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 | $144,397 | $175,876 | $183,671 | $193,167 | $201,558 | $207,971 | $93,371.17 | $0.00 | $0.00 | $0.00 |
| 41 | $196,659 | $266,995 | $287,276 | $308,658 | $330,090 | $347,906 | $96,868.18 | $0.00 | $0.00 | $0.00 |
| 42 | $250,815 | $365,049 | $400,240 | $438,947 | $476,923 | $511,831 | $100,557.00 | $0.00 | $0.00 | $0.00 |
| 43 | $300,827 | $472,686 | $525,401 | $585,491 | $644,090 | $700,859 | $104,264.56 | $0.00 | $0.00 | $0.00 |
| 44 | $387,078 | $588,521 | $660,954 | $747,804 | $836,214 | $918,863 | $108,204.46 | $0.00 | $0.00 | $0.00 |
| 45 | $428,910 | $715,134 | $810,585 | $926,423 | $1,052,336 | $1,171,116 | $112,315.70 | $0.00 | $0.00 | $0.00 |
| 46 | $447,987 | $846,857 | $974,587 | $1,125,497 | $1,297,166 | $1,463,691 | $116,499.09 | $0.00 | $0.00 | $0.00 |
| 47 | $258,635 | $809,391 | $968,691 | $1,163,994 | $1,382,504 | $1,597,440 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 48 | $240,846 | $776,903 | $959,234 | $1,196,655 | $1,467,274 | $1,737,211 | $0.00 | $72,712.49 | $0.00 | $0.00 |
| 49 | $150,989 | $747,098 | $950,521 | $1,220,747 | $1,544,453 | $1,880,433 | $0.00 | $75,452.55 | $0.00 | $0.00 |
| 50 | $104,546 | $708,925 | $946,108 | $1,251,645 | $1,634,382 | $2,030,807 | $0.00 | $78,244.33 | $0.00 | $0.00 |
| 51 | $23,345 | $674,489 | $931,029 | $1,278,719 | $1,723,384 | $2,201,623 | $0.00 | $81,237.08 | $0.00 | $0.00 |
| 52 | $0 | $628,870 | $916,283 | $1,310,819 | $1,805,910 | $2,367,351 | $0.00 | $84,226.45 | $0.00 | $0.00 |
| 53 | $0 | $575,947 | $899,584 | $1,329,736 | $1,889,923 | $2,540,553 | $0.00 | $87,416.47 | $0.00 | $0.00 |
| 54 | $0 | $530,408 | $875,856 | $1,358,706 | $1,989,103 | $2,715,657 | $0.00 | $90,687.37 | $0.00 | $0.00 |
| 55 | $0 | $473,948 | $836,973 | $1,382,772 | $2,102,842 | $2,923,033 | $0.00 | $94,120.57 | $0.00 | $0.00 |
| 56 | $0 | $408,386 | $804,939 | $1,404,292 | $2,197,307 | $3,144,036 | $0.00 | $97,685.99 | $0.00 | $0.00 |
| 57 | $0 | $330,568 | $766,562 | $1,419,072 | $2,300,776 | $3,368,125 | $0.00 | $101,399.39 | $0.00 | $0.00 |
| 58 | $0 | $243,612 | $727,820 | $1,439,459 | $2,428,998 | $3,617,672 | $0.00 | $105,239.76 | $0.00 | $0.00 |
| 59 | $0 | $148,821 | $674,819 | $1,452,808 | $2,556,318 | $3,880,259 | $0.00 | $109,253.13 | $0.00 | $0.00 |
| 60 | $0 | $48,072 | $612,451 | $1,460,170 | $2,672,759 | $4,190,321 | $0.00 | $113,348.06 | $0.00 | $0.00 |
| 61 | $0 | $0 | $544,477 | $1,466,507 | $2,798,635 | $4,537,930 | $0.00 | $117,622.97 | $0.00 | $0.00 |
| 62 | $0 | $0 | $460,595 | $1,472,299 | $2,951,606 | $4,921,015 | $0.00 | $122,106.68 | $0.00 | $0.00 |
| 63 | $0 | $0 | $379,559 | $1,462,832 | $3,112,562 | $5,261,377 | $0.00 | $126,790.04 | $0.00 | $0.00 |
| 64 | $0 | $0 | $266,369 | $1,453,901 | $3,263,921 | $5,689,038 | $0.00 | $131,567.92 | $0.00 | $0.00 |
| 65 | $0 | $0 | $155,863 | $1,441,079 | $3,463,275 | $6,034,926 | $0.00 | $136,519.25 | $0.00 | $0.00 |
| 66 | $0 | $0 | $25,661 | $1,410,772 | $3,612,506 | $6,498,762 | $0.00 | $141,646.11 | $0.00 | $0.00 |
| 67 | $0 | $0 | $0 | $1,390,877 | $3,779,208 | $7,078,324 | $0.00 | $146,932.24 | $0.00 | $0.00 |
| 68 | $0 | $0 | $0 | $1,345,564 | $3,941,419 | $7,586,838 | $0.00 | $152,447.42 | $0.00 | $0.00 |
| 69 | $0 | $0 | $0 | $1,306,950 | $4,158,297 | $8,194,096 | $0.00 | $158,261.25 | $0.00 | $0.00 |
| 70 | $0 | $0 | $0 | $1,250,634 | $4,333,047 | $8,903,905 | $0.00 | $164,250.10 | $0.00 | $0.00 |
| 71 | $0 | $0 | $0 | $1,157,830 | $4,567,656 | $9,599,456 | $0.00 | $170,479.53 | $0.00 | $0.00 |
| 72 | $0 | $0 | $0 | $1,096,159 | $4,850,782 | $10,429,753 | $0.00 | $176,783.52 | $0.00 | $0.00 |
| 73 | $0 | $0 | $0 | $1,003,920 | $5,126,185 | $11,290,295 | $0.00 | $183,546.68 | $0.00 | $0.00 |
| 74 | $0 | $0 | $0 | $901,133 | $5,353,064 | $12,158,605 | $0.00 | $190,327.36 | $0.00 | $0.00 |
| 75 | $0 | $0 | $0 | $784,168 | $5,634,932 | $12,929,706 | $0.00 | $197,578.64 | $0.00 | $0.00 |
| 76 | $0 | $0 | $0 | $660,246 | $6,006,996 | $14,047,119 | $0.00 | $205,030.35 | $0.00 | $0.00 |
| 77 | $0 | $0 | $0 | $496,466 | $6,292,217 | $15,243,736 | $0.00 | $212,874.79 | $0.00 | $0.00 |
| 78 | $0 | $0 | $0 | $337,828 | $6,596,316 | $16,600,342 | $0.00 | $220,804.98 | $0.00 | $0.00 |
| 79 | $0 | $0 | $0 | $140,232 | $7,026,592 | $17,678,715 | $0.00 | $229,189.03 | $0.00 | $0.00 |
| 80 | $0 | $0 | $0 | $0 | $7,284,341 | $19,101,768 | $0.00 | $237,752.71 | $0.00 | $0.00 |
| 81 | $0 | $0 | $0 | $0 | $7,766,296 | $21,050,128 | $0.00 | $246,440.97 | $0.00 | $0.00 |
| 82 | $0 | $0 | $0 | $0 | $8,137,293 | $22,274,849 | $0.00 | $255,808.19 | $0.00 | $0.00 |
| 83 | $0 | $0 | $0 | $0 | $8,577,584 | $24,471,228 | $0.00 | $265,299.15 | $0.00 | $0.00 |
| 84 | $0 | $0 | $0 | $0 | $8,920,753 | $26,306,001 | $0.00 | $275,327.83 | $0.00 | $0.00 |
| 85 | $0 | $0 | $0 | $0 | $9,428,934 | $28,564,551 | $0.00 | $285,718.56 | $0.00 | $0.00 |
| 86 | $0 | $0 | $0 | $0 | $10,130,569 | $30,934,147 | $0.00 | $296,315.19 | $0.00 | $0.00 |
| 87 | $0 | $0 | $0 | $0 | $10,792,098 | $33,404,423 | $0.00 | $307,463.53 | $0.00 | $0.00 |
| 88 | $0 | $0 | $0 | $0 | $11,418,947 | $36,502,026 | $0.00 | $319,036.41 | $0.00 | $0.00 |
| 89 | $0 | $0 | $0 | $0 | $11,992,461 | $38,761,053 | $0.00 | $331,148.27 | $0.00 | $0.00 |
| 90 | $0 | $0 | $0 | $0 | $12,564,652 | $41,962,825 | $0.00 | $343,506.01 | $0.00 | $0.00 |
| 91 | $0 | $0 | $0 | $0 | $13,301,376 | $45,034,414 | $0.00 | $356,327.85 | $0.00 | $0.00 |
| 92 | $0 | $0 | $0 | $0 | $13,936,256 | $48,918,726 | $0.00 | $369,493.49 | $0.00 | $0.00 |
| 93 | $0 | $0 | $0 | $0 | $15,124,726 | $53,176,923 | $0.00 | $383,313.08 | $0.00 | $0.00 |
| 94 | $0 | $0 | $0 | $0 | $16,104,051 | $57,692,107 | $0.00 | $397,902.92 | $0.00 | $0.00 |
| 95 | $0 | $0 | $0 | $0 | $17,107,857 | $61,877,789 | $0.00 | $412,856.68 | $0.00 | $0.00 |
| 96 | $0 | $0 | $0 | $0 | $18,055,806 | $66,975,466 | $0.00 | $428,437.41 | $0.00 | $0.00 |
| 97 | $0 | $0 | $0 | $0 | $19,103,465 | $72,607,366 | $0.00 | $444,837.14 | $0.00 | $0.00 |
| 98 | $0 | $0 | $0 | $0 | $20,288,657 | $80,076,948 | $0.00 | $461,492.78 | $0.00 | $0.00 |
| 99 | $0 | $0 | $0 | $0 | $21,627,902 | $85,370,579 | $0.00 | $478,767.68 | $0.00 | $0.00 |
| 100 | $0 | $0 | $0 | $0 | $23,004,447 | $94,094,463 | $0.00 | $497,056.07 | $0.00 | $0.00 |
