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: 92%
Investments
| Age | Worst Scenario | 10th Percentile | 25th Percentile | 50th Percentile | 75th Percentile | 90th Percentile | Contributions | Withdrawals | Income | Expense |
|---|---|---|---|---|---|---|---|---|---|---|
| 39 | $660,193 | $884,024 | $946,658 | $1,037,858 | $1,108,376 | $1,163,041 | $90,000.00 | $0.00 | $0.00 | $0.00 |
| 40 | $627,139 | $966,507 | $1,093,007 | $1,223,393 | $1,354,520 | $1,465,986 | $92,932.44 | $0.00 | $0.00 | $0.00 |
| 41 | $573,539 | $1,096,542 | $1,253,823 | $1,433,035 | $1,624,092 | $1,803,179 | $95,917.58 | $0.00 | $0.00 | $0.00 |
| 42 | $570,187 | $1,235,623 | $1,431,158 | $1,665,165 | $1,917,556 | $2,165,100 | $99,125.27 | $0.00 | $0.00 | $0.00 |
| 43 | $661,680 | $1,384,196 | $1,630,528 | $1,918,153 | $2,250,471 | $2,573,000 | $102,308.74 | $0.00 | $0.00 | $0.00 |
| 44 | $664,126 | $1,557,882 | $1,838,229 | $2,203,287 | $2,617,229 | $3,023,896 | $105,612.76 | $0.00 | $0.00 | $0.00 |
| 45 | $797,470 | $1,738,793 | $2,081,536 | $2,523,054 | $3,024,827 | $3,542,495 | $109,098.82 | $0.00 | $0.00 | $0.00 |
| 46 | $717,606 | $1,768,475 | $2,158,783 | $2,687,250 | $3,311,168 | $3,960,572 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 47 | $560,576 | $1,785,901 | $2,237,147 | $2,853,083 | $3,606,645 | $4,372,675 | $0.00 | $72,310.34 | $0.00 | $0.00 |
| 48 | $585,730 | $1,816,872 | $2,337,623 | $3,050,991 | $3,921,927 | $4,858,808 | $0.00 | $74,734.72 | $0.00 | $0.00 |
| 49 | $569,261 | $1,847,145 | $2,439,518 | $3,266,562 | $4,287,413 | $5,371,516 | $0.00 | $77,176.70 | $0.00 | $0.00 |
| 50 | $532,736 | $1,887,730 | $2,545,439 | $3,477,189 | $4,675,787 | $5,937,970 | $0.00 | $79,692.55 | $0.00 | $0.00 |
| 51 | $492,158 | $1,924,226 | $2,664,156 | $3,722,587 | $5,070,274 | $6,563,819 | $0.00 | $82,277.46 | $0.00 | $0.00 |
| 52 | $363,116 | $1,942,272 | $2,785,784 | $3,982,019 | $5,522,973 | $7,227,929 | $0.00 | $84,944.16 | $0.00 | $0.00 |
| 53 | $274,158 | $1,992,414 | $2,915,780 | $4,272,587 | $6,020,699 | $8,035,216 | $0.00 | $87,763.57 | $0.00 | $0.00 |
| 54 | $210,890 | $2,038,121 | $3,058,589 | $4,578,264 | $6,537,676 | $8,859,519 | $0.00 | $90,655.31 | $0.00 | $0.00 |
| 55 | $108,394 | $2,085,577 | $3,179,484 | $4,918,759 | $7,153,179 | $9,708,063 | $0.00 | $93,616.23 | $0.00 | $0.00 |
| 56 | $9,024 | $2,144,597 | $3,363,234 | $5,224,325 | $7,809,981 | $10,649,299 | $0.00 | $96,709.16 | $0.00 | $0.00 |
| 57 | $0 | $2,204,030 | $3,532,008 | $5,563,846 | $8,433,695 | $11,844,852 | $0.00 | $99,930.07 | $0.00 | $0.00 |
| 58 | $0 | $2,254,551 | $3,710,182 | $5,993,779 | $9,160,650 | $13,156,083 | $0.00 | $103,208.36 | $0.00 | $0.00 |
| 59 | $0 | $2,337,974 | $3,885,357 | $6,444,195 | $9,970,837 | $14,433,837 | $0.00 | $106,540.40 | $0.00 | $0.00 |
| 60 | $0 | $2,424,786 | $4,088,016 | $6,916,849 | $10,846,886 | $15,975,486 | $0.00 | $109,919.92 | $0.00 | $0.00 |
| 61 | $0 | $2,460,542 | $4,316,602 | $7,376,129 | $11,815,467 | $17,536,078 | $0.00 | $113,574.97 | $0.00 | $0.00 |
| 62 | $0 | $2,526,811 | $4,550,636 | $7,986,617 | $12,938,366 | $19,349,398 | $0.00 | $117,315.52 | $0.00 | $0.00 |
| 63 | $0 | $2,619,956 | $4,809,116 | $8,574,630 | $14,094,653 | $21,231,466 | $0.00 | $121,124.00 | $0.00 | $0.00 |
| 64 | $0 | $2,676,599 | $5,083,496 | $9,185,755 | $15,292,280 | $23,232,361 | $0.00 | $125,040.70 | $0.00 | $0.00 |
| 65 | $0 | $2,744,393 | $5,413,916 | $9,878,169 | $16,674,953 | $25,688,884 | $0.00 | $129,189.20 | $0.00 | $0.00 |
| 66 | $0 | $2,824,072 | $5,689,714 | $10,640,657 | $18,208,587 | $28,375,708 | $0.00 | $133,451.11 | $0.00 | $0.00 |
| 67 | $0 | $2,922,050 | $6,020,892 | $11,383,097 | $19,920,952 | $30,843,546 | $0.00 | $137,755.91 | $0.00 | $0.00 |
| 68 | $0 | $3,005,295 | $6,386,776 | $12,278,502 | $21,700,292 | $34,111,919 | $0.00 | $142,229.03 | $0.00 | $0.00 |
| 69 | $0 | $3,144,289 | $6,792,554 | $13,382,421 | $23,727,528 | $37,911,111 | $0.00 | $146,903.94 | $0.00 | $0.00 |
| 70 | $0 | $3,213,721 | $7,128,271 | $14,260,793 | $25,724,511 | $42,049,560 | $0.00 | $151,669.68 | $0.00 | $0.00 |
| 71 | $0 | $3,329,851 | $7,635,795 | $15,536,187 | $28,213,377 | $46,354,288 | $0.00 | $156,515.50 | $0.00 | $0.00 |
| 72 | $0 | $3,396,105 | $8,236,544 | $16,665,258 | $31,015,650 | $51,131,392 | $0.00 | $161,577.43 | $0.00 | $0.00 |
| 73 | $0 | $3,471,519 | $8,687,105 | $18,116,007 | $33,993,753 | $56,128,893 | $0.00 | $166,875.79 | $0.00 | $0.00 |
| 74 | $0 | $3,616,448 | $9,296,593 | $19,439,477 | $36,851,880 | $61,734,414 | $0.00 | $172,371.91 | $0.00 | $0.00 |
| 75 | $0 | $3,716,418 | $9,865,480 | $21,091,451 | $40,537,495 | $67,789,811 | $0.00 | $177,982.10 | $0.00 | $0.00 |
| 76 | $0 | $3,831,950 | $10,431,092 | $22,739,208 | $44,512,455 | $75,046,342 | $0.00 | $183,614.69 | $0.00 | $0.00 |
| 77 | $0 | $3,975,396 | $11,077,661 | $24,583,955 | $48,543,372 | $82,649,255 | $0.00 | $189,596.42 | $0.00 | $0.00 |
| 78 | $0 | $4,135,098 | $11,759,030 | $26,721,086 | $53,416,914 | $90,818,595 | $0.00 | $195,803.70 | $0.00 | $0.00 |
| 79 | $0 | $4,165,076 | $12,533,083 | $29,133,110 | $58,339,917 | $99,911,858 | $0.00 | $202,253.84 | $0.00 | $0.00 |
| 80 | $0 | $4,288,317 | $13,326,510 | $31,574,621 | $63,663,650 | $110,959,801 | $0.00 | $208,740.38 | $0.00 | $0.00 |
| 81 | $0 | $4,449,559 | $14,302,803 | $34,249,844 | $69,960,229 | $121,394,390 | $0.00 | $215,498.61 | $0.00 | $0.00 |
| 82 | $0 | $4,510,926 | $15,279,529 | $37,000,300 | $76,546,670 | $133,955,497 | $0.00 | $222,383.44 | $0.00 | $0.00 |
| 83 | $0 | $4,576,606 | $16,431,020 | $39,936,698 | $82,896,510 | $147,022,815 | $0.00 | $229,754.18 | $0.00 | $0.00 |
| 84 | $0 | $4,742,094 | $17,457,463 | $43,450,064 | $91,755,320 | $165,038,597 | $0.00 | $237,130.67 | $0.00 | $0.00 |
| 85 | $0 | $4,860,740 | $18,609,165 | $47,683,830 | $99,250,772 | $183,057,793 | $0.00 | $244,888.87 | $0.00 | $0.00 |
| 86 | $0 | $5,030,879 | $19,932,372 | $51,841,428 | $108,823,967 | $198,595,546 | $0.00 | $252,818.31 | $0.00 | $0.00 |
| 87 | $0 | $5,246,331 | $21,385,104 | $56,173,875 | $119,570,247 | $218,679,220 | $0.00 | $261,403.84 | $0.00 | $0.00 |
| 88 | $0 | $5,386,228 | $22,751,122 | $61,031,051 | $130,584,700 | $240,766,020 | $0.00 | $269,801.70 | $0.00 | $0.00 |
| 89 | $0 | $5,568,203 | $24,396,020 | $67,020,249 | $142,601,417 | $264,784,605 | $0.00 | $278,371.74 | $0.00 | $0.00 |
| 90 | $0 | $5,786,450 | $25,870,557 | $72,228,640 | $157,308,522 | $293,909,974 | $0.00 | $287,297.53 | $0.00 | $0.00 |
| 91 | $0 | $5,825,514 | $27,897,692 | $78,418,677 | $171,084,896 | $319,616,171 | $0.00 | $296,702.15 | $0.00 | $0.00 |
| 92 | $0 | $6,010,043 | $30,282,610 | $84,678,856 | $187,037,698 | $351,785,120 | $0.00 | $306,236.16 | $0.00 | $0.00 |
| 93 | $0 | $6,266,696 | $32,154,171 | $91,714,657 | $203,978,844 | $390,193,351 | $0.00 | $316,388.47 | $0.00 | $0.00 |
| 94 | $0 | $6,216,876 | $34,756,958 | $99,890,862 | $224,037,414 | $428,331,190 | $0.00 | $326,467.13 | $0.00 | $0.00 |
| 95 | $0 | $6,479,419 | $37,354,465 | $108,688,365 | $245,152,027 | $469,053,191 | $0.00 | $337,334.78 | $0.00 | $0.00 |
| 96 | $0 | $6,777,437 | $40,102,819 | $117,981,518 | $269,780,865 | $523,817,896 | $0.00 | $348,240.96 | $0.00 | $0.00 |
| 97 | $0 | $6,961,697 | $43,374,387 | $128,011,211 | $296,270,989 | $577,103,542 | $0.00 | $359,729.92 | $0.00 | $0.00 |
| 98 | $0 | $7,218,870 | $46,897,272 | $139,783,647 | $324,938,862 | $637,988,689 | $0.00 | $371,402.95 | $0.00 | $0.00 |
| 99 | $0 | $7,374,501 | $50,621,159 | $150,548,676 | $358,971,475 | $699,254,046 | $0.00 | $383,490.91 | $0.00 | $0.00 |
| 100 | $0 | $7,514,709 | $54,385,918 | $164,386,893 | $393,109,378 | $763,263,638 | $0.00 | $396,063.54 | $0.00 | $0.00 |
