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 | $658,569 | $885,009 | $949,939 | $1,040,054 | $1,109,564 | $1,162,898 | $90,000.00 | $0.00 | $0.00 | $0.00 |
| 40 | $593,311 | $971,409 | $1,099,376 | $1,226,864 | $1,356,285 | $1,465,530 | $92,901.01 | $0.00 | $0.00 | $0.00 |
| 41 | $570,096 | $1,095,724 | $1,256,443 | $1,434,843 | $1,625,558 | $1,794,762 | $96,004.47 | $0.00 | $0.00 | $0.00 |
| 42 | $631,020 | $1,243,525 | $1,435,666 | $1,669,368 | $1,928,572 | $2,163,778 | $99,082.82 | $0.00 | $0.00 | $0.00 |
| 43 | $682,261 | $1,391,409 | $1,632,232 | $1,929,958 | $2,271,334 | $2,584,370 | $102,328.52 | $0.00 | $0.00 | $0.00 |
| 44 | $754,247 | $1,555,515 | $1,844,783 | $2,218,113 | $2,638,214 | $3,061,104 | $105,677.43 | $0.00 | $0.00 | $0.00 |
| 45 | $763,951 | $1,732,912 | $2,093,065 | $2,527,923 | $3,050,507 | $3,564,476 | $109,205.27 | $0.00 | $0.00 | $0.00 |
| 46 | $736,711 | $1,763,403 | $2,176,224 | $2,712,838 | $3,315,700 | $3,979,123 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 47 | $581,241 | $1,790,336 | $2,259,271 | $2,889,442 | $3,637,160 | $4,404,804 | $0.00 | $72,352.69 | $0.00 | $0.00 |
| 48 | $494,522 | $1,809,140 | $2,339,088 | $3,075,454 | $3,952,817 | $4,873,649 | $0.00 | $74,698.28 | $0.00 | $0.00 |
| 49 | $394,947 | $1,857,420 | $2,449,081 | $3,275,981 | $4,297,759 | $5,410,206 | $0.00 | $77,111.03 | $0.00 | $0.00 |
| 50 | $289,778 | $1,893,705 | $2,565,951 | $3,485,402 | $4,680,263 | $6,028,210 | $0.00 | $79,643.40 | $0.00 | $0.00 |
| 51 | $223,988 | $1,918,040 | $2,671,643 | $3,729,072 | $5,091,215 | $6,574,694 | $0.00 | $82,176.68 | $0.00 | $0.00 |
| 52 | $176,680 | $1,966,027 | $2,816,494 | $3,980,931 | $5,538,365 | $7,345,480 | $0.00 | $84,895.47 | $0.00 | $0.00 |
| 53 | $42,308 | $2,033,195 | $2,935,898 | $4,266,585 | $6,030,318 | $8,106,151 | $0.00 | $87,702.17 | $0.00 | $0.00 |
| 54 | $0 | $2,089,799 | $3,078,121 | $4,550,928 | $6,576,202 | $8,943,534 | $0.00 | $90,521.11 | $0.00 | $0.00 |
| 55 | $0 | $2,136,622 | $3,214,613 | $4,897,790 | $7,150,922 | $9,916,295 | $0.00 | $93,500.96 | $0.00 | $0.00 |
| 56 | $0 | $2,200,531 | $3,383,175 | $5,233,902 | $7,759,336 | $10,889,425 | $0.00 | $96,539.67 | $0.00 | $0.00 |
| 57 | $0 | $2,274,277 | $3,556,572 | $5,622,072 | $8,454,169 | $12,136,463 | $0.00 | $99,729.75 | $0.00 | $0.00 |
| 58 | $0 | $2,357,483 | $3,768,279 | $5,998,933 | $9,251,429 | $13,363,409 | $0.00 | $103,008.35 | $0.00 | $0.00 |
| 59 | $0 | $2,398,083 | $3,976,256 | $6,436,083 | $10,013,549 | $14,700,674 | $0.00 | $106,375.64 | $0.00 | $0.00 |
| 60 | $0 | $2,484,277 | $4,167,351 | $6,905,468 | $10,858,769 | $16,232,825 | $0.00 | $109,876.71 | $0.00 | $0.00 |
| 61 | $0 | $2,575,168 | $4,387,482 | $7,409,479 | $11,869,438 | $17,698,723 | $0.00 | $113,480.44 | $0.00 | $0.00 |
| 62 | $0 | $2,618,212 | $4,600,002 | $7,900,424 | $12,970,556 | $19,471,180 | $0.00 | $117,240.80 | $0.00 | $0.00 |
| 63 | $0 | $2,703,171 | $4,845,510 | $8,532,621 | $14,088,005 | $21,601,403 | $0.00 | $121,064.96 | $0.00 | $0.00 |
| 64 | $0 | $2,755,900 | $5,142,029 | $9,148,690 | $15,434,652 | $23,838,670 | $0.00 | $124,912.39 | $0.00 | $0.00 |
| 65 | $0 | $2,884,650 | $5,494,065 | $9,863,431 | $16,823,824 | $26,246,142 | $0.00 | $128,983.80 | $0.00 | $0.00 |
| 66 | $0 | $2,938,410 | $5,842,804 | $10,590,733 | $18,248,858 | $28,900,308 | $0.00 | $133,157.66 | $0.00 | $0.00 |
| 67 | $0 | $3,045,746 | $6,092,764 | $11,435,973 | $19,894,684 | $31,797,795 | $0.00 | $137,510.89 | $0.00 | $0.00 |
| 68 | $0 | $3,133,436 | $6,465,486 | $12,279,412 | $21,893,968 | $35,318,411 | $0.00 | $142,057.26 | $0.00 | $0.00 |
| 69 | $0 | $3,200,755 | $6,900,639 | $13,230,627 | $23,955,427 | $38,695,345 | $0.00 | $146,734.92 | $0.00 | $0.00 |
| 70 | $0 | $3,282,593 | $7,302,650 | $14,324,234 | $26,026,503 | $43,229,900 | $0.00 | $151,629.28 | $0.00 | $0.00 |
| 71 | $0 | $3,433,555 | $7,781,157 | $15,401,808 | $28,472,090 | $47,561,277 | $0.00 | $156,618.04 | $0.00 | $0.00 |
| 72 | $0 | $3,550,968 | $8,209,337 | $16,723,083 | $31,440,712 | $52,570,037 | $0.00 | $161,787.29 | $0.00 | $0.00 |
| 73 | $0 | $3,658,716 | $8,769,710 | $18,022,459 | $34,574,907 | $57,484,009 | $0.00 | $167,255.32 | $0.00 | $0.00 |
| 74 | $0 | $3,745,791 | $9,335,116 | $19,543,287 | $37,753,671 | $63,831,884 | $0.00 | $172,747.42 | $0.00 | $0.00 |
| 75 | $0 | $3,900,880 | $9,956,761 | $20,900,376 | $41,504,184 | $70,726,838 | $0.00 | $178,204.67 | $0.00 | $0.00 |
| 76 | $0 | $4,014,700 | $10,611,698 | $22,811,744 | $45,112,346 | $77,852,253 | $0.00 | $184,223.57 | $0.00 | $0.00 |
| 77 | $0 | $4,120,153 | $11,204,071 | $24,419,051 | $49,040,756 | $85,398,092 | $0.00 | $190,315.29 | $0.00 | $0.00 |
| 78 | $0 | $4,358,141 | $12,001,694 | $26,336,613 | $53,615,638 | $95,249,823 | $0.00 | $196,669.70 | $0.00 | $0.00 |
| 79 | $0 | $4,497,206 | $12,613,348 | $28,812,764 | $58,134,152 | $104,701,269 | $0.00 | $203,165.93 | $0.00 | $0.00 |
| 80 | $0 | $4,703,702 | $13,617,772 | $31,150,623 | $63,335,518 | $115,697,464 | $0.00 | $209,767.49 | $0.00 | $0.00 |
| 81 | $0 | $4,843,560 | $14,614,397 | $34,081,592 | $69,500,520 | $127,120,323 | $0.00 | $216,545.11 | $0.00 | $0.00 |
| 82 | $0 | $4,959,525 | $15,501,642 | $37,103,347 | $76,198,292 | $139,703,207 | $0.00 | $223,577.18 | $0.00 | $0.00 |
| 83 | $0 | $5,046,112 | $16,589,507 | $40,286,832 | $83,999,441 | $153,775,417 | $0.00 | $230,870.74 | $0.00 | $0.00 |
| 84 | $0 | $5,196,492 | $17,712,914 | $43,310,074 | $90,821,909 | $171,911,855 | $0.00 | $238,383.81 | $0.00 | $0.00 |
| 85 | $0 | $5,483,325 | $19,058,567 | $46,971,797 | $99,919,204 | $187,912,898 | $0.00 | $246,212.04 | $0.00 | $0.00 |
| 86 | $0 | $5,671,265 | $20,465,335 | $51,035,522 | $109,750,963 | $208,718,524 | $0.00 | $254,368.38 | $0.00 | $0.00 |
| 87 | $0 | $5,835,842 | $21,990,388 | $55,349,661 | $120,387,822 | $229,448,682 | $0.00 | $262,544.95 | $0.00 | $0.00 |
| 88 | $0 | $6,087,109 | $23,642,465 | $59,951,125 | $131,166,042 | $253,759,543 | $0.00 | $271,215.84 | $0.00 | $0.00 |
| 89 | $0 | $6,365,910 | $25,819,179 | $64,552,776 | $142,741,671 | $278,880,849 | $0.00 | $280,310.61 | $0.00 | $0.00 |
| 90 | $0 | $6,491,781 | $27,631,657 | $70,438,285 | $157,592,008 | $302,300,725 | $0.00 | $289,746.62 | $0.00 | $0.00 |
| 91 | $0 | $6,768,207 | $29,594,141 | $76,293,771 | $170,621,112 | $330,794,202 | $0.00 | $299,253.75 | $0.00 | $0.00 |
| 92 | $0 | $7,039,701 | $31,730,379 | $83,134,876 | $187,542,227 | $369,376,290 | $0.00 | $309,090.56 | $0.00 | $0.00 |
| 93 | $0 | $7,359,834 | $33,977,415 | $90,418,887 | $205,911,511 | $404,971,494 | $0.00 | $319,432.66 | $0.00 | $0.00 |
| 94 | $0 | $7,573,546 | $36,461,254 | $97,694,419 | $227,387,605 | $445,281,123 | $0.00 | $329,817.21 | $0.00 | $0.00 |
| 95 | $0 | $7,958,688 | $38,629,292 | $106,573,999 | $247,156,057 | $495,730,776 | $0.00 | $340,346.64 | $0.00 | $0.00 |
| 96 | $0 | $8,346,289 | $41,737,366 | $115,220,947 | $270,261,495 | $542,334,176 | $0.00 | $351,710.97 | $0.00 | $0.00 |
| 97 | $0 | $8,577,582 | $45,254,563 | $124,571,045 | $298,760,292 | $598,769,606 | $0.00 | $363,272.05 | $0.00 | $0.00 |
| 98 | $0 | $8,682,791 | $48,469,870 | $135,599,149 | $325,571,618 | $655,332,365 | $0.00 | $374,819.50 | $0.00 | $0.00 |
| 99 | $0 | $9,000,357 | $51,311,157 | $148,714,458 | $354,508,688 | $717,892,567 | $0.00 | $386,834.67 | $0.00 | $0.00 |
| 100 | $0 | $9,331,866 | $55,110,765 | $160,902,316 | $391,264,954 | $793,860,643 | $0.00 | $399,435.37 | $0.00 | $0.00 |
