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 | $143,012 | $176,037 | $183,553 | $193,344 | $201,520 | $207,785 | $93,309.79 | $0.00 | $0.00 | $0.00 |
| 41 | $200,851 | $267,304 | $286,570 | $308,752 | $329,486 | $347,125 | $96,789.87 | $0.00 | $0.00 | $0.00 |
| 42 | $244,835 | $364,677 | $398,848 | $437,390 | $476,337 | $511,617 | $100,380.14 | $0.00 | $0.00 | $0.00 |
| 43 | $269,602 | $472,131 | $525,075 | $581,687 | $643,794 | $701,630 | $104,117.46 | $0.00 | $0.00 | $0.00 |
| 44 | $374,682 | $586,827 | $661,292 | $745,704 | $835,037 | $920,036 | $108,052.76 | $0.00 | $0.00 | $0.00 |
| 45 | $421,399 | $712,561 | $809,046 | $927,293 | $1,050,543 | $1,170,121 | $112,188.26 | $0.00 | $0.00 | $0.00 |
| 46 | $438,648 | $848,221 | $971,362 | $1,125,504 | $1,296,655 | $1,459,653 | $116,317.64 | $0.00 | $0.00 | $0.00 |
| 47 | $379,467 | $805,289 | $962,706 | $1,163,215 | $1,382,807 | $1,599,620 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 48 | $221,400 | $766,092 | $947,051 | $1,191,126 | $1,466,069 | $1,732,325 | $0.00 | $72,621.16 | $0.00 | $0.00 |
| 49 | $183,343 | $730,290 | $938,140 | $1,221,647 | $1,547,525 | $1,883,599 | $0.00 | $75,402.21 | $0.00 | $0.00 |
| 50 | $72,605 | $698,039 | $930,380 | $1,248,795 | $1,629,940 | $2,024,834 | $0.00 | $78,253.64 | $0.00 | $0.00 |
| 51 | $306 | $668,747 | $918,027 | $1,276,344 | $1,725,143 | $2,198,031 | $0.00 | $81,194.10 | $0.00 | $0.00 |
| 52 | $0 | $621,928 | $908,884 | $1,307,318 | $1,810,086 | $2,366,851 | $0.00 | $84,270.32 | $0.00 | $0.00 |
| 53 | $0 | $575,524 | $886,302 | $1,329,416 | $1,895,379 | $2,536,680 | $0.00 | $87,470.56 | $0.00 | $0.00 |
| 54 | $0 | $528,423 | $863,135 | $1,345,712 | $1,994,721 | $2,744,376 | $0.00 | $90,727.93 | $0.00 | $0.00 |
| 55 | $0 | $469,328 | $842,490 | $1,374,944 | $2,099,289 | $2,939,241 | $0.00 | $94,130.79 | $0.00 | $0.00 |
| 56 | $0 | $400,874 | $801,684 | $1,388,260 | $2,188,621 | $3,167,225 | $0.00 | $97,789.97 | $0.00 | $0.00 |
| 57 | $0 | $324,116 | $757,508 | $1,408,221 | $2,292,030 | $3,425,744 | $0.00 | $101,533.18 | $0.00 | $0.00 |
| 58 | $0 | $243,702 | $726,784 | $1,420,104 | $2,416,289 | $3,667,647 | $0.00 | $105,280.28 | $0.00 | $0.00 |
| 59 | $0 | $157,576 | $667,983 | $1,432,222 | $2,536,160 | $3,947,442 | $0.00 | $109,248.93 | $0.00 | $0.00 |
| 60 | $0 | $53,289 | $602,529 | $1,442,783 | $2,659,491 | $4,257,290 | $0.00 | $113,388.47 | $0.00 | $0.00 |
| 61 | $0 | $0 | $526,576 | $1,450,674 | $2,790,912 | $4,554,393 | $0.00 | $117,660.93 | $0.00 | $0.00 |
| 62 | $0 | $0 | $449,895 | $1,440,372 | $2,954,828 | $4,904,430 | $0.00 | $122,127.07 | $0.00 | $0.00 |
| 63 | $0 | $0 | $359,913 | $1,421,018 | $3,124,623 | $5,307,088 | $0.00 | $126,767.63 | $0.00 | $0.00 |
| 64 | $0 | $0 | $258,275 | $1,412,198 | $3,271,542 | $5,711,824 | $0.00 | $131,568.83 | $0.00 | $0.00 |
| 65 | $0 | $0 | $138,782 | $1,389,036 | $3,450,760 | $6,145,639 | $0.00 | $136,489.67 | $0.00 | $0.00 |
| 66 | $0 | $0 | $12,731 | $1,375,643 | $3,683,982 | $6,634,609 | $0.00 | $141,729.02 | $0.00 | $0.00 |
| 67 | $0 | $0 | $0 | $1,346,872 | $3,902,009 | $7,117,866 | $0.00 | $146,980.32 | $0.00 | $0.00 |
| 68 | $0 | $0 | $0 | $1,289,162 | $4,036,523 | $7,769,591 | $0.00 | $152,475.75 | $0.00 | $0.00 |
| 69 | $0 | $0 | $0 | $1,248,497 | $4,217,094 | $8,250,897 | $0.00 | $158,272.49 | $0.00 | $0.00 |
| 70 | $0 | $0 | $0 | $1,187,106 | $4,417,193 | $8,761,376 | $0.00 | $164,302.24 | $0.00 | $0.00 |
| 71 | $0 | $0 | $0 | $1,115,750 | $4,643,169 | $9,538,623 | $0.00 | $170,457.91 | $0.00 | $0.00 |
| 72 | $0 | $0 | $0 | $1,038,388 | $4,919,186 | $10,238,907 | $0.00 | $176,817.46 | $0.00 | $0.00 |
| 73 | $0 | $0 | $0 | $920,443 | $5,142,514 | $11,104,474 | $0.00 | $183,507.53 | $0.00 | $0.00 |
| 74 | $0 | $0 | $0 | $803,712 | $5,410,565 | $11,896,711 | $0.00 | $190,543.60 | $0.00 | $0.00 |
| 75 | $0 | $0 | $0 | $679,191 | $5,718,498 | $12,790,630 | $0.00 | $197,981.03 | $0.00 | $0.00 |
| 76 | $0 | $0 | $0 | $530,330 | $6,059,068 | $13,785,808 | $0.00 | $205,399.25 | $0.00 | $0.00 |
| 77 | $0 | $0 | $0 | $380,750 | $6,352,447 | $14,812,407 | $0.00 | $213,310.45 | $0.00 | $0.00 |
| 78 | $0 | $0 | $0 | $186,463 | $6,631,189 | $16,111,721 | $0.00 | $221,228.81 | $0.00 | $0.00 |
| 79 | $0 | $0 | $0 | $0 | $6,971,686 | $17,421,535 | $0.00 | $229,590.12 | $0.00 | $0.00 |
| 80 | $0 | $0 | $0 | $0 | $7,308,647 | $18,704,173 | $0.00 | $238,247.11 | $0.00 | $0.00 |
| 81 | $0 | $0 | $0 | $0 | $7,781,101 | $20,059,956 | $0.00 | $247,012.51 | $0.00 | $0.00 |
| 82 | $0 | $0 | $0 | $0 | $8,134,479 | $22,154,423 | $0.00 | $256,227.96 | $0.00 | $0.00 |
| 83 | $0 | $0 | $0 | $0 | $8,593,383 | $24,227,314 | $0.00 | $265,877.48 | $0.00 | $0.00 |
| 84 | $0 | $0 | $0 | $0 | $9,030,862 | $26,053,635 | $0.00 | $276,042.21 | $0.00 | $0.00 |
| 85 | $0 | $0 | $0 | $0 | $9,600,141 | $28,421,492 | $0.00 | $286,167.07 | $0.00 | $0.00 |
| 86 | $0 | $0 | $0 | $0 | $10,092,488 | $30,809,897 | $0.00 | $296,678.51 | $0.00 | $0.00 |
| 87 | $0 | $0 | $0 | $0 | $10,666,135 | $33,418,200 | $0.00 | $307,987.67 | $0.00 | $0.00 |
| 88 | $0 | $0 | $0 | $0 | $11,196,198 | $35,681,520 | $0.00 | $319,680.77 | $0.00 | $0.00 |
| 89 | $0 | $0 | $0 | $0 | $11,990,625 | $38,538,051 | $0.00 | $331,660.19 | $0.00 | $0.00 |
| 90 | $0 | $0 | $0 | $0 | $12,799,232 | $42,380,929 | $0.00 | $344,118.04 | $0.00 | $0.00 |
| 91 | $0 | $0 | $0 | $0 | $13,431,682 | $45,428,243 | $0.00 | $356,896.31 | $0.00 | $0.00 |
| 92 | $0 | $0 | $0 | $0 | $14,150,824 | $49,461,316 | $0.00 | $370,402.77 | $0.00 | $0.00 |
| 93 | $0 | $0 | $0 | $0 | $14,805,775 | $53,883,160 | $0.00 | $384,588.90 | $0.00 | $0.00 |
| 94 | $0 | $0 | $0 | $0 | $15,680,195 | $58,526,258 | $0.00 | $398,899.43 | $0.00 | $0.00 |
| 95 | $0 | $0 | $0 | $0 | $16,528,748 | $63,306,827 | $0.00 | $413,843.10 | $0.00 | $0.00 |
| 96 | $0 | $0 | $0 | $0 | $17,690,909 | $68,836,101 | $0.00 | $429,236.96 | $0.00 | $0.00 |
| 97 | $0 | $0 | $0 | $0 | $18,624,028 | $75,743,292 | $0.00 | $445,179.64 | $0.00 | $0.00 |
| 98 | $0 | $0 | $0 | $0 | $19,760,731 | $82,643,367 | $0.00 | $461,895.06 | $0.00 | $0.00 |
| 99 | $0 | $0 | $0 | $0 | $21,274,851 | $87,999,700 | $0.00 | $479,480.22 | $0.00 | $0.00 |
| 100 | $0 | $0 | $0 | $0 | $22,407,115 | $94,237,154 | $0.00 | $497,393.06 | $0.00 | $0.00 |
