Phase | Age range | Monthly income | Replacement rate | Shortfall to target |
---|
Federal employees under the Federal Employees Retirement System (FERS) enjoy a defined benefit pension based on their highest-paid consecutive 36 months of service. That predictable pension formula inspires confidence, yet the raw payout often falls short of an employee’s target lifestyle. Because many FERS employees retire in their late fifties or early sixties, there can be a decade-long gap before Social Security and Medicare arrive. During that bridge period, you must decide how much to rely on the FERS special retirement supplement, how aggressively to draw from the Thrift Savings Plan (TSP) or IRAs, and whether a survivor benefit election is worth the reduction. This planner translates those moving parts into a month-by-month cash-flow picture anchored to your personal high-3 value.
Unlike a simple pension estimate, the tool factors in unused sick leave credit, the special 1.1% multiplier for people retiring at age 62 or later with 20 years of service, and the FERS supplement that mimics Social Security until age 62. Those nuances shift the replacement rate dramatically. A worker with 28 years of service at age 57, for instance, will see a base pension worth roughly 23% of their high-3. Add the supplement and careful TSP withdrawals and the immediate replacement rate might approach 70%, but only if the TSP balance can sustain the drawdown until Social Security starts. Planning for that transition protects against an abrupt income cliff.
At the core of the planner is the standard FERS annuity formula. We convert unused sick leave hours into fractional years and add them to your creditable service. A MathML rendering of the calculation demonstrates the structure. Let H represent your high-3 salary, Y the total service in years, and m the multiplier, which is 0.01 unless you retire at age 62 or later with at least twenty years of service, in which case it becomes 0.011. The gross annual pension is then expressed as:
After computing the gross pension, the planner applies the survivor election if you request it, reducing the monthly payment by 10% in exchange for leaving a survivor annuity. The result is your net FERS check on day one of retirement. The planner then layers in the FERS special retirement supplement for retirees younger than 62. The supplement mimics the Social Security benefit you have earned so far, scaled by your years of service out of a forty-year career. The model assumes a straight-line approximation, which is conservative for many employees but supplies a practical estimate. Because the supplement terminates at age 62, the planner marks a separate phase for income after it disappears.
Most FERS retirees must decide how to bridge the years between retirement and the Social Security claiming age they prefer. Filing for Social Security immediately at 62 delivers smaller lifetime benefits than waiting until full retirement age or age 70. By entering your planned claiming age and the estimated Primary Insurance Amount (PIA), the planner shows how monthly income jumps when Social Security begins. Meanwhile, the TSP bridge is adjustable: you can enter a monthly withdrawal and see how long the balance will last. If the target replacement rate demands more income than the FERS pension and supplement provide, the planner calculates the required withdrawal to fill the gap and compares it to your chosen draw.
Inflation complicates the story, so the calculator includes a projected cost-of-living adjustment (COLA) field. FERS pays partial COLAs before age 62 for most retirees, but the planner assumes the same COLA applies to your target lifestyle, pension, and Social Security for simplicity. This allows the model to express results in today’s dollars, making it easier to check whether future phases meet your needs. You can experiment by lowering the COLA assumption to see the effect of a prolonged high-inflation period on your withdrawal horizon.
Consider a hypothetical GS-14 federal employee with a high-3 average salary of $98,000 and 28 years of creditable service, plus 720 hours of unused sick leave (roughly four additional months). She wants to retire at age 57 and defer Social Security until age 67 to avoid the actuarial reduction. Her estimated PIA is $1,800 per month. She has accumulated $450,000 in the TSP and is willing to withdraw $1,200 per month from it. Applying the FERS formula, we convert the sick leave to 0.35 years of service, yielding 28.35 years overall. The 1% multiplier produces a gross pension of $27,783 annually, or $2,315 per month. Electing the full survivor benefit reduces the payment to $2,083.
The special retirement supplement approximates $1,275 because 28.35 years is about 71% of a forty-year career. Adding her planned TSP withdrawal brings immediate retirement income to $4,558, which is 56% of her high-3 salary. Her target replacement rate is 80%, equal to $6,533 per month. The gap before Social Security therefore equals $1,975. If she wanted to cover the entire gap with TSP withdrawals, she would need to draw almost $3,200 per month, exhausting the $450,000 balance in roughly twelve years—barely enough to reach age 69. By accepting a temporary shortfall and supplementing with part-time consulting income, she can stretch the TSP until Social Security begins, at which point total income rises to $6,358 (FERS plus survivor reduction plus Social Security), only $175 shy of her goal.
The comparison table generated by the calculator highlights three distinct phases: the immediate post-retirement period, the years when the special retirement supplement is payable, and the post–Social Security era. Each row lists the age span for the phase, the monthly income in today’s dollars, the replacement rate relative to the high-3 salary, and the shortfall or surplus versus your target. The table clarifies how a seemingly modest supplement can push the replacement rate into comfortable territory for a few years, only to leave a gap later. Because the TSP drawdown applies across phases by default, you can adjust the monthly withdrawal to simulate tapering after Social Security kicks in. The CSV export captures those values along with the required withdrawal to meet the target so you can present multiple options to a spouse or financial advisor.
The planner is designed for experimentation. Increase the retirement age to 62 with at least twenty years of service and watch the multiplier jump from 1% to 1.1%, boosting the annuity by ten percent. Enter a larger sick leave balance to see how the equivalent service credit offsets an early retirement. Adjust the TSP withdrawal upward and note how quickly the estimated depletion date approaches. You can even test a mixed Social Security strategy: if you reduce the claiming age to 62, the calculator shows the immediate replacement rate improvement but highlights the lower income later in life. These scenario tests are especially helpful for dual-federal couples deciding whether both should elect survivor benefits or whether one spouse can rely on the other’s survivor annuity.
A key output from the model is the number of months your TSP balance can sustain the planned withdrawal. The math divides the total bridge balance by the monthly withdrawal, converting the result to years to illustrate whether the plan survives until Social Security begins. If you are withdrawing to cover the entire shortfall, the calculator also reports the required draw and compares it with your chosen amount. That side-by-side view is useful when negotiating phased retirement or part-time consulting opportunities. If the required withdrawal is much higher than you are comfortable with, the tool suggests how much additional earned income would be needed to keep the TSP intact.
Survivor benefits often trip up planning conversations because the 10% reduction feels steep. The planner lets you toggle the survivor election to visualize the trade-off. When you select “No survivor reduction,” the monthly pension jumps immediately, but the surviving spouse would lose that source of income entirely. For couples where both spouses have FERS coverage, skipping the survivor election may be viable. For single-income households, the calculator’s comparison table reveals how the survivor decision interacts with Social Security timing and TSP withdrawals. Inflation assumptions also matter; because FERS COLAs may lag actual inflation for under-62 retirees, the model’s COLA field helps you gauge the potential erosion of purchasing power and motivates keeping some TSP assets invested for growth.
The planner simplifies several aspects of federal retirement law. It assumes you meet the Minimum Retirement Age and service requirements for an immediate annuity, ignores reductions for early retirement options, and does not model the earnings test that can reduce the FERS supplement if you have significant wages. Tax withholding, FEHB premiums, and Medicare Part B are excluded, so the cash flows represent gross amounts. The Social Security estimate is treated as a flat PIA without delayed retirement credits or survivor adjustments. Finally, the TSP depletion calculation does not include investment returns; actual sustainability depends on market performance and the withdrawal strategy you adopt. Use the results as a conversation starter with your agency’s retirement specialist or a fee-only planner familiar with FERS rules before finalizing irrevocable elections.
Estimate monthly military retirement pay using years of service, average basic pay, and retirement system type.
Forecast annual pension benefits based on years of service, final salary, and a defined benefit multiplier.
Estimate your retirement savings with our Retirement Savings Calculator. Plan your financial future today!