retirementWithdrawal.h1retirementWithdrawal.h2
retirementWithdrawal.inputSection
retirementWithdrawal.resultLabelretirementWithdrawal.lastsYearsretirementWithdrawal.depletedSub
retirementWithdrawal.firstYearRate+4.00%
retirementWithdrawal.realReturn+2.94%
retirementWithdrawal.tableTitle
| retirementWithdrawal.thYear | retirementWithdrawal.thWithdraw | retirementWithdrawal.thBalance |
|---|---|---|
| 1 | 40,000 | 1,008,000 |
| 2 | 40,800 | 1,015,560 |
| 3 | 41,616 | 1,022,641 |
| 4 | 42,448 | 1,029,203 |
| 5 | 43,297 | 1,035,200 |
| 6 | 44,163 | 1,040,589 |
| 7 | 45,046 | 1,045,320 |
| 8 | 45,947 | 1,049,341 |
| 9 | 46,866 | 1,052,598 |
| 10 | 47,804 | 1,055,034 |
| 11 | 48,760 | 1,056,588 |
| 12 | 49,735 | 1,057,196 |
| 13 | 50,730 | 1,056,790 |
| 14 | 51,744 | 1,055,298 |
| 15 | 52,779 | 1,052,644 |
| 16 | 53,835 | 1,048,750 |
| 17 | 54,911 | 1,043,531 |
| 18 | 56,010 | 1,036,897 |
| 19 | 57,130 | 1,028,756 |
| 20 | 58,272 | 1,019,007 |
| 21 | 59,438 | 1,007,548 |
| 22 | 60,627 | 994,267 |
| 23 | 61,839 | 979,049 |
| 24 | 63,076 | 961,772 |
| 25 | 64,337 | 942,306 |
| 26 | 65,624 | 920,516 |
| 27 | 66,937 | 896,259 |
| 28 | 68,275 | 869,382 |
| 29 | 69,641 | 839,728 |
| 30 | 71,034 | 807,129 |
| 31 | 72,454 | 771,409 |
| 32 | 73,904 | 732,380 |
| 33 | 75,382 | 689,849 |
| 34 | 76,889 | 643,607 |
| 35 | 78,427 | 593,439 |
| 36 | 79,996 | 539,116 |
| 37 | 81,595 | 480,396 |
| 38 | 83,227 | 417,027 |
| 39 | 84,892 | 348,742 |
| 40 | 86,590 | 275,260 |
| 41 | 88,322 | 196,285 |
| 42 | 90,088 | 111,507 |
| 43 | 91,890 | 20,598 |
| 44 | 93,728 | 0 |
retirementWithdrawal.disclaimer