The calculator
Risky share78%(premium) / (γ × variance), clamped to 0–100%
Implied return4.1%
First-year spending$54,490
Ending portfolio$0
Success rate100%1000 seeded paths of this rule — last-year spend-down is not ruin
10th percentile last-year spend$11,215
Median last-year spend$38,849
90th percentile last-year spend$123,436
The two pieces
The risky share is (μ − r) / (γ σ²). A 4% premium, γ of 2 and 16% volatility is 78% equities. The implied portfolio return is then r + share × premium, and spending is the same remaining-horizon annuity VPW uses. Completing the nine-rule set; not a continuous-time solver.
Assumptions
No labour income, no fees, no taxes, share clamped to 100%. See the withdrawal hub for the rest of the set.