting share delivered is averaged across the examined futures at each spending level.
Planned spending includes the model’s one-person step-down where applicable. Healthcare is paid first and is not part of that planned-spending total. A share delivered is not a chance of success.
02 / Fixed-stress FloorFive cases. A selected requirement.
The Floor is the highest annual spending amount at which at least the selected N of five fixed stress replays each deliver at least 99% of planned spending. The result is rounded down to $1,000. This calculation uses fixed replays, not Monte Carlo paths.
Four cases replay U.S. market history through the household’s stock, bond, and cash mix. The fifth is constructed stagflation. The household’s mix and relevant assumptions can change this finding; switching Model Design does not.
03 / Modeled paths and CeilingA different kind of reading.
A modeled path is one simulated sequence under stated assumptions, not a forecast. Each lens examines 10,000 paths and finds the spending level where average share delivered reaches 90% on the engine’s spending grid. This supplies that lens’s Ceiling answer.
Blend averages the four separate lens answers with 25% weight each, then rounds to $1,000. It does not pool their 40,000 paths into one distribution. Foundation and Keystone use separate 97% and 94% delivered thresholds; they are not extra public Range boundaries.
04 / The lenses are not the stressesFive Model Design choices.
- Datumae Blend: an equal weighting of four separate lens answers, each formed from 10,000 paths.
- Parametric: log-normal paths using the household mix’s expected return, glide-path volatility, and a mild pull toward the long-run average.
- Historical: real U.S. years from 1926–2025 sampled one at a time. It preserves the sampled year’s size, not its original order.
- CAPE: parametric paths whose expected return responds to the starting valuation. No undated current valuation figure is assumed here.
- Regime: five-year blocks of consecutive real years, drawn mostly from periods with comparable starting valuations.
05 / Spending can respond within a pathThe guardrails matter.
Once working pay no longer carries the plan, the model compares the withdrawal rate with its starting rate. Above 120%, and above what the portfolio can sustain, modeled spending is cut 10%; below 80%, it rises 10%. Adjustments compound. The same rule runs in the Floor’s fixed replays.
That is one reason “share delivered” is more informative here than treating every path as a simple pass or fail. The rule describes the model’s behavior, not advice for when Alec should change real spending.
06 / The chosen lineAlec keeps the decision.
Target Spending is a household input. No Floor, Foundation, Keystone, or Ceiling rung is derived from the chosen amount. The engine assesses how Alec’s plan fares at his selection; the other marks give that assessment context.
Change the Estate, income, timing, mix, stress requirement, or another relevant assumption and the resulting Range can change. These modeled illustrations are not predictions, guarantees, investment recommendations, or personalized financial advice.
First looks are different. Standalone Sketch and Studio’s Retirement Baseline use a shared simplified calculation. Studio can center later growth paths on entered holdings, so matching methods do not guarantee identical outputs. Sketch calculates locally while you use it; signed-in saving stores work in a Datumae account, and continuing into Studio carries inputs forward.
About this page. Alec is fictional. The drawings show analytical roles and provenance, not his calculated results. These rules should be reviewed as the engine changes. For the wider seven-phase map, read the Method.