> One thing: This numbers exclude healthcare costs as you get older this gets more expensive

For the U.S., yes, I'm assuming Medicare/Medicaid. For overseas: Vietnam and Portugal have affordable systems you can pay into, with private insurance options above that at $1,200 and $5,000 a year.