Retirement planner
Project your savings month by month up to retirement, discount the withdrawals you will need afterwards, and see the nest egg required, the gap in your current plan and the monthly contribution it takes — plus an estimate of the Chinese urban employee basic pension using the standard example formula.
Runs in your browserEvery computation happens in your browser — your data never leaves this device.
Retirement parameters
All money is handled as integer cents, compounded monthly and rounded to the cent; the contribution grows at the end of each year and interest is charged on the opening balance.
Pension example parameters (Chinese urban employee basic pension)
Example parameters only — local policy prevails. Basic pension = (local average wage of the previous year + your indexed average contribution wage) / 2 × contribution years × 1%; personal account pension = account balance / payout months.
Plan
5,158.273,000.002,158.27217,363.39155,464.152,989,428.892,711,287.83278,141.061,776.9090.70%21 yearsYear-by-year accumulation before retirement
30 years in total; purchasing power is discounted at 2% inflation.
| Year | Age | Contributions | Interest | Closing balance | In today’s money |
|---|---|---|---|---|---|
| 1 | 31 | 18,000.00 | 12,838.91 | 230,838.91 | 226,312.66 |
| 2 | 32 | 18,000.00 | 14,740.99 | 263,579.90 | 253,344.77 |
| 3 | 33 | 18,000.00 | 16,760.39 | 298,340.29 | 281,132.72 |
| 4 | 34 | 18,000.00 | 18,904.31 | 335,244.60 | 309,714.19 |
| 5 | 35 | 18,000.00 | 21,180.50 | 374,425.10 | 339,128.35 |
| 6 | 36 | 18,000.00 | 23,597.08 | 416,022.18 | 369,415.79 |
| 7 | 37 | 18,000.00 | 26,162.68 | 460,184.86 | 400,618.61 |
| 8 | 38 | 18,000.00 | 28,886.53 | 507,071.39 | 432,780.55 |
| 9 | 39 | 18,000.00 | 31,778.38 | 556,849.77 | 465,946.98 |
| 10 | 40 | 18,000.00 | 34,848.62 | 609,698.39 | 500,165.04 |
| 11 | 41 | 18,000.00 | 38,108.21 | 665,806.60 | 535,483.64 |
| 12 | 42 | 18,000.00 | 41,568.84 | 725,375.44 | 571,953.58 |
| 13 | 43 | 18,000.00 | 45,242.93 | 788,618.37 | 609,627.65 |
| 14 | 44 | 18,000.00 | 49,143.60 | 855,761.97 | 648,560.62 |
| 15 | 45 | 18,000.00 | 53,284.88 | 927,046.85 | 688,809.46 |
| 16 | 46 | 18,000.00 | 57,681.57 | 1,002,728.42 | 730,433.32 |
| 17 | 47 | 18,000.00 | 62,349.44 | 1,083,077.86 | 773,493.66 |
| 18 | 48 | 18,000.00 | 67,305.22 | 1,168,383.08 | 818,054.37 |
| 19 | 49 | 18,000.00 | 72,566.67 | 1,258,949.75 | 864,181.83 |
| 20 | 50 | 18,000.00 | 78,152.61 | 1,355,102.36 | 911,945.04 |
| 21 | 51 | 18,000.00 | 84,083.10 | 1,457,185.46 | 961,415.73 |
| 22 | 52 | 18,000.00 | 90,379.37 | 1,565,564.83 | 1,012,668.45 |
| 23 | 53 | 18,000.00 | 97,063.94 | 1,680,628.77 | 1,065,780.68 |
| 24 | 54 | 18,000.00 | 104,160.84 | 1,802,789.61 | 1,120,833.04 |
| 25 | 55 | 18,000.00 | 111,695.47 | 1,932,485.08 | 1,177,909.31 |
| 26 | 56 | 18,000.00 | 119,694.79 | 2,070,179.87 | 1,237,096.61 |
| 27 | 57 | 18,000.00 | 128,187.49 | 2,216,367.36 | 1,298,485.51 |
| 28 | 58 | 18,000.00 | 137,204.04 | 2,371,571.40 | 1,362,170.26 |
| 29 | 59 | 18,000.00 | 146,776.68 | 2,536,348.08 | 1,428,248.82 |
| 30 | 60 | 18,000.00 | 156,939.75 | 2,711,287.83 | 1,496,823.08 |
What this tool does
- Check whether saving 1,500 a month from age 30 is enough to retire at 60 and live to 85: enter the numbers and see the capital you need and the gap you have.
- Work backwards to a budget: once the gap is known, the tool reports the monthly contribution required to hit the target.
- Compare retirement ages: with the same 1,500 a month, retiring at 55 versus 60 changes the gap, the required contribution and how many years the plan can fund.
- Estimate the Chinese urban employee basic pension with the standard example formulas for the basic and personal-account components from your average wage, contribution index, contribution years and account balance.
Example
Input
Age 30 now, retiring at 60, life expectancy 85; savings 200,000, monthly contribution 1,500 (no growth); 6% before retirement, 4% after, 2% inflation; 10,000 a month of spending in retirement (today’s money); pension parameters: average wage 10,000, index 1, 30 contribution years, account balance 300,000, 139 payout months
Output
Estimated monthly pension 5,158.27 (basic 3,000.00 + personal account 2,158.27); capital needed at retirement 2,989,428.89; balance under the current plan 2,711,287.83; funding gap 278,141.06; monthly contribution needed 1,776.90; target coverage 90.70%; the plan funds 21 years
The capital needed is the discounted sum of the net withdrawals after retirement at 4%: the first-year spend of 217,363.39 minus 61,899.24 of pension.
Frequently asked questions
Why is the capital needed not simply annual spending × retirement years?
Because the money keeps earning a return and the withdrawals grow with inflation. The tool discounts each year’s net withdrawal (spending minus pension) back to the retirement date at the post-retirement return, then adds them up, which lands below a naive multiplication. A higher post-retirement return discounts harder and lowers the required capital.
How is the pension calculated?
Using the standard example for the Chinese urban employee basic pension: basic pension = (local average wage of the previous year + your indexed average contribution wage) / 2 × contribution years × 1%, and personal account pension = account balance / payout months. Payout months come from the table attached to Guofa [2005] No. 38, where age 60 maps to 139. This is a simplification: transitional pensions, deemed contribution years and local adjustments are excluded, and the final figure is set by your local social-insurance office.
Do both spending and the pension rise with inflation?
Yes — both are assumed to be indexed to inflation, so the inflation cancels out in the net shortfall and only the real gap remains. If local pension adjustments lag inflation, the real gap will be larger than shown; lowering the average wage or the contribution index is a quick way to approximate that.
What does a sustainable-years figure of 0 mean?
It means the balance at retirement is zero, or below the first year’s net withdrawal, so the plan fails in year one. Raise the monthly contribution, retire later or trim retirement spending — the tool also reports the monthly contribution that would close the gap.
What assumptions should I use for returns and inflation?
Use a long-run annual return before retirement (5%–7% for a balanced portfolio) and a lower one afterwards (3%–4%) because volatility should fall. For inflation, the average CPI of the past decade is a reasonable starting point. These assumptions dominate the result, so shift one by a percentage point and check whether the conclusion still holds.
Keywords:retirement plannernest eggsavings projectionpensioninflation退休规划养老金退休储蓄每月定投缺口测算