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 | $146,928 | $175,713 | $183,418 | $193,006 | $201,419 | $207,748 | $93,406.29 | $0.00 | $0.00 | $0.00 |
| 41 | $206,460 | $267,166 | $286,873 | $309,239 | $329,819 | $347,806 | $96,908.08 | $0.00 | $0.00 | $0.00 |
| 42 | $247,726 | $364,747 | $400,210 | $437,915 | $476,728 | $510,771 | $100,604.20 | $0.00 | $0.00 | $0.00 |
| 43 | $289,031 | $473,302 | $523,550 | $582,359 | $644,265 | $702,780 | $104,410.65 | $0.00 | $0.00 | $0.00 |
| 44 | $360,539 | $586,596 | $661,197 | $744,687 | $835,596 | $923,097 | $108,308.13 | $0.00 | $0.00 | $0.00 |
| 45 | $403,342 | $707,962 | $808,749 | $926,215 | $1,051,415 | $1,174,260 | $112,359.18 | $0.00 | $0.00 | $0.00 |
| 46 | $401,060 | $840,217 | $969,045 | $1,125,241 | $1,293,160 | $1,458,249 | $116,557.19 | $0.00 | $0.00 | $0.00 |
| 47 | $316,740 | $803,557 | $958,265 | $1,155,404 | $1,375,048 | $1,598,527 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 48 | $230,610 | $770,293 | $954,182 | $1,190,711 | $1,456,733 | $1,731,833 | $0.00 | $72,639.46 | $0.00 | $0.00 |
| 49 | $188,828 | $734,894 | $942,812 | $1,217,091 | $1,538,635 | $1,872,754 | $0.00 | $75,347.68 | $0.00 | $0.00 |
| 50 | $102,713 | $702,326 | $930,370 | $1,242,210 | $1,625,477 | $2,033,725 | $0.00 | $78,203.67 | $0.00 | $0.00 |
| 51 | $4,347 | $658,619 | $913,594 | $1,273,055 | $1,723,579 | $2,187,402 | $0.00 | $81,138.44 | $0.00 | $0.00 |
| 52 | $0 | $618,803 | $897,051 | $1,302,412 | $1,808,528 | $2,353,834 | $0.00 | $84,220.95 | $0.00 | $0.00 |
| 53 | $0 | $572,415 | $874,291 | $1,325,977 | $1,903,890 | $2,551,822 | $0.00 | $87,413.78 | $0.00 | $0.00 |
| 54 | $0 | $517,600 | $851,480 | $1,339,658 | $1,991,228 | $2,753,525 | $0.00 | $90,685.45 | $0.00 | $0.00 |
| 55 | $0 | $457,460 | $820,829 | $1,359,714 | $2,077,482 | $2,942,652 | $0.00 | $94,167.16 | $0.00 | $0.00 |
| 56 | $0 | $394,470 | $789,241 | $1,381,338 | $2,191,275 | $3,186,033 | $0.00 | $97,722.42 | $0.00 | $0.00 |
| 57 | $0 | $323,472 | $750,980 | $1,399,259 | $2,308,763 | $3,402,723 | $0.00 | $101,365.24 | $0.00 | $0.00 |
| 58 | $0 | $245,696 | $697,690 | $1,415,283 | $2,401,427 | $3,673,520 | $0.00 | $105,183.37 | $0.00 | $0.00 |
| 59 | $0 | $145,662 | $640,390 | $1,419,890 | $2,529,147 | $3,953,858 | $0.00 | $109,174.99 | $0.00 | $0.00 |
| 60 | $0 | $38,783 | $572,959 | $1,431,606 | $2,640,241 | $4,228,859 | $0.00 | $113,343.69 | $0.00 | $0.00 |
| 61 | $0 | $0 | $497,535 | $1,435,791 | $2,769,113 | $4,519,105 | $0.00 | $117,691.98 | $0.00 | $0.00 |
| 62 | $0 | $0 | $415,898 | $1,424,988 | $2,923,362 | $4,917,176 | $0.00 | $122,134.35 | $0.00 | $0.00 |
| 63 | $0 | $0 | $322,164 | $1,427,154 | $3,042,072 | $5,259,766 | $0.00 | $126,734.39 | $0.00 | $0.00 |
| 64 | $0 | $0 | $222,745 | $1,408,712 | $3,235,893 | $5,683,290 | $0.00 | $131,584.22 | $0.00 | $0.00 |
| 65 | $0 | $0 | $96,115 | $1,383,614 | $3,391,380 | $6,103,883 | $0.00 | $136,597.31 | $0.00 | $0.00 |
| 66 | $0 | $0 | $0 | $1,353,438 | $3,548,291 | $6,537,924 | $0.00 | $141,657.79 | $0.00 | $0.00 |
| 67 | $0 | $0 | $0 | $1,334,010 | $3,744,152 | $7,055,726 | $0.00 | $147,023.64 | $0.00 | $0.00 |
| 68 | $0 | $0 | $0 | $1,289,740 | $3,916,886 | $7,635,500 | $0.00 | $152,442.42 | $0.00 | $0.00 |
| 69 | $0 | $0 | $0 | $1,254,190 | $4,115,047 | $8,145,448 | $0.00 | $158,209.23 | $0.00 | $0.00 |
| 70 | $0 | $0 | $0 | $1,184,014 | $4,306,479 | $8,896,565 | $0.00 | $164,141.82 | $0.00 | $0.00 |
| 71 | $0 | $0 | $0 | $1,107,583 | $4,524,673 | $9,421,199 | $0.00 | $170,326.05 | $0.00 | $0.00 |
| 72 | $0 | $0 | $0 | $1,030,699 | $4,739,154 | $10,188,176 | $0.00 | $176,656.32 | $0.00 | $0.00 |
| 73 | $0 | $0 | $0 | $940,832 | $4,987,163 | $11,023,017 | $0.00 | $183,221.04 | $0.00 | $0.00 |
| 74 | $0 | $0 | $0 | $821,639 | $5,266,840 | $11,836,467 | $0.00 | $190,230.52 | $0.00 | $0.00 |
| 75 | $0 | $0 | $0 | $696,883 | $5,524,223 | $12,860,062 | $0.00 | $197,461.99 | $0.00 | $0.00 |
| 76 | $0 | $0 | $0 | $573,111 | $5,846,699 | $13,741,778 | $0.00 | $204,950.09 | $0.00 | $0.00 |
| 77 | $0 | $0 | $0 | $418,738 | $6,102,413 | $14,831,896 | $0.00 | $212,590.19 | $0.00 | $0.00 |
| 78 | $0 | $0 | $0 | $248,790 | $6,434,190 | $15,966,496 | $0.00 | $220,674.08 | $0.00 | $0.00 |
| 79 | $0 | $0 | $0 | $47,102 | $6,704,833 | $17,398,603 | $0.00 | $229,155.70 | $0.00 | $0.00 |
| 80 | $0 | $0 | $0 | $0 | $7,063,738 | $18,877,986 | $0.00 | $237,570.95 | $0.00 | $0.00 |
| 81 | $0 | $0 | $0 | $0 | $7,456,991 | $20,547,165 | $0.00 | $246,441.58 | $0.00 | $0.00 |
| 82 | $0 | $0 | $0 | $0 | $7,861,654 | $22,164,153 | $0.00 | $255,614.46 | $0.00 | $0.00 |
| 83 | $0 | $0 | $0 | $0 | $8,341,603 | $23,593,270 | $0.00 | $265,176.26 | $0.00 | $0.00 |
| 84 | $0 | $0 | $0 | $0 | $8,732,594 | $25,795,675 | $0.00 | $275,130.85 | $0.00 | $0.00 |
| 85 | $0 | $0 | $0 | $0 | $9,224,948 | $28,225,527 | $0.00 | $285,405.39 | $0.00 | $0.00 |
| 86 | $0 | $0 | $0 | $0 | $9,701,435 | $30,532,258 | $0.00 | $296,009.08 | $0.00 | $0.00 |
| 87 | $0 | $0 | $0 | $0 | $10,294,718 | $32,676,514 | $0.00 | $307,488.98 | $0.00 | $0.00 |
| 88 | $0 | $0 | $0 | $0 | $10,767,780 | $35,533,459 | $0.00 | $318,854.95 | $0.00 | $0.00 |
| 89 | $0 | $0 | $0 | $0 | $11,401,199 | $38,812,337 | $0.00 | $330,877.70 | $0.00 | $0.00 |
| 90 | $0 | $0 | $0 | $0 | $11,888,930 | $42,417,279 | $0.00 | $343,632.17 | $0.00 | $0.00 |
| 91 | $0 | $0 | $0 | $0 | $12,811,881 | $45,723,281 | $0.00 | $356,312.18 | $0.00 | $0.00 |
| 92 | $0 | $0 | $0 | $0 | $13,506,760 | $49,364,497 | $0.00 | $369,590.02 | $0.00 | $0.00 |
| 93 | $0 | $0 | $0 | $0 | $14,625,249 | $53,673,500 | $0.00 | $383,947.23 | $0.00 | $0.00 |
| 94 | $0 | $0 | $0 | $0 | $15,295,320 | $57,896,784 | $0.00 | $398,138.93 | $0.00 | $0.00 |
| 95 | $0 | $0 | $0 | $0 | $16,286,823 | $63,483,172 | $0.00 | $413,097.30 | $0.00 | $0.00 |
| 96 | $0 | $0 | $0 | $0 | $16,862,881 | $68,607,933 | $0.00 | $428,505.35 | $0.00 | $0.00 |
| 97 | $0 | $0 | $0 | $0 | $17,810,509 | $75,375,891 | $0.00 | $445,058.34 | $0.00 | $0.00 |
| 98 | $0 | $0 | $0 | $0 | $19,051,963 | $81,405,465 | $0.00 | $461,784.37 | $0.00 | $0.00 |
| 99 | $0 | $0 | $0 | $0 | $20,175,603 | $87,979,989 | $0.00 | $479,214.55 | $0.00 | $0.00 |
| 100 | $0 | $0 | $0 | $0 | $21,293,563 | $97,517,427 | $0.00 | $497,449.48 | $0.00 | $0.00 |
