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 | $144,258 | $176,143 | $184,017 | $193,368 | $201,286 | $207,421 | $93,405.57 | $0.00 | $0.00 | $0.00 |
| 41 | $193,760 | $267,843 | $287,036 | $309,772 | $330,272 | $347,967 | $96,851.97 | $0.00 | $0.00 | $0.00 |
| 42 | $245,389 | $364,361 | $400,383 | $437,715 | $475,863 | $510,588 | $100,431.17 | $0.00 | $0.00 | $0.00 |
| 43 | $280,854 | $471,070 | $521,770 | $581,468 | $643,464 | $701,146 | $104,181.57 | $0.00 | $0.00 | $0.00 |
| 44 | $334,968 | $587,928 | $659,519 | $743,393 | $832,304 | $917,165 | $108,124.74 | $0.00 | $0.00 | $0.00 |
| 45 | $426,539 | $713,103 | $808,932 | $923,988 | $1,048,244 | $1,165,690 | $112,277.79 | $0.00 | $0.00 | $0.00 |
| 46 | $465,790 | $843,337 | $971,085 | $1,123,599 | $1,289,978 | $1,447,961 | $116,466.73 | $0.00 | $0.00 | $0.00 |
| 47 | $287,706 | $804,688 | $965,568 | $1,154,864 | $1,366,419 | $1,591,642 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 48 | $242,207 | $764,396 | $954,832 | $1,190,177 | $1,455,619 | $1,726,586 | $0.00 | $72,608.12 | $0.00 | $0.00 |
| 49 | $185,338 | $734,576 | $941,184 | $1,212,735 | $1,532,954 | $1,870,180 | $0.00 | $75,340.88 | $0.00 | $0.00 |
| 50 | $96,318 | $694,184 | $931,005 | $1,247,954 | $1,619,021 | $2,018,953 | $0.00 | $78,180.33 | $0.00 | $0.00 |
| 51 | $30,222 | $654,429 | $917,866 | $1,272,171 | $1,701,008 | $2,182,281 | $0.00 | $81,124.89 | $0.00 | $0.00 |
| 52 | $0 | $611,435 | $900,352 | $1,298,060 | $1,793,187 | $2,352,446 | $0.00 | $84,128.65 | $0.00 | $0.00 |
| 53 | $0 | $568,293 | $880,076 | $1,326,671 | $1,889,404 | $2,529,381 | $0.00 | $87,337.81 | $0.00 | $0.00 |
| 54 | $0 | $513,942 | $860,858 | $1,340,160 | $1,986,291 | $2,697,790 | $0.00 | $90,644.23 | $0.00 | $0.00 |
| 55 | $0 | $447,779 | $831,295 | $1,355,946 | $2,075,360 | $2,912,886 | $0.00 | $94,048.00 | $0.00 | $0.00 |
| 56 | $0 | $383,814 | $791,271 | $1,373,197 | $2,186,190 | $3,149,641 | $0.00 | $97,575.97 | $0.00 | $0.00 |
| 57 | $0 | $304,831 | $749,427 | $1,399,264 | $2,267,589 | $3,362,589 | $0.00 | $101,196.31 | $0.00 | $0.00 |
| 58 | $0 | $220,641 | $709,272 | $1,401,765 | $2,404,921 | $3,590,867 | $0.00 | $105,115.27 | $0.00 | $0.00 |
| 59 | $0 | $129,169 | $653,073 | $1,418,534 | $2,515,799 | $3,840,686 | $0.00 | $109,085.91 | $0.00 | $0.00 |
| 60 | $0 | $23,328 | $593,639 | $1,424,642 | $2,647,853 | $4,128,847 | $0.00 | $113,109.53 | $0.00 | $0.00 |
| 61 | $0 | $0 | $524,253 | $1,430,142 | $2,796,333 | $4,444,823 | $0.00 | $117,398.31 | $0.00 | $0.00 |
| 62 | $0 | $0 | $452,588 | $1,427,978 | $2,903,298 | $4,759,375 | $0.00 | $121,808.24 | $0.00 | $0.00 |
| 63 | $0 | $0 | $357,635 | $1,422,973 | $3,053,374 | $5,141,100 | $0.00 | $126,411.17 | $0.00 | $0.00 |
| 64 | $0 | $0 | $253,732 | $1,404,789 | $3,178,295 | $5,574,435 | $0.00 | $131,104.66 | $0.00 | $0.00 |
| 65 | $0 | $0 | $135,822 | $1,387,627 | $3,330,723 | $5,984,441 | $0.00 | $136,079.94 | $0.00 | $0.00 |
| 66 | $0 | $0 | $4,928 | $1,361,034 | $3,503,723 | $6,423,133 | $0.00 | $141,316.15 | $0.00 | $0.00 |
| 67 | $0 | $0 | $0 | $1,311,340 | $3,702,786 | $6,911,612 | $0.00 | $146,614.35 | $0.00 | $0.00 |
| 68 | $0 | $0 | $0 | $1,285,458 | $3,898,544 | $7,378,372 | $0.00 | $152,159.68 | $0.00 | $0.00 |
| 69 | $0 | $0 | $0 | $1,235,557 | $4,073,661 | $7,961,929 | $0.00 | $157,720.94 | $0.00 | $0.00 |
| 70 | $0 | $0 | $0 | $1,184,401 | $4,255,364 | $8,584,004 | $0.00 | $163,622.41 | $0.00 | $0.00 |
| 71 | $0 | $0 | $0 | $1,113,371 | $4,435,278 | $9,230,314 | $0.00 | $169,816.87 | $0.00 | $0.00 |
| 72 | $0 | $0 | $0 | $1,028,645 | $4,690,943 | $9,833,045 | $0.00 | $176,205.78 | $0.00 | $0.00 |
| 73 | $0 | $0 | $0 | $972,092 | $4,926,939 | $10,576,239 | $0.00 | $182,957.10 | $0.00 | $0.00 |
| 74 | $0 | $0 | $0 | $847,687 | $5,189,573 | $11,467,916 | $0.00 | $189,891.30 | $0.00 | $0.00 |
| 75 | $0 | $0 | $0 | $734,790 | $5,446,292 | $12,268,481 | $0.00 | $197,139.42 | $0.00 | $0.00 |
| 76 | $0 | $0 | $0 | $585,837 | $5,769,217 | $13,256,109 | $0.00 | $204,795.83 | $0.00 | $0.00 |
| 77 | $0 | $0 | $0 | $423,656 | $6,052,159 | $14,371,673 | $0.00 | $212,362.33 | $0.00 | $0.00 |
| 78 | $0 | $0 | $0 | $247,035 | $6,366,222 | $15,599,081 | $0.00 | $220,381.63 | $0.00 | $0.00 |
| 79 | $0 | $0 | $0 | $35,683 | $6,657,643 | $16,936,758 | $0.00 | $228,645.81 | $0.00 | $0.00 |
| 80 | $0 | $0 | $0 | $0 | $7,042,132 | $18,220,322 | $0.00 | $237,093.81 | $0.00 | $0.00 |
| 81 | $0 | $0 | $0 | $0 | $7,355,327 | $19,825,008 | $0.00 | $245,982.27 | $0.00 | $0.00 |
| 82 | $0 | $0 | $0 | $0 | $7,661,903 | $21,376,096 | $0.00 | $255,069.31 | $0.00 | $0.00 |
| 83 | $0 | $0 | $0 | $0 | $8,089,947 | $23,345,674 | $0.00 | $264,622.59 | $0.00 | $0.00 |
| 84 | $0 | $0 | $0 | $0 | $8,620,585 | $25,641,152 | $0.00 | $274,540.38 | $0.00 | $0.00 |
| 85 | $0 | $0 | $0 | $0 | $8,974,950 | $27,967,099 | $0.00 | $284,821.37 | $0.00 | $0.00 |
| 86 | $0 | $0 | $0 | $0 | $9,488,852 | $30,012,082 | $0.00 | $295,332.35 | $0.00 | $0.00 |
| 87 | $0 | $0 | $0 | $0 | $10,204,526 | $32,911,817 | $0.00 | $306,210.37 | $0.00 | $0.00 |
| 88 | $0 | $0 | $0 | $0 | $10,592,571 | $35,273,193 | $0.00 | $317,813.60 | $0.00 | $0.00 |
| 89 | $0 | $0 | $0 | $0 | $11,085,034 | $38,731,400 | $0.00 | $329,862.44 | $0.00 | $0.00 |
| 90 | $0 | $0 | $0 | $0 | $11,680,446 | $41,551,187 | $0.00 | $342,133.69 | $0.00 | $0.00 |
| 91 | $0 | $0 | $0 | $0 | $12,466,007 | $45,658,505 | $0.00 | $355,210.30 | $0.00 | $0.00 |
| 92 | $0 | $0 | $0 | $0 | $12,840,517 | $48,993,635 | $0.00 | $368,523.29 | $0.00 | $0.00 |
| 93 | $0 | $0 | $0 | $0 | $13,774,200 | $53,648,491 | $0.00 | $382,247.90 | $0.00 | $0.00 |
| 94 | $0 | $0 | $0 | $0 | $14,441,712 | $57,767,809 | $0.00 | $396,817.93 | $0.00 | $0.00 |
| 95 | $0 | $0 | $0 | $0 | $15,426,179 | $62,790,867 | $0.00 | $411,526.22 | $0.00 | $0.00 |
| 96 | $0 | $0 | $0 | $0 | $16,246,651 | $69,657,803 | $0.00 | $426,940.95 | $0.00 | $0.00 |
| 97 | $0 | $0 | $0 | $0 | $17,212,693 | $74,214,118 | $0.00 | $443,041.08 | $0.00 | $0.00 |
| 98 | $0 | $0 | $0 | $0 | $18,610,511 | $80,971,482 | $0.00 | $459,802.09 | $0.00 | $0.00 |
| 99 | $0 | $0 | $0 | $0 | $19,603,944 | $88,347,523 | $0.00 | $477,577.13 | $0.00 | $0.00 |
| 100 | $0 | $0 | $0 | $0 | $20,471,485 | $97,292,237 | $0.00 | $495,362.33 | $0.00 | $0.00 |
