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 | $142,340 | $175,868 | $183,342 | $192,979 | $201,136 | $207,610 | $93,372.55 | $0.00 | $0.00 | $0.00 |
| 41 | $205,639 | $266,018 | $286,279 | $308,152 | $328,643 | $346,766 | $96,948.14 | $0.00 | $0.00 | $0.00 |
| 42 | $237,950 | $364,744 | $399,334 | $437,292 | $476,264 | $510,642 | $100,591.79 | $0.00 | $0.00 | $0.00 |
| 43 | $319,659 | $470,539 | $523,474 | $582,014 | $643,661 | $700,170 | $104,382.31 | $0.00 | $0.00 | $0.00 |
| 44 | $337,156 | $586,495 | $658,373 | $745,711 | $835,659 | $921,794 | $108,323.78 | $0.00 | $0.00 | $0.00 |
| 45 | $402,442 | $708,831 | $807,275 | $925,809 | $1,052,281 | $1,171,460 | $112,413.49 | $0.00 | $0.00 | $0.00 |
| 46 | $476,381 | $844,247 | $972,668 | $1,125,071 | $1,299,641 | $1,461,872 | $116,711.10 | $0.00 | $0.00 | $0.00 |
| 47 | $369,652 | $803,677 | $964,379 | $1,162,943 | $1,381,469 | $1,595,307 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 48 | $310,968 | $759,017 | $954,952 | $1,188,762 | $1,458,418 | $1,739,437 | $0.00 | $72,685.90 | $0.00 | $0.00 |
| 49 | $160,012 | $725,226 | $942,087 | $1,222,948 | $1,551,243 | $1,883,424 | $0.00 | $75,343.39 | $0.00 | $0.00 |
| 50 | $75,053 | $689,907 | $928,755 | $1,254,445 | $1,635,326 | $2,029,964 | $0.00 | $78,158.63 | $0.00 | $0.00 |
| 51 | $0 | $646,070 | $909,138 | $1,280,265 | $1,708,652 | $2,197,558 | $0.00 | $81,081.08 | $0.00 | $0.00 |
| 52 | $0 | $603,374 | $898,163 | $1,311,265 | $1,809,106 | $2,367,078 | $0.00 | $84,098.83 | $0.00 | $0.00 |
| 53 | $0 | $554,715 | $875,561 | $1,334,283 | $1,899,194 | $2,548,468 | $0.00 | $87,347.10 | $0.00 | $0.00 |
| 54 | $0 | $505,093 | $850,515 | $1,358,178 | $2,003,420 | $2,769,853 | $0.00 | $90,608.28 | $0.00 | $0.00 |
| 55 | $0 | $450,253 | $814,307 | $1,377,395 | $2,103,702 | $2,947,785 | $0.00 | $94,069.41 | $0.00 | $0.00 |
| 56 | $0 | $384,850 | $777,914 | $1,386,951 | $2,208,638 | $3,175,684 | $0.00 | $97,603.98 | $0.00 | $0.00 |
| 57 | $0 | $299,393 | $737,246 | $1,410,394 | $2,332,607 | $3,397,308 | $0.00 | $101,263.47 | $0.00 | $0.00 |
| 58 | $0 | $215,037 | $687,839 | $1,430,811 | $2,447,238 | $3,665,704 | $0.00 | $105,101.59 | $0.00 | $0.00 |
| 59 | $0 | $123,168 | $629,676 | $1,432,658 | $2,560,115 | $3,955,490 | $0.00 | $109,082.01 | $0.00 | $0.00 |
| 60 | $0 | $14,501 | $575,664 | $1,443,390 | $2,698,910 | $4,230,957 | $0.00 | $113,152.65 | $0.00 | $0.00 |
| 61 | $0 | $0 | $505,969 | $1,448,399 | $2,827,432 | $4,554,093 | $0.00 | $117,437.05 | $0.00 | $0.00 |
| 62 | $0 | $0 | $427,634 | $1,451,246 | $2,977,938 | $4,949,748 | $0.00 | $121,742.23 | $0.00 | $0.00 |
| 63 | $0 | $0 | $333,300 | $1,438,768 | $3,113,794 | $5,265,540 | $0.00 | $126,287.51 | $0.00 | $0.00 |
| 64 | $0 | $0 | $231,444 | $1,444,502 | $3,275,553 | $5,720,960 | $0.00 | $130,954.54 | $0.00 | $0.00 |
| 65 | $0 | $0 | $106,102 | $1,410,153 | $3,423,701 | $6,148,520 | $0.00 | $135,922.97 | $0.00 | $0.00 |
| 66 | $0 | $0 | $0 | $1,388,099 | $3,607,998 | $6,592,693 | $0.00 | $141,099.25 | $0.00 | $0.00 |
| 67 | $0 | $0 | $0 | $1,364,450 | $3,803,631 | $7,204,726 | $0.00 | $146,381.85 | $0.00 | $0.00 |
| 68 | $0 | $0 | $0 | $1,346,542 | $4,035,257 | $7,702,251 | $0.00 | $151,935.70 | $0.00 | $0.00 |
| 69 | $0 | $0 | $0 | $1,306,083 | $4,247,254 | $8,436,033 | $0.00 | $157,662.05 | $0.00 | $0.00 |
| 70 | $0 | $0 | $0 | $1,242,824 | $4,469,276 | $9,121,614 | $0.00 | $163,730.61 | $0.00 | $0.00 |
| 71 | $0 | $0 | $0 | $1,195,933 | $4,687,142 | $9,823,902 | $0.00 | $169,905.07 | $0.00 | $0.00 |
| 72 | $0 | $0 | $0 | $1,118,218 | $4,922,776 | $10,550,505 | $0.00 | $176,259.93 | $0.00 | $0.00 |
| 73 | $0 | $0 | $0 | $1,029,037 | $5,185,500 | $11,434,737 | $0.00 | $182,871.70 | $0.00 | $0.00 |
| 74 | $0 | $0 | $0 | $945,222 | $5,425,183 | $12,315,772 | $0.00 | $189,783.03 | $0.00 | $0.00 |
| 75 | $0 | $0 | $0 | $835,655 | $5,649,165 | $13,232,634 | $0.00 | $196,985.31 | $0.00 | $0.00 |
| 76 | $0 | $0 | $0 | $703,448 | $5,977,570 | $14,382,188 | $0.00 | $204,504.34 | $0.00 | $0.00 |
| 77 | $0 | $0 | $0 | $559,093 | $6,326,825 | $15,526,177 | $0.00 | $212,288.02 | $0.00 | $0.00 |
| 78 | $0 | $0 | $0 | $385,715 | $6,662,927 | $16,696,926 | $0.00 | $220,307.15 | $0.00 | $0.00 |
| 79 | $0 | $0 | $0 | $201,047 | $7,097,374 | $17,915,052 | $0.00 | $228,586.52 | $0.00 | $0.00 |
| 80 | $0 | $0 | $0 | $0 | $7,546,139 | $19,236,587 | $0.00 | $237,266.66 | $0.00 | $0.00 |
| 81 | $0 | $0 | $0 | $0 | $7,891,391 | $20,867,389 | $0.00 | $246,389.85 | $0.00 | $0.00 |
| 82 | $0 | $0 | $0 | $0 | $8,343,213 | $22,756,750 | $0.00 | $255,558.47 | $0.00 | $0.00 |
| 83 | $0 | $0 | $0 | $0 | $8,861,743 | $24,450,954 | $0.00 | $265,075.34 | $0.00 | $0.00 |
| 84 | $0 | $0 | $0 | $0 | $9,366,011 | $26,254,123 | $0.00 | $275,094.74 | $0.00 | $0.00 |
| 85 | $0 | $0 | $0 | $0 | $9,850,443 | $28,555,861 | $0.00 | $285,520.23 | $0.00 | $0.00 |
| 86 | $0 | $0 | $0 | $0 | $10,576,486 | $30,386,946 | $0.00 | $296,144.11 | $0.00 | $0.00 |
| 87 | $0 | $0 | $0 | $0 | $11,096,289 | $33,309,193 | $0.00 | $307,404.20 | $0.00 | $0.00 |
| 88 | $0 | $0 | $0 | $0 | $11,700,091 | $36,320,853 | $0.00 | $319,021.50 | $0.00 | $0.00 |
| 89 | $0 | $0 | $0 | $0 | $12,238,499 | $39,633,478 | $0.00 | $330,816.62 | $0.00 | $0.00 |
| 90 | $0 | $0 | $0 | $0 | $13,041,105 | $42,490,483 | $0.00 | $343,464.81 | $0.00 | $0.00 |
| 91 | $0 | $0 | $0 | $0 | $13,922,443 | $46,689,177 | $0.00 | $356,462.51 | $0.00 | $0.00 |
| 92 | $0 | $0 | $0 | $0 | $14,612,782 | $50,625,574 | $0.00 | $369,534.41 | $0.00 | $0.00 |
| 93 | $0 | $0 | $0 | $0 | $15,163,421 | $55,256,471 | $0.00 | $383,403.97 | $0.00 | $0.00 |
| 94 | $0 | $0 | $0 | $0 | $16,121,047 | $59,604,511 | $0.00 | $397,871.42 | $0.00 | $0.00 |
| 95 | $0 | $0 | $0 | $0 | $17,374,952 | $64,223,563 | $0.00 | $412,742.33 | $0.00 | $0.00 |
| 96 | $0 | $0 | $0 | $0 | $18,209,511 | $70,083,570 | $0.00 | $428,234.67 | $0.00 | $0.00 |
| 97 | $0 | $0 | $0 | $0 | $19,288,368 | $75,214,424 | $0.00 | $444,183.81 | $0.00 | $0.00 |
| 98 | $0 | $0 | $0 | $0 | $20,389,566 | $82,454,520 | $0.00 | $461,261.05 | $0.00 | $0.00 |
| 99 | $0 | $0 | $0 | $0 | $21,400,204 | $89,076,522 | $0.00 | $479,033.53 | $0.00 | $0.00 |
| 100 | $0 | $0 | $0 | $0 | $23,132,732 | $95,598,159 | $0.00 | $497,142.71 | $0.00 | $0.00 |
