Loading base plan...
Total portfolio: $7951.60M
Plan horizon:    29 years
Net spending:    $216k/yr
===============================================================================================
===============================================================================================
------------------------------------------------------------------------------------------------------
      0.00                4.56                  0.00                  4.56       198k  OK  (cash ≥ $1.5M)
      0.50                4.17                  0.54                  4.71       207k  OK  (cash ≥ $1.5M)
      1.00                3.78                  1.08                  4.86       216k  OK  (cash ≥ $1.5M)
      1.50                3.39                  1.62                  5.01       226k  OK  (cash ≥ $1.5M)
      2.00                3.00                  2.16                  5.16       235k  OK  (cash ≥ $1.5M)
      2.50                2.60                  2.71                  5.31       244k  OK  (cash ≥ $1.5M)
      3.00                2.21                  3.25                  5.46       253k  OK  (cash ≥ $1.5M)
      3.25                2.02                  3.52                  5.53       258k  OK  (cash ≥ $1.5M)
      3.50                1.83                  3.79                  5.61       262k  OK  (cash ≥ $1.5M)
      3.60                1.74                  3.90                  5.63       264k  OK  (cash ≥ $1.5M)
      3.70                1.67                  4.00                  5.67       266k  OK  (cash ≥ $1.5M)
      3.80                1.59                  4.11                  5.70       268k  OK  (cash ≥ $1.5M)
      3.90                1.51                  4.22                  5.73       270k  OK  (cash ≥ $1.5M)
      4.00                1.43                  4.33                  5.76       271k  ** cash < $1.5M **
      4.50                1.04                  4.87                  5.91       281k  ** cash < $1.5M **
      5.00                0.65                  5.41                  6.06       290k  ** cash < $1.5M **
      5.50                0.26                  5.95                  6.21       299k  ** cash < $1.5M **
Notes:
