Single-life amortization formula is used to compute fixed SEPP payment.
Simulation / spending
Results
SEPP payment
Survival table
Year
Med
10th
90th
Survive%
Resources & Assumptions
Market returns: annual draws from the return mean/volatility set in the UI; the same return is applied
to all accounts each year.
SEPP payment: single-life amortization formula using the specified term and annual rate.
Withdrawal order (modeled): SEPP → Roth (up to annual availability) → Brokerage → IRA → HELOC.
HELOC model: revolving line with starting availability equal to the HELOC input. Interest accrues
annually on outstanding balance; an optional fixed annual repayment attempts to reduce the outstanding
balance using brokerage → roth → IRA.
No explicit taxes, inflation, or transaction costs are modeled — adjust spending/returns to approximate.
Deterministic projection uses the mean return; Monte Carlo uses independent annual draws (runs set in
UI).
Inputs are formatted as USD. Focus an input to edit the raw number, blur to reformat.