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 | $663,227 | $883,271 | $945,519 | $1,037,204 | $1,107,621 | $1,162,431 | $90,000.00 | $0.00 | $0.00 | $0.00 |
| 40 | $579,937 | $972,464 | $1,093,997 | $1,219,449 | $1,354,390 | $1,468,554 | $92,898.95 | $0.00 | $0.00 | $0.00 |
| 41 | $579,933 | $1,091,673 | $1,248,723 | $1,433,211 | $1,618,302 | $1,797,822 | $95,950.20 | $0.00 | $0.00 | $0.00 |
| 42 | $625,285 | $1,235,645 | $1,434,515 | $1,669,073 | $1,920,217 | $2,163,105 | $99,134.96 | $0.00 | $0.00 | $0.00 |
| 43 | $712,285 | $1,385,235 | $1,630,225 | $1,926,191 | $2,252,526 | $2,570,119 | $102,317.86 | $0.00 | $0.00 | $0.00 |
| 44 | $781,748 | $1,568,209 | $1,835,711 | $2,211,458 | $2,613,708 | $3,026,646 | $105,687.04 | $0.00 | $0.00 | $0.00 |
| 45 | $718,121 | $1,750,563 | $2,079,903 | $2,518,769 | $3,029,797 | $3,554,153 | $109,164.01 | $0.00 | $0.00 | $0.00 |
| 46 | $592,108 | $1,762,886 | $2,160,734 | $2,684,660 | $3,319,729 | $3,944,961 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 47 | $467,520 | $1,783,778 | $2,240,701 | $2,858,730 | $3,602,562 | $4,390,109 | $0.00 | $72,294.02 | $0.00 | $0.00 |
| 48 | $321,636 | $1,817,050 | $2,346,192 | $3,055,661 | $3,932,429 | $4,861,909 | $0.00 | $74,639.15 | $0.00 | $0.00 |
| 49 | $323,294 | $1,849,179 | $2,451,255 | $3,257,447 | $4,282,073 | $5,391,460 | $0.00 | $77,120.42 | $0.00 | $0.00 |
| 50 | $301,445 | $1,885,166 | $2,563,526 | $3,475,571 | $4,652,274 | $5,986,310 | $0.00 | $79,609.73 | $0.00 | $0.00 |
| 51 | $276,904 | $1,936,295 | $2,683,247 | $3,733,063 | $5,054,639 | $6,595,194 | $0.00 | $82,234.67 | $0.00 | $0.00 |
| 52 | $263,107 | $1,990,725 | $2,804,620 | $4,001,058 | $5,501,419 | $7,275,310 | $0.00 | $84,943.78 | $0.00 | $0.00 |
| 53 | $236,021 | $2,024,452 | $2,918,019 | $4,277,805 | $6,002,677 | $8,023,793 | $0.00 | $87,711.02 | $0.00 | $0.00 |
| 54 | $145,619 | $2,089,382 | $3,058,098 | $4,584,091 | $6,522,864 | $8,864,556 | $0.00 | $90,598.00 | $0.00 | $0.00 |
| 55 | $73,809 | $2,164,665 | $3,184,451 | $4,895,532 | $7,094,664 | $9,706,995 | $0.00 | $93,486.14 | $0.00 | $0.00 |
| 56 | $0 | $2,210,647 | $3,348,517 | $5,254,112 | $7,700,578 | $10,732,014 | $0.00 | $96,577.43 | $0.00 | $0.00 |
| 57 | $0 | $2,252,301 | $3,554,760 | $5,619,429 | $8,443,955 | $11,893,967 | $0.00 | $99,728.86 | $0.00 | $0.00 |
| 58 | $0 | $2,315,958 | $3,745,320 | $6,059,424 | $9,261,789 | $13,081,879 | $0.00 | $103,018.01 | $0.00 | $0.00 |
| 59 | $0 | $2,363,595 | $3,940,193 | $6,479,553 | $10,106,053 | $14,426,501 | $0.00 | $106,319.00 | $0.00 | $0.00 |
| 60 | $0 | $2,437,030 | $4,136,963 | $6,934,600 | $10,954,288 | $15,926,619 | $0.00 | $109,761.56 | $0.00 | $0.00 |
| 61 | $0 | $2,515,137 | $4,359,081 | $7,461,051 | $11,966,702 | $17,463,816 | $0.00 | $113,332.08 | $0.00 | $0.00 |
| 62 | $0 | $2,559,945 | $4,600,580 | $7,989,492 | $13,094,143 | $19,435,094 | $0.00 | $117,051.51 | $0.00 | $0.00 |
| 63 | $0 | $2,672,056 | $4,849,698 | $8,553,798 | $14,304,684 | $21,458,815 | $0.00 | $120,837.02 | $0.00 | $0.00 |
| 64 | $0 | $2,781,491 | $5,133,638 | $9,223,446 | $15,639,484 | $23,794,664 | $0.00 | $124,754.18 | $0.00 | $0.00 |
| 65 | $0 | $2,841,362 | $5,473,445 | $9,898,021 | $17,013,152 | $26,035,655 | $0.00 | $128,851.65 | $0.00 | $0.00 |
| 66 | $0 | $2,949,124 | $5,785,038 | $10,752,096 | $18,489,472 | $29,010,042 | $0.00 | $133,159.22 | $0.00 | $0.00 |
| 67 | $0 | $3,002,959 | $6,119,756 | $11,567,199 | $20,310,036 | $31,716,310 | $0.00 | $137,373.85 | $0.00 | $0.00 |
| 68 | $0 | $3,132,759 | $6,473,908 | $12,477,528 | $22,022,314 | $34,939,715 | $0.00 | $141,882.62 | $0.00 | $0.00 |
| 69 | $0 | $3,256,242 | $6,871,912 | $13,432,238 | $24,073,562 | $38,524,617 | $0.00 | $146,568.16 | $0.00 | $0.00 |
| 70 | $0 | $3,313,661 | $7,375,706 | $14,545,751 | $26,366,955 | $42,303,201 | $0.00 | $151,370.54 | $0.00 | $0.00 |
| 71 | $0 | $3,418,708 | $7,872,063 | $15,698,537 | $28,620,857 | $46,805,096 | $0.00 | $156,265.22 | $0.00 | $0.00 |
| 72 | $0 | $3,496,099 | $8,227,817 | $16,919,472 | $31,318,421 | $52,146,668 | $0.00 | $161,343.10 | $0.00 | $0.00 |
| 73 | $0 | $3,629,923 | $8,800,087 | $18,501,554 | $34,035,362 | $57,459,761 | $0.00 | $166,672.05 | $0.00 | $0.00 |
| 74 | $0 | $3,794,869 | $9,389,788 | $19,814,564 | $37,168,233 | $63,597,323 | $0.00 | $172,007.79 | $0.00 | $0.00 |
| 75 | $0 | $3,898,625 | $10,055,936 | $21,444,492 | $41,019,292 | $69,635,207 | $0.00 | $177,672.19 | $0.00 | $0.00 |
| 76 | $0 | $4,030,758 | $10,708,722 | $23,158,088 | $44,852,688 | $76,597,181 | $0.00 | $183,418.47 | $0.00 | $0.00 |
| 77 | $0 | $4,140,488 | $11,341,528 | $24,930,604 | $48,950,424 | $84,867,474 | $0.00 | $189,481.27 | $0.00 | $0.00 |
| 78 | $0 | $4,282,881 | $12,144,402 | $27,139,911 | $53,302,871 | $93,629,035 | $0.00 | $195,765.48 | $0.00 | $0.00 |
| 79 | $0 | $4,326,154 | $13,094,126 | $29,181,084 | $58,394,607 | $103,881,539 | $0.00 | $202,044.46 | $0.00 | $0.00 |
| 80 | $0 | $4,456,730 | $13,969,352 | $31,407,830 | $63,670,964 | $114,547,151 | $0.00 | $208,447.96 | $0.00 | $0.00 |
| 81 | $0 | $4,716,564 | $14,811,673 | $33,808,838 | $70,108,689 | $125,251,726 | $0.00 | $215,240.13 | $0.00 | $0.00 |
| 82 | $0 | $4,760,697 | $15,861,355 | $36,641,205 | $76,540,400 | $138,860,482 | $0.00 | $222,190.37 | $0.00 | $0.00 |
| 83 | $0 | $4,927,236 | $17,029,227 | $39,659,000 | $83,515,480 | $151,126,841 | $0.00 | $229,608.33 | $0.00 | $0.00 |
| 84 | $0 | $5,009,239 | $18,106,532 | $43,244,528 | $90,912,445 | $166,492,557 | $0.00 | $237,119.86 | $0.00 | $0.00 |
| 85 | $0 | $5,147,702 | $19,297,617 | $46,634,695 | $100,299,647 | $186,474,598 | $0.00 | $244,737.28 | $0.00 | $0.00 |
| 86 | $0 | $5,384,108 | $20,701,740 | $50,815,553 | $109,319,353 | $203,579,282 | $0.00 | $252,587.25 | $0.00 | $0.00 |
| 87 | $0 | $5,582,183 | $22,221,410 | $54,877,772 | $120,975,026 | $225,879,965 | $0.00 | $260,479.11 | $0.00 | $0.00 |
| 88 | $0 | $5,747,226 | $23,688,302 | $59,474,501 | $131,539,220 | $247,268,247 | $0.00 | $268,935.57 | $0.00 | $0.00 |
| 89 | $0 | $5,890,216 | $25,211,995 | $64,300,042 | $143,332,444 | $269,266,022 | $0.00 | $277,842.52 | $0.00 | $0.00 |
| 90 | $0 | $6,289,061 | $26,739,468 | $69,945,929 | $157,013,662 | $295,876,210 | $0.00 | $286,883.03 | $0.00 | $0.00 |
| 91 | $0 | $6,456,557 | $28,730,501 | $76,184,894 | $172,857,585 | $330,021,626 | $0.00 | $296,053.61 | $0.00 | $0.00 |
| 92 | $0 | $6,521,125 | $31,365,616 | $81,853,804 | $188,907,177 | $364,097,946 | $0.00 | $305,605.68 | $0.00 | $0.00 |
| 93 | $0 | $6,693,673 | $33,961,016 | $89,944,383 | $204,857,467 | $399,946,221 | $0.00 | $315,457.24 | $0.00 | $0.00 |
| 94 | $0 | $6,964,768 | $36,089,953 | $97,925,671 | $223,360,143 | $437,520,578 | $0.00 | $326,052.74 | $0.00 | $0.00 |
| 95 | $0 | $6,966,236 | $38,331,915 | $105,488,651 | $245,851,380 | $482,379,044 | $0.00 | $336,466.35 | $0.00 | $0.00 |
| 96 | $0 | $7,337,068 | $41,248,777 | $115,248,877 | $269,594,041 | $524,398,023 | $0.00 | $347,672.84 | $0.00 | $0.00 |
| 97 | $0 | $7,690,974 | $44,230,696 | $125,092,332 | $294,961,565 | $580,606,316 | $0.00 | $359,049.06 | $0.00 | $0.00 |
| 98 | $0 | $7,835,168 | $47,201,131 | $137,231,277 | $322,007,646 | $638,153,817 | $0.00 | $370,635.31 | $0.00 | $0.00 |
| 99 | $0 | $8,255,698 | $51,163,775 | $148,001,067 | $349,582,481 | $709,549,637 | $0.00 | $382,741.35 | $0.00 | $0.00 |
| 100 | $0 | $8,521,576 | $54,251,580 | $161,114,461 | $380,314,688 | $775,788,381 | $0.00 | $395,225.70 | $0.00 | $0.00 |
