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 |
|---|---|---|---|---|---|---|---|---|---|---|
| 41 | $866,278 | $1,233,719 | $1,342,960 | $1,511,719 | $1,640,889 | $1,724,367 | $130,000.00 | $0.00 | $0.00 | $0.00 |
| 42 | $682,426 | $1,325,833 | $1,549,898 | $1,792,994 | $2,044,230 | $2,246,139 | $134,191.36 | $0.00 | $0.00 | $0.00 |
| 43 | $733,459 | $1,492,280 | $1,770,409 | $2,115,416 | $2,477,583 | $2,812,522 | $138,535.43 | $0.00 | $0.00 | $0.00 |
| 44 | $678,649 | $1,665,833 | $2,024,697 | $2,477,251 | $2,956,862 | $3,413,071 | $143,028.32 | $0.00 | $0.00 | $0.00 |
| 45 | $726,010 | $1,848,571 | $2,309,872 | $2,887,157 | $3,524,881 | $4,138,762 | $147,625.27 | $0.00 | $0.00 | $0.00 |
| 46 | $614,021 | $1,873,291 | $2,407,007 | $3,111,544 | $3,916,928 | $4,700,783 | $0.00 | $70,000.00 | $0.00 | $0.00 |
| 47 | $557,939 | $1,882,765 | $2,495,617 | $3,360,224 | $4,328,776 | $5,380,950 | $0.00 | $72,321.47 | $0.00 | $0.00 |
| 48 | $437,155 | $1,920,891 | $2,624,727 | $3,601,368 | $4,828,023 | $6,082,074 | $0.00 | $74,700.99 | $0.00 | $0.00 |
| 49 | $295,363 | $1,958,450 | $2,738,853 | $3,877,631 | $5,352,588 | $6,872,125 | $0.00 | $77,106.57 | $0.00 | $0.00 |
| 50 | $290,337 | $1,980,536 | $2,881,982 | $4,170,297 | $5,907,419 | $7,747,279 | $0.00 | $79,662.62 | $0.00 | $0.00 |
| 51 | $217,405 | $2,017,530 | $3,040,995 | $4,512,741 | $6,468,713 | $8,785,767 | $0.00 | $82,291.13 | $0.00 | $0.00 |
| 52 | $175,096 | $2,080,253 | $3,206,471 | $4,871,250 | $7,134,264 | $9,913,831 | $0.00 | $84,997.16 | $0.00 | $0.00 |
| 53 | $64,053 | $2,133,448 | $3,379,114 | $5,251,942 | $7,898,245 | $11,179,685 | $0.00 | $87,793.23 | $0.00 | $0.00 |
| 54 | $0 | $2,242,181 | $3,541,506 | $5,708,464 | $8,746,746 | $12,634,223 | $0.00 | $90,772.03 | $0.00 | $0.00 |
| 55 | $0 | $2,267,950 | $3,742,969 | $6,147,261 | $9,704,958 | $14,108,814 | $0.00 | $93,786.34 | $0.00 | $0.00 |
| 56 | $0 | $2,322,349 | $3,983,468 | $6,638,348 | $10,688,965 | $15,828,339 | $0.00 | $96,877.41 | $0.00 | $0.00 |
| 57 | $0 | $2,392,628 | $4,201,804 | $7,191,480 | $11,836,560 | $17,816,038 | $0.00 | $100,123.10 | $0.00 | $0.00 |
| 58 | $0 | $2,476,814 | $4,467,713 | $7,798,873 | $13,093,912 | $19,953,531 | $0.00 | $103,465.63 | $0.00 | $0.00 |
| 59 | $0 | $2,572,706 | $4,761,382 | $8,474,014 | $14,445,076 | $22,486,209 | $0.00 | $106,806.50 | $0.00 | $0.00 |
| 60 | $0 | $2,646,045 | $4,985,051 | $9,215,164 | $16,027,538 | $25,226,387 | $0.00 | $110,265.44 | $0.00 | $0.00 |
| 61 | $0 | $2,737,276 | $5,334,142 | $10,049,335 | $17,836,089 | $28,249,766 | $0.00 | $113,844.79 | $0.00 | $0.00 |
| 62 | $0 | $2,812,948 | $5,567,457 | $10,968,913 | $19,709,232 | $32,058,105 | $0.00 | $117,418.66 | $0.00 | $0.00 |
| 63 | $0 | $2,940,251 | $5,943,453 | $11,908,940 | $21,741,623 | $35,756,259 | $0.00 | $121,270.90 | $0.00 | $0.00 |
| 64 | $0 | $3,057,219 | $6,371,770 | $12,951,160 | $23,846,717 | $40,121,184 | $0.00 | $125,158.26 | $0.00 | $0.00 |
| 65 | $0 | $3,168,988 | $6,834,959 | $14,128,562 | $26,390,607 | $45,309,138 | $0.00 | $129,211.45 | $0.00 | $0.00 |
| 66 | $0 | $3,293,108 | $7,254,912 | $15,270,413 | $29,128,645 | $51,166,964 | $0.00 | $133,295.03 | $0.00 | $0.00 |
| 67 | $0 | $3,452,221 | $7,721,176 | $16,709,270 | $32,027,723 | $56,890,080 | $0.00 | $137,655.27 | $0.00 | $0.00 |
| 68 | $0 | $3,558,579 | $8,283,940 | $18,296,180 | $35,589,247 | $61,858,628 | $0.00 | $142,267.80 | $0.00 | $0.00 |
| 69 | $0 | $3,732,520 | $8,939,538 | $19,939,294 | $39,435,673 | $68,913,676 | $0.00 | $146,902.47 | $0.00 | $0.00 |
| 70 | $0 | $3,780,847 | $9,607,467 | $21,707,112 | $43,866,297 | $77,538,253 | $0.00 | $151,815.39 | $0.00 | $0.00 |
| 71 | $0 | $3,919,753 | $10,263,573 | $23,665,556 | $48,145,680 | $86,880,343 | $0.00 | $156,800.68 | $0.00 | $0.00 |
| 72 | $0 | $3,977,080 | $10,997,610 | $25,609,343 | $52,857,641 | $97,595,260 | $0.00 | $161,878.66 | $0.00 | $0.00 |
| 73 | $0 | $4,140,537 | $11,903,948 | $28,088,500 | $59,161,987 | $108,007,723 | $0.00 | $167,146.61 | $0.00 | $0.00 |
| 74 | $0 | $4,226,775 | $12,690,692 | $30,523,468 | $64,970,916 | $122,745,955 | $0.00 | $172,450.11 | $0.00 | $0.00 |
| 75 | $0 | $4,464,355 | $13,717,032 | $33,596,054 | $71,298,391 | $135,992,586 | $0.00 | $178,180.97 | $0.00 | $0.00 |
| 76 | $0 | $4,671,805 | $14,657,323 | $36,635,961 | $78,999,187 | $151,805,486 | $0.00 | $184,012.84 | $0.00 | $0.00 |
| 77 | $0 | $4,835,087 | $15,738,093 | $40,471,601 | $86,762,064 | $169,805,758 | $0.00 | $189,961.16 | $0.00 | $0.00 |
| 78 | $0 | $5,150,145 | $16,881,571 | $44,167,121 | $95,530,214 | $190,457,853 | $0.00 | $196,163.91 | $0.00 | $0.00 |
| 79 | $0 | $5,269,661 | $18,374,981 | $48,254,404 | $105,692,341 | $212,017,672 | $0.00 | $202,473.65 | $0.00 | $0.00 |
| 80 | $0 | $5,531,039 | $19,720,531 | $52,649,136 | $118,651,540 | $235,354,820 | $0.00 | $209,061.88 | $0.00 | $0.00 |
| 81 | $0 | $5,818,251 | $21,100,645 | $58,184,251 | $129,352,812 | $261,382,724 | $0.00 | $216,018.18 | $0.00 | $0.00 |
| 82 | $0 | $6,185,967 | $22,940,238 | $62,821,247 | $142,213,754 | $295,471,272 | $0.00 | $223,146.89 | $0.00 | $0.00 |
| 83 | $0 | $6,333,925 | $24,591,060 | $68,307,228 | $158,454,854 | $326,837,679 | $0.00 | $230,465.57 | $0.00 | $0.00 |
| 84 | $0 | $6,647,233 | $26,176,453 | $75,979,590 | $175,541,981 | $368,311,491 | $0.00 | $238,107.25 | $0.00 | $0.00 |
| 85 | $0 | $6,934,562 | $28,452,818 | $82,615,631 | $193,180,411 | $407,121,774 | $0.00 | $246,089.43 | $0.00 | $0.00 |
| 86 | $0 | $7,156,580 | $30,926,692 | $90,593,174 | $214,709,481 | $453,157,118 | $0.00 | $254,374.44 | $0.00 | $0.00 |
| 87 | $0 | $7,619,975 | $33,612,199 | $99,376,619 | $240,380,533 | $495,420,592 | $0.00 | $262,653.99 | $0.00 | $0.00 |
| 88 | $0 | $7,865,807 | $36,224,964 | $107,966,111 | $264,156,524 | $554,568,970 | $0.00 | $271,376.22 | $0.00 | $0.00 |
| 89 | $0 | $8,182,228 | $38,973,769 | $118,362,117 | $290,236,670 | $619,438,525 | $0.00 | $280,390.95 | $0.00 | $0.00 |
| 90 | $0 | $8,685,313 | $41,855,569 | $129,958,077 | $324,553,528 | $689,097,502 | $0.00 | $289,508.63 | $0.00 | $0.00 |
| 91 | $0 | $8,843,292 | $45,388,959 | $141,202,732 | $361,191,736 | $778,115,951 | $0.00 | $299,065.84 | $0.00 | $0.00 |
| 92 | $0 | $9,407,978 | $49,786,164 | $154,641,586 | $398,154,542 | $865,526,896 | $0.00 | $308,665.49 | $0.00 | $0.00 |
| 93 | $0 | $9,622,743 | $54,083,277 | $168,480,517 | $443,270,219 | $949,943,241 | $0.00 | $318,846.21 | $0.00 | $0.00 |
| 94 | $0 | $9,812,537 | $58,579,062 | $186,578,761 | $483,875,345 | $1,063,504,023 | $0.00 | $329,295.46 | $0.00 | $0.00 |
| 95 | $0 | $10,659,080 | $63,230,861 | $202,889,605 | $537,476,548 | $1,203,778,244 | $0.00 | $340,027.34 | $0.00 | $0.00 |
| 96 | $0 | $10,734,103 | $68,532,058 | $225,088,592 | $596,102,328 | $1,337,308,339 | $0.00 | $350,996.14 | $0.00 | $0.00 |
| 97 | $0 | $11,151,228 | $73,991,546 | $246,308,213 | $659,328,975 | $1,489,704,711 | $0.00 | $362,627.42 | $0.00 | $0.00 |
| 98 | $0 | $11,688,664 | $80,859,591 | $269,847,979 | $731,161,591 | $1,667,894,545 | $0.00 | $374,613.26 | $0.00 | $0.00 |
| 99 | $0 | $12,187,988 | $88,434,183 | $298,291,226 | $818,231,030 | $1,829,869,501 | $0.00 | $386,748.40 | $0.00 | $0.00 |
| 100 | $0 | $13,302,032 | $95,066,651 | $331,143,542 | $907,801,663 | $2,074,734,024 | $0.00 | $399,352.87 | $0.00 | $0.00 |
