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 | $144,004 | $175,932 | $183,502 | $193,338 | $201,458 | $207,764 | $93,440.48 | $0.00 | $0.00 | $0.00 |
| 41 | $193,200 | $267,397 | $287,497 | $308,699 | $329,141 | $346,392 | $96,908.60 | $0.00 | $0.00 | $0.00 |
| 42 | $258,917 | $367,191 | $401,011 | $439,101 | $477,680 | $511,650 | $100,652.01 | $0.00 | $0.00 | $0.00 |
| 43 | $308,203 | $470,633 | $525,015 | $584,744 | $644,184 | $700,618 | $104,505.18 | $0.00 | $0.00 | $0.00 |
| 44 | $374,263 | $589,098 | $660,810 | $745,780 | $834,728 | $923,013 | $108,510.12 | $0.00 | $0.00 | $0.00 |
| 45 | $447,215 | $712,272 | $814,964 | $929,255 | $1,052,712 | $1,174,630 | $112,552.70 | $0.00 | $0.00 | $0.00 |
| 46 | $465,625 | $850,951 | $974,758 | $1,128,947 | $1,302,150 | $1,467,393 | $116,900.50 | $0.00 | $0.00 | $0.00 |
| 47 | $361,785 | $808,539 | $967,931 | $1,163,061 | $1,383,049 | $1,607,443 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 48 | $319,176 | $773,492 | $955,276 | $1,196,252 | $1,468,461 | $1,735,147 | $0.00 | $72,663.98 | $0.00 | $0.00 |
| 49 | $236,411 | $730,063 | $942,392 | $1,224,734 | $1,553,451 | $1,877,938 | $0.00 | $75,426.46 | $0.00 | $0.00 |
| 50 | $157,658 | $697,275 | $933,514 | $1,251,537 | $1,637,155 | $2,037,810 | $0.00 | $78,290.23 | $0.00 | $0.00 |
| 51 | $78,282 | $651,825 | $920,441 | $1,274,689 | $1,716,528 | $2,199,597 | $0.00 | $81,292.54 | $0.00 | $0.00 |
| 52 | $0 | $613,036 | $904,506 | $1,304,498 | $1,810,417 | $2,353,614 | $0.00 | $84,357.74 | $0.00 | $0.00 |
| 53 | $0 | $567,608 | $887,854 | $1,327,184 | $1,911,004 | $2,535,372 | $0.00 | $87,492.67 | $0.00 | $0.00 |
| 54 | $0 | $523,107 | $859,850 | $1,351,150 | $2,000,362 | $2,741,224 | $0.00 | $90,786.81 | $0.00 | $0.00 |
| 55 | $0 | $462,938 | $826,346 | $1,368,984 | $2,108,070 | $2,933,102 | $0.00 | $94,208.47 | $0.00 | $0.00 |
| 56 | $0 | $396,515 | $792,952 | $1,402,086 | $2,208,646 | $3,189,591 | $0.00 | $97,612.58 | $0.00 | $0.00 |
| 57 | $0 | $320,390 | $758,194 | $1,431,359 | $2,321,786 | $3,409,708 | $0.00 | $101,326.13 | $0.00 | $0.00 |
| 58 | $0 | $235,595 | $710,939 | $1,442,796 | $2,435,293 | $3,676,468 | $0.00 | $105,117.23 | $0.00 | $0.00 |
| 59 | $0 | $144,633 | $653,195 | $1,450,773 | $2,557,127 | $3,951,232 | $0.00 | $109,026.05 | $0.00 | $0.00 |
| 60 | $0 | $36,375 | $587,539 | $1,465,982 | $2,680,772 | $4,242,867 | $0.00 | $113,169.14 | $0.00 | $0.00 |
| 61 | $0 | $0 | $520,510 | $1,471,397 | $2,822,317 | $4,552,784 | $0.00 | $117,528.22 | $0.00 | $0.00 |
| 62 | $0 | $0 | $428,312 | $1,460,562 | $2,970,331 | $4,917,260 | $0.00 | $121,925.87 | $0.00 | $0.00 |
| 63 | $0 | $0 | $344,248 | $1,464,343 | $3,143,558 | $5,301,554 | $0.00 | $126,483.05 | $0.00 | $0.00 |
| 64 | $0 | $0 | $244,970 | $1,460,613 | $3,303,468 | $5,760,644 | $0.00 | $131,306.91 | $0.00 | $0.00 |
| 65 | $0 | $0 | $116,363 | $1,434,283 | $3,484,524 | $6,167,367 | $0.00 | $136,249.06 | $0.00 | $0.00 |
| 66 | $0 | $0 | $0 | $1,422,460 | $3,680,494 | $6,581,927 | $0.00 | $141,358.15 | $0.00 | $0.00 |
| 67 | $0 | $0 | $0 | $1,382,545 | $3,804,549 | $7,025,254 | $0.00 | $146,704.31 | $0.00 | $0.00 |
| 68 | $0 | $0 | $0 | $1,360,168 | $3,978,975 | $7,643,675 | $0.00 | $152,335.05 | $0.00 | $0.00 |
| 69 | $0 | $0 | $0 | $1,310,548 | $4,200,860 | $8,164,514 | $0.00 | $158,082.96 | $0.00 | $0.00 |
| 70 | $0 | $0 | $0 | $1,239,451 | $4,465,667 | $8,880,546 | $0.00 | $164,048.61 | $0.00 | $0.00 |
| 71 | $0 | $0 | $0 | $1,179,495 | $4,715,241 | $9,546,056 | $0.00 | $170,090.63 | $0.00 | $0.00 |
| 72 | $0 | $0 | $0 | $1,111,071 | $4,948,617 | $10,189,916 | $0.00 | $176,469.71 | $0.00 | $0.00 |
| 73 | $0 | $0 | $0 | $1,024,025 | $5,179,429 | $10,937,351 | $0.00 | $183,013.22 | $0.00 | $0.00 |
| 74 | $0 | $0 | $0 | $917,043 | $5,432,882 | $11,926,723 | $0.00 | $189,830.87 | $0.00 | $0.00 |
| 75 | $0 | $0 | $0 | $812,575 | $5,735,946 | $12,617,468 | $0.00 | $197,205.28 | $0.00 | $0.00 |
| 76 | $0 | $0 | $0 | $679,489 | $6,016,528 | $13,880,019 | $0.00 | $204,710.79 | $0.00 | $0.00 |
| 77 | $0 | $0 | $0 | $533,653 | $6,294,459 | $14,992,618 | $0.00 | $212,364.44 | $0.00 | $0.00 |
| 78 | $0 | $0 | $0 | $363,748 | $6,649,122 | $16,159,578 | $0.00 | $220,512.30 | $0.00 | $0.00 |
| 79 | $0 | $0 | $0 | $183,482 | $6,928,066 | $17,296,039 | $0.00 | $228,773.02 | $0.00 | $0.00 |
| 80 | $0 | $0 | $0 | $0 | $7,445,219 | $18,711,384 | $0.00 | $237,488.88 | $0.00 | $0.00 |
| 81 | $0 | $0 | $0 | $0 | $7,857,854 | $20,412,476 | $0.00 | $246,468.64 | $0.00 | $0.00 |
| 82 | $0 | $0 | $0 | $0 | $8,266,515 | $21,734,399 | $0.00 | $255,836.26 | $0.00 | $0.00 |
| 83 | $0 | $0 | $0 | $0 | $8,741,005 | $23,875,479 | $0.00 | $265,618.41 | $0.00 | $0.00 |
| 84 | $0 | $0 | $0 | $0 | $9,260,631 | $25,919,968 | $0.00 | $275,694.89 | $0.00 | $0.00 |
| 85 | $0 | $0 | $0 | $0 | $9,614,274 | $28,262,769 | $0.00 | $286,048.71 | $0.00 | $0.00 |
| 86 | $0 | $0 | $0 | $0 | $10,243,794 | $30,540,690 | $0.00 | $296,765.27 | $0.00 | $0.00 |
| 87 | $0 | $0 | $0 | $0 | $10,764,620 | $32,865,859 | $0.00 | $308,093.55 | $0.00 | $0.00 |
| 88 | $0 | $0 | $0 | $0 | $11,540,310 | $35,245,186 | $0.00 | $319,758.85 | $0.00 | $0.00 |
| 89 | $0 | $0 | $0 | $0 | $12,053,123 | $38,660,596 | $0.00 | $331,833.60 | $0.00 | $0.00 |
| 90 | $0 | $0 | $0 | $0 | $12,752,954 | $41,634,395 | $0.00 | $344,629.76 | $0.00 | $0.00 |
| 91 | $0 | $0 | $0 | $0 | $13,696,566 | $45,206,505 | $0.00 | $357,510.34 | $0.00 | $0.00 |
| 92 | $0 | $0 | $0 | $0 | $14,521,652 | $49,785,498 | $0.00 | $371,013.91 | $0.00 | $0.00 |
| 93 | $0 | $0 | $0 | $0 | $15,251,203 | $52,781,988 | $0.00 | $385,208.96 | $0.00 | $0.00 |
| 94 | $0 | $0 | $0 | $0 | $16,236,031 | $56,965,059 | $0.00 | $399,736.60 | $0.00 | $0.00 |
| 95 | $0 | $0 | $0 | $0 | $17,197,505 | $63,644,463 | $0.00 | $414,444.69 | $0.00 | $0.00 |
| 96 | $0 | $0 | $0 | $0 | $18,189,720 | $68,508,557 | $0.00 | $429,732.26 | $0.00 | $0.00 |
| 97 | $0 | $0 | $0 | $0 | $19,364,465 | $74,213,349 | $0.00 | $445,910.88 | $0.00 | $0.00 |
| 98 | $0 | $0 | $0 | $0 | $20,614,741 | $80,731,227 | $0.00 | $462,521.63 | $0.00 | $0.00 |
| 99 | $0 | $0 | $0 | $0 | $21,763,200 | $89,080,207 | $0.00 | $479,611.45 | $0.00 | $0.00 |
| 100 | $0 | $0 | $0 | $0 | $23,249,668 | $96,183,913 | $0.00 | $497,805.89 | $0.00 | $0.00 |
