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: 91%
Investments
| Age | Worst Scenario | 10th Percentile | 25th Percentile | 50th Percentile | 75th Percentile | 90th Percentile | Contributions | Withdrawals | Income | Expense |
|---|---|---|---|---|---|---|---|---|---|---|
| 39 | $664,672 | $881,986 | $946,230 | $1,039,979 | $1,109,909 | $1,163,636 | $90,000.00 | $0.00 | $0.00 | $0.00 |
| 40 | $561,499 | $964,739 | $1,089,511 | $1,219,259 | $1,355,049 | $1,468,700 | $92,974.51 | $0.00 | $0.00 | $0.00 |
| 41 | $574,527 | $1,092,510 | $1,247,073 | $1,428,193 | $1,616,180 | $1,798,644 | $96,038.10 | $0.00 | $0.00 | $0.00 |
| 42 | $650,716 | $1,234,534 | $1,428,327 | $1,657,970 | $1,915,827 | $2,164,365 | $99,163.72 | $0.00 | $0.00 | $0.00 |
| 43 | $757,036 | $1,378,476 | $1,619,836 | $1,913,964 | $2,250,351 | $2,567,514 | $102,395.13 | $0.00 | $0.00 | $0.00 |
| 44 | $794,959 | $1,550,417 | $1,831,523 | $2,201,703 | $2,615,772 | $3,044,664 | $105,740.39 | $0.00 | $0.00 | $0.00 |
| 45 | $861,546 | $1,738,824 | $2,081,088 | $2,518,710 | $3,033,047 | $3,548,558 | $109,140.79 | $0.00 | $0.00 | $0.00 |
| 46 | $719,913 | $1,743,870 | $2,161,865 | $2,685,395 | $3,311,659 | $3,952,844 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 47 | $604,782 | $1,766,886 | $2,237,597 | $2,858,387 | $3,617,531 | $4,397,131 | $0.00 | $72,265.18 | $0.00 | $0.00 |
| 48 | $553,631 | $1,799,165 | $2,334,599 | $3,052,102 | $3,931,595 | $4,840,772 | $0.00 | $74,593.76 | $0.00 | $0.00 |
| 49 | $323,723 | $1,828,315 | $2,422,281 | $3,247,889 | $4,279,613 | $5,352,275 | $0.00 | $77,029.12 | $0.00 | $0.00 |
| 50 | $292,637 | $1,884,651 | $2,528,472 | $3,466,035 | $4,661,275 | $5,914,566 | $0.00 | $79,482.18 | $0.00 | $0.00 |
| 51 | $259,009 | $1,921,255 | $2,640,063 | $3,727,007 | $5,083,732 | $6,526,978 | $0.00 | $82,087.04 | $0.00 | $0.00 |
| 52 | $201,758 | $1,954,337 | $2,765,770 | $3,978,091 | $5,508,215 | $7,222,631 | $0.00 | $84,873.74 | $0.00 | $0.00 |
| 53 | $165,891 | $1,988,582 | $2,895,214 | $4,245,437 | $6,034,556 | $7,942,865 | $0.00 | $87,591.36 | $0.00 | $0.00 |
| 54 | $46,197 | $2,053,335 | $3,053,435 | $4,509,109 | $6,543,642 | $8,790,546 | $0.00 | $90,494.81 | $0.00 | $0.00 |
| 55 | $0 | $2,085,100 | $3,174,958 | $4,835,179 | $7,130,084 | $9,692,337 | $0.00 | $93,465.79 | $0.00 | $0.00 |
| 56 | $0 | $2,145,089 | $3,332,839 | $5,164,971 | $7,741,667 | $10,641,024 | $0.00 | $96,531.14 | $0.00 | $0.00 |
| 57 | $0 | $2,206,858 | $3,476,900 | $5,558,041 | $8,396,734 | $11,786,317 | $0.00 | $99,771.03 | $0.00 | $0.00 |
| 58 | $0 | $2,227,502 | $3,652,859 | $5,985,918 | $9,121,084 | $13,062,386 | $0.00 | $103,024.65 | $0.00 | $0.00 |
| 59 | $0 | $2,303,657 | $3,857,933 | $6,425,709 | $9,930,949 | $14,511,530 | $0.00 | $106,420.57 | $0.00 | $0.00 |
| 60 | $0 | $2,352,247 | $4,049,001 | $6,895,546 | $10,799,161 | $16,092,686 | $0.00 | $109,868.09 | $0.00 | $0.00 |
| 61 | $0 | $2,396,071 | $4,273,456 | $7,384,418 | $11,846,141 | $17,637,735 | $0.00 | $113,405.78 | $0.00 | $0.00 |
| 62 | $0 | $2,472,312 | $4,472,658 | $7,920,625 | $12,926,667 | $19,603,839 | $0.00 | $117,074.40 | $0.00 | $0.00 |
| 63 | $0 | $2,558,563 | $4,749,950 | $8,457,846 | $14,131,165 | $21,547,726 | $0.00 | $120,927.75 | $0.00 | $0.00 |
| 64 | $0 | $2,639,532 | $5,002,430 | $9,125,814 | $15,464,892 | $23,726,451 | $0.00 | $124,847.57 | $0.00 | $0.00 |
| 65 | $0 | $2,713,664 | $5,336,831 | $9,846,150 | $16,867,586 | $26,045,672 | $0.00 | $128,983.76 | $0.00 | $0.00 |
| 66 | $0 | $2,820,376 | $5,676,100 | $10,591,694 | $18,455,986 | $28,855,612 | $0.00 | $133,209.81 | $0.00 | $0.00 |
| 67 | $0 | $2,823,534 | $5,971,331 | $11,523,472 | $20,168,148 | $31,783,540 | $0.00 | $137,534.32 | $0.00 | $0.00 |
| 68 | $0 | $2,855,712 | $6,321,146 | $12,391,136 | $22,064,433 | $34,984,812 | $0.00 | $142,024.87 | $0.00 | $0.00 |
| 69 | $0 | $2,962,727 | $6,685,434 | $13,379,596 | $23,994,985 | $38,555,389 | $0.00 | $146,529.53 | $0.00 | $0.00 |
| 70 | $0 | $3,095,363 | $7,130,832 | $14,505,773 | $26,307,762 | $42,558,038 | $0.00 | $151,210.32 | $0.00 | $0.00 |
| 71 | $0 | $3,149,718 | $7,550,562 | $15,513,894 | $28,702,845 | $46,710,836 | $0.00 | $156,127.70 | $0.00 | $0.00 |
| 72 | $0 | $3,212,386 | $8,034,920 | $16,634,085 | $31,267,018 | $51,581,855 | $0.00 | $161,198.54 | $0.00 | $0.00 |
| 73 | $0 | $3,303,931 | $8,611,388 | $18,051,208 | $34,350,564 | $56,303,206 | $0.00 | $166,459.02 | $0.00 | $0.00 |
| 74 | $0 | $3,416,097 | $9,169,698 | $19,576,465 | $37,396,022 | $62,075,103 | $0.00 | $171,972.99 | $0.00 | $0.00 |
| 75 | $0 | $3,505,817 | $9,651,015 | $21,230,802 | $40,786,118 | $68,443,447 | $0.00 | $177,714.11 | $0.00 | $0.00 |
| 76 | $0 | $3,609,725 | $10,148,108 | $22,790,127 | $44,776,070 | $76,370,548 | $0.00 | $183,484.25 | $0.00 | $0.00 |
| 77 | $0 | $3,636,541 | $10,884,868 | $24,833,336 | $49,101,610 | $84,398,034 | $0.00 | $189,354.57 | $0.00 | $0.00 |
| 78 | $0 | $3,831,870 | $11,622,419 | $26,637,158 | $53,705,095 | $92,932,950 | $0.00 | $195,350.34 | $0.00 | $0.00 |
| 79 | $0 | $3,882,943 | $12,485,388 | $28,922,072 | $58,690,288 | $101,909,960 | $0.00 | $201,771.29 | $0.00 | $0.00 |
| 80 | $0 | $4,022,618 | $13,282,855 | $31,537,777 | $64,323,000 | $112,764,298 | $0.00 | $208,478.55 | $0.00 | $0.00 |
| 81 | $0 | $4,148,885 | $14,140,084 | $34,036,758 | $70,353,335 | $123,865,850 | $0.00 | $215,092.91 | $0.00 | $0.00 |
| 82 | $0 | $4,307,706 | $15,045,433 | $36,927,258 | $76,993,476 | $137,975,429 | $0.00 | $222,162.01 | $0.00 | $0.00 |
| 83 | $0 | $4,405,963 | $15,966,981 | $40,148,726 | $85,053,794 | $149,866,296 | $0.00 | $229,466.97 | $0.00 | $0.00 |
| 84 | $0 | $4,443,498 | $17,204,204 | $43,302,145 | $91,858,094 | $164,982,220 | $0.00 | $237,002.19 | $0.00 | $0.00 |
| 85 | $0 | $4,488,176 | $18,321,425 | $47,299,011 | $100,682,960 | $181,738,279 | $0.00 | $244,764.12 | $0.00 | $0.00 |
| 86 | $0 | $4,691,571 | $19,714,709 | $51,476,915 | $109,982,806 | $200,951,440 | $0.00 | $252,817.23 | $0.00 | $0.00 |
| 87 | $0 | $4,865,398 | $21,082,659 | $55,671,183 | $119,495,872 | $223,049,110 | $0.00 | $261,293.34 | $0.00 | $0.00 |
| 88 | $0 | $4,883,495 | $22,710,604 | $60,379,787 | $131,330,821 | $245,927,323 | $0.00 | $269,655.54 | $0.00 | $0.00 |
| 89 | $0 | $5,023,848 | $24,405,756 | $65,846,635 | $143,788,293 | $271,315,570 | $0.00 | $278,561.60 | $0.00 | $0.00 |
| 90 | $0 | $5,034,643 | $26,242,377 | $71,572,139 | $155,284,490 | $298,005,329 | $0.00 | $287,684.34 | $0.00 | $0.00 |
| 91 | $0 | $5,199,949 | $28,316,010 | $78,148,861 | $169,974,831 | $326,433,896 | $0.00 | $297,405.97 | $0.00 | $0.00 |
| 92 | $0 | $5,303,666 | $29,692,379 | $84,035,248 | $186,762,575 | $359,148,182 | $0.00 | $307,163.41 | $0.00 | $0.00 |
| 93 | $0 | $5,564,287 | $32,054,532 | $91,080,274 | $204,905,646 | $398,043,328 | $0.00 | $317,365.02 | $0.00 | $0.00 |
| 94 | $0 | $5,523,858 | $34,223,720 | $98,721,915 | $224,985,068 | $436,426,303 | $0.00 | $327,792.20 | $0.00 | $0.00 |
| 95 | $0 | $5,696,053 | $36,680,460 | $107,911,488 | $247,709,660 | $487,781,960 | $0.00 | $338,358.47 | $0.00 | $0.00 |
| 96 | $0 | $5,881,241 | $39,525,323 | $115,290,413 | $272,269,640 | $530,945,532 | $0.00 | $349,395.12 | $0.00 | $0.00 |
| 97 | $0 | $5,920,330 | $42,689,341 | $125,551,135 | $298,597,519 | $583,581,849 | $0.00 | $360,734.86 | $0.00 | $0.00 |
| 98 | $0 | $5,997,872 | $45,559,625 | $135,253,074 | $327,098,616 | $649,395,314 | $0.00 | $372,354.62 | $0.00 | $0.00 |
| 99 | $0 | $6,115,001 | $48,943,018 | $147,349,417 | $360,837,816 | $714,984,984 | $0.00 | $384,542.52 | $0.00 | $0.00 |
| 100 | $0 | $6,337,762 | $52,703,848 | $162,584,274 | $390,004,549 | $794,413,797 | $0.00 | $397,002.94 | $0.00 | $0.00 |
