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: 36%
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 | $144,416 | $176,068 | $184,026 | $193,586 | $201,638 | $208,063 | $93,328.95 | $0.00 | $0.00 | $0.00 |
| 41 | $199,578 | $267,526 | $287,037 | $308,950 | $329,957 | $347,645 | $96,795.65 | $0.00 | $0.00 | $0.00 |
| 42 | $258,141 | $365,786 | $399,681 | $437,964 | $477,625 | $511,479 | $100,437.11 | $0.00 | $0.00 | $0.00 |
| 43 | $279,203 | $470,225 | $523,554 | $581,775 | $642,942 | $700,561 | $104,173.96 | $0.00 | $0.00 | $0.00 |
| 44 | $346,151 | $589,291 | $659,037 | $742,050 | $833,183 | $917,439 | $108,034.72 | $0.00 | $0.00 | $0.00 |
| 45 | $441,713 | $713,938 | $808,312 | $923,378 | $1,049,085 | $1,168,586 | $112,113.01 | $0.00 | $0.00 | $0.00 |
| 46 | $444,979 | $845,143 | $969,082 | $1,121,460 | $1,292,073 | $1,454,872 | $116,439.08 | $0.00 | $0.00 | $0.00 |
| 47 | $340,386 | $805,242 | $960,840 | $1,158,480 | $1,372,056 | $1,580,387 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 48 | $314,369 | $770,435 | $957,082 | $1,184,155 | $1,454,641 | $1,724,607 | $0.00 | $72,685.85 | $0.00 | $0.00 |
| 49 | $224,421 | $730,028 | $945,454 | $1,216,708 | $1,539,163 | $1,853,330 | $0.00 | $75,442.30 | $0.00 | $0.00 |
| 50 | $166,156 | $695,021 | $931,512 | $1,246,967 | $1,619,927 | $2,018,079 | $0.00 | $78,344.98 | $0.00 | $0.00 |
| 51 | $87,085 | $654,459 | $919,919 | $1,272,224 | $1,702,510 | $2,178,557 | $0.00 | $81,268.58 | $0.00 | $0.00 |
| 52 | $26,057 | $612,453 | $898,072 | $1,303,250 | $1,804,892 | $2,342,685 | $0.00 | $84,354.26 | $0.00 | $0.00 |
| 53 | $0 | $563,330 | $872,468 | $1,322,650 | $1,896,822 | $2,499,368 | $0.00 | $87,573.56 | $0.00 | $0.00 |
| 54 | $0 | $512,243 | $857,843 | $1,345,834 | $1,987,054 | $2,706,645 | $0.00 | $90,900.48 | $0.00 | $0.00 |
| 55 | $0 | $451,904 | $821,446 | $1,366,494 | $2,075,256 | $2,904,020 | $0.00 | $94,295.68 | $0.00 | $0.00 |
| 56 | $0 | $378,342 | $788,106 | $1,384,156 | $2,192,857 | $3,135,905 | $0.00 | $97,823.96 | $0.00 | $0.00 |
| 57 | $0 | $304,075 | $747,253 | $1,401,950 | $2,298,859 | $3,375,331 | $0.00 | $101,537.92 | $0.00 | $0.00 |
| 58 | $0 | $217,748 | $700,051 | $1,419,189 | $2,406,376 | $3,607,745 | $0.00 | $105,273.57 | $0.00 | $0.00 |
| 59 | $0 | $121,152 | $644,170 | $1,435,057 | $2,545,343 | $3,873,233 | $0.00 | $109,211.36 | $0.00 | $0.00 |
| 60 | $0 | $11,053 | $581,354 | $1,436,784 | $2,687,312 | $4,138,593 | $0.00 | $113,221.55 | $0.00 | $0.00 |
| 61 | $0 | $0 | $512,502 | $1,445,259 | $2,807,136 | $4,412,371 | $0.00 | $117,497.75 | $0.00 | $0.00 |
| 62 | $0 | $0 | $417,485 | $1,435,897 | $2,930,407 | $4,779,186 | $0.00 | $121,880.79 | $0.00 | $0.00 |
| 63 | $0 | $0 | $327,141 | $1,423,357 | $3,068,157 | $5,197,300 | $0.00 | $126,500.77 | $0.00 | $0.00 |
| 64 | $0 | $0 | $221,969 | $1,415,626 | $3,220,366 | $5,581,081 | $0.00 | $131,292.72 | $0.00 | $0.00 |
| 65 | $0 | $0 | $94,426 | $1,402,705 | $3,403,543 | $5,968,102 | $0.00 | $136,292.43 | $0.00 | $0.00 |
| 66 | $0 | $0 | $0 | $1,369,885 | $3,589,165 | $6,388,984 | $0.00 | $141,493.32 | $0.00 | $0.00 |
| 67 | $0 | $0 | $0 | $1,335,677 | $3,764,183 | $6,934,051 | $0.00 | $146,750.53 | $0.00 | $0.00 |
| 68 | $0 | $0 | $0 | $1,285,425 | $3,990,502 | $7,392,190 | $0.00 | $152,291.57 | $0.00 | $0.00 |
| 69 | $0 | $0 | $0 | $1,210,953 | $4,193,701 | $7,957,023 | $0.00 | $158,129.58 | $0.00 | $0.00 |
| 70 | $0 | $0 | $0 | $1,151,973 | $4,415,928 | $8,583,035 | $0.00 | $164,045.96 | $0.00 | $0.00 |
| 71 | $0 | $0 | $0 | $1,100,743 | $4,577,814 | $9,309,302 | $0.00 | $170,174.22 | $0.00 | $0.00 |
| 72 | $0 | $0 | $0 | $1,028,578 | $4,774,980 | $10,183,380 | $0.00 | $176,595.45 | $0.00 | $0.00 |
| 73 | $0 | $0 | $0 | $951,660 | $5,050,964 | $11,015,435 | $0.00 | $183,295.45 | $0.00 | $0.00 |
| 74 | $0 | $0 | $0 | $840,134 | $5,319,138 | $11,900,050 | $0.00 | $190,147.71 | $0.00 | $0.00 |
| 75 | $0 | $0 | $0 | $696,777 | $5,647,646 | $12,876,138 | $0.00 | $197,465.14 | $0.00 | $0.00 |
| 76 | $0 | $0 | $0 | $541,769 | $5,912,311 | $13,875,262 | $0.00 | $204,844.09 | $0.00 | $0.00 |
| 77 | $0 | $0 | $0 | $381,716 | $6,200,100 | $14,971,923 | $0.00 | $212,333.22 | $0.00 | $0.00 |
| 78 | $0 | $0 | $0 | $177,958 | $6,459,393 | $15,803,920 | $0.00 | $220,277.13 | $0.00 | $0.00 |
| 79 | $0 | $0 | $0 | $0 | $6,737,665 | $17,265,597 | $0.00 | $228,603.95 | $0.00 | $0.00 |
| 80 | $0 | $0 | $0 | $0 | $7,162,400 | $18,687,079 | $0.00 | $237,230.33 | $0.00 | $0.00 |
| 81 | $0 | $0 | $0 | $0 | $7,430,653 | $20,031,103 | $0.00 | $245,966.90 | $0.00 | $0.00 |
| 82 | $0 | $0 | $0 | $0 | $7,927,545 | $21,570,089 | $0.00 | $255,269.05 | $0.00 | $0.00 |
| 83 | $0 | $0 | $0 | $0 | $8,305,817 | $23,698,749 | $0.00 | $265,233.39 | $0.00 | $0.00 |
| 84 | $0 | $0 | $0 | $0 | $8,713,782 | $25,412,976 | $0.00 | $275,220.23 | $0.00 | $0.00 |
| 85 | $0 | $0 | $0 | $0 | $9,261,686 | $27,677,014 | $0.00 | $285,412.10 | $0.00 | $0.00 |
| 86 | $0 | $0 | $0 | $0 | $9,814,668 | $30,174,458 | $0.00 | $296,039.44 | $0.00 | $0.00 |
| 87 | $0 | $0 | $0 | $0 | $10,399,434 | $33,324,508 | $0.00 | $307,221.47 | $0.00 | $0.00 |
| 88 | $0 | $0 | $0 | $0 | $10,826,987 | $35,804,305 | $0.00 | $318,540.18 | $0.00 | $0.00 |
| 89 | $0 | $0 | $0 | $0 | $11,436,392 | $39,081,957 | $0.00 | $330,252.02 | $0.00 | $0.00 |
| 90 | $0 | $0 | $0 | $0 | $12,091,837 | $42,686,677 | $0.00 | $342,624.14 | $0.00 | $0.00 |
| 91 | $0 | $0 | $0 | $0 | $12,612,893 | $46,475,696 | $0.00 | $355,480.32 | $0.00 | $0.00 |
| 92 | $0 | $0 | $0 | $0 | $13,506,495 | $50,170,134 | $0.00 | $368,882.24 | $0.00 | $0.00 |
| 93 | $0 | $0 | $0 | $0 | $14,386,684 | $53,881,179 | $0.00 | $382,547.07 | $0.00 | $0.00 |
| 94 | $0 | $0 | $0 | $0 | $15,109,892 | $58,529,016 | $0.00 | $397,321.02 | $0.00 | $0.00 |
| 95 | $0 | $0 | $0 | $0 | $15,859,153 | $63,722,457 | $0.00 | $412,457.23 | $0.00 | $0.00 |
| 96 | $0 | $0 | $0 | $0 | $17,242,444 | $68,914,688 | $0.00 | $427,852.67 | $0.00 | $0.00 |
| 97 | $0 | $0 | $0 | $0 | $18,170,798 | $74,305,138 | $0.00 | $444,062.53 | $0.00 | $0.00 |
| 98 | $0 | $0 | $0 | $0 | $19,420,616 | $81,167,077 | $0.00 | $460,982.38 | $0.00 | $0.00 |
| 99 | $0 | $0 | $0 | $0 | $20,383,696 | $86,672,720 | $0.00 | $478,659.96 | $0.00 | $0.00 |
| 100 | $0 | $0 | $0 | $0 | $22,016,407 | $94,535,259 | $0.00 | $496,564.80 | $0.00 | $0.00 |
