THREE HYPOTHETICAL SCENARIOS

Worked Retirement Income Gap Examples

Each example uses combined monthly amounts in today’s dollars and the same arithmetic as the calculator. The scenarios are illustrations, not real people or recommendations.

Shortfall

Scenario: A single person approaching retirement. These amounts are hypothetical, monthly, in today’s dollars, and use one consistent before-tax or after-tax basis.

Inputs and result for shortfall
Desired monthly income$5,000
Social Security$2,100
Pension$700
Savings and investment income$1,200
Other recurring income$300
Total estimated monthly income$4,300
Estimated monthly gap$700
Annualized gap (monthly gap × 12)$8,400
Estimated monthly surplus$0
Annualized surplus (monthly surplus × 12)$0

With a $5,000 monthly income goal and $4,300 of estimated monthly income, the entered sources are $700 below the goal. The annualized gap is $8,400 if the same monthly difference continued for 12 months.

One supported scenario change: Try a second scenario with a $250 lower monthly goal: the comparison would then show a $450 monthly gap, or $5,400 annually. This is an arithmetic scenario, not a recommendation to cut spending.

Limitation: The result only compares the entered monthly goal and income. It does not establish actual expenses, estimate required savings, account for taxes, test benefit options, or guarantee future income.

Approximately balanced

Scenario: A two-person household using combined figures. These amounts are hypothetical, monthly, in today’s dollars, and use one consistent before-tax or after-tax basis.

Inputs and result for approximately balanced
Desired monthly income$4,800
Social Security$2,300
Pension$0
Savings and investment income$1,800
Other recurring income$700
Total estimated monthly income$4,800
Estimated monthly gap$0
Annualized gap (monthly gap × 12)$0
Estimated monthly surplus$0
Annualized surplus (monthly surplus × 12)$0

The combined monthly income equals the entered $4,800 household goal. The estimate shows no gap and no surplus. It does not test whether the goal covers every expense or whether income will stay at this level.

One supported scenario change: If the household’s other recurring income estimate were $250 lower, the total would be $4,550 and the comparison would show a $250 monthly gap, or $3,000 annually.

Limitation: The result only compares the entered monthly goal and income. It does not establish actual expenses, estimate required savings, account for taxes, test benefit options, or guarantee future income.

Surplus

Scenario: A household with several recurring income sources. These amounts are hypothetical, monthly, in today’s dollars, and use one consistent before-tax or after-tax basis.

Inputs and result for surplus
Desired monthly income$4,200
Social Security$1,800
Pension$1,000
Savings and investment income$1,500
Other recurring income$400
Total estimated monthly income$4,700
Estimated monthly gap$0
Annualized gap (monthly gap × 12)$0
Estimated monthly surplus$500
Annualized surplus (monthly surplus × 12)$6,000

The combined $4,700 monthly estimate is $500 above the $4,200 goal. The calculator shows a zero gap and a $500 estimated monthly surplus. A surplus does not guarantee retirement readiness.

One supported scenario change: If the estimated savings income were $1,000 rather than $1,500, total monthly income would equal $4,200. That change only demonstrates the model’s arithmetic; it does not determine a sustainable withdrawal.

Limitation: The result only compares the entered monthly goal and income. It does not establish actual expenses, estimate required savings, account for taxes, test benefit options, or guarantee future income.

Related pages

Review the calculator methodology, compare hypothetical worked examples, or return to the free retirement income calculator.