In a
previous post, I revealed how doomsday portfolio returns are being used to attack VPW.
Here's a formal proof that the
cumulative time-weighted total portfolio return over 34 years, for a 50/50 stocks/bonds portfolio, must have been
-21% (or very close to it) for VPW to end up delivering a ridiculously tiny $11,952 last withdrawal at age 99 from an initial $1,000,000 at age 65.
The proof is very easy to understand (and verify). It only involves arithmetic operations and some very basic algebra.
PROOF
All amounts and returns are expressed in inflation-adjusted terms.
The
VPW Table percentage (in our wiki) for a 50/50 stocks/bonds allocation at age
65 is
4.8%. (Note that the
VPW Worksheet, in its calculations, uses a more precise 4.7991255% percentage, but to keep this post readable, I'll use the rounded percentages found in our wiki.)
So, at age 65, the retiree withdraws 4.8% of $1,000,000. After withdrawal,
($1,000,000 X (1 - 4.8%)) remains in the portfolio. During the retiree's 65th year, the portfolio experiences an
R1 total return (with dividends and coupons reinvested).
When reaching age 66, just before withdrawal, the portfolio balance is equal to
($1,000,000 X (1 - 4.8%) X (1 + R1)). At age
66 the
VPW Table percentage is
4.9%. After withdrawal,
($1,000,000 X (1 - 4.8%) X (1 + R1) X (1 - 4.9%)) remains in the portfolio. During the retiree's 66th year, the portfolio experiences an
R2 total return (with dividends and coupons reinvested).
When reaching age 67, just before withdrawal, the portfolio balance is equal to
($1,000,000 X (1 - 4.8%) X (1 + R1) X (1 - 4.9%) X (1 + R2)). At age
67 the
VPW Table percentage is
4.9%. After withdrawal,
($1,000,000 X (1 - 4.8%) X (1 + R1) X (1 - 4.9%) X (1 + R2) X (1 - 4.9%)) remains in the portfolio. During the retiree's 67th year, the portfolio experiences an
R3 total return (with dividends and coupons reinvested).
When reaching age 68, just before withdrawal, the portfolio balance is equal to
($1,000,000 X (1 - 4.8%) X (1 + R1) X (1 - 4.9%) X (1 + R2) X (1 - 4.9%) X (1 + R3)). At age
68 the
VPW Table percentage is
5.0%. After withdrawal,
($1,000,000 X (1 - 4.8%) X (1 + R1) X (1 - 4.9%) X (1 + R2) X (1 - 4.9%) X (1 + R3) X (1 - 5.0%)) remains in the portfolio. During the retiree's 68th year, the portfolio experiences an
R4 total return (with dividends and coupons reinvested).
You see the pattern. This continues until age 99.
Assuming a pure VPW Table depletion model, without the 10% cap on withdrawal percentage, when reaching age 99, just before withdrawal, the portfolio balance is equal to:
($1,000,000 X
(1 - 4.8%) X (1 + R1) X (1 - 4.9%) X (1 + R2) X (1 - 4.9%) X (1 + R3) X (1 - 5.0%) X (1 + R4) X (1 - 5.1%) X (1 + R5) X
(1 - 5.2%) X (1 + R6) X (1 - 5.3%) X (1 + R7) X (1 - 5.4%) X (1 + R8) X (1 - 5.5%) X (1 + R9) X (1 - 5.7%) X (1 + R10) X
(1 - 5.8%) X (1 + R11) X (1 - 6.0%) X (1 + R12) X (1 - 6.1%) X (1 + R13) X (1 - 6.3%) X (1 + R14) X (1 - 6.5%) X (1 + R15) X
(1 - 6.8%) X (1 + R16) X (1 - 7.0%) X (1 + R17) X (1 - 7.3%) X (1 + R18) X (1 - 7.6%) X (1 + R19) X (1 - 7.9%) X (1 + R20) X
(1 - 8.3%) X (1 + R21) X (1 - 8.8%) X (1 + R22) X (1 - 9.3%) X (1 + R23) X (1 - 10.0%) X (1 + R24) X (1 - 10.7%) X (1 + R25) X
(1 - 11.6%) X (1 + R26) X (1 - 12.7%) X (1 + R27) X (1 - 14.0%) X (1 + R28) X (1 - 15.8%) X (1 + R29) X (1 - 18.1%) X (1 + R30) X
(1 - 21.4%) X (1 + R31) X (1 - 26.3%) X (1 + R32) X (1 - 34.5%) X (1 + R33) X (1 - 50.8%) X (1 + R34))
In the above formula, we replace (1 - 4.8%) with 95.2%, (1 - 4.9%) with 95.1%, and so on :
($1,000,000 X
95.2% X (1 + R1) X 95.1% X (1 + R2) X 95.1% X (1 + R3) X 95.0% X (1 + R4) X 94.9% X (1 + R5) X
94.8% X (1 + R6) X 94.7% X (1 + R7) X 94.6% X (1 + R8) X 94.5% X (1 + R9) X 94.3% X (1 + R10) X
94.2% X (1 + R11) X 94.0% X (1 + R12) X 93.9% X (1 + R13) X 93.7% X (1 + R14) X 93.5% X (1 + R15) X
93.2% X (1 + R16) X 93.0% X (1 + R17) X 92.7% X (1 + R18) X 92.4% X (1 + R19) X 92.1% X (1 + R20) X
91.7% X (1 + R21) X 91.2% X (1 + R22) X 90.7% X (1 + R23) X 90.0% X (1 + R24) X 89.3% X (1 + R25) X
88.4% X (1 + R26) X 87.3% X (1 + R27) X 86.0% X (1 + R28) X 84.2% X (1 + R29) X 81.9% X (1 + R30) X
78.6% X (1 + R31) X 73.7% X (1 + R32) X 65.5% X (1 + R33) X 49.2% X (1 + R34))
As multiplication is commutative (A X B = B X A), we can reorganise the terms as follows:
(($1,000,000 X
95.2% X 95.1% X 95.1% X 95.0% X 94.9% X 94.8% X 94.7% X 94.6% X 94.5% X 94.3% X
94.2% X 94.0% X 93.9% X 93.7% X 93.5% X 93.2% X 93.0% X 92.7% X 92.4% X 92.1% X
91.7% X 91.2% X 90.7% X 90.0% X 89.3% X 88.4% X 87.3% X 86.0% X 84.2% X 81.9% X
78.6% X 73.7% X 65.5% X 49.2%) X
((1 + R1) X (1 + R2) X (1 + R3) X (1 + R4) X (1 + R5) X (1 + R6) X (1 + R7) X (1 + R8) X (1 + R9) X (1 + R10) X
(1 + R11) X (1 + R12) X (1 + R13) X (1 + R14) X (1 + R15) X (1 + R16) X (1 + R17) X (1 + R18) X (1 + R19) X (1 + R20) X
(1 + R21) X (1 + R22) X (1 + R23) X (1 + R24) X (1 + R25) X (1 + R26) X (1 + R27) X (1 + R28) X (1 + R29) X (1 + R30) X
(1 + R31) X (1 + R32) X (1 + R33) X (1 + R34)))
Using a calculator or a spreadsheet, it's easy to calculate that ($1,000,000 X 95.2% X ... X 49.2%) is equal to
$15,241. Note that the small difference with the $15,147 calculated in my
previous post is due to using rounded percentages in this post for calculations (to allow readers to easily replicate my calculations).
As a consequence, the portfolio balance, at age 99, before withdrawal is equal to:
($15,241 X
((1 + R1) X (1 + R2) X (1 + R3) X (1 + R4) X (1 + R5) X (1 + R6) X (1 + R7) X (1 + R8) X (1 + R9) X (1 + R10) X
(1 + R11) X (1 + R12) X (1 + R13) X (1 + R14) X (1 + R15) X (1 + R16) X (1 + R17) X (1 + R18) X (1 + R19) X (1 + R20) X
(1 + R21) X (1 + R22) X (1 + R23) X (1 + R24) X (1 + R25) X (1 + R26) X (1 + R27) X (1 + R28) X (1 + R29) X (1 + R30) X
(1 + R31) X (1 + R32) X (1 + R33) X (1 + R34)))
The last withdrawal, at age
99, depletes the portfolio and, obviously, the
VPW Table percentage is
100%. As a consequence, the withdrawal amount, at age 99 is necessarily equal to the above formula.
The attack against VPW claimed that, at age 99, the withdrawal amount could be
$11,952 (or less) for every 1 out of every 20 projections of the attackers's prediction-driven withdrawal tool. This gives use the following equation:
($15,241 X
((1 + R1) X (1 + R2) X (1 + R3) X (1 + R4) X (1 + R5) X (1 + R6) X (1 + R7) X (1 + R8) X (1 + R9) X (1 + R10) X
(1 + R11) X (1 + R12) X (1 + R13) X (1 + R14) X (1 + R15) X (1 + R16) X (1 + R17) X (1 + R18) X (1 + R19) X (1 + R20) X
(1 + R21) X (1 + R22) X (1 + R23) X (1 + R24) X (1 + R25) X (1 + R26) X (1 + R27) X (1 + R28) X (1 + R29) X (1 + R30) X
(1 + R31) X (1 + R32) X (1 + R33) X (1 + R34)))
= $11,952
Dividing both sides of the equation by $15,241 give us:
((1 + R1) X (1 + R2) X (1 + R3) X (1 + R4) X (1 + R5) X (1 + R6) X (1 + R7) X (1 + R8) X (1 + R9) X (1 + R10) X
(1 + R11) X (1 + R12) X (1 + R13) X (1 + R14) X (1 + R15) X (1 + R16) X (1 + R17) X (1 + R18) X (1 + R19) X (1 + R20) X
(1 + R21) X (1 + R22) X (1 + R23) X (1 + R24) X (1 + R25) X (1 + R26) X (1 + R27) X (1 + R28) X (1 + R29) X (1 + R30) X
(1 + R31) X (1 + R32) X (1 + R33) X (1 + R34))
= ($11,952 / $15,241)
My calculator tells me that ($11,952 / $15,241) is equal to 0.7842. Replacing this and subtracting 1 from both sides of the equation gives us:
((1 + R1) X (1 + R2) X (1 + R3) X (1 + R4) X (1 + R5) X (1 + R6) X (1 + R7) X (1 + R8) X (1 + R9) X (1 + R10) X
(1 + R11) X (1 + R12) X (1 + R13) X (1 + R14) X (1 + R15) X (1 + R16) X (1 + R17) X (1 + R18) X (1 + R19) X (1 + R20) X
(1 + R21) X (1 + R22) X (1 + R23) X (1 + R24) X (1 + R25) X (1 + R26) X (1 + R27) X (1 + R28) X (1 + R29) X (1 + R30) X
(1 + R31) X (1 + R32) X (1 + R33) X (1 + R34)) - 1
= 0.7842 - 1
The left part is equal to the cumulative portfolio growth, over 34 years. As for (.7842 - 1), it's equal to
-21.58%.
Q.E.D.
Variable Percentage Withdrawal (bogleheads.org/wiki/VPW) | One-Fund Portfolio (bogleheads.org/forum/viewtopic.php?t=287967)