50% stocks / 50% TIPS at 2.0% interest, 50% of portfolio gains removed, 3.5% withdrawal rate.
Year, 5-year average withdrawal ending in year 5, ..in year 10, ..in year 15, ..in year 20
Code: Select all
1921 6315 8874 6770 7815
1922 6499 7399 8631 4749
1923 5316 7002 8637 3997
1924 7063 5462 8823 4839
1925 7862 5703 6517 4555
1926 6958 5754 6446 4877
1927 6672 7498 4383 5529
1928 5654 7210 3860 4984
1929 3667 6645 3997 4274
1930 5429 5754 4298 4447
1931 5776 6226 4748 4602
1932 8513 4902 6324 5157
1933 8803 4041 6261 5251
1934 6139 4565 5307 4835
1935 6864 4757 5273 5179
1936 5276 4711 4591 5448
1937 3905 5389 4405 4671
1938 4124 6177 5142 5484
1939 4372 5501 5011 5162
1940 4667 5123 5011 6431
1941 5017 5013 6482 5392
1942 6704 5461 6326 5815
1943 6220 5791 6303 6536
1944 5756 5666 5879 6359
1945 5292 5510 7440 5390
1946 3803 6392 5300 5217
1947 5523 6449 5934 6295
1948 5995 6854 7143 5856
1949 6239 6541 7164 6857
1950 5560 8202 5833 5541
1951 6404 6127 6053 5183
1952 6365 5947 6224 5074
1953 6000 6511 5375 5388
1954 6120 6633 6286 5218
1955 6358 5285 4958 4593
1956 5263 5204 4552 4369
1957 5213 5447 4486 5031
1958 6125 5080 5030 5001
1959 4484 5469 4578 4393
1960 5122 4798 4449 4595
1961 5280 4667 4480 4808
1962 4845 4485 4994 4158
1963 4943 4865 4843 4277
1964 4888 4569 4387 4367
1965 4628 4368 4495 4053
1966 4219 4325 4624 3867
1967 4549 5124 4270 3874
1968 4464 4765 4216 3959
1969 4446 4342 4509 3743
1970 4653 4886 4548 4078
1971 4523 5299 4379 4361
1972 5310 4594 4232 4002
1973 4474 4478 4423 4004
1974 4668 5424 4351 4526
1975 5853 5760 5308 4998
1976 5091 5111 5488 4387
1977 5365 5124 4866 5324
1978 5604 6072 5543 5229
1979 5934 5194 5620 6237
1980 5865 5811 5503 7153
Year, 5-year average withdrawal ending in year 5, ..in year 10, ..in year 15, ..in year 20
Code: Select all
1921 8321 14347 9048 11945
1922 8465 11470 12374 6094
1923 6482 10307 12299 4522
1924 9740 7348 12544 5585
1925 11271 6901 8724 4948
1926 9739 6727 8245 5242
1927 8972 9288 5021 6172
1928 6975 8535 4013 5113
1929 3649 7435 3938 4209
1930 5849 6519 4203 4458
1931 6424 7412 4812 4819
1932 11317 5902 7688 5758
1933 12211 4524 7715 6099
1934 7695 4981 6025 5581
1935 9207 5173 6143 6107
1936 6344 4922 4990 6128
1937 4130 5786 4389 5175
1938 4547 7370 5785 7131
1939 4448 6298 5852 6422
1940 4974 5805 5696 8752
1941 5645 5923 8556 7344
1942 8615 6406 9420 8390
1943 7886 6912 8962 10039
1944 6662 7102 7915 9406
1945 6083 6504 10736 7513
1946 3887 8130 6979 7364
1947 6379 9436 8409 10072
1948 7466 9914 11201 8860
1949 7860 9137 11053 10883
1950 6677 12445 8610 7891
1951 8450 8348 8887 6755
1952 8476 7707 8978 6176
1953 7624 8990 7171 6845
1954 7784 9165 8837 6492
1955 8100 6626 5991 5269
1956 6144 6491 5152 4861
1957 6146 6883 4900 5785
1958 7812 6270 5882 5703
1959 5099 6695 5033 4615
1960 6113 5508 4865 4757
1961 6412 5179 4881 4877
1962 5611 4741 5489 3973
1963 5808 5389 5234 4131
1964 5575 4876 4505 4139
1965 5039 4602 4465 3826
1966 4407 4534 4461 3724
1967 4788 5608 4041 3825
1968 4691 4997 3942 3857
1969 4712 4420 4186 3669
1970 5073 5010 4458 4197
1971 4965 5326 4397 4517
1972 5784 4357 4236 4044
1973 4618 4211 4487 3964
1974 5032 5517 4810 5069
1975 6697 6490 6657 6415
1976 5167 5639 6736 5174
1977 5501 5845 5781 6880
1978 5938 7721 7156 7186
1979 6618 6434 7273 9340
1980 6698 7373 7182 11395
Year, 5-year average withdrawal ending in year 5, ..in year 10, ..in year 15, ..in year 20
Code: Select all
1921 4629 5347 4915 4913
1922 4677 4601 5329 3830
1923 4361 4458 5313 3855
1924 4801 4154 5438 4241
1925 4982 4419 4464 4216
1926 4621 4583 4611 4396
1927 4580 5272 3832 4630
1928 4331 5260 3921 4498
1929 3686 5107 4052 4153
1930 4672 4658 4309 4318
1931 4851 4846 4530 4476
1932 5768 4197 5062 4783
1933 5637 3980 4994 4249
1934 4607 4262 4681 4037
1935 4724 4512 4692 4141
1936 4190 4500 4401 4247
1937 3657 4834 4551 3784
1938 4126 5168 4401 3945
1939 4447 4905 4213 3911
1940 4554 4747 4173 4156
1941 4591 4455 4402 3800
1942 4979 4978 3962 3959
1943 5216 4591 4159 4132
1944 5170 4382 4142 4138
1945 4949 4383 4601 3841
1946 4073 4520 3845 3556
1947 4860 4115 4130 3949
1948 4704 4514 4484 4058
1949 4798 4545 4571 4407
1950 4511 4922 3997 4030
1951 4645 4410 4089 4082
1952 4450 4473 4273 4236
1953 4467 4508 4079 4287
1954 4550 4589 4446 4252
1955 4633 4128 4129 4022
1956 4324 4031 4024 3989
1957 4220 4144 4109 4259
1958 4518 4086 4304 4318
1959 3883 4341 4152 4089
1960 4145 4160 4049 4318
1961 4180 4192 4188 4518
1962 4088 4233 4398 4261
1963 4120 4368 4376 4330
1964 4212 4255 4169 4394
1965 4207 4107 4400 4105
1966 4033 4198 4552 3818
1967 4328 4547 4420 3660
1968 4218 4438 4427 3663
1969 4216 4215 4590 3525
1970 4275 4684 4415 3646
1971 4340 5012 4118 3811
1972 4774 4774 3915 3670
1973 4402 4687 3885 3642
1974 4436 5060 3719 3782
1975 5083 5009 4092 3838
1976 5007 4490 4267 3676
1977 5288 4288 3978 3927
1978 5274 4528 4211 3818
1979 5222 4078 4230 4039
1980 5009 4403 4122 4321
Year, 5-year average withdrawal ending in year 5, ..in year 10, ..in year 15, ..in year 20
Code: Select all
1921 5264 7177 5727 7044
1922 5297 6040 6732 4926
1923 4607 5662 6973 3942
1924 5573 4906 7127 4576
1925 6024 4789 5779 4447
1926 5612 4860 5714 4738
1927 5430 5847 4477 5208
1928 4703 5915 3845 4783
1929 3667 5410 3890 4149
1930 4681 5149 4228 4307
1931 4926 5505 4612 4496
1932 6388 4896 5685 5013
1933 6672 3900 5486 5160
1934 5157 4130 4758 4642
1935 5603 4372 4747 4875
1936 4462 4314 4250 4972
1937 3774 4650 4103 4536
1938 3934 5162 4772 5075
1939 4037 4792 4641 4827
1940 4236 4517 4590 5626
1941 4321 4334 5399 4968
1942 5336 4704 5706 5105
1943 5069 5112 5550 5649
1944 4789 5003 5247 5480
1945 4509 4851 6167 4942
1946 3511 5044 4642 4715
1947 4557 5510 4933 5562
1948 5105 5714 5822 5375
1949 5264 5600 5871 6070
1950 4704 6358 5029 5267
1951 5126 5231 5307 4804
1952 5303 4953 5438 4782
1953 5086 5276 4882 5008
1954 5191 5379 5476 5005
1955 5059 4635 4710 4388
1956 4437 4615 4257 4158
1957 4409 4741 4225 4553
1958 4954 4590 4638 4560
1959 4097 4725 4327 4072
1960 4410 4446 4159 4205
1961 4600 4292 4188 4402
1962 4349 4166 4433 4031
1963 4407 4407 4325 4110
1964 4351 4264 4031 4175
1965 4201 4056 4087 3981
1966 3960 3995 4160 3802
1967 4140 4432 4034 3864
1968 4036 4192 3981 3957
1969 4024 3908 4137 3773
1970 4158 4244 4269 4004
1971 4110 4548 4149 4265
1972 4444 4222 4062 4000
1973 3938 4032 4144 3895
1974 4037 4570 4151 4236
1975 4768 5009 4784 4684
1976 4388 4542 4898 4158
1977 4545 4509 4497 4771
1978 4657 5172 4855 4946
1979 4750 4628 4828 5611
1980 4767 4893 4817 6413
Year, 5-year average withdrawal ending in year 5, ..in year 10, ..in year 15, ..in year 20
Code: Select all
1921 6342 10989 7313 10840
1922 6459 8824 9495 6501
1923 5397 7717 9866 4408
1924 7179 6198 10067 5306
1925 8117 5555 7690 4951
1926 7234 5468 7254 5290
1927 6759 7027 5157 6074
1928 5367 6928 3981 5174
1929 3649 5916 3891 4197
1930 4883 5705 4214 4410
1931 5244 6347 4771 4767
1932 7906 5764 6881 5750
1933 8788 4228 6750 6251
1934 6110 4388 5296 5426
1935 7022 4676 5401 5847
1936 5013 4503 4558 5770
1937 3879 4894 4151 5073
1938 4146 5897 5320 6573
1939 4072 5254 5288 5929
1940 4397 4903 5162 7566
1941 4698 4885 6924 6748
1942 6455 5381 8274 7184
1943 6018 5964 7737 8444
1944 5299 5990 6898 7837
1945 4883 5591 8660 6731
1946 3538 6073 5900 6486
1947 5036 7578 6594 8678
1948 6013 7863 8582 7988
1949 6264 7438 8498 9436
1950 5376 9133 7038 7578
1951 6246 6768 7459 6207
1952 6594 6037 7534 5825
1953 6107 6768 6286 6295
1954 6242 6908 7416 6267
1955 5978 5500 5657 5008
1956 4885 5472 4748 4583
1957 4888 5702 4601 5185
1958 5862 5436 5334 5160
1959 4426 5502 4722 4248
1960 4934 4990 4469 4367
1961 5259 4658 4485 4523
1962 4808 4358 4768 3961
1963 4926 4758 4605 4071
1964 4751 4496 4108 4093
1965 4441 4201 4088 3858
1966 4078 4114 4073 3711
1967 4295 4715 3912 3886
1968 4147 4338 3826 3959
1969 4171 3942 3967 3767
1970 4395 4300 4260 4189
1971 4357 4551 4200 4519
1972 4686 4077 4125 4132
1973 3977 3874 4243 3973
1974 4193 4646 4539 4763
1975 5204 5547 5821 5912
1976 4432 4883 5826 4787
1977 4609 4973 5203 6001
1978 4837 6295 6054 6766
1979 5112 5510 6024 8380
1980 5272 5931 6062 10344
Year, 5-year average withdrawal ending in year 5, ..in year 10, ..in year 15, ..in year 20
Code: Select all
1921 4401 4858 4558 4682
1922 4267 4250 4604 3905
1923 4023 4109 4646 3761
1924 4300 3999 4759 4075
1925 4355 4029 4185 4053
1926 4261 4194 4330 4228
1927 4221 4542 3892 4363
1928 4039 4626 3839 4303
1929 3686 4491 3906 4051
1930 4311 4401 4196 4223
1931 4467 4570 4393 4369
1932 4943 4251 4727 4586
1933 4775 3822 4569 4139
1934 4213 3983 4331 3900
1935 4309 4185 4339 3996
1936 3906 4158 4127 4039
1937 3657 4339 4205 3794
1938 3934 4623 4204 3906
1939 4127 4481 4038 3874
1940 4183 4336 3995 4020
1941 4085 4046 4034 3701
1942 4339 4378 3925 3792
1943 4539 4294 3981 3950
1944 4547 4116 3987 3950
1945 4407 4113 4248 3792
1946 3710 3967 3616 3480
1947 4126 3954 3816 3799
1948 4306 4166 4139 3953
1949 4388 4259 4235 4208
1950 4080 4310 3793 3905
1951 4109 4085 3929 3930
1952 4147 4101 4063 4060
1953 4138 4121 3936 4110
1954 4217 4196 4174 4130
1955 4199 3931 3998 3919
1956 3961 3869 3857 3857
1957 3902 3913 3907 4013
1958 4102 3919 4087 4077
1959 3777 4036 3981 3905
1960 3900 3972 3900 4020
1961 3968 3976 3985 4185
1962 3900 3987 4092 4053
1963 3916 4088 4080 4080
1964 3959 4037 3960 4133
1965 3956 3926 4053 3967
1966 3848 3940 4156 3753
1967 4004 4150 4133 3668
1968 3928 4082 4087 3685
1969 3902 3933 4168 3570
1970 3975 4188 4134 3651
1971 4019 4441 3956 3802
1972 4236 4345 3814 3694
1973 3993 4158 3762 3597
1974 3979 4380 3663 3662
1975 4381 4497 3921 3789
1976 4361 4168 4045 3642
1977 4524 4009 3859 3793
1978 4519 4147 3951 3766
1979 4410 3851 3924 3854
1980 4276 3996 3901 4080