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 | $143,655 | $176,191 | $183,859 | $193,535 | $201,474 | $208,107 | $93,418.95 | $0.00 | $0.00 | $0.00 |
| 41 | $191,456 | $267,410 | $287,553 | $309,484 | $329,769 | $347,875 | $96,948.82 | $0.00 | $0.00 | $0.00 |
| 42 | $226,428 | $366,268 | $399,452 | $437,750 | $477,883 | $512,007 | $100,560.00 | $0.00 | $0.00 | $0.00 |
| 43 | $259,835 | $473,051 | $524,560 | $583,730 | $645,138 | $698,893 | $104,377.69 | $0.00 | $0.00 | $0.00 |
| 44 | $346,093 | $588,521 | $661,406 | $748,187 | $837,383 | $922,280 | $108,306.18 | $0.00 | $0.00 | $0.00 |
| 45 | $429,527 | $712,522 | $811,081 | $931,815 | $1,053,223 | $1,171,675 | $112,490.91 | $0.00 | $0.00 | $0.00 |
| 46 | $453,886 | $851,269 | $976,317 | $1,129,315 | $1,299,160 | $1,459,290 | $116,714.70 | $0.00 | $0.00 | $0.00 |
| 47 | $261,915 | $813,265 | $966,241 | $1,159,691 | $1,381,481 | $1,593,849 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 48 | $127,452 | $782,676 | $963,480 | $1,197,367 | $1,464,968 | $1,733,830 | $0.00 | $72,627.40 | $0.00 | $0.00 |
| 49 | $61,081 | $748,227 | $951,012 | $1,226,275 | $1,549,185 | $1,878,678 | $0.00 | $75,387.22 | $0.00 | $0.00 |
| 50 | $0 | $710,629 | $941,339 | $1,264,938 | $1,641,094 | $2,025,212 | $0.00 | $78,279.88 | $0.00 | $0.00 |
| 51 | $0 | $674,177 | $931,448 | $1,296,705 | $1,725,620 | $2,183,950 | $0.00 | $81,309.28 | $0.00 | $0.00 |
| 52 | $0 | $636,418 | $912,579 | $1,317,924 | $1,815,851 | $2,374,251 | $0.00 | $84,458.89 | $0.00 | $0.00 |
| 53 | $0 | $591,692 | $893,639 | $1,344,025 | $1,915,580 | $2,531,786 | $0.00 | $87,676.74 | $0.00 | $0.00 |
| 54 | $0 | $532,218 | $868,202 | $1,367,517 | $2,009,768 | $2,719,835 | $0.00 | $90,974.14 | $0.00 | $0.00 |
| 55 | $0 | $474,858 | $841,791 | $1,389,303 | $2,117,335 | $2,934,108 | $0.00 | $94,477.19 | $0.00 | $0.00 |
| 56 | $0 | $418,389 | $810,794 | $1,422,220 | $2,227,419 | $3,169,123 | $0.00 | $98,082.83 | $0.00 | $0.00 |
| 57 | $0 | $344,710 | $776,751 | $1,449,056 | $2,320,433 | $3,380,805 | $0.00 | $101,820.88 | $0.00 | $0.00 |
| 58 | $0 | $261,982 | $727,421 | $1,462,416 | $2,442,747 | $3,707,976 | $0.00 | $105,642.40 | $0.00 | $0.00 |
| 59 | $0 | $179,209 | $669,336 | $1,474,391 | $2,567,025 | $4,004,842 | $0.00 | $109,535.86 | $0.00 | $0.00 |
| 60 | $0 | $71,075 | $606,096 | $1,490,815 | $2,697,280 | $4,271,595 | $0.00 | $113,689.91 | $0.00 | $0.00 |
| 61 | $0 | $0 | $538,770 | $1,490,251 | $2,836,264 | $4,620,504 | $0.00 | $117,955.15 | $0.00 | $0.00 |
| 62 | $0 | $0 | $446,688 | $1,497,879 | $2,991,936 | $4,975,127 | $0.00 | $122,502.66 | $0.00 | $0.00 |
| 63 | $0 | $0 | $355,608 | $1,491,352 | $3,152,173 | $5,286,967 | $0.00 | $127,047.94 | $0.00 | $0.00 |
| 64 | $0 | $0 | $256,876 | $1,481,554 | $3,305,554 | $5,675,515 | $0.00 | $131,856.47 | $0.00 | $0.00 |
| 65 | $0 | $0 | $141,847 | $1,462,758 | $3,467,592 | $6,104,362 | $0.00 | $136,898.31 | $0.00 | $0.00 |
| 66 | $0 | $0 | $3,386 | $1,446,299 | $3,591,483 | $6,619,091 | $0.00 | $142,051.16 | $0.00 | $0.00 |
| 67 | $0 | $0 | $0 | $1,436,788 | $3,771,690 | $7,113,229 | $0.00 | $147,458.69 | $0.00 | $0.00 |
| 68 | $0 | $0 | $0 | $1,397,597 | $3,978,780 | $7,632,486 | $0.00 | $152,936.03 | $0.00 | $0.00 |
| 69 | $0 | $0 | $0 | $1,341,892 | $4,157,908 | $8,285,180 | $0.00 | $158,839.52 | $0.00 | $0.00 |
| 70 | $0 | $0 | $0 | $1,288,522 | $4,443,547 | $8,817,437 | $0.00 | $164,867.53 | $0.00 | $0.00 |
| 71 | $0 | $0 | $0 | $1,243,038 | $4,609,399 | $9,483,156 | $0.00 | $170,957.94 | $0.00 | $0.00 |
| 72 | $0 | $0 | $0 | $1,155,484 | $4,878,364 | $10,279,778 | $0.00 | $177,401.14 | $0.00 | $0.00 |
| 73 | $0 | $0 | $0 | $1,052,723 | $5,130,013 | $11,051,456 | $0.00 | $184,018.89 | $0.00 | $0.00 |
| 74 | $0 | $0 | $0 | $944,056 | $5,398,276 | $11,913,592 | $0.00 | $190,894.95 | $0.00 | $0.00 |
| 75 | $0 | $0 | $0 | $841,963 | $5,688,220 | $12,826,203 | $0.00 | $198,091.04 | $0.00 | $0.00 |
| 76 | $0 | $0 | $0 | $710,692 | $6,043,382 | $13,839,388 | $0.00 | $205,683.09 | $0.00 | $0.00 |
| 77 | $0 | $0 | $0 | $543,888 | $6,333,953 | $14,957,113 | $0.00 | $213,326.47 | $0.00 | $0.00 |
| 78 | $0 | $0 | $0 | $373,449 | $6,771,279 | $15,894,909 | $0.00 | $221,213.35 | $0.00 | $0.00 |
| 79 | $0 | $0 | $0 | $183,504 | $7,167,383 | $17,388,691 | $0.00 | $229,553.21 | $0.00 | $0.00 |
| 80 | $0 | $0 | $0 | $0 | $7,472,684 | $18,794,054 | $0.00 | $238,184.68 | $0.00 | $0.00 |
| 81 | $0 | $0 | $0 | $0 | $7,879,951 | $20,530,622 | $0.00 | $247,114.88 | $0.00 | $0.00 |
| 82 | $0 | $0 | $0 | $0 | $8,324,058 | $22,108,569 | $0.00 | $256,411.23 | $0.00 | $0.00 |
| 83 | $0 | $0 | $0 | $0 | $8,828,261 | $23,976,463 | $0.00 | $265,978.42 | $0.00 | $0.00 |
| 84 | $0 | $0 | $0 | $0 | $9,341,349 | $26,189,865 | $0.00 | $276,060.45 | $0.00 | $0.00 |
| 85 | $0 | $0 | $0 | $0 | $9,688,817 | $28,283,836 | $0.00 | $286,451.58 | $0.00 | $0.00 |
| 86 | $0 | $0 | $0 | $0 | $10,189,293 | $30,696,448 | $0.00 | $297,064.84 | $0.00 | $0.00 |
| 87 | $0 | $0 | $0 | $0 | $10,687,710 | $32,727,626 | $0.00 | $308,269.05 | $0.00 | $0.00 |
| 88 | $0 | $0 | $0 | $0 | $11,397,845 | $35,903,656 | $0.00 | $319,708.60 | $0.00 | $0.00 |
| 89 | $0 | $0 | $0 | $0 | $11,898,318 | $38,612,174 | $0.00 | $331,642.08 | $0.00 | $0.00 |
| 90 | $0 | $0 | $0 | $0 | $12,668,592 | $42,203,396 | $0.00 | $343,995.65 | $0.00 | $0.00 |
| 91 | $0 | $0 | $0 | $0 | $13,513,701 | $46,212,100 | $0.00 | $357,096.67 | $0.00 | $0.00 |
| 92 | $0 | $0 | $0 | $0 | $14,443,477 | $49,968,317 | $0.00 | $370,714.97 | $0.00 | $0.00 |
| 93 | $0 | $0 | $0 | $0 | $15,264,280 | $54,804,146 | $0.00 | $384,676.61 | $0.00 | $0.00 |
| 94 | $0 | $0 | $0 | $0 | $16,130,439 | $58,964,514 | $0.00 | $399,463.46 | $0.00 | $0.00 |
| 95 | $0 | $0 | $0 | $0 | $17,178,489 | $64,472,104 | $0.00 | $414,314.58 | $0.00 | $0.00 |
| 96 | $0 | $0 | $0 | $0 | $18,135,289 | $70,517,585 | $0.00 | $429,925.92 | $0.00 | $0.00 |
| 97 | $0 | $0 | $0 | $0 | $19,397,001 | $76,318,187 | $0.00 | $445,967.61 | $0.00 | $0.00 |
| 98 | $0 | $0 | $0 | $0 | $20,557,558 | $82,122,869 | $0.00 | $463,194.64 | $0.00 | $0.00 |
| 99 | $0 | $0 | $0 | $0 | $21,722,006 | $87,622,450 | $0.00 | $480,177.49 | $0.00 | $0.00 |
| 100 | $0 | $0 | $0 | $0 | $22,749,606 | $93,714,471 | $0.00 | $498,278.98 | $0.00 | $0.00 |
