{ "meta": { "generated": "2026-06-11", "engine": "QuantCalc engine conventions replicated in numpy (see simulate.py header); PCG64 seed 4242", "cme_source": "JPMorgan LTCMA 2026", "cme_as_of": "2025-11-01", "num_sims": 10000, "start_age": 65, "end_age": 95, "start_balance": 1000000.0, "inflation": 0.025, "regime_preset": { "m": 2.55, "p01": 0.031, "p10": 0.151, "shift": -0.0278 }, "strategy_labels": { "fixed_real": "4% rule (fixed real)", "fixed_pct": "Fixed 4% of balance", "vpw": "VPW-style (PMT annuitization)", "gk": "Guardrails (Guyton-Klinger-style)", "rmd_style": "RMD-style (balance / life expectancy)" }, "strategy_params": { "fixed_real": { "rate": 0.04 }, "fixed_pct": { "rate": 0.04 }, "vpw": { "note": "PMT over years to 95 at CME-derived real return" }, "gk": { "initial_rate": 0.05, "guard_hi": 1.2, "guard_lo": 0.8, "adjust": 0.1, "preservation_cutoff_age": 80 }, "rmd_style": { "table": "IRS Uniform Lifetime (Pub 590-B), Sun-Webb extension below 73" } }, "vpw_real_return": { "60/40": 0.03417, "40/60": 0.03005 }, "cross_validation": { "date": "2026-06-11", "method": "fixed_real 60/40 plan run through the C engine (local Docker, seed 42, 10k sims, PRO) with identical CME source/allocations/inflation", "engine_success_baseline": 0.8696, "pipeline_success_baseline": 0.859, "engine_success_regime": 0.6971, "pipeline_success_regime": 0.702, "note": "independent RNG streams; within-year COLA timing differs (engine monthly, pipeline annual step); agreement within ~1.1pp on both modes" } }, "results": { "60/40|baseline|fixed_real": { "depletion_rate": 0.1411, "zero_income_year_rate": 0.1247, "year1_real_income_median": 40000, "income_by_year": { "p10": [ 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 19960, 0, 0 ], "p50": [ 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000 ], "p90": [ 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000 ] }, "income_age80_p10": 40000, "income_age80_p50": 40000, "income_age94_p10": 0, "income_age94_p50": 40000, "deep_cut_rate": 0.1369, "total_real_income_median": 1200000, "final_real_balance_p50": 800432, "final_real_balance_p10": 0, "final_real_balance_p90": 2767695 }, "60/40|baseline|fixed_pct": { "depletion_rate": null, "zero_income_year_rate": 0.0, "year1_real_income_median": 40000, "income_by_year": { "p10": [ 40000, 34914, 33073, 31452, 30271, 29185, 28289, 27488, 26856, 26140, 25564, 24810, 24198, 23828, 23239, 22790, 22268, 21841, 21411, 21028, 20774, 20382, 19893, 19490, 19134, 18863, 18562, 18213, 18108, 17779 ], "p50": [ 40000, 39901, 39690, 39625, 39577, 39361, 39262, 39225, 39044, 39009, 38906, 38894, 38483, 38504, 38460, 38321, 38140, 38094, 37954, 37993, 37722, 37588, 37536, 37446, 37426, 37227, 37016, 37121, 36775, 36518 ], "p90": [ 40000, 45503, 47962, 49984, 51478, 52648, 54165, 55717, 56929, 57882, 59037, 59902, 61242, 62026, 62903, 64203, 64726, 65861, 66448, 67723, 68744, 69160, 69642, 70477, 70989, 72293, 73419, 73826, 74539, 75101 ] }, "income_age80_p10": 22790, "income_age80_p50": 38321, "income_age94_p10": 17779, "income_age94_p50": 36518, "deep_cut_rate": 0.5835, "total_real_income_median": 1168842, "final_real_balance_p50": 913722, "final_real_balance_p10": 438165, "final_real_balance_p90": 1890130 }, "60/40|baseline|vpw": { "depletion_rate": null, "zero_income_year_rate": 0.0, "year1_real_income_median": 53805, "income_by_year": { "p10": [ 53805, 47190, 44926, 42976, 41584, 40322, 39287, 38369, 37701, 36854, 36254, 35400, 34644, 34330, 33661, 33150, 32618, 32120, 31611, 31237, 30941, 30495, 29898, 29405, 29066, 28696, 28227, 27894, 27388, 25445 ], "p50": [ 53805, 53990, 54015, 54238, 54480, 54495, 54695, 54936, 55014, 55268, 55434, 55737, 55508, 55838, 56041, 56229, 56291, 56509, 56646, 57031, 56937, 57096, 57230, 57321, 57755, 57710, 57725, 58135, 57776, 54788 ], "p90": [ 53805, 61626, 65365, 68545, 71014, 73097, 75653, 78320, 80540, 82242, 84558, 86402, 88809, 90416, 92198, 94861, 96288, 98642, 100058, 102671, 105058, 106280, 107598, 109732, 111532, 114493, 116832, 118311, 121022, 118396 ] }, "income_age80_p10": 33150, "income_age80_p50": 56229, "income_age94_p10": 25445, "income_age94_p50": 54788, "deep_cut_rate": 0.5152, "total_real_income_median": 1706258, "final_real_balance_p50": 1670, "final_real_balance_p10": 0, "final_real_balance_p90": 8405 }, "60/40|baseline|gk": { "depletion_rate": 0.0112, "zero_income_year_rate": 0.0054, "year1_real_income_median": 50000, "income_by_year": { "p10": [ 50000, 48767, 43890, 42808, 41752, 38527, 37577, 33819, 32985, 32171, 30437, 28954, 28240, 26718, 26059, 25416, 25416, 25416, 25416, 25416, 25416, 24925, 24789, 24789, 24789, 24789, 24310, 24178, 24178, 23697 ], "p50": [ 50000, 50000, 50000, 48767, 48767, 48767, 48767, 47564, 47564, 46391, 43890, 42808, 42808, 42379, 41752, 41752, 41752, 41752, 41752, 41752, 41752, 41752, 41752, 41968, 41764, 41764, 41752, 41752, 41561, 41371 ], "p90": [ 50000, 50000, 50000, 50000, 55000, 55000, 55000, 59008, 60500, 60500, 60500, 60500, 64259, 64909, 64909, 66550, 66550, 67921, 69638, 69638, 71399, 71399, 71399, 73205, 73966, 74713, 74713, 74713, 76252, 76602 ] }, "income_age80_p10": 25416, "income_age80_p50": 41752, "income_age94_p10": 23697, "income_age94_p50": 41371, "deep_cut_rate": 0.4664, "total_real_income_median": 1325638, "final_real_balance_p50": 578634, "final_real_balance_p10": 157515, "final_real_balance_p90": 1520526 }, "60/40|baseline|rmd_style": { "depletion_rate": null, "zero_income_year_rate": 0.0, "year1_real_income_median": 29070, "income_by_year": { "p10": [ 29070, 26438, 26088, 25839, 25905, 26019, 26263, 26574, 26948, 27315, 27719, 27901, 28077, 28672, 28999, 29467, 29719, 30205, 30469, 31028, 31513, 31772, 31871, 31893, 32116, 32181, 32138, 31911, 32164, 31555 ], "p50": [ 29070, 30192, 31282, 32517, 33820, 35037, 36385, 37859, 39109, 40707, 42135, 43666, 44611, 46286, 47946, 49529, 50842, 52639, 54072, 55996, 57239, 58709, 60243, 61229, 62975, 63709, 64344, 65401, 65584, 65135 ], "p90": [ 29070, 34412, 37756, 40975, 43913, 46781, 50146, 53694, 56939, 60293, 63816, 67189, 70945, 74430, 78338, 82905, 86209, 91025, 94537, 99858, 104357, 108114, 111742, 115600, 119673, 124092, 128070, 130593, 133507, 134310 ] }, "income_age80_p10": 29467, "income_age80_p50": 49529, "income_age94_p10": 31555, "income_age94_p50": 65135, "deep_cut_rate": 0.101, "total_real_income_median": 1478131, "final_real_balance_p50": 577818, "final_real_balance_p10": 275207, "final_real_balance_p90": 1200061 }, "60/40|regime|fixed_real": { "depletion_rate": 0.2978, "zero_income_year_rate": 0.2828, "year1_real_income_median": 40000, "income_by_year": { "p10": [ 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 19177, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "p50": [ 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000 ], "p90": [ 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000 ] }, "income_age80_p10": 40000, "income_age80_p50": 40000, "income_age94_p10": 0, "income_age94_p50": 40000, "deep_cut_rate": 0.2932, "total_real_income_median": 1200000, "final_real_balance_p50": 666524, "final_real_balance_p10": 0, "final_real_balance_p90": 4772797 }, "60/40|regime|fixed_pct": { "depletion_rate": null, "zero_income_year_rate": 0.0, "year1_real_income_median": 40000, "income_by_year": { "p10": [ 40000, 33893, 29667, 26611, 24648, 23198, 21807, 20549, 19495, 18324, 17432, 16584, 15980, 15152, 14779, 14041, 13546, 13042, 12396, 12068, 11503, 11162, 10711, 10345, 9963, 9681, 9395, 9218, 8897, 8707 ], "p50": [ 40000, 41264, 41601, 41785, 41786, 41391, 41040, 40766, 40556, 40364, 40039, 39931, 39677, 39267, 39298, 38624, 38577, 38304, 38008, 37766, 37587, 37045, 36843, 36493, 36092, 35863, 35408, 35380, 34796, 34942 ], "p90": [ 40000, 47967, 52398, 56441, 59984, 63273, 65869, 68962, 71878, 74005, 76954, 79207, 81612, 84307, 86110, 88757, 90058, 91263, 93582, 94996, 97625, 100373, 102054, 103841, 105472, 107718, 109364, 110126, 110886, 112859 ] }, "income_age80_p10": 14041, "income_age80_p50": 38624, "income_age94_p10": 8707, "income_age94_p50": 34942, "deep_cut_rate": 0.684, "total_real_income_median": 1208193, "final_real_balance_p50": 860899, "final_real_balance_p10": 210157, "final_real_balance_p90": 2863941 }, "60/40|regime|vpw": { "depletion_rate": null, "zero_income_year_rate": 0.0, "year1_real_income_median": 53805, "income_by_year": { "p10": [ 53805, 45817, 40257, 36253, 33768, 31964, 30155, 28591, 27221, 25681, 24615, 23468, 22742, 21664, 21170, 20113, 19613, 18918, 18074, 17571, 16903, 16343, 15757, 15199, 14729, 14206, 13761, 13328, 12719, 11066 ], "p50": [ 53805, 55852, 56629, 57206, 57529, 57365, 57174, 57160, 57156, 57229, 56987, 57250, 57188, 56943, 57219, 56579, 56817, 56666, 56433, 56497, 56492, 55839, 56043, 55507, 55274, 55008, 54473, 54666, 53605, 50002 ], "p90": [ 53805, 64980, 71443, 77444, 82895, 87983, 92149, 97002, 101961, 105545, 110428, 114546, 118757, 123514, 126784, 131433, 134605, 136896, 141512, 144952, 149676, 155354, 158745, 161782, 166456, 171418, 175556, 178643, 181765, 179437 ] }, "income_age80_p10": 20113, "income_age80_p50": 56579, "income_age94_p10": 11066, "income_age94_p50": 50002, "deep_cut_rate": 0.6615, "total_real_income_median": 1757339, "final_real_balance_p50": 1528, "final_real_balance_p10": 0, "final_real_balance_p90": 13782 }, "60/40|regime|gk": { "depletion_rate": 0.1961, "zero_income_year_rate": 0.1721, "year1_real_income_median": 50000, "income_by_year": { "p10": [ 50000, 48767, 43890, 39501, 37577, 34674, 31207, 29686, 27393, 26059, 24046, 22189, 20587, 19458, 18071, 18071, 17973, 17703, 17529, 17191, 17097, 16675, 15863, 14939, 13246, 10671, 0, 0, 0, 0 ], "p50": [ 50000, 50000, 50000, 50000, 48767, 48767, 48767, 47796, 47564, 46617, 45927, 45013, 43903, 43252, 42808, 43252, 43903, 43903, 44346, 44563, 44794, 45013, 45260, 45247, 45260, 45040, 44807, 44359, 43903, 42845 ], "p90": [ 50000, 50000, 55000, 55000, 60500, 60500, 66550, 66550, 73205, 73205, 78539, 80526, 80526, 86393, 86393, 88578, 92689, 95033, 97436, 99491, 101958, 104536, 107179, 111032, 112153, 114989, 117358, 120326, 122135, 123369 ] }, "income_age80_p10": 18071, "income_age80_p50": 43252, "income_age94_p10": 0, "income_age94_p50": 42845, "deep_cut_rate": 0.534, "total_real_income_median": 1382943, "final_real_balance_p50": 452530, "final_real_balance_p10": 0, "final_real_balance_p90": 2400137 }, "60/40|regime|rmd_style": { "depletion_rate": null, "zero_income_year_rate": 0.0, "year1_real_income_median": 29070, "income_by_year": { "p10": [ 29070, 25662, 23414, 21885, 21117, 20706, 20270, 19917, 19608, 19173, 18947, 18682, 18575, 18263, 18460, 18149, 18076, 17992, 17679, 17723, 17434, 17422, 17116, 16842, 16708, 16409, 16123, 16030, 15680, 15266 ], "p50": [ 29070, 31220, 32775, 34280, 35701, 36820, 38042, 39348, 40617, 42104, 43327, 44838, 46036, 47254, 48961, 49918, 51418, 52889, 54037, 55711, 56995, 57738, 59197, 59634, 60610, 61222, 61325, 62160, 61883, 62108 ], "p90": [ 29070, 36267, 41222, 46228, 51149, 56171, 60915, 66423, 71800, 77076, 83157, 88746, 94399, 101205, 107255, 114442, 119877, 126100, 133234, 140200, 148225, 156918, 164040, 169675, 177458, 184846, 190776, 195303, 198592, 202808 ] }, "income_age80_p10": 18149, "income_age80_p50": 49918, "income_age94_p10": 15266, "income_age94_p50": 62108, "deep_cut_rate": 0.4039, "total_real_income_median": 1515694, "final_real_balance_p50": 542798, "final_real_balance_p10": 130396, "final_real_balance_p90": 1825744 }, "40/60|baseline|fixed_real": { "depletion_rate": 0.1134, "zero_income_year_rate": 0.0937, "year1_real_income_median": 40000, "income_by_year": { "p10": [ 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 13666 ], "p50": [ 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000 ], "p90": [ 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000 ] }, "income_age80_p10": 40000, "income_age80_p50": 40000, "income_age94_p10": 13666, "income_age94_p50": 40000, "deep_cut_rate": 0.1075, "total_real_income_median": 1200000, "final_real_balance_p50": 620135, "final_real_balance_p10": 0, "final_real_balance_p90": 1778695 }, "40/60|baseline|fixed_pct": { "depletion_rate": null, "zero_income_year_rate": 0.0, "year1_real_income_median": 40000, "income_by_year": { "p10": [ 40000, 35939, 34258, 32870, 31829, 30835, 29905, 29046, 28427, 27781, 27118, 26467, 25732, 25404, 24788, 24201, 23807, 23278, 22937, 22432, 22047, 21622, 21149, 20726, 20392, 20048, 19721, 19365, 19103, 18836 ], "p50": [ 40000, 39756, 39410, 39146, 38888, 38520, 38257, 38058, 37724, 37531, 37292, 36885, 36645, 36469, 36247, 35988, 35668, 35326, 35198, 34977, 34733, 34479, 34215, 34095, 33854, 33556, 33188, 33091, 32694, 32390 ], "p90": [ 40000, 43842, 45423, 46604, 47427, 47946, 48769, 49530, 50149, 50371, 51102, 51421, 51964, 52151, 52625, 53011, 53097, 53429, 53460, 53947, 54483, 54656, 54500, 54460, 54915, 55234, 55433, 55592, 55676, 55687 ] }, "income_age80_p10": 24201, "income_age80_p50": 35988, "income_age94_p10": 18836, "income_age94_p50": 32390, "deep_cut_rate": 0.6022, "total_real_income_median": 1094410, "final_real_balance_p50": 802705, "final_real_balance_p10": 465506, "final_real_balance_p90": 1387658 }, "40/60|baseline|vpw": { "depletion_rate": null, "zero_income_year_rate": 0.0, "year1_real_income_median": 51051, "income_by_year": { "p10": [ 51051, 46299, 44574, 43173, 42200, 41293, 40430, 39676, 39194, 38684, 38130, 37560, 36862, 36756, 36212, 35704, 35441, 35007, 34795, 34328, 34065, 33725, 33249, 32878, 32637, 32452, 32108, 31818, 31546, 29906 ], "p50": [ 51051, 51253, 51310, 51477, 51667, 51690, 51852, 52076, 52154, 52411, 52599, 52561, 52737, 52993, 53231, 53366, 53388, 53401, 53766, 53968, 54110, 54239, 54387, 54757, 54780, 54863, 54853, 55323, 55148, 52915 ], "p90": [ 51051, 56548, 59198, 61365, 63092, 64443, 66212, 67955, 69506, 70543, 72324, 73502, 75046, 76112, 77567, 78949, 79987, 81309, 82279, 83842, 85578, 86697, 87609, 88219, 90177, 91626, 93163, 94774, 95961, 94652 ] }, "income_age80_p10": 35704, "income_age80_p50": 53366, "income_age94_p10": 29906, "income_age94_p50": 52915, "deep_cut_rate": 0.3952, "total_real_income_median": 1610809, "final_real_balance_p50": 1573, "final_real_balance_p10": 0, "final_real_balance_p90": 5915 }, "40/60|baseline|gk": { "depletion_rate": 0.003, "zero_income_year_rate": 0.0011, "year1_real_income_median": 50000, "income_by_year": { "p10": [ 50000, 48767, 48767, 43890, 42808, 40500, 38527, 37577, 34674, 33819, 32985, 31207, 29686, 28954, 28086, 27543, 27543, 27543, 27393, 26864, 26864, 26864, 26718, 26691, 26201, 26201, 26201, 26059, 25555, 25555 ], "p50": [ 50000, 50000, 50000, 50000, 48767, 48767, 48767, 47564, 47564, 43890, 43890, 42808, 42808, 41752, 40722, 40722, 40722, 40722, 40315, 39718, 39718, 39718, 39718, 39718, 38927, 38738, 38738, 38738, 38738, 38527 ], "p90": [ 50000, 50000, 50000, 50000, 50000, 50000, 50000, 52320, 53643, 53643, 55000, 55000, 55000, 55000, 55000, 55000, 55000, 55000, 55000, 56133, 56133, 56133, 56438, 56133, 56977, 56407, 56464, 56977, 56407, 56464 ] }, "income_age80_p10": 27543, "income_age80_p50": 40722, "income_age94_p10": 25555, "income_age94_p50": 38527, "deep_cut_rate": 0.4897, "total_real_income_median": 1280685, "final_real_balance_p50": 470727, "final_real_balance_p10": 167351, "final_real_balance_p90": 1058691 }, "40/60|baseline|rmd_style": { "depletion_rate": null, "zero_income_year_rate": 0.0, "year1_real_income_median": 29070, "income_by_year": { "p10": [ 29070, 27216, 27017, 27002, 27225, 27464, 27755, 28077, 28509, 29022, 29382, 29743, 29858, 30576, 30930, 31279, 31760, 32164, 32645, 33053, 33428, 33744, 33906, 33881, 34227, 34207, 34189, 34045, 34005, 33488 ], "p50": [ 29070, 30086, 31055, 32127, 33231, 34291, 35464, 36727, 37793, 39170, 40366, 41420, 42480, 43846, 45200, 46528, 47544, 48788, 50101, 51576, 52698, 53837, 54960, 55791, 56862, 57324, 57638, 58267, 58249, 57755 ], "p90": [ 29070, 33164, 35767, 38208, 40486, 42638, 45156, 47749, 50176, 52504, 55263, 57664, 60184, 62642, 65547, 68496, 70780, 73759, 76142, 79596, 82706, 85350, 87580, 89170, 92443, 94563, 96504, 98274, 99707, 99809 ] }, "income_age80_p10": 31279, "income_age80_p50": 46528, "income_age94_p10": 33488, "income_age94_p50": 57755, "deep_cut_rate": 0.0377, "total_real_income_median": 1373799, "final_real_balance_p50": 508510, "final_real_balance_p10": 293043, "final_real_balance_p90": 884124 }, "40/60|regime|fixed_real": { "depletion_rate": 0.2799, "zero_income_year_rate": 0.265, "year1_real_income_median": 40000, "income_by_year": { "p10": [ 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 1015, 0, 0, 0, 0, 0, 0, 0, 0, 0 ], "p50": [ 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000 ], "p90": [ 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000, 40000 ] }, "income_age80_p10": 40000, "income_age80_p50": 40000, "income_age94_p10": 0, "income_age94_p50": 40000, "deep_cut_rate": 0.2766, "total_real_income_median": 1200000, "final_real_balance_p50": 594533, "final_real_balance_p10": 0, "final_real_balance_p90": 3482389 }, "40/60|regime|fixed_pct": { "depletion_rate": null, "zero_income_year_rate": 0.0, "year1_real_income_median": 40000, "income_by_year": { "p10": [ 40000, 34981, 30792, 27983, 26080, 24712, 23399, 21983, 21083, 20013, 19125, 18237, 17722, 16901, 16202, 15673, 14975, 14656, 14011, 13541, 13024, 12576, 12279, 11952, 11504, 11084, 10682, 10423, 10101, 9931 ], "p50": [ 40000, 41136, 41482, 41555, 41522, 40839, 40543, 40185, 39744, 39421, 38944, 38805, 38356, 38209, 38020, 37344, 36934, 36619, 36547, 36183, 35679, 35171, 34928, 34623, 34248, 33739, 33251, 33075, 32789, 32570 ], "p90": [ 40000, 46136, 49526, 52692, 55270, 57632, 59776, 61784, 63947, 65570, 67610, 69553, 70794, 71900, 73378, 74982, 75580, 76492, 77627, 79470, 80136, 81886, 82510, 83588, 83972, 85017, 86229, 86871, 86768, 88271 ] }, "income_age80_p10": 15673, "income_age80_p50": 37344, "income_age94_p10": 9931, "income_age94_p50": 32570, "deep_cut_rate": 0.6803, "total_real_income_median": 1148977, "final_real_balance_p50": 804778, "final_real_balance_p10": 240208, "final_real_balance_p90": 2236928 }, "40/60|regime|vpw": { "depletion_rate": null, "zero_income_year_rate": 0.0, "year1_real_income_median": 51051, "income_by_year": { "p10": [ 51051, 45055, 40019, 36723, 34567, 33028, 31545, 29960, 28981, 27775, 26720, 25720, 25246, 24284, 23476, 22886, 22056, 21828, 21061, 20466, 19841, 19391, 19040, 18562, 17969, 17374, 16803, 16351, 15892, 14211 ], "p50": [ 51051, 53039, 54036, 54663, 55168, 54806, 54948, 55030, 54934, 55036, 54907, 55276, 55145, 55517, 55796, 55345, 55300, 55324, 55736, 55837, 55457, 55244, 55324, 55329, 55425, 55138, 54800, 54923, 54787, 51520 ], "p90": [ 51051, 59529, 64583, 69428, 73609, 77555, 81322, 84932, 88838, 92044, 95940, 99765, 102549, 105353, 108625, 111905, 114265, 116953, 119808, 124065, 126546, 130857, 133409, 136507, 139308, 143183, 146619, 149544, 152614, 152872 ] }, "income_age80_p10": 22886, "income_age80_p50": 55345, "income_age94_p10": 14211, "income_age94_p50": 51520, "deep_cut_rate": 0.6109, "total_real_income_median": 1687438, "final_real_balance_p50": 1720, "final_real_balance_p10": 0, "final_real_balance_p90": 10712 }, "40/60|regime|gk": { "depletion_rate": 0.1585, "zero_income_year_rate": 0.1316, "year1_real_income_median": 50000, "income_by_year": { "p10": [ 50000, 48767, 43890, 39501, 38527, 34674, 33819, 30437, 28954, 26718, 25277, 23805, 22189, 20896, 19477, 19477, 19477, 19388, 19101, 19101, 18997, 18630, 18528, 17712, 17190, 15863, 13925, 10151, 0, 0 ], "p50": [ 50000, 50000, 50000, 50000, 48767, 48767, 48767, 48279, 47564, 46391, 43890, 42808, 42808, 41956, 41752, 41752, 41752, 41860, 42186, 42379, 42612, 42808, 42820, 43042, 42820, 42612, 42186, 41980, 41561, 40933 ], "p90": [ 50000, 50000, 50000, 55000, 55000, 60500, 60500, 64909, 66550, 66550, 69638, 71399, 73205, 73205, 76602, 78539, 78539, 80526, 82184, 84262, 86393, 86393, 88213, 89499, 90844, 92689, 92689, 93652, 95033, 95033 ] }, "income_age80_p10": 19477, "income_age80_p50": 41752, "income_age94_p10": 0, "income_age94_p50": 40933, "deep_cut_rate": 0.521, "total_real_income_median": 1336085, "final_real_balance_p50": 437166, "final_real_balance_p10": 0, "final_real_balance_p90": 1777231 }, "40/60|regime|rmd_style": { "depletion_rate": null, "zero_income_year_rate": 0.0, "year1_real_income_median": 29070, "income_by_year": { "p10": [ 29070, 26495, 24296, 23016, 22338, 22063, 21743, 21305, 21173, 20947, 20744, 20529, 20607, 20383, 20187, 20247, 19977, 20290, 20003, 19962, 19719, 19647, 19660, 19445, 19211, 18793, 18389, 18152, 17875, 17507 ], "p50": [ 29070, 31121, 32679, 34084, 35469, 36344, 37578, 38785, 39808, 41112, 42165, 43588, 44462, 45952, 47381, 48281, 49206, 50600, 52013, 53392, 54100, 54885, 56053, 56635, 57578, 57709, 57665, 58290, 58377, 57916 ], "p90": [ 29070, 34884, 38984, 43165, 47141, 51207, 55296, 59534, 63903, 68281, 73029, 77927, 81937, 86321, 91363, 96633, 100670, 105700, 110496, 117185, 121671, 128053, 132648, 137124, 141586, 145906, 150556, 153678, 155913, 158430 ] }, "income_age80_p10": 20247, "income_age80_p50": 48281, "income_age94_p10": 17507, "income_age94_p50": 57916, "deep_cut_rate": 0.3532, "total_real_income_median": 1436588, "final_real_balance_p50": 507860, "final_real_balance_p10": 150070, "final_real_balance_p90": 1430611 } } }