ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Make a copy if you want to play with the numbers, etc...
File → Make a Copy
2
Buy-Borrow-Die
3
YearInvestmentsDebtNet WorthSimple 4% Withdrawal
4
0 $ 1,000,000.00 $ - $ 1,000,000.00 $ 1,000,000.00
5
1 $ 1,100,000.00 $ 40,000.00 $ 1,060,000.00 $ 1,060,000.00
9
5 $ 1,610,510.00 $ 233,220.63 $ 1,377,289.37 $ 1,353,402.39
14
10 $ 2,593,742.46 $ 556,223.22 $ 2,037,519.24 $ 1,894,507.32
24
20 $ 6,727,499.95 $ 1,585,574.86 $ 5,141,925.09 $ 4,059,200.87
34
30 $ 17,449,402.27 $ 3,411,096.97 $ 14,038,305.30 $ 9,486,691.99
37
39
9.21%7.79%
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129