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: 93%
Investments
| Age | Worst Scenario | 10th Percentile | 25th Percentile | 50th Percentile | 75th Percentile | 90th Percentile | Contributions | Withdrawals | Income | Expense |
|---|---|---|---|---|---|---|---|---|---|---|
| 41 | $864,905 | $1,232,769 | $1,341,962 | $1,512,427 | $1,639,716 | $1,725,226 | $130,000.00 | $0.00 | $0.00 | $0.00 |
| 42 | $712,327 | $1,310,228 | $1,549,785 | $1,789,061 | $2,041,546 | $2,254,031 | $134,357.77 | $0.00 | $0.00 | $0.00 |
| 43 | $680,435 | $1,476,047 | $1,763,774 | $2,119,261 | $2,475,575 | $2,815,516 | $138,599.20 | $0.00 | $0.00 | $0.00 |
| 44 | $682,106 | $1,668,399 | $2,027,446 | $2,472,765 | $2,984,294 | $3,443,136 | $143,175.62 | $0.00 | $0.00 | $0.00 |
| 45 | $753,444 | $1,871,670 | $2,315,873 | $2,884,692 | $3,544,499 | $4,173,146 | $147,903.89 | $0.00 | $0.00 | $0.00 |
| 46 | $658,585 | $1,875,285 | $2,396,762 | $3,113,865 | $3,928,633 | $4,792,723 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 47 | $519,157 | $1,895,238 | $2,508,237 | $3,360,584 | $4,385,107 | $5,491,762 | $0.00 | $72,307.77 | $0.00 | $0.00 |
| 48 | $311,898 | $1,901,865 | $2,625,263 | $3,633,902 | $4,838,635 | $6,174,108 | $0.00 | $74,715.14 | $0.00 | $0.00 |
| 49 | $203,540 | $1,944,676 | $2,747,773 | $3,909,980 | $5,380,675 | $7,004,086 | $0.00 | $77,215.74 | $0.00 | $0.00 |
| 50 | $182,501 | $1,995,692 | $2,875,897 | $4,195,293 | $5,974,422 | $7,979,155 | $0.00 | $79,696.56 | $0.00 | $0.00 |
| 51 | $93,537 | $2,048,519 | $3,042,140 | $4,540,041 | $6,537,602 | $8,983,802 | $0.00 | $82,292.54 | $0.00 | $0.00 |
| 52 | $0 | $2,101,265 | $3,228,640 | $4,932,538 | $7,250,329 | $10,099,250 | $0.00 | $85,020.79 | $0.00 | $0.00 |
| 53 | $0 | $2,153,023 | $3,413,784 | $5,328,710 | $7,959,172 | $11,357,397 | $0.00 | $87,803.46 | $0.00 | $0.00 |
| 54 | $0 | $2,219,030 | $3,570,177 | $5,754,179 | $8,789,937 | $12,655,248 | $0.00 | $90,637.82 | $0.00 | $0.00 |
| 55 | $0 | $2,286,749 | $3,757,372 | $6,232,213 | $9,705,753 | $14,267,304 | $0.00 | $93,542.52 | $0.00 | $0.00 |
| 56 | $0 | $2,350,305 | $3,978,605 | $6,771,818 | $10,722,905 | $15,977,290 | $0.00 | $96,629.91 | $0.00 | $0.00 |
| 57 | $0 | $2,423,553 | $4,205,226 | $7,306,002 | $11,885,861 | $17,900,925 | $0.00 | $99,707.83 | $0.00 | $0.00 |
| 58 | $0 | $2,505,789 | $4,456,638 | $7,841,613 | $13,085,302 | $20,098,284 | $0.00 | $103,045.54 | $0.00 | $0.00 |
| 59 | $0 | $2,600,140 | $4,708,548 | $8,530,491 | $14,479,628 | $22,550,841 | $0.00 | $106,469.41 | $0.00 | $0.00 |
| 60 | $0 | $2,708,337 | $5,008,178 | $9,253,610 | $16,083,574 | $25,304,997 | $0.00 | $109,988.58 | $0.00 | $0.00 |
| 61 | $0 | $2,799,923 | $5,320,422 | $10,052,603 | $17,765,282 | $28,339,679 | $0.00 | $113,586.80 | $0.00 | $0.00 |
| 62 | $0 | $2,865,312 | $5,653,123 | $10,899,441 | $19,634,444 | $31,498,354 | $0.00 | $117,270.74 | $0.00 | $0.00 |
| 63 | $0 | $2,962,045 | $6,076,712 | $11,839,405 | $21,759,068 | $35,480,942 | $0.00 | $121,104.71 | $0.00 | $0.00 |
| 64 | $0 | $3,098,775 | $6,507,968 | $12,766,334 | $24,102,960 | $39,267,861 | $0.00 | $125,076.35 | $0.00 | $0.00 |
| 65 | $0 | $3,142,078 | $6,979,013 | $13,930,232 | $26,767,043 | $44,393,397 | $0.00 | $129,145.98 | $0.00 | $0.00 |
| 66 | $0 | $3,246,320 | $7,395,051 | $15,141,863 | $29,142,076 | $49,426,631 | $0.00 | $133,371.77 | $0.00 | $0.00 |
| 67 | $0 | $3,347,503 | $7,841,582 | $16,562,436 | $32,350,128 | $56,093,899 | $0.00 | $137,720.69 | $0.00 | $0.00 |
| 68 | $0 | $3,425,369 | $8,343,214 | $17,954,403 | $35,828,620 | $62,082,740 | $0.00 | $142,263.78 | $0.00 | $0.00 |
| 69 | $0 | $3,652,960 | $8,943,433 | $19,587,317 | $39,478,875 | $69,793,532 | $0.00 | $146,968.96 | $0.00 | $0.00 |
| 70 | $0 | $3,803,915 | $9,586,521 | $21,475,104 | $43,527,460 | $77,424,206 | $0.00 | $151,775.45 | $0.00 | $0.00 |
| 71 | $0 | $3,934,374 | $10,362,794 | $23,204,700 | $47,726,109 | $86,053,261 | $0.00 | $156,763.27 | $0.00 | $0.00 |
| 72 | $0 | $4,048,969 | $10,992,401 | $25,360,063 | $52,230,406 | $95,967,636 | $0.00 | $161,857.83 | $0.00 | $0.00 |
| 73 | $0 | $4,271,893 | $11,906,019 | $27,807,788 | $58,283,485 | $108,441,436 | $0.00 | $167,142.63 | $0.00 | $0.00 |
| 74 | $0 | $4,388,495 | $12,907,878 | $30,544,390 | $64,491,480 | $120,227,630 | $0.00 | $172,684.15 | $0.00 | $0.00 |
| 75 | $0 | $4,659,540 | $13,766,162 | $33,460,446 | $70,380,124 | $134,449,554 | $0.00 | $178,389.71 | $0.00 | $0.00 |
| 76 | $0 | $4,898,075 | $14,786,250 | $36,604,214 | $78,495,778 | $149,734,354 | $0.00 | $184,231.83 | $0.00 | $0.00 |
| 77 | $0 | $5,087,739 | $16,065,186 | $40,433,073 | $86,631,924 | $167,843,328 | $0.00 | $190,155.81 | $0.00 | $0.00 |
| 78 | $0 | $5,325,305 | $17,334,633 | $43,964,709 | $95,337,639 | $189,758,695 | $0.00 | $196,408.00 | $0.00 | $0.00 |
| 79 | $0 | $5,461,832 | $18,681,668 | $47,876,479 | $104,538,471 | $209,059,763 | $0.00 | $202,889.77 | $0.00 | $0.00 |
| 80 | $0 | $5,757,428 | $20,002,117 | $52,287,813 | $115,776,636 | $233,143,168 | $0.00 | $209,521.63 | $0.00 | $0.00 |
| 81 | $0 | $5,909,187 | $21,262,611 | $57,182,221 | $128,084,819 | $255,062,413 | $0.00 | $216,441.66 | $0.00 | $0.00 |
| 82 | $0 | $6,167,170 | $22,744,707 | $62,509,565 | $140,446,594 | $288,656,272 | $0.00 | $223,470.83 | $0.00 | $0.00 |
| 83 | $0 | $6,464,435 | $24,673,005 | $68,820,218 | $156,214,405 | $319,247,564 | $0.00 | $230,799.29 | $0.00 | $0.00 |
| 84 | $0 | $6,782,671 | $26,543,481 | $75,243,623 | $172,178,344 | $356,474,774 | $0.00 | $238,261.50 | $0.00 | $0.00 |
| 85 | $0 | $7,059,101 | $28,776,080 | $82,133,371 | $192,543,468 | $400,584,233 | $0.00 | $245,867.13 | $0.00 | $0.00 |
| 86 | $0 | $7,362,031 | $31,025,817 | $90,848,561 | $216,030,391 | $451,492,907 | $0.00 | $253,855.51 | $0.00 | $0.00 |
| 87 | $0 | $7,727,958 | $33,675,108 | $98,328,986 | $237,258,946 | $493,865,450 | $0.00 | $262,099.02 | $0.00 | $0.00 |
| 88 | $0 | $8,152,313 | $36,537,963 | $108,662,411 | $263,224,600 | $555,011,068 | $0.00 | $270,771.12 | $0.00 | $0.00 |
| 89 | $0 | $8,413,150 | $39,565,035 | $119,168,242 | $290,587,981 | $617,611,901 | $0.00 | $279,493.01 | $0.00 | $0.00 |
| 90 | $0 | $9,038,863 | $43,286,819 | $130,066,184 | $322,430,953 | $687,096,541 | $0.00 | $288,416.64 | $0.00 | $0.00 |
| 91 | $0 | $9,433,789 | $46,827,204 | $142,031,970 | $353,884,505 | $761,419,050 | $0.00 | $297,945.05 | $0.00 | $0.00 |
| 92 | $0 | $9,803,786 | $50,708,812 | $155,510,209 | $390,478,772 | $852,042,110 | $0.00 | $307,806.23 | $0.00 | $0.00 |
| 93 | $0 | $10,459,525 | $54,920,445 | $170,302,621 | $430,868,401 | $956,167,881 | $0.00 | $317,790.70 | $0.00 | $0.00 |
| 94 | $0 | $11,044,273 | $59,864,138 | $186,008,918 | $476,402,013 | $1,063,227,434 | $0.00 | $327,787.25 | $0.00 | $0.00 |
| 95 | $0 | $11,861,447 | $64,382,042 | $204,194,509 | $524,893,946 | $1,170,135,702 | $0.00 | $338,487.70 | $0.00 | $0.00 |
| 96 | $0 | $12,495,498 | $69,515,269 | $224,352,268 | $579,743,263 | $1,301,737,319 | $0.00 | $349,560.48 | $0.00 | $0.00 |
| 97 | $0 | $12,886,198 | $75,210,798 | $244,263,972 | $651,388,658 | $1,471,963,266 | $0.00 | $360,726.34 | $0.00 | $0.00 |
| 98 | $0 | $13,370,265 | $83,640,540 | $269,158,955 | $712,745,857 | $1,616,728,168 | $0.00 | $372,526.40 | $0.00 | $0.00 |
| 99 | $0 | $14,476,538 | $90,427,991 | $293,427,331 | $786,067,880 | $1,788,329,240 | $0.00 | $384,683.91 | $0.00 | $0.00 |
| 100 | $0 | $15,194,310 | $96,739,910 | $325,963,919 | $868,410,289 | $1,982,977,397 | $0.00 | $397,166.20 | $0.00 | $0.00 |
