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 | $143,890 | $175,593 | $183,168 | $193,171 | $201,325 | $207,654 | $93,368.93 | $0.00 | $0.00 | $0.00 |
| 41 | $192,992 | $265,597 | $285,944 | $308,556 | $329,652 | $346,885 | $96,849.52 | $0.00 | $0.00 | $0.00 |
| 42 | $258,068 | $363,964 | $400,049 | $437,974 | $476,385 | $511,006 | $100,552.12 | $0.00 | $0.00 | $0.00 |
| 43 | $300,883 | $469,780 | $523,056 | $582,308 | $644,416 | $700,544 | $104,340.01 | $0.00 | $0.00 | $0.00 |
| 44 | $377,230 | $584,847 | $658,527 | $745,024 | $834,847 | $916,333 | $108,206.47 | $0.00 | $0.00 | $0.00 |
| 45 | $389,325 | $709,689 | $807,066 | $925,096 | $1,048,766 | $1,175,617 | $112,255.17 | $0.00 | $0.00 | $0.00 |
| 46 | $449,329 | $843,211 | $970,959 | $1,125,001 | $1,292,424 | $1,458,890 | $116,487.66 | $0.00 | $0.00 | $0.00 |
| 47 | $296,145 | $796,950 | $961,730 | $1,157,580 | $1,376,839 | $1,591,481 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 48 | $259,419 | $766,019 | $950,259 | $1,189,212 | $1,452,690 | $1,736,265 | $0.00 | $72,653.80 | $0.00 | $0.00 |
| 49 | $223,699 | $733,370 | $941,751 | $1,215,543 | $1,541,023 | $1,863,980 | $0.00 | $75,427.08 | $0.00 | $0.00 |
| 50 | $91,073 | $692,627 | $934,183 | $1,240,439 | $1,618,962 | $2,021,398 | $0.00 | $78,238.14 | $0.00 | $0.00 |
| 51 | $0 | $655,913 | $921,191 | $1,264,163 | $1,704,488 | $2,180,175 | $0.00 | $81,227.88 | $0.00 | $0.00 |
| 52 | $0 | $615,188 | $902,165 | $1,290,451 | $1,802,844 | $2,342,941 | $0.00 | $84,268.67 | $0.00 | $0.00 |
| 53 | $0 | $570,626 | $882,669 | $1,316,258 | $1,896,150 | $2,516,528 | $0.00 | $87,470.04 | $0.00 | $0.00 |
| 54 | $0 | $519,461 | $855,253 | $1,349,538 | $1,982,913 | $2,707,284 | $0.00 | $90,748.87 | $0.00 | $0.00 |
| 55 | $0 | $457,899 | $825,863 | $1,365,303 | $2,076,697 | $2,903,270 | $0.00 | $94,253.77 | $0.00 | $0.00 |
| 56 | $0 | $382,687 | $796,558 | $1,400,265 | $2,174,406 | $3,144,688 | $0.00 | $97,787.26 | $0.00 | $0.00 |
| 57 | $0 | $308,262 | $754,349 | $1,409,838 | $2,288,384 | $3,359,989 | $0.00 | $101,434.68 | $0.00 | $0.00 |
| 58 | $0 | $227,240 | $710,755 | $1,425,031 | $2,412,904 | $3,606,515 | $0.00 | $105,221.95 | $0.00 | $0.00 |
| 59 | $0 | $137,474 | $652,631 | $1,443,913 | $2,534,087 | $3,890,464 | $0.00 | $109,228.71 | $0.00 | $0.00 |
| 60 | $0 | $28,690 | $593,359 | $1,444,273 | $2,658,907 | $4,213,156 | $0.00 | $113,333.90 | $0.00 | $0.00 |
| 61 | $0 | $0 | $521,986 | $1,450,918 | $2,796,553 | $4,552,849 | $0.00 | $117,484.17 | $0.00 | $0.00 |
| 62 | $0 | $0 | $445,719 | $1,460,287 | $2,932,609 | $4,883,926 | $0.00 | $122,026.27 | $0.00 | $0.00 |
| 63 | $0 | $0 | $349,792 | $1,457,334 | $3,093,353 | $5,220,055 | $0.00 | $126,673.33 | $0.00 | $0.00 |
| 64 | $0 | $0 | $248,671 | $1,454,594 | $3,235,578 | $5,623,984 | $0.00 | $131,376.31 | $0.00 | $0.00 |
| 65 | $0 | $0 | $131,473 | $1,436,063 | $3,444,055 | $6,030,558 | $0.00 | $136,262.62 | $0.00 | $0.00 |
| 66 | $0 | $0 | $3,381 | $1,438,094 | $3,575,238 | $6,428,779 | $0.00 | $141,377.28 | $0.00 | $0.00 |
| 67 | $0 | $0 | $0 | $1,391,828 | $3,739,419 | $6,941,346 | $0.00 | $146,685.11 | $0.00 | $0.00 |
| 68 | $0 | $0 | $0 | $1,372,501 | $3,954,039 | $7,510,139 | $0.00 | $152,143.26 | $0.00 | $0.00 |
| 69 | $0 | $0 | $0 | $1,317,364 | $4,161,854 | $8,074,205 | $0.00 | $157,865.42 | $0.00 | $0.00 |
| 70 | $0 | $0 | $0 | $1,266,045 | $4,338,581 | $8,779,501 | $0.00 | $163,881.89 | $0.00 | $0.00 |
| 71 | $0 | $0 | $0 | $1,192,379 | $4,570,726 | $9,396,038 | $0.00 | $170,044.60 | $0.00 | $0.00 |
| 72 | $0 | $0 | $0 | $1,112,286 | $4,807,922 | $10,091,303 | $0.00 | $176,404.52 | $0.00 | $0.00 |
| 73 | $0 | $0 | $0 | $1,017,418 | $5,033,983 | $10,922,387 | $0.00 | $182,861.14 | $0.00 | $0.00 |
| 74 | $0 | $0 | $0 | $924,060 | $5,314,231 | $11,769,067 | $0.00 | $189,784.33 | $0.00 | $0.00 |
| 75 | $0 | $0 | $0 | $795,613 | $5,665,679 | $12,753,058 | $0.00 | $196,970.89 | $0.00 | $0.00 |
| 76 | $0 | $0 | $0 | $668,920 | $5,930,449 | $13,751,303 | $0.00 | $204,337.53 | $0.00 | $0.00 |
| 77 | $0 | $0 | $0 | $503,411 | $6,200,264 | $14,976,374 | $0.00 | $212,211.90 | $0.00 | $0.00 |
| 78 | $0 | $0 | $0 | $343,772 | $6,566,074 | $16,068,345 | $0.00 | $220,098.00 | $0.00 | $0.00 |
| 79 | $0 | $0 | $0 | $140,404 | $6,882,587 | $17,486,463 | $0.00 | $228,424.08 | $0.00 | $0.00 |
| 80 | $0 | $0 | $0 | $0 | $7,253,701 | $19,042,729 | $0.00 | $236,998.77 | $0.00 | $0.00 |
| 81 | $0 | $0 | $0 | $0 | $7,560,066 | $20,523,405 | $0.00 | $245,971.32 | $0.00 | $0.00 |
| 82 | $0 | $0 | $0 | $0 | $8,000,032 | $22,165,188 | $0.00 | $255,051.81 | $0.00 | $0.00 |
| 83 | $0 | $0 | $0 | $0 | $8,450,497 | $24,214,266 | $0.00 | $264,990.54 | $0.00 | $0.00 |
| 84 | $0 | $0 | $0 | $0 | $9,098,661 | $25,722,454 | $0.00 | $274,826.16 | $0.00 | $0.00 |
| 85 | $0 | $0 | $0 | $0 | $9,525,649 | $27,386,445 | $0.00 | $285,127.70 | $0.00 | $0.00 |
| 86 | $0 | $0 | $0 | $0 | $10,125,195 | $29,922,043 | $0.00 | $296,138.75 | $0.00 | $0.00 |
| 87 | $0 | $0 | $0 | $0 | $10,778,567 | $32,449,273 | $0.00 | $307,458.87 | $0.00 | $0.00 |
| 88 | $0 | $0 | $0 | $0 | $11,290,295 | $34,712,403 | $0.00 | $319,137.00 | $0.00 | $0.00 |
| 89 | $0 | $0 | $0 | $0 | $11,976,156 | $37,729,568 | $0.00 | $330,915.35 | $0.00 | $0.00 |
| 90 | $0 | $0 | $0 | $0 | $12,703,289 | $40,760,429 | $0.00 | $343,300.43 | $0.00 | $0.00 |
| 91 | $0 | $0 | $0 | $0 | $13,548,984 | $44,218,169 | $0.00 | $356,467.17 | $0.00 | $0.00 |
| 92 | $0 | $0 | $0 | $0 | $14,383,691 | $46,658,975 | $0.00 | $370,031.22 | $0.00 | $0.00 |
| 93 | $0 | $0 | $0 | $0 | $15,153,158 | $50,582,083 | $0.00 | $383,447.49 | $0.00 | $0.00 |
| 94 | $0 | $0 | $0 | $0 | $15,962,682 | $54,493,518 | $0.00 | $397,856.73 | $0.00 | $0.00 |
| 95 | $0 | $0 | $0 | $0 | $17,042,084 | $60,236,625 | $0.00 | $412,912.22 | $0.00 | $0.00 |
| 96 | $0 | $0 | $0 | $0 | $18,163,610 | $64,950,467 | $0.00 | $428,077.54 | $0.00 | $0.00 |
| 97 | $0 | $0 | $0 | $0 | $18,995,727 | $70,878,957 | $0.00 | $444,294.84 | $0.00 | $0.00 |
| 98 | $0 | $0 | $0 | $0 | $19,897,557 | $77,565,489 | $0.00 | $461,362.44 | $0.00 | $0.00 |
| 99 | $0 | $0 | $0 | $0 | $21,398,338 | $84,943,775 | $0.00 | $478,711.44 | $0.00 | $0.00 |
| 100 | $0 | $0 | $0 | $0 | $22,707,702 | $90,492,695 | $0.00 | $496,388.17 | $0.00 | $0.00 |
