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 | $144,193 | $175,753 | $183,266 | $193,212 | $201,502 | $207,690 | $93,423.39 | $0.00 | $0.00 | $0.00 |
| 41 | $198,713 | $266,588 | $287,025 | $308,974 | $328,952 | $346,570 | $96,924.76 | $0.00 | $0.00 | $0.00 |
| 42 | $254,088 | $364,775 | $399,394 | $437,889 | $476,359 | $510,137 | $100,585.75 | $0.00 | $0.00 | $0.00 |
| 43 | $306,292 | $471,691 | $521,562 | $581,146 | $643,530 | $700,277 | $104,382.99 | $0.00 | $0.00 | $0.00 |
| 44 | $356,587 | $588,089 | $657,283 | $743,761 | $832,606 | $919,373 | $108,380.23 | $0.00 | $0.00 | $0.00 |
| 45 | $441,879 | $710,864 | $808,516 | $924,918 | $1,051,168 | $1,177,235 | $112,468.20 | $0.00 | $0.00 | $0.00 |
| 46 | $512,737 | $848,982 | $974,820 | $1,127,639 | $1,294,530 | $1,458,897 | $116,755.75 | $0.00 | $0.00 | $0.00 |
| 47 | $344,874 | $808,704 | $967,906 | $1,164,215 | $1,377,503 | $1,591,371 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 48 | $300,189 | $778,342 | $959,778 | $1,195,064 | $1,466,259 | $1,729,899 | $0.00 | $72,699.77 | $0.00 | $0.00 |
| 49 | $240,315 | $738,808 | $952,390 | $1,226,467 | $1,553,930 | $1,879,273 | $0.00 | $75,497.69 | $0.00 | $0.00 |
| 50 | $166,106 | $708,201 | $935,808 | $1,257,666 | $1,640,706 | $2,030,088 | $0.00 | $78,331.75 | $0.00 | $0.00 |
| 51 | $68,080 | $667,709 | $921,005 | $1,286,527 | $1,731,956 | $2,193,936 | $0.00 | $81,277.86 | $0.00 | $0.00 |
| 52 | $0 | $618,821 | $904,160 | $1,307,082 | $1,825,008 | $2,360,613 | $0.00 | $84,314.12 | $0.00 | $0.00 |
| 53 | $0 | $572,849 | $885,888 | $1,331,078 | $1,912,919 | $2,532,463 | $0.00 | $87,470.12 | $0.00 | $0.00 |
| 54 | $0 | $518,619 | $859,908 | $1,363,966 | $2,020,187 | $2,737,287 | $0.00 | $90,748.96 | $0.00 | $0.00 |
| 55 | $0 | $468,130 | $837,020 | $1,385,187 | $2,108,101 | $2,949,424 | $0.00 | $94,130.75 | $0.00 | $0.00 |
| 56 | $0 | $397,894 | $803,119 | $1,394,376 | $2,212,597 | $3,139,913 | $0.00 | $97,693.69 | $0.00 | $0.00 |
| 57 | $0 | $325,330 | $763,835 | $1,429,065 | $2,321,324 | $3,391,188 | $0.00 | $101,303.92 | $0.00 | $0.00 |
| 58 | $0 | $244,170 | $710,715 | $1,437,759 | $2,450,083 | $3,670,112 | $0.00 | $105,049.47 | $0.00 | $0.00 |
| 59 | $0 | $146,286 | $659,850 | $1,442,547 | $2,568,138 | $3,920,338 | $0.00 | $109,027.13 | $0.00 | $0.00 |
| 60 | $0 | $45,395 | $601,740 | $1,434,479 | $2,691,892 | $4,216,727 | $0.00 | $113,049.18 | $0.00 | $0.00 |
| 61 | $0 | $0 | $525,183 | $1,432,424 | $2,823,291 | $4,523,308 | $0.00 | $117,240.01 | $0.00 | $0.00 |
| 62 | $0 | $0 | $445,764 | $1,452,787 | $2,985,662 | $4,911,241 | $0.00 | $121,598.15 | $0.00 | $0.00 |
| 63 | $0 | $0 | $358,604 | $1,436,526 | $3,155,278 | $5,312,360 | $0.00 | $126,173.56 | $0.00 | $0.00 |
| 64 | $0 | $0 | $248,717 | $1,418,178 | $3,314,662 | $5,635,780 | $0.00 | $130,980.66 | $0.00 | $0.00 |
| 65 | $0 | $0 | $132,328 | $1,399,943 | $3,495,153 | $6,118,489 | $0.00 | $135,925.14 | $0.00 | $0.00 |
| 66 | $0 | $0 | $1,901 | $1,385,653 | $3,637,626 | $6,551,505 | $0.00 | $140,986.41 | $0.00 | $0.00 |
| 67 | $0 | $0 | $0 | $1,352,129 | $3,831,705 | $7,014,237 | $0.00 | $146,235.82 | $0.00 | $0.00 |
| 68 | $0 | $0 | $0 | $1,309,894 | $4,023,220 | $7,462,548 | $0.00 | $151,800.30 | $0.00 | $0.00 |
| 69 | $0 | $0 | $0 | $1,272,685 | $4,196,505 | $8,107,358 | $0.00 | $157,499.07 | $0.00 | $0.00 |
| 70 | $0 | $0 | $0 | $1,217,825 | $4,432,112 | $8,674,774 | $0.00 | $163,432.12 | $0.00 | $0.00 |
| 71 | $0 | $0 | $0 | $1,153,981 | $4,687,418 | $9,364,847 | $0.00 | $169,527.30 | $0.00 | $0.00 |
| 72 | $0 | $0 | $0 | $1,066,892 | $4,903,163 | $10,199,104 | $0.00 | $176,080.92 | $0.00 | $0.00 |
| 73 | $0 | $0 | $0 | $969,389 | $5,138,945 | $11,075,843 | $0.00 | $182,767.38 | $0.00 | $0.00 |
| 74 | $0 | $0 | $0 | $866,161 | $5,399,826 | $11,917,877 | $0.00 | $189,657.00 | $0.00 | $0.00 |
| 75 | $0 | $0 | $0 | $730,730 | $5,650,785 | $12,824,387 | $0.00 | $196,697.30 | $0.00 | $0.00 |
| 76 | $0 | $0 | $0 | $592,709 | $5,942,834 | $13,808,845 | $0.00 | $204,130.44 | $0.00 | $0.00 |
| 77 | $0 | $0 | $0 | $423,040 | $6,232,106 | $15,005,589 | $0.00 | $211,843.94 | $0.00 | $0.00 |
| 78 | $0 | $0 | $0 | $221,605 | $6,647,079 | $16,289,523 | $0.00 | $219,996.14 | $0.00 | $0.00 |
| 79 | $0 | $0 | $0 | $6,728 | $6,947,914 | $17,632,199 | $0.00 | $228,136.85 | $0.00 | $0.00 |
| 80 | $0 | $0 | $0 | $0 | $7,379,136 | $18,852,626 | $0.00 | $236,817.70 | $0.00 | $0.00 |
| 81 | $0 | $0 | $0 | $0 | $7,831,011 | $20,630,651 | $0.00 | $245,679.59 | $0.00 | $0.00 |
| 82 | $0 | $0 | $0 | $0 | $8,200,354 | $22,167,348 | $0.00 | $254,922.58 | $0.00 | $0.00 |
| 83 | $0 | $0 | $0 | $0 | $8,749,674 | $24,146,034 | $0.00 | $264,479.26 | $0.00 | $0.00 |
| 84 | $0 | $0 | $0 | $0 | $9,202,851 | $25,728,735 | $0.00 | $274,474.06 | $0.00 | $0.00 |
| 85 | $0 | $0 | $0 | $0 | $9,662,794 | $27,911,033 | $0.00 | $284,885.68 | $0.00 | $0.00 |
| 86 | $0 | $0 | $0 | $0 | $10,204,506 | $30,154,226 | $0.00 | $295,867.54 | $0.00 | $0.00 |
| 87 | $0 | $0 | $0 | $0 | $10,739,187 | $32,872,185 | $0.00 | $307,062.56 | $0.00 | $0.00 |
| 88 | $0 | $0 | $0 | $0 | $11,249,803 | $35,846,763 | $0.00 | $318,678.61 | $0.00 | $0.00 |
| 89 | $0 | $0 | $0 | $0 | $12,001,209 | $38,790,147 | $0.00 | $330,827.47 | $0.00 | $0.00 |
| 90 | $0 | $0 | $0 | $0 | $12,670,711 | $42,131,328 | $0.00 | $343,132.63 | $0.00 | $0.00 |
| 91 | $0 | $0 | $0 | $0 | $13,592,981 | $45,868,148 | $0.00 | $356,056.36 | $0.00 | $0.00 |
| 92 | $0 | $0 | $0 | $0 | $14,502,975 | $49,252,440 | $0.00 | $369,351.17 | $0.00 | $0.00 |
| 93 | $0 | $0 | $0 | $0 | $15,264,057 | $53,579,096 | $0.00 | $383,033.46 | $0.00 | $0.00 |
| 94 | $0 | $0 | $0 | $0 | $16,050,527 | $56,867,817 | $0.00 | $397,321.79 | $0.00 | $0.00 |
| 95 | $0 | $0 | $0 | $0 | $16,866,474 | $62,990,167 | $0.00 | $412,222.34 | $0.00 | $0.00 |
| 96 | $0 | $0 | $0 | $0 | $18,009,056 | $69,668,665 | $0.00 | $427,675.54 | $0.00 | $0.00 |
| 97 | $0 | $0 | $0 | $0 | $19,138,588 | $74,683,327 | $0.00 | $444,159.37 | $0.00 | $0.00 |
| 98 | $0 | $0 | $0 | $0 | $20,309,283 | $82,202,311 | $0.00 | $460,250.46 | $0.00 | $0.00 |
| 99 | $0 | $0 | $0 | $0 | $21,754,507 | $88,953,666 | $0.00 | $477,600.91 | $0.00 | $0.00 |
| 100 | $0 | $0 | $0 | $0 | $22,863,496 | $95,809,885 | $0.00 | $495,375.98 | $0.00 | $0.00 |
