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: 91%
Investments
| Age | Worst Scenario | 10th Percentile | 25th Percentile | 50th Percentile | 75th Percentile | 90th Percentile | Contributions | Withdrawals | Income | Expense |
|---|---|---|---|---|---|---|---|---|---|---|
| 39 | $660,431 | $883,544 | $946,475 | $1,039,592 | $1,108,156 | $1,162,057 | $90,000.00 | $0.00 | $0.00 | $0.00 |
| 40 | $621,034 | $969,951 | $1,090,130 | $1,218,411 | $1,356,325 | $1,471,059 | $92,964.46 | $0.00 | $0.00 | $0.00 |
| 41 | $601,078 | $1,093,202 | $1,250,973 | $1,437,592 | $1,620,323 | $1,793,754 | $96,075.70 | $0.00 | $0.00 | $0.00 |
| 42 | $618,199 | $1,238,553 | $1,434,064 | $1,673,350 | $1,928,256 | $2,160,859 | $99,214.87 | $0.00 | $0.00 | $0.00 |
| 43 | $678,786 | $1,387,319 | $1,630,455 | $1,927,512 | $2,255,501 | $2,570,294 | $102,450.68 | $0.00 | $0.00 | $0.00 |
| 44 | $647,470 | $1,561,176 | $1,847,399 | $2,197,565 | $2,606,176 | $3,030,329 | $105,777.37 | $0.00 | $0.00 | $0.00 |
| 45 | $877,181 | $1,737,027 | $2,080,563 | $2,531,292 | $3,028,861 | $3,574,502 | $109,259.33 | $0.00 | $0.00 | $0.00 |
| 46 | $632,152 | $1,760,709 | $2,164,102 | $2,676,503 | $3,304,807 | $3,943,052 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 47 | $583,862 | $1,771,722 | $2,253,808 | $2,873,012 | $3,595,335 | $4,391,900 | $0.00 | $72,329.12 | $0.00 | $0.00 |
| 48 | $546,019 | $1,789,744 | $2,333,233 | $3,062,579 | $3,935,609 | $4,874,560 | $0.00 | $74,709.88 | $0.00 | $0.00 |
| 49 | $503,009 | $1,826,801 | $2,446,502 | $3,275,498 | $4,291,164 | $5,384,854 | $0.00 | $77,136.39 | $0.00 | $0.00 |
| 50 | $456,938 | $1,849,964 | $2,543,452 | $3,495,368 | $4,671,069 | $5,952,025 | $0.00 | $79,637.87 | $0.00 | $0.00 |
| 51 | $408,400 | $1,891,056 | $2,669,243 | $3,735,631 | $5,077,564 | $6,597,799 | $0.00 | $82,207.93 | $0.00 | $0.00 |
| 52 | $357,036 | $1,946,239 | $2,777,143 | $4,001,882 | $5,545,876 | $7,270,087 | $0.00 | $84,854.44 | $0.00 | $0.00 |
| 53 | $332,401 | $1,993,317 | $2,899,539 | $4,268,330 | $6,034,340 | $8,034,064 | $0.00 | $87,629.49 | $0.00 | $0.00 |
| 54 | $240,482 | $2,030,917 | $3,024,421 | $4,571,127 | $6,558,042 | $8,909,447 | $0.00 | $90,513.26 | $0.00 | $0.00 |
| 55 | $134,709 | $2,089,704 | $3,182,059 | $4,867,122 | $7,142,072 | $9,875,254 | $0.00 | $93,472.59 | $0.00 | $0.00 |
| 56 | $32,695 | $2,139,834 | $3,358,277 | $5,185,154 | $7,789,234 | $10,800,451 | $0.00 | $96,585.78 | $0.00 | $0.00 |
| 57 | $0 | $2,175,107 | $3,513,976 | $5,590,543 | $8,497,999 | $11,942,212 | $0.00 | $99,725.02 | $0.00 | $0.00 |
| 58 | $0 | $2,254,134 | $3,736,923 | $6,006,182 | $9,171,105 | $13,179,615 | $0.00 | $103,018.90 | $0.00 | $0.00 |
| 59 | $0 | $2,340,589 | $3,870,248 | $6,425,351 | $9,990,119 | $14,573,747 | $0.00 | $106,385.57 | $0.00 | $0.00 |
| 60 | $0 | $2,396,114 | $4,111,290 | $6,885,204 | $10,949,492 | $15,912,334 | $0.00 | $109,862.57 | $0.00 | $0.00 |
| 61 | $0 | $2,460,183 | $4,306,357 | $7,401,890 | $11,916,050 | $17,589,136 | $0.00 | $113,533.91 | $0.00 | $0.00 |
| 62 | $0 | $2,525,092 | $4,593,214 | $7,957,351 | $12,993,762 | $19,379,288 | $0.00 | $117,305.26 | $0.00 | $0.00 |
| 63 | $0 | $2,591,111 | $4,826,393 | $8,557,624 | $14,170,366 | $21,255,538 | $0.00 | $121,122.60 | $0.00 | $0.00 |
| 64 | $0 | $2,640,610 | $5,132,637 | $9,182,199 | $15,513,040 | $23,616,738 | $0.00 | $125,110.29 | $0.00 | $0.00 |
| 65 | $0 | $2,730,168 | $5,360,311 | $9,881,550 | $16,761,147 | $26,075,946 | $0.00 | $129,199.73 | $0.00 | $0.00 |
| 66 | $0 | $2,764,547 | $5,619,804 | $10,563,802 | $18,283,755 | $28,685,453 | $0.00 | $133,430.25 | $0.00 | $0.00 |
| 67 | $0 | $2,829,269 | $6,013,737 | $11,442,306 | $19,907,857 | $31,462,088 | $0.00 | $137,835.54 | $0.00 | $0.00 |
| 68 | $0 | $2,921,767 | $6,317,891 | $12,386,362 | $21,837,544 | $34,578,803 | $0.00 | $142,350.08 | $0.00 | $0.00 |
| 69 | $0 | $2,982,456 | $6,738,171 | $13,270,868 | $23,819,696 | $38,185,742 | $0.00 | $146,897.11 | $0.00 | $0.00 |
| 70 | $0 | $3,047,107 | $7,181,705 | $14,303,410 | $26,015,200 | $42,368,389 | $0.00 | $151,682.61 | $0.00 | $0.00 |
| 71 | $0 | $3,155,001 | $7,670,065 | $15,495,900 | $28,344,611 | $46,831,025 | $0.00 | $156,709.80 | $0.00 | $0.00 |
| 72 | $0 | $3,274,615 | $8,124,138 | $16,701,743 | $30,979,567 | $50,980,526 | $0.00 | $161,740.58 | $0.00 | $0.00 |
| 73 | $0 | $3,437,341 | $8,649,056 | $18,205,356 | $33,613,840 | $56,317,212 | $0.00 | $166,845.79 | $0.00 | $0.00 |
| 74 | $0 | $3,503,399 | $9,146,988 | $19,441,847 | $36,564,573 | $62,580,755 | $0.00 | $172,274.54 | $0.00 | $0.00 |
| 75 | $0 | $3,598,280 | $9,825,698 | $21,111,827 | $40,111,605 | $68,466,980 | $0.00 | $177,910.30 | $0.00 | $0.00 |
| 76 | $0 | $3,700,517 | $10,448,387 | $22,648,429 | $44,132,867 | $76,262,211 | $0.00 | $183,717.70 | $0.00 | $0.00 |
| 77 | $0 | $3,808,947 | $11,103,866 | $24,468,087 | $47,804,451 | $83,705,599 | $0.00 | $189,679.75 | $0.00 | $0.00 |
| 78 | $0 | $3,870,986 | $11,762,570 | $26,518,678 | $52,441,163 | $91,106,368 | $0.00 | $195,959.93 | $0.00 | $0.00 |
| 79 | $0 | $4,045,215 | $12,403,766 | $28,848,000 | $57,083,551 | $100,425,862 | $0.00 | $202,289.46 | $0.00 | $0.00 |
| 80 | $0 | $4,186,467 | $13,313,760 | $31,026,166 | $61,965,832 | $110,110,569 | $0.00 | $208,946.25 | $0.00 | $0.00 |
| 81 | $0 | $4,176,194 | $14,250,512 | $33,830,225 | $68,686,385 | $121,905,562 | $0.00 | $215,700.71 | $0.00 | $0.00 |
| 82 | $0 | $4,290,646 | $15,137,352 | $36,786,706 | $74,838,019 | $135,414,640 | $0.00 | $222,674.38 | $0.00 | $0.00 |
| 83 | $0 | $4,508,703 | $16,209,109 | $39,878,729 | $81,348,018 | $146,908,326 | $0.00 | $229,960.57 | $0.00 | $0.00 |
| 84 | $0 | $4,491,212 | $17,271,052 | $43,367,749 | $88,606,159 | $164,078,945 | $0.00 | $237,559.35 | $0.00 | $0.00 |
| 85 | $0 | $4,638,463 | $18,433,468 | $46,901,527 | $97,052,641 | $179,789,368 | $0.00 | $245,395.17 | $0.00 | $0.00 |
| 86 | $0 | $4,707,557 | $19,813,823 | $50,902,116 | $107,175,058 | $196,052,121 | $0.00 | $253,327.84 | $0.00 | $0.00 |
| 87 | $0 | $4,825,940 | $21,293,928 | $55,077,143 | $116,576,857 | $217,699,700 | $0.00 | $261,475.58 | $0.00 | $0.00 |
| 88 | $0 | $4,927,067 | $23,011,116 | $60,034,480 | $127,281,046 | $240,138,217 | $0.00 | $269,787.68 | $0.00 | $0.00 |
| 89 | $0 | $5,225,427 | $24,618,674 | $65,672,119 | $139,299,896 | $266,308,370 | $0.00 | $278,439.40 | $0.00 | $0.00 |
| 90 | $0 | $5,282,443 | $26,521,532 | $70,730,764 | $152,302,168 | $293,819,018 | $0.00 | $287,553.02 | $0.00 | $0.00 |
| 91 | $0 | $5,368,643 | $28,360,995 | $77,612,464 | $166,644,672 | $320,906,641 | $0.00 | $296,770.41 | $0.00 | $0.00 |
| 92 | $0 | $5,380,150 | $30,243,108 | $84,820,232 | $180,871,419 | $350,308,282 | $0.00 | $306,587.12 | $0.00 | $0.00 |
| 93 | $0 | $5,398,734 | $32,823,573 | $91,908,275 | $197,818,385 | $386,890,321 | $0.00 | $316,549.85 | $0.00 | $0.00 |
| 94 | $0 | $5,584,376 | $35,277,432 | $98,702,717 | $215,417,261 | $429,276,712 | $0.00 | $327,001.51 | $0.00 | $0.00 |
| 95 | $0 | $5,831,605 | $37,688,527 | $108,519,093 | $238,384,837 | $468,646,049 | $0.00 | $337,701.75 | $0.00 | $0.00 |
| 96 | $0 | $5,832,576 | $40,432,471 | $116,089,388 | $261,562,023 | $519,940,620 | $0.00 | $349,012.32 | $0.00 | $0.00 |
| 97 | $0 | $5,949,454 | $43,222,252 | $125,734,537 | $285,084,076 | $566,442,955 | $0.00 | $360,369.03 | $0.00 | $0.00 |
| 98 | $0 | $6,254,801 | $46,774,380 | $136,617,679 | $310,020,852 | $623,436,022 | $0.00 | $371,993.86 | $0.00 | $0.00 |
| 99 | $0 | $6,040,201 | $50,389,365 | $148,978,113 | $340,180,531 | $686,776,780 | $0.00 | $383,993.91 | $0.00 | $0.00 |
| 100 | $0 | $6,245,472 | $53,513,917 | $160,975,430 | $374,275,558 | $759,692,716 | $0.00 | $396,468.05 | $0.00 | $0.00 |
