Total Contributions
$55,000
Projected Outcome
Median case: shortage of $47,840
68% chance of outcome between $157,240 underfunding and $180,355 overfunding
63% chance of underfunding
Median (50th percentile)
50% of outcomes
75% of outcomes
Year-by-Year Breakdown
| Year | Age | Median Balance | Planned Contribution | Median Withdrawals |
|---|---|---|---|---|
| 2025 | 0 | $5,000 | $15000 (1250/mo) | $0 |
| 2026 | 1 | $21,340 | $15000 (1250/mo) | $0 |
| 2027 | 2 | $38,775 | $15000 (1250/mo) | $0 |
| 2028 | 3 | $57,378 | $5000 (417/mo) | $0 |
| 2029 | 4 | $66,557 | $0 | $0 |
| 2030 | 5 | $71,016 | $0 | $0 |
| 2031 | 6 | $75,774 | $0 | $0 |
| 2032 | 7 | $80,851 | $0 | $0 |
| 2033 | 8 | $86,268 | $0 | $0 |
| 2034 | 9 | $92,048 | $0 | $0 |
| 2035 | 10 | $98,216 | $0 | $0 |
| 2036 | 11 | $104,796 | $0 | $0 |
| 2037 | 12 | $111,817 | $0 | $0 |
| 2038 | 13 | $119,309 | $0 | $0 |
| 2039 | 14 | $127,303 | $0 | $0 |
| 2040 | 15 | $135,832 | $0 | $0 |
| 2041 | 16 | $144,933 | $0 | $0 |
| 2042 | 17 | $154,643 | $0 | $0 |
| 2043 | 18 | $165,004 | $0 | $47250 |
| 2044 | 19 | $128,810 | $0 | $47250 |
| 2045 | 20 | $90,190 | $0 | $47250 |
| 2046 | 21 | $48,983 | $0 | $47250 |
| 2047 | 22 | $5,015 | $0 | $0 |