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 | $142,404 | $176,112 | $183,853 | $193,409 | $201,522 | $207,893 | $93,421.51 | $0.00 | $0.00 | $0.00 |
| 41 | $206,232 | $267,350 | $287,495 | $309,048 | $329,585 | $346,957 | $96,919.70 | $0.00 | $0.00 | $0.00 |
| 42 | $253,343 | $365,469 | $399,477 | $438,471 | $476,708 | $510,871 | $100,531.27 | $0.00 | $0.00 | $0.00 |
| 43 | $266,815 | $471,934 | $525,166 | $584,526 | $644,957 | $702,389 | $104,295.89 | $0.00 | $0.00 | $0.00 |
| 44 | $375,370 | $589,066 | $662,371 | $747,709 | $836,371 | $924,151 | $108,337.41 | $0.00 | $0.00 | $0.00 |
| 45 | $411,099 | $715,672 | $816,229 | $931,976 | $1,051,129 | $1,172,481 | $112,400.41 | $0.00 | $0.00 | $0.00 |
| 46 | $411,662 | $851,383 | $980,777 | $1,132,076 | $1,298,158 | $1,458,271 | $116,715.23 | $0.00 | $0.00 | $0.00 |
| 47 | $302,561 | $806,686 | $967,996 | $1,167,354 | $1,379,661 | $1,591,439 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 48 | $243,173 | $775,585 | $955,014 | $1,195,664 | $1,457,359 | $1,724,925 | $0.00 | $72,658.85 | $0.00 | $0.00 |
| 49 | $132,028 | $737,597 | $943,816 | $1,220,934 | $1,541,176 | $1,874,798 | $0.00 | $75,448.60 | $0.00 | $0.00 |
| 50 | $67,090 | $697,582 | $928,640 | $1,249,872 | $1,625,587 | $2,032,465 | $0.00 | $78,327.03 | $0.00 | $0.00 |
| 51 | $0 | $658,108 | $916,529 | $1,277,662 | $1,717,964 | $2,187,211 | $0.00 | $81,260.26 | $0.00 | $0.00 |
| 52 | $0 | $615,516 | $902,503 | $1,306,877 | $1,808,484 | $2,356,277 | $0.00 | $84,352.21 | $0.00 | $0.00 |
| 53 | $0 | $559,782 | $886,939 | $1,333,228 | $1,885,785 | $2,532,257 | $0.00 | $87,502.37 | $0.00 | $0.00 |
| 54 | $0 | $507,323 | $854,457 | $1,352,798 | $1,988,190 | $2,748,796 | $0.00 | $90,796.71 | $0.00 | $0.00 |
| 55 | $0 | $450,814 | $828,848 | $1,382,347 | $2,100,387 | $2,955,670 | $0.00 | $94,285.22 | $0.00 | $0.00 |
| 56 | $0 | $383,134 | $793,296 | $1,411,516 | $2,208,439 | $3,184,405 | $0.00 | $97,877.70 | $0.00 | $0.00 |
| 57 | $0 | $306,838 | $754,191 | $1,421,678 | $2,323,708 | $3,435,435 | $0.00 | $101,561.32 | $0.00 | $0.00 |
| 58 | $0 | $218,609 | $703,928 | $1,432,721 | $2,421,094 | $3,662,250 | $0.00 | $105,357.25 | $0.00 | $0.00 |
| 59 | $0 | $127,360 | $658,301 | $1,450,740 | $2,540,434 | $3,940,684 | $0.00 | $109,383.05 | $0.00 | $0.00 |
| 60 | $0 | $20,038 | $589,054 | $1,455,673 | $2,683,283 | $4,216,752 | $0.00 | $113,517.39 | $0.00 | $0.00 |
| 61 | $0 | $0 | $518,527 | $1,453,051 | $2,822,140 | $4,530,065 | $0.00 | $117,714.76 | $0.00 | $0.00 |
| 62 | $0 | $0 | $441,763 | $1,449,846 | $2,945,980 | $4,869,067 | $0.00 | $122,073.05 | $0.00 | $0.00 |
| 63 | $0 | $0 | $341,959 | $1,450,526 | $3,088,480 | $5,270,334 | $0.00 | $126,728.00 | $0.00 | $0.00 |
| 64 | $0 | $0 | $243,443 | $1,424,910 | $3,262,031 | $5,647,767 | $0.00 | $131,528.32 | $0.00 | $0.00 |
| 65 | $0 | $0 | $125,322 | $1,422,731 | $3,421,931 | $6,027,835 | $0.00 | $136,417.72 | $0.00 | $0.00 |
| 66 | $0 | $0 | $0 | $1,399,286 | $3,597,267 | $6,548,502 | $0.00 | $141,580.62 | $0.00 | $0.00 |
| 67 | $0 | $0 | $0 | $1,357,979 | $3,767,893 | $7,086,963 | $0.00 | $146,942.49 | $0.00 | $0.00 |
| 68 | $0 | $0 | $0 | $1,310,755 | $3,965,783 | $7,653,256 | $0.00 | $152,469.25 | $0.00 | $0.00 |
| 69 | $0 | $0 | $0 | $1,273,773 | $4,135,653 | $8,241,525 | $0.00 | $158,176.37 | $0.00 | $0.00 |
| 70 | $0 | $0 | $0 | $1,210,449 | $4,302,379 | $8,880,188 | $0.00 | $163,967.84 | $0.00 | $0.00 |
| 71 | $0 | $0 | $0 | $1,142,525 | $4,526,757 | $9,449,921 | $0.00 | $170,108.61 | $0.00 | $0.00 |
| 72 | $0 | $0 | $0 | $1,079,530 | $4,779,589 | $10,206,460 | $0.00 | $176,453.06 | $0.00 | $0.00 |
| 73 | $0 | $0 | $0 | $972,123 | $4,971,172 | $11,040,843 | $0.00 | $183,129.74 | $0.00 | $0.00 |
| 74 | $0 | $0 | $0 | $882,280 | $5,261,162 | $11,956,792 | $0.00 | $189,965.65 | $0.00 | $0.00 |
| 75 | $0 | $0 | $0 | $759,639 | $5,564,696 | $12,846,487 | $0.00 | $197,150.24 | $0.00 | $0.00 |
| 76 | $0 | $0 | $0 | $608,428 | $5,843,125 | $13,865,788 | $0.00 | $204,477.95 | $0.00 | $0.00 |
| 77 | $0 | $0 | $0 | $459,310 | $6,184,239 | $14,910,883 | $0.00 | $212,131.34 | $0.00 | $0.00 |
| 78 | $0 | $0 | $0 | $273,990 | $6,482,396 | $15,855,177 | $0.00 | $219,981.00 | $0.00 | $0.00 |
| 79 | $0 | $0 | $0 | $86,178 | $6,839,057 | $17,399,958 | $0.00 | $228,422.45 | $0.00 | $0.00 |
| 80 | $0 | $0 | $0 | $0 | $7,223,905 | $18,994,540 | $0.00 | $237,162.32 | $0.00 | $0.00 |
| 81 | $0 | $0 | $0 | $0 | $7,650,660 | $20,725,172 | $0.00 | $246,331.07 | $0.00 | $0.00 |
| 82 | $0 | $0 | $0 | $0 | $8,084,069 | $22,957,912 | $0.00 | $255,850.74 | $0.00 | $0.00 |
| 83 | $0 | $0 | $0 | $0 | $8,545,831 | $24,333,622 | $0.00 | $265,682.11 | $0.00 | $0.00 |
| 84 | $0 | $0 | $0 | $0 | $8,956,519 | $26,565,990 | $0.00 | $275,649.65 | $0.00 | $0.00 |
| 85 | $0 | $0 | $0 | $0 | $9,462,372 | $29,106,601 | $0.00 | $285,973.39 | $0.00 | $0.00 |
| 86 | $0 | $0 | $0 | $0 | $10,020,567 | $31,707,791 | $0.00 | $296,435.81 | $0.00 | $0.00 |
| 87 | $0 | $0 | $0 | $0 | $10,484,574 | $34,325,592 | $0.00 | $307,375.88 | $0.00 | $0.00 |
| 88 | $0 | $0 | $0 | $0 | $11,266,189 | $37,194,744 | $0.00 | $319,024.98 | $0.00 | $0.00 |
| 89 | $0 | $0 | $0 | $0 | $11,927,442 | $40,306,205 | $0.00 | $331,003.51 | $0.00 | $0.00 |
| 90 | $0 | $0 | $0 | $0 | $12,619,033 | $44,225,864 | $0.00 | $343,506.42 | $0.00 | $0.00 |
| 91 | $0 | $0 | $0 | $0 | $13,337,494 | $47,442,199 | $0.00 | $356,630.66 | $0.00 | $0.00 |
| 92 | $0 | $0 | $0 | $0 | $14,033,746 | $51,375,537 | $0.00 | $370,136.91 | $0.00 | $0.00 |
| 93 | $0 | $0 | $0 | $0 | $14,581,707 | $56,700,866 | $0.00 | $384,110.12 | $0.00 | $0.00 |
| 94 | $0 | $0 | $0 | $0 | $15,451,285 | $60,624,448 | $0.00 | $398,451.77 | $0.00 | $0.00 |
| 95 | $0 | $0 | $0 | $0 | $16,444,155 | $65,694,749 | $0.00 | $413,521.08 | $0.00 | $0.00 |
| 96 | $0 | $0 | $0 | $0 | $17,297,453 | $71,595,360 | $0.00 | $429,277.59 | $0.00 | $0.00 |
| 97 | $0 | $0 | $0 | $0 | $18,213,504 | $77,471,703 | $0.00 | $445,784.31 | $0.00 | $0.00 |
| 98 | $0 | $0 | $0 | $0 | $19,254,757 | $84,453,428 | $0.00 | $462,791.20 | $0.00 | $0.00 |
| 99 | $0 | $0 | $0 | $0 | $20,498,429 | $91,035,901 | $0.00 | $480,166.13 | $0.00 | $0.00 |
| 100 | $0 | $0 | $0 | $0 | $22,401,643 | $100,109,694 | $0.00 | $498,159.54 | $0.00 | $0.00 |
