Retirement Simulator
The Retirement Simulator provides a comprehensive analysis of your retirement plans, projecting the probability of success based on different scenarios. Utilizing Monte Carlo simulations, this tool predicts the chance of investment survivability by running numerous simulations to account for market variability and planned spending.
Retirement Plans
Add to Your Story Board
Investment Percentiles: Survival rate to age 100: 37%
Investments
| Age | Worst Scenario | 10th Percentile | 25th Percentile | 50th Percentile | 75th Percentile | 90th Percentile | Contributions | Withdrawals | Income | Expense |
|---|---|---|---|---|---|---|---|---|---|---|
| 39 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000.00 | $0.00 | $0.00 | $0.00 |
| 40 | $144,544 | $175,741 | $183,633 | $193,347 | $201,421 | $207,989 | $93,366.71 | $0.00 | $0.00 | $0.00 |
| 41 | $185,411 | $267,196 | $286,841 | $308,599 | $329,761 | $347,331 | $96,872.57 | $0.00 | $0.00 | $0.00 |
| 42 | $247,554 | $365,946 | $399,301 | $437,387 | $476,111 | $511,569 | $100,544.05 | $0.00 | $0.00 | $0.00 |
| 43 | $300,518 | $469,941 | $523,834 | $582,669 | $645,143 | $701,005 | $104,378.66 | $0.00 | $0.00 | $0.00 |
| 44 | $369,017 | $587,761 | $661,483 | $746,463 | $838,765 | $923,473 | $108,380.35 | $0.00 | $0.00 | $0.00 |
| 45 | $399,799 | $710,139 | $807,176 | $926,770 | $1,051,645 | $1,168,787 | $112,424.91 | $0.00 | $0.00 | $0.00 |
| 46 | $448,323 | $845,352 | $976,501 | $1,130,145 | $1,297,922 | $1,458,297 | $116,533.21 | $0.00 | $0.00 | $0.00 |
| 47 | $384,158 | $798,571 | $967,469 | $1,157,822 | $1,376,888 | $1,590,232 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 48 | $269,128 | $759,452 | $951,084 | $1,191,140 | $1,456,475 | $1,732,537 | $0.00 | $72,696.25 | $0.00 | $0.00 |
| 49 | $124,479 | $719,797 | $940,848 | $1,215,397 | $1,537,195 | $1,873,178 | $0.00 | $75,473.18 | $0.00 | $0.00 |
| 50 | $60,489 | $686,413 | $928,501 | $1,246,734 | $1,625,836 | $2,009,861 | $0.00 | $78,295.93 | $0.00 | $0.00 |
| 51 | $0 | $641,525 | $908,292 | $1,274,928 | $1,721,841 | $2,181,249 | $0.00 | $81,277.58 | $0.00 | $0.00 |
| 52 | $0 | $598,683 | $892,571 | $1,300,446 | $1,801,105 | $2,365,752 | $0.00 | $84,343.28 | $0.00 | $0.00 |
| 53 | $0 | $553,411 | $868,117 | $1,323,226 | $1,897,517 | $2,541,339 | $0.00 | $87,505.73 | $0.00 | $0.00 |
| 54 | $0 | $502,466 | $842,403 | $1,339,843 | $2,004,826 | $2,705,642 | $0.00 | $90,848.42 | $0.00 | $0.00 |
| 55 | $0 | $442,581 | $814,084 | $1,351,736 | $2,080,741 | $2,934,951 | $0.00 | $94,231.61 | $0.00 | $0.00 |
| 56 | $0 | $373,351 | $773,935 | $1,373,492 | $2,200,855 | $3,176,696 | $0.00 | $97,764.45 | $0.00 | $0.00 |
| 57 | $0 | $292,791 | $728,422 | $1,402,119 | $2,300,850 | $3,381,414 | $0.00 | $101,395.50 | $0.00 | $0.00 |
| 58 | $0 | $201,555 | $679,589 | $1,409,303 | $2,419,616 | $3,636,993 | $0.00 | $105,119.11 | $0.00 | $0.00 |
| 59 | $0 | $106,626 | $622,655 | $1,423,981 | $2,536,603 | $3,904,210 | $0.00 | $109,003.40 | $0.00 | $0.00 |
| 60 | $0 | $65 | $557,470 | $1,438,849 | $2,656,748 | $4,216,090 | $0.00 | $113,050.39 | $0.00 | $0.00 |
| 61 | $0 | $0 | $478,227 | $1,442,110 | $2,774,038 | $4,544,799 | $0.00 | $117,320.48 | $0.00 | $0.00 |
| 62 | $0 | $0 | $396,974 | $1,448,058 | $2,907,111 | $4,867,625 | $0.00 | $121,618.94 | $0.00 | $0.00 |
| 63 | $0 | $0 | $307,208 | $1,434,452 | $3,047,181 | $5,168,588 | $0.00 | $126,213.88 | $0.00 | $0.00 |
| 64 | $0 | $0 | $200,145 | $1,433,792 | $3,210,077 | $5,598,239 | $0.00 | $130,964.39 | $0.00 | $0.00 |
| 65 | $0 | $0 | $74,550 | $1,415,237 | $3,375,621 | $6,043,556 | $0.00 | $135,898.85 | $0.00 | $0.00 |
| 66 | $0 | $0 | $0 | $1,392,562 | $3,534,610 | $6,454,067 | $0.00 | $140,973.18 | $0.00 | $0.00 |
| 67 | $0 | $0 | $0 | $1,360,644 | $3,723,713 | $6,937,715 | $0.00 | $146,297.01 | $0.00 | $0.00 |
| 68 | $0 | $0 | $0 | $1,317,232 | $3,913,749 | $7,507,306 | $0.00 | $151,879.12 | $0.00 | $0.00 |
| 69 | $0 | $0 | $0 | $1,283,138 | $4,144,000 | $8,143,352 | $0.00 | $157,556.53 | $0.00 | $0.00 |
| 70 | $0 | $0 | $0 | $1,232,726 | $4,343,858 | $8,740,523 | $0.00 | $163,373.50 | $0.00 | $0.00 |
| 71 | $0 | $0 | $0 | $1,153,347 | $4,556,746 | $9,395,801 | $0.00 | $169,445.31 | $0.00 | $0.00 |
| 72 | $0 | $0 | $0 | $1,088,584 | $4,793,241 | $10,102,169 | $0.00 | $175,921.97 | $0.00 | $0.00 |
| 73 | $0 | $0 | $0 | $1,027,902 | $5,023,163 | $10,936,946 | $0.00 | $182,570.33 | $0.00 | $0.00 |
| 74 | $0 | $0 | $0 | $896,041 | $5,262,999 | $11,933,383 | $0.00 | $189,379.47 | $0.00 | $0.00 |
| 75 | $0 | $0 | $0 | $770,509 | $5,563,984 | $12,881,375 | $0.00 | $196,331.19 | $0.00 | $0.00 |
| 76 | $0 | $0 | $0 | $640,677 | $5,846,849 | $13,894,587 | $0.00 | $203,743.16 | $0.00 | $0.00 |
| 77 | $0 | $0 | $0 | $494,583 | $6,174,548 | $14,979,298 | $0.00 | $211,418.45 | $0.00 | $0.00 |
| 78 | $0 | $0 | $0 | $302,765 | $6,554,992 | $16,255,254 | $0.00 | $219,279.23 | $0.00 | $0.00 |
| 79 | $0 | $0 | $0 | $108,151 | $6,882,447 | $17,447,266 | $0.00 | $227,432.94 | $0.00 | $0.00 |
| 80 | $0 | $0 | $0 | $0 | $7,249,674 | $18,967,753 | $0.00 | $236,000.74 | $0.00 | $0.00 |
| 81 | $0 | $0 | $0 | $0 | $7,638,852 | $20,522,332 | $0.00 | $244,836.76 | $0.00 | $0.00 |
| 82 | $0 | $0 | $0 | $0 | $8,032,042 | $22,498,240 | $0.00 | $253,975.51 | $0.00 | $0.00 |
| 83 | $0 | $0 | $0 | $0 | $8,526,387 | $24,354,779 | $0.00 | $263,455.97 | $0.00 | $0.00 |
| 84 | $0 | $0 | $0 | $0 | $9,066,157 | $26,554,454 | $0.00 | $273,211.76 | $0.00 | $0.00 |
| 85 | $0 | $0 | $0 | $0 | $9,424,576 | $28,421,083 | $0.00 | $283,424.46 | $0.00 | $0.00 |
| 86 | $0 | $0 | $0 | $0 | $10,115,159 | $31,276,537 | $0.00 | $294,393.64 | $0.00 | $0.00 |
| 87 | $0 | $0 | $0 | $0 | $10,756,986 | $33,943,519 | $0.00 | $305,562.68 | $0.00 | $0.00 |
| 88 | $0 | $0 | $0 | $0 | $11,311,981 | $36,764,480 | $0.00 | $317,196.99 | $0.00 | $0.00 |
| 89 | $0 | $0 | $0 | $0 | $11,853,897 | $39,443,087 | $0.00 | $329,116.88 | $0.00 | $0.00 |
| 90 | $0 | $0 | $0 | $0 | $12,552,338 | $43,037,281 | $0.00 | $341,578.89 | $0.00 | $0.00 |
| 91 | $0 | $0 | $0 | $0 | $13,274,173 | $47,077,125 | $0.00 | $354,543.87 | $0.00 | $0.00 |
| 92 | $0 | $0 | $0 | $0 | $14,039,155 | $50,072,193 | $0.00 | $367,982.38 | $0.00 | $0.00 |
| 93 | $0 | $0 | $0 | $0 | $14,884,513 | $55,646,483 | $0.00 | $381,768.85 | $0.00 | $0.00 |
| 94 | $0 | $0 | $0 | $0 | $15,536,791 | $60,292,665 | $0.00 | $396,131.00 | $0.00 | $0.00 |
| 95 | $0 | $0 | $0 | $0 | $16,612,385 | $66,737,706 | $0.00 | $411,045.80 | $0.00 | $0.00 |
| 96 | $0 | $0 | $0 | $0 | $17,316,753 | $72,625,751 | $0.00 | $426,275.21 | $0.00 | $0.00 |
| 97 | $0 | $0 | $0 | $0 | $18,364,770 | $78,175,651 | $0.00 | $442,096.10 | $0.00 | $0.00 |
| 98 | $0 | $0 | $0 | $0 | $19,365,127 | $85,263,281 | $0.00 | $458,943.60 | $0.00 | $0.00 |
| 99 | $0 | $0 | $0 | $0 | $20,651,723 | $91,885,352 | $0.00 | $476,377.11 | $0.00 | $0.00 |
| 100 | $0 | $0 | $0 | $0 | $22,139,195 | $99,820,016 | $0.00 | $493,921.65 | $0.00 | $0.00 |
