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 | $144,430 | $175,841 | $183,471 | $193,255 | $201,430 | $207,818 | $93,362.26 | $0.00 | $0.00 | $0.00 |
| 41 | $190,672 | $267,001 | $286,783 | $308,646 | $328,802 | $347,441 | $96,866.57 | $0.00 | $0.00 | $0.00 |
| 42 | $224,920 | $363,957 | $398,830 | $438,069 | $475,390 | $510,131 | $100,439.00 | $0.00 | $0.00 | $0.00 |
| 43 | $298,137 | $469,592 | $522,789 | $581,647 | $644,128 | $698,819 | $104,249.94 | $0.00 | $0.00 | $0.00 |
| 44 | $342,253 | $585,210 | $656,272 | $743,506 | $833,820 | $915,921 | $108,141.74 | $0.00 | $0.00 | $0.00 |
| 45 | $390,670 | $709,721 | $807,171 | $922,462 | $1,047,441 | $1,169,558 | $112,243.68 | $0.00 | $0.00 | $0.00 |
| 46 | $487,319 | $841,426 | $972,408 | $1,126,077 | $1,291,499 | $1,453,335 | $116,539.13 | $0.00 | $0.00 | $0.00 |
| 47 | $320,771 | $806,102 | $963,802 | $1,155,632 | $1,374,687 | $1,580,336 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 48 | $268,047 | $774,773 | $957,454 | $1,185,526 | $1,450,093 | $1,722,322 | $0.00 | $72,580.00 | $0.00 | $0.00 |
| 49 | $196,647 | $736,819 | $943,893 | $1,212,248 | $1,526,705 | $1,869,949 | $0.00 | $75,322.04 | $0.00 | $0.00 |
| 50 | $156,522 | $695,113 | $929,456 | $1,242,717 | $1,615,165 | $2,018,255 | $0.00 | $78,108.77 | $0.00 | $0.00 |
| 51 | $79,022 | $661,838 | $912,367 | $1,262,608 | $1,696,532 | $2,184,946 | $0.00 | $81,020.07 | $0.00 | $0.00 |
| 52 | $0 | $618,491 | $889,362 | $1,287,741 | $1,787,779 | $2,344,727 | $0.00 | $84,034.88 | $0.00 | $0.00 |
| 53 | $0 | $564,005 | $866,696 | $1,311,438 | $1,864,179 | $2,525,976 | $0.00 | $87,232.26 | $0.00 | $0.00 |
| 54 | $0 | $513,123 | $837,981 | $1,335,681 | $1,975,870 | $2,711,046 | $0.00 | $90,579.76 | $0.00 | $0.00 |
| 55 | $0 | $451,225 | $810,893 | $1,355,541 | $2,055,465 | $2,910,260 | $0.00 | $93,951.63 | $0.00 | $0.00 |
| 56 | $0 | $381,496 | $775,778 | $1,382,818 | $2,167,260 | $3,127,373 | $0.00 | $97,513.01 | $0.00 | $0.00 |
| 57 | $0 | $308,187 | $731,292 | $1,394,756 | $2,289,905 | $3,365,706 | $0.00 | $101,154.56 | $0.00 | $0.00 |
| 58 | $0 | $220,730 | $680,061 | $1,405,061 | $2,401,581 | $3,578,909 | $0.00 | $104,938.60 | $0.00 | $0.00 |
| 59 | $0 | $130,916 | $629,348 | $1,408,651 | $2,504,664 | $3,900,311 | $0.00 | $108,952.16 | $0.00 | $0.00 |
| 60 | $0 | $25,639 | $561,880 | $1,417,196 | $2,638,587 | $4,210,960 | $0.00 | $113,039.52 | $0.00 | $0.00 |
| 61 | $0 | $0 | $483,136 | $1,432,137 | $2,777,715 | $4,490,150 | $0.00 | $117,348.57 | $0.00 | $0.00 |
| 62 | $0 | $0 | $404,271 | $1,423,004 | $2,922,711 | $4,857,891 | $0.00 | $121,679.46 | $0.00 | $0.00 |
| 63 | $0 | $0 | $308,860 | $1,420,678 | $3,061,731 | $5,196,451 | $0.00 | $126,330.58 | $0.00 | $0.00 |
| 64 | $0 | $0 | $198,758 | $1,408,073 | $3,212,530 | $5,571,248 | $0.00 | $131,119.05 | $0.00 | $0.00 |
| 65 | $0 | $0 | $79,188 | $1,395,100 | $3,358,043 | $6,023,652 | $0.00 | $136,123.88 | $0.00 | $0.00 |
| 66 | $0 | $0 | $0 | $1,357,940 | $3,554,828 | $6,440,023 | $0.00 | $141,324.06 | $0.00 | $0.00 |
| 67 | $0 | $0 | $0 | $1,320,632 | $3,735,407 | $6,965,753 | $0.00 | $146,627.84 | $0.00 | $0.00 |
| 68 | $0 | $0 | $0 | $1,289,228 | $3,909,952 | $7,516,266 | $0.00 | $152,220.75 | $0.00 | $0.00 |
| 69 | $0 | $0 | $0 | $1,238,823 | $4,111,092 | $8,045,480 | $0.00 | $157,962.10 | $0.00 | $0.00 |
| 70 | $0 | $0 | $0 | $1,178,749 | $4,295,901 | $8,705,344 | $0.00 | $163,954.72 | $0.00 | $0.00 |
| 71 | $0 | $0 | $0 | $1,115,433 | $4,548,620 | $9,398,933 | $0.00 | $170,067.73 | $0.00 | $0.00 |
| 72 | $0 | $0 | $0 | $1,012,129 | $4,740,465 | $10,185,014 | $0.00 | $176,521.01 | $0.00 | $0.00 |
| 73 | $0 | $0 | $0 | $921,478 | $4,921,901 | $10,875,336 | $0.00 | $183,199.29 | $0.00 | $0.00 |
| 74 | $0 | $0 | $0 | $811,618 | $5,208,106 | $11,711,013 | $0.00 | $190,047.46 | $0.00 | $0.00 |
| 75 | $0 | $0 | $0 | $688,239 | $5,548,515 | $12,574,439 | $0.00 | $197,321.75 | $0.00 | $0.00 |
| 76 | $0 | $0 | $0 | $558,394 | $5,770,284 | $13,697,158 | $0.00 | $204,738.64 | $0.00 | $0.00 |
| 77 | $0 | $0 | $0 | $391,530 | $6,133,150 | $14,697,230 | $0.00 | $212,518.20 | $0.00 | $0.00 |
| 78 | $0 | $0 | $0 | $207,559 | $6,376,100 | $15,902,223 | $0.00 | $220,457.32 | $0.00 | $0.00 |
| 79 | $0 | $0 | $0 | $1,818 | $6,783,460 | $17,086,905 | $0.00 | $228,873.39 | $0.00 | $0.00 |
| 80 | $0 | $0 | $0 | $0 | $7,106,993 | $18,633,292 | $0.00 | $237,742.64 | $0.00 | $0.00 |
| 81 | $0 | $0 | $0 | $0 | $7,419,181 | $19,944,156 | $0.00 | $246,733.73 | $0.00 | $0.00 |
| 82 | $0 | $0 | $0 | $0 | $7,915,513 | $21,644,985 | $0.00 | $255,956.85 | $0.00 | $0.00 |
| 83 | $0 | $0 | $0 | $0 | $8,140,755 | $23,409,143 | $0.00 | $265,919.27 | $0.00 | $0.00 |
| 84 | $0 | $0 | $0 | $0 | $8,604,216 | $25,374,276 | $0.00 | $275,850.66 | $0.00 | $0.00 |
| 85 | $0 | $0 | $0 | $0 | $9,071,646 | $27,603,155 | $0.00 | $286,253.81 | $0.00 | $0.00 |
| 86 | $0 | $0 | $0 | $0 | $9,428,238 | $29,801,663 | $0.00 | $296,970.92 | $0.00 | $0.00 |
| 87 | $0 | $0 | $0 | $0 | $9,948,478 | $32,219,800 | $0.00 | $307,919.90 | $0.00 | $0.00 |
| 88 | $0 | $0 | $0 | $0 | $10,566,636 | $34,674,676 | $0.00 | $319,354.09 | $0.00 | $0.00 |
| 89 | $0 | $0 | $0 | $0 | $11,043,832 | $37,619,484 | $0.00 | $331,560.72 | $0.00 | $0.00 |
| 90 | $0 | $0 | $0 | $0 | $11,754,477 | $41,358,709 | $0.00 | $344,042.66 | $0.00 | $0.00 |
| 91 | $0 | $0 | $0 | $0 | $12,364,563 | $44,276,494 | $0.00 | $356,933.05 | $0.00 | $0.00 |
| 92 | $0 | $0 | $0 | $0 | $13,014,736 | $48,704,331 | $0.00 | $370,139.55 | $0.00 | $0.00 |
| 93 | $0 | $0 | $0 | $0 | $13,700,570 | $52,477,235 | $0.00 | $384,271.53 | $0.00 | $0.00 |
| 94 | $0 | $0 | $0 | $0 | $14,524,859 | $56,238,844 | $0.00 | $399,109.62 | $0.00 | $0.00 |
| 95 | $0 | $0 | $0 | $0 | $15,621,387 | $61,533,458 | $0.00 | $413,887.95 | $0.00 | $0.00 |
| 96 | $0 | $0 | $0 | $0 | $16,156,777 | $66,652,656 | $0.00 | $429,824.50 | $0.00 | $0.00 |
| 97 | $0 | $0 | $0 | $0 | $17,187,574 | $72,573,804 | $0.00 | $446,144.28 | $0.00 | $0.00 |
| 98 | $0 | $0 | $0 | $0 | $18,046,427 | $78,777,288 | $0.00 | $462,598.08 | $0.00 | $0.00 |
| 99 | $0 | $0 | $0 | $0 | $19,294,506 | $84,821,342 | $0.00 | $479,922.30 | $0.00 | $0.00 |
| 100 | $0 | $0 | $0 | $0 | $20,202,147 | $90,476,109 | $0.00 | $497,887.15 | $0.00 | $0.00 |
