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 | $144,116 | $175,848 | $183,798 | $193,611 | $201,564 | $208,151 | $93,494.76 | $0.00 | $0.00 | $0.00 |
| 41 | $201,836 | $268,060 | $287,167 | $308,966 | $330,402 | $347,852 | $97,005.82 | $0.00 | $0.00 | $0.00 |
| 42 | $255,636 | $365,230 | $400,752 | $438,818 | $477,138 | $511,320 | $100,654.72 | $0.00 | $0.00 | $0.00 |
| 43 | $320,146 | $470,313 | $522,812 | $584,979 | $643,576 | $701,152 | $104,434.66 | $0.00 | $0.00 | $0.00 |
| 44 | $391,306 | $583,791 | $657,703 | $743,257 | $834,956 | $920,270 | $108,426.55 | $0.00 | $0.00 | $0.00 |
| 45 | $417,550 | $709,049 | $809,741 | $925,434 | $1,050,177 | $1,170,106 | $112,484.90 | $0.00 | $0.00 | $0.00 |
| 46 | $482,007 | $847,025 | $974,853 | $1,126,517 | $1,296,575 | $1,462,740 | $116,689.41 | $0.00 | $0.00 | $0.00 |
| 47 | $386,899 | $804,635 | $963,413 | $1,161,089 | $1,370,269 | $1,589,317 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 48 | $235,108 | $768,877 | $951,812 | $1,186,908 | $1,455,295 | $1,726,729 | $0.00 | $72,624.85 | $0.00 | $0.00 |
| 49 | $216,629 | $735,075 | $942,852 | $1,214,246 | $1,538,788 | $1,869,290 | $0.00 | $75,327.16 | $0.00 | $0.00 |
| 50 | $162,423 | $694,630 | $924,735 | $1,240,291 | $1,615,804 | $2,022,721 | $0.00 | $78,137.30 | $0.00 | $0.00 |
| 51 | $73,425 | $660,717 | $914,635 | $1,269,725 | $1,708,050 | $2,180,156 | $0.00 | $81,057.65 | $0.00 | $0.00 |
| 52 | $0 | $616,322 | $894,932 | $1,299,561 | $1,798,649 | $2,353,107 | $0.00 | $84,122.69 | $0.00 | $0.00 |
| 53 | $0 | $566,383 | $876,597 | $1,323,491 | $1,883,647 | $2,524,138 | $0.00 | $87,257.11 | $0.00 | $0.00 |
| 54 | $0 | $513,231 | $847,849 | $1,351,001 | $1,973,937 | $2,712,523 | $0.00 | $90,551.81 | $0.00 | $0.00 |
| 55 | $0 | $449,236 | $812,738 | $1,374,663 | $2,074,857 | $2,890,943 | $0.00 | $93,989.15 | $0.00 | $0.00 |
| 56 | $0 | $378,212 | $781,699 | $1,393,941 | $2,185,203 | $3,100,986 | $0.00 | $97,657.77 | $0.00 | $0.00 |
| 57 | $0 | $307,325 | $736,399 | $1,409,002 | $2,297,725 | $3,330,137 | $0.00 | $101,367.73 | $0.00 | $0.00 |
| 58 | $0 | $222,686 | $685,634 | $1,429,484 | $2,414,671 | $3,622,978 | $0.00 | $105,244.54 | $0.00 | $0.00 |
| 59 | $0 | $126,807 | $625,682 | $1,437,366 | $2,556,623 | $3,887,026 | $0.00 | $109,161.58 | $0.00 | $0.00 |
| 60 | $0 | $19,110 | $563,797 | $1,457,200 | $2,654,894 | $4,146,766 | $0.00 | $113,252.42 | $0.00 | $0.00 |
| 61 | $0 | $0 | $495,650 | $1,463,979 | $2,815,416 | $4,456,553 | $0.00 | $117,572.30 | $0.00 | $0.00 |
| 62 | $0 | $0 | $418,483 | $1,455,016 | $2,928,694 | $4,817,633 | $0.00 | $121,981.63 | $0.00 | $0.00 |
| 63 | $0 | $0 | $324,453 | $1,452,927 | $3,066,988 | $5,188,678 | $0.00 | $126,553.53 | $0.00 | $0.00 |
| 64 | $0 | $0 | $212,084 | $1,440,062 | $3,209,536 | $5,510,811 | $0.00 | $131,337.09 | $0.00 | $0.00 |
| 65 | $0 | $0 | $93,520 | $1,407,620 | $3,348,985 | $6,003,721 | $0.00 | $136,195.91 | $0.00 | $0.00 |
| 66 | $0 | $0 | $0 | $1,400,363 | $3,530,763 | $6,429,331 | $0.00 | $141,371.38 | $0.00 | $0.00 |
| 67 | $0 | $0 | $0 | $1,376,917 | $3,726,634 | $6,942,722 | $0.00 | $146,590.97 | $0.00 | $0.00 |
| 68 | $0 | $0 | $0 | $1,334,663 | $3,873,209 | $7,458,421 | $0.00 | $152,190.64 | $0.00 | $0.00 |
| 69 | $0 | $0 | $0 | $1,287,458 | $4,044,961 | $8,071,829 | $0.00 | $157,883.94 | $0.00 | $0.00 |
| 70 | $0 | $0 | $0 | $1,221,917 | $4,286,170 | $8,754,664 | $0.00 | $163,808.29 | $0.00 | $0.00 |
| 71 | $0 | $0 | $0 | $1,173,085 | $4,511,668 | $9,486,885 | $0.00 | $169,999.69 | $0.00 | $0.00 |
| 72 | $0 | $0 | $0 | $1,085,098 | $4,721,770 | $10,250,557 | $0.00 | $176,377.52 | $0.00 | $0.00 |
| 73 | $0 | $0 | $0 | $986,484 | $4,978,612 | $11,034,796 | $0.00 | $182,968.93 | $0.00 | $0.00 |
| 74 | $0 | $0 | $0 | $879,214 | $5,225,823 | $11,854,654 | $0.00 | $189,825.45 | $0.00 | $0.00 |
| 75 | $0 | $0 | $0 | $746,842 | $5,444,548 | $12,747,674 | $0.00 | $196,950.63 | $0.00 | $0.00 |
| 76 | $0 | $0 | $0 | $613,838 | $5,789,235 | $13,560,421 | $0.00 | $204,534.61 | $0.00 | $0.00 |
| 77 | $0 | $0 | $0 | $462,067 | $6,022,990 | $14,544,322 | $0.00 | $212,258.07 | $0.00 | $0.00 |
| 78 | $0 | $0 | $0 | $277,832 | $6,322,954 | $15,878,769 | $0.00 | $220,275.21 | $0.00 | $0.00 |
| 79 | $0 | $0 | $0 | $82,782 | $6,691,093 | $17,228,356 | $0.00 | $228,552.18 | $0.00 | $0.00 |
| 80 | $0 | $0 | $0 | $0 | $7,045,891 | $18,664,722 | $0.00 | $237,285.47 | $0.00 | $0.00 |
| 81 | $0 | $0 | $0 | $0 | $7,347,184 | $20,453,337 | $0.00 | $246,109.13 | $0.00 | $0.00 |
| 82 | $0 | $0 | $0 | $0 | $7,775,014 | $22,096,863 | $0.00 | $255,212.66 | $0.00 | $0.00 |
| 83 | $0 | $0 | $0 | $0 | $8,126,043 | $24,056,065 | $0.00 | $264,984.18 | $0.00 | $0.00 |
| 84 | $0 | $0 | $0 | $0 | $8,489,660 | $25,674,160 | $0.00 | $274,700.91 | $0.00 | $0.00 |
| 85 | $0 | $0 | $0 | $0 | $8,984,488 | $28,066,596 | $0.00 | $285,263.19 | $0.00 | $0.00 |
| 86 | $0 | $0 | $0 | $0 | $9,383,525 | $30,131,047 | $0.00 | $296,021.82 | $0.00 | $0.00 |
| 87 | $0 | $0 | $0 | $0 | $9,864,216 | $32,540,831 | $0.00 | $307,414.50 | $0.00 | $0.00 |
| 88 | $0 | $0 | $0 | $0 | $10,491,873 | $35,091,506 | $0.00 | $319,035.76 | $0.00 | $0.00 |
| 89 | $0 | $0 | $0 | $0 | $10,985,759 | $38,125,435 | $0.00 | $331,034.16 | $0.00 | $0.00 |
| 90 | $0 | $0 | $0 | $0 | $11,429,453 | $41,203,254 | $0.00 | $343,302.88 | $0.00 | $0.00 |
| 91 | $0 | $0 | $0 | $0 | $12,223,427 | $44,744,968 | $0.00 | $356,414.05 | $0.00 | $0.00 |
| 92 | $0 | $0 | $0 | $0 | $12,904,677 | $49,402,892 | $0.00 | $370,296.24 | $0.00 | $0.00 |
| 93 | $0 | $0 | $0 | $0 | $13,793,008 | $53,540,819 | $0.00 | $384,002.91 | $0.00 | $0.00 |
| 94 | $0 | $0 | $0 | $0 | $14,460,759 | $57,778,323 | $0.00 | $398,940.19 | $0.00 | $0.00 |
| 95 | $0 | $0 | $0 | $0 | $15,410,859 | $63,221,002 | $0.00 | $414,007.47 | $0.00 | $0.00 |
| 96 | $0 | $0 | $0 | $0 | $16,292,351 | $68,922,079 | $0.00 | $429,634.69 | $0.00 | $0.00 |
| 97 | $0 | $0 | $0 | $0 | $17,297,611 | $74,244,854 | $0.00 | $445,714.64 | $0.00 | $0.00 |
| 98 | $0 | $0 | $0 | $0 | $18,262,401 | $81,747,229 | $0.00 | $462,524.67 | $0.00 | $0.00 |
| 99 | $0 | $0 | $0 | $0 | $19,368,345 | $88,452,339 | $0.00 | $479,708.06 | $0.00 | $0.00 |
| 100 | $0 | $0 | $0 | $0 | $20,708,371 | $94,533,644 | $0.00 | $497,682.89 | $0.00 | $0.00 |
