{ "dataset": "country-fire-grid", "version": "v1", "generated_at": "2026-08-15T01:31:37+00:00", "license": "CC BY 4.0", "attribution": "Retirement Lab (https://retirementlab.app)", "assumptions_version": "2026-08-14.v2", "assumptions_effective_at": "2026-08-14T01:20:00Z", "target_success": 0.95, "paths_per_simulation": 10000, "household": { "composition": "couple, both age 40, married filing jointly", "citizenship": "US", "retirement_year": 2026, "plan_to_age": 95, "horizon_years": 55, "portfolio_preset": "aggressive (80/20 global equity/bond)", "taxable_cost_basis_ratio": 0.8, "account_mix": "single taxable account; no tax-deferred or tax-free balances", "simulation_mode": "monte_carlo_iid", "regime_aware": false }, "spending_levels_us": [ 40000.0, 60000.0, 80000.0, 120000.0 ], "cost_of_living_source": { "provider": "World Bank", "dataset": "World Development Indicators", "indicator_code": "PA.NUS.PRVT.PLI", "indicator_name": "Price level index (Households and NPISHs Final consumption expenditure)", "reference_year": 2024, "source_last_updated": "2026-07-13", "accessed_at": "2026-08-04", "license": "CC BY 4.0", "source_url": "https://data.worldbank.org/indicator/PA.NUS.PRVT.PLI", "download_url": "https://api.worldbank.org/v2/en/indicator/PA.NUS.PRVT.PLI?downloadformat=csv", "methodology_url": "https://www.worldbank.org/en/programs/icp/methodology", "transformation": "Divide each 2024 price-level index by the United States value of 100 to obtain a US=1.0 spending multiplier.", "scope": "National-average household and NPISH final consumption, including the World Bank ICP housing component; not retiree-specific or city-specific.", "values": { "Australia": { "iso3": "AUS", "price_level_index": 93.580109642423 }, "Austria": { "iso3": "AUT", "price_level_index": 77.9841056788281 }, "Belgium": { "iso3": "BEL", "price_level_index": 81.4126540516406 }, "Brazil": { "iso3": "BRA", "price_level_index": 46.8459268106934 }, "Canada": { "iso3": "CAN", "price_level_index": 90.6192098507237 }, "Chile": { "iso3": "CHL", "price_level_index": 51.2 }, "Costa Rica": { "iso3": "CRI", "price_level_index": 63.6847920252617 }, "Cyprus": { "iso3": "CYP", "price_level_index": 63.9456410134378 }, "Czech Republic": { "iso3": "CZE", "price_level_index": 64.6408896862317 }, "France": { "iso3": "FRA", "price_level_index": 77.5995358982812 }, "Germany": { "iso3": "DEU", "price_level_index": 75.9340770710156 }, "Greece": { "iso3": "GRC", "price_level_index": 60.3746413566406 }, "Hungary": { "iso3": "HUN", "price_level_index": 51.7689161837527 }, "Italy": { "iso3": "ITA", "price_level_index": 67.6657726702344 }, "Japan": { "iso3": "JPN", "price_level_index": 65.6584746475803 }, "Malaysia": { "iso3": "MYS", "price_level_index": 31.6672117694372 }, "Malta": { "iso3": "MLT", "price_level_index": 63.1950627267031 }, "Mexico": { "iso3": "MEX", "price_level_index": 59.0078273210314 }, "Netherlands": { "iso3": "NLD", "price_level_index": 80.3072188789062 }, "Panama": { "iso3": "PAN", "price_level_index": 51.1074411429361 }, "Portugal": { "iso3": "PRT", "price_level_index": 60.4779004533594 }, "Singapore": { "iso3": "SGP", "price_level_index": 77.9826422747777 }, "South Africa": { "iso3": "ZAF", "price_level_index": 42.0211602157771 }, "Spain": { "iso3": "ESP", "price_level_index": 63.6960340630469 }, "Switzerland": { "iso3": "CHE", "price_level_index": 125.75620735446 }, "Thailand": { "iso3": "THA", "price_level_index": 30.903713218721 }, "UAE": { "iso3": "ARE", "price_level_index": 69.79196614513 }, "UK": { "iso3": "GBR", "price_level_index": 87.2605159197548 }, "US": { "iso3": "USA", "price_level_index": 100.0 }, "Uruguay": { "iso3": "URY", "price_level_index": 72.8579626823401 }, "Vietnam": { "iso3": "VNM", "price_level_index": 26.2250749159935 } } }, "country_count": 31, "rows": [ { "country": "Australia", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.9358, "annual_spending_usd_local_purchasing_power": 37432, "local_currency": "AUD", "required_portfolio_usd": 1230000, "required_multiple_of_local_spending": 32.86, "implied_initial_withdrawal_rate": 0.0304, "simulated_success_at_required_portfolio": 0.9518, "simulated_success_at_25x_local_spending": 0.8807, "first_year_spending_local_currency": 53022.49, "first_year_tax_local_currency": 135.06, "first_year_tax_share_of_spending": 0.0025, "largest_first_year_tax_component": "Capital gains tax", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Austria", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.7798, "annual_spending_usd_local_purchasing_power": 31194, "local_currency": "EUR", "required_portfolio_usd": 1220000, "required_multiple_of_local_spending": 39.11, "implied_initial_withdrawal_rate": 0.0256, "simulated_success_at_required_portfolio": 0.9512, "simulated_success_at_25x_local_spending": 0.7867, "first_year_spending_local_currency": 27007.77, "first_year_tax_local_currency": 6717.12, "first_year_tax_share_of_spending": 0.2487, "largest_first_year_tax_component": "KESt on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Belgium", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.8141, "annual_spending_usd_local_purchasing_power": 32565, "local_currency": "EUR", "required_portfolio_usd": 1200000, "required_multiple_of_local_spending": 36.85, "implied_initial_withdrawal_rate": 0.0271, "simulated_success_at_required_portfolio": 0.9505, "simulated_success_at_25x_local_spending": 0.8328, "first_year_spending_local_currency": 28195.16, "first_year_tax_local_currency": 6233.83, "first_year_tax_share_of_spending": 0.2211, "largest_first_year_tax_component": "Pr\u00e9compte mobilier (dividends/interest)", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Brazil", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.4685, "annual_spending_usd_local_purchasing_power": 18738, "local_currency": "BRL", "required_portfolio_usd": 670000, "required_multiple_of_local_spending": 35.76, "implied_initial_withdrawal_rate": 0.028, "simulated_success_at_required_portfolio": 0.9503, "simulated_success_at_25x_local_spending": 0.8366, "first_year_spending_local_currency": 97156.58, "first_year_tax_local_currency": 11979.84, "first_year_tax_share_of_spending": 0.1233, "largest_first_year_tax_component": "Tax on investment income", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Canada", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.9062, "annual_spending_usd_local_purchasing_power": 36248, "local_currency": "CAD", "required_portfolio_usd": 1190000, "required_multiple_of_local_spending": 32.83, "implied_initial_withdrawal_rate": 0.0305, "simulated_success_at_required_portfolio": 0.9511, "simulated_success_at_25x_local_spending": 0.8803, "first_year_spending_local_currency": 50442.28, "first_year_tax_local_currency": 354.36, "first_year_tax_share_of_spending": 0.007, "largest_first_year_tax_component": "Tax on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Chile", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.512, "annual_spending_usd_local_purchasing_power": 20480, "local_currency": "CLP", "required_portfolio_usd": 670000, "required_multiple_of_local_spending": 32.71, "implied_initial_withdrawal_rate": 0.0306, "simulated_success_at_required_portfolio": 0.9505, "simulated_success_at_25x_local_spending": 0.88, "first_year_spending_local_currency": 18714624.0, "first_year_tax_local_currency": 108082.07, "first_year_tax_share_of_spending": 0.0058, "largest_first_year_tax_component": "Global Complementary Tax \u2014 securities gains", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Costa Rica", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.6368, "annual_spending_usd_local_purchasing_power": 25474, "local_currency": "CRC", "required_portfolio_usd": 910000, "required_multiple_of_local_spending": 35.72, "implied_initial_withdrawal_rate": 0.028, "simulated_success_at_required_portfolio": 0.9502, "simulated_success_at_25x_local_spending": 0.8366, "first_year_spending_local_currency": 11488991.22, "first_year_tax_local_currency": 1415777.73, "first_year_tax_share_of_spending": 0.1232, "largest_first_year_tax_component": "Withholding on domestic dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Cyprus", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.6395, "annual_spending_usd_local_purchasing_power": 25578, "local_currency": "EUR", "required_portfolio_usd": 890000, "required_multiple_of_local_spending": 34.8, "implied_initial_withdrawal_rate": 0.0287, "simulated_success_at_required_portfolio": 0.9502, "simulated_success_at_25x_local_spending": 0.8546, "first_year_spending_local_currency": 22145.91, "first_year_tax_local_currency": 2619.94, "first_year_tax_share_of_spending": 0.1183, "largest_first_year_tax_component": "Special Defence Contribution", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Czech Republic", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.6464, "annual_spending_usd_local_purchasing_power": 25856, "local_currency": "CZK", "required_portfolio_usd": 880000, "required_multiple_of_local_spending": 34.03, "implied_initial_withdrawal_rate": 0.0294, "simulated_success_at_required_portfolio": 0.9511, "simulated_success_at_25x_local_spending": 0.8616, "first_year_spending_local_currency": 542233.64, "first_year_tax_local_currency": 32607.39, "first_year_tax_share_of_spending": 0.0601, "largest_first_year_tax_component": "Czech personal income tax \u2014 investment income", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "France", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.776, "annual_spending_usd_local_purchasing_power": 31040, "local_currency": "EUR", "required_portfolio_usd": 1250000, "required_multiple_of_local_spending": 40.27, "implied_initial_withdrawal_rate": 0.0248, "simulated_success_at_required_portfolio": 0.9513, "simulated_success_at_25x_local_spending": 0.7649, "first_year_spending_local_currency": 26874.58, "first_year_tax_local_currency": 7874.34, "first_year_tax_share_of_spending": 0.293, "largest_first_year_tax_component": "PFU on investment income", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Germany", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.7593, "annual_spending_usd_local_purchasing_power": 30374, "local_currency": "EUR", "required_portfolio_usd": 1150000, "required_multiple_of_local_spending": 37.86, "implied_initial_withdrawal_rate": 0.0264, "simulated_success_at_required_portfolio": 0.9507, "simulated_success_at_25x_local_spending": 0.803, "first_year_spending_local_currency": 26297.79, "first_year_tax_local_currency": 5549.13, "first_year_tax_share_of_spending": 0.211, "largest_first_year_tax_component": "Abgeltungsteuer on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Greece", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.6037, "annual_spending_usd_local_purchasing_power": 24150, "local_currency": "EUR", "required_portfolio_usd": 870000, "required_multiple_of_local_spending": 36.03, "implied_initial_withdrawal_rate": 0.0278, "simulated_success_at_required_portfolio": 0.9517, "simulated_success_at_25x_local_spending": 0.8366, "first_year_spending_local_currency": 20909.19, "first_year_tax_local_currency": 2591.19, "first_year_tax_share_of_spending": 0.1239, "largest_first_year_tax_component": "Dividend / interest tax", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Hungary", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.5177, "annual_spending_usd_local_purchasing_power": 20708, "local_currency": "HUF", "required_portfolio_usd": 780000, "required_multiple_of_local_spending": 37.67, "implied_initial_withdrawal_rate": 0.0265, "simulated_success_at_required_portfolio": 0.9505, "simulated_success_at_25x_local_spending": 0.8128, "first_year_spending_local_currency": 6508388.14, "first_year_tax_local_currency": 1494659.73, "first_year_tax_share_of_spending": 0.2297, "largest_first_year_tax_component": "Tax and social contribution on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Italy", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.6767, "annual_spending_usd_local_purchasing_power": 27066, "local_currency": "EUR", "required_portfolio_usd": 1090000, "required_multiple_of_local_spending": 40.27, "implied_initial_withdrawal_rate": 0.0248, "simulated_success_at_required_portfolio": 0.9501, "simulated_success_at_25x_local_spending": 0.7689, "first_year_spending_local_currency": 23434.28, "first_year_tax_local_currency": 7624.66, "first_year_tax_share_of_spending": 0.3254, "largest_first_year_tax_component": "Financial income tax", "asset_based_tax_modeled": "yes", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Japan", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.6566, "annual_spending_usd_local_purchasing_power": 26263, "local_currency": "JPY", "required_portfolio_usd": 980000, "required_multiple_of_local_spending": 37.31, "implied_initial_withdrawal_rate": 0.0268, "simulated_success_at_required_portfolio": 0.9516, "simulated_success_at_25x_local_spending": 0.8163, "first_year_spending_local_currency": 4184545.91, "first_year_tax_local_currency": 729734.52, "first_year_tax_share_of_spending": 0.1744, "largest_first_year_tax_component": "Withholding on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Malaysia", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.3167, "annual_spending_usd_local_purchasing_power": 12667, "local_currency": "MYR", "required_portfolio_usd": 420000, "required_multiple_of_local_spending": 33.16, "implied_initial_withdrawal_rate": 0.0302, "simulated_success_at_required_portfolio": 0.9531, "simulated_success_at_25x_local_spending": 0.8771, "first_year_spending_local_currency": 51751.82, "first_year_tax_local_currency": 0.0, "first_year_tax_share_of_spending": 0.0, "largest_first_year_tax_component": "", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Malta", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.632, "annual_spending_usd_local_purchasing_power": 25278, "local_currency": "EUR", "required_portfolio_usd": 880000, "required_multiple_of_local_spending": 34.81, "implied_initial_withdrawal_rate": 0.0287, "simulated_success_at_required_portfolio": 0.9522, "simulated_success_at_25x_local_spending": 0.8577, "first_year_spending_local_currency": 21885.97, "first_year_tax_local_currency": 2285.74, "first_year_tax_share_of_spending": 0.1044, "largest_first_year_tax_component": "Withholding on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Mexico", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.5901, "annual_spending_usd_local_purchasing_power": 23603, "local_currency": "MXN", "required_portfolio_usd": 820000, "required_multiple_of_local_spending": 34.74, "implied_initial_withdrawal_rate": 0.0288, "simulated_success_at_required_portfolio": 0.9507, "simulated_success_at_25x_local_spending": 0.8522, "first_year_spending_local_currency": 401838.58, "first_year_tax_local_currency": 31970.2, "first_year_tax_share_of_spending": 0.0796, "largest_first_year_tax_component": "Dividend tax (Art. 140)", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Netherlands", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.8031, "annual_spending_usd_local_purchasing_power": 32123, "local_currency": "EUR", "required_portfolio_usd": 1510000, "required_multiple_of_local_spending": 47.01, "implied_initial_withdrawal_rate": 0.0213, "simulated_success_at_required_portfolio": 0.9501, "simulated_success_at_25x_local_spending": 0.741, "first_year_spending_local_currency": 27812.32, "first_year_tax_local_currency": 25675.04, "first_year_tax_share_of_spending": 0.9232, "largest_first_year_tax_component": "Box 3 deemed-yield tax", "asset_based_tax_modeled": "yes", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Panama", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.5111, "annual_spending_usd_local_purchasing_power": 20443, "local_currency": "USD", "required_portfolio_usd": 710000, "required_multiple_of_local_spending": 34.73, "implied_initial_withdrawal_rate": 0.0288, "simulated_success_at_required_portfolio": 0.9507, "simulated_success_at_25x_local_spending": 0.8522, "first_year_spending_local_currency": 20442.98, "first_year_tax_local_currency": 1626.12, "first_year_tax_share_of_spending": 0.0795, "largest_first_year_tax_component": "Domestic portfolio tax", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Portugal", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.6048, "annual_spending_usd_local_purchasing_power": 24191, "local_currency": "EUR", "required_portfolio_usd": 950000, "required_multiple_of_local_spending": 39.27, "implied_initial_withdrawal_rate": 0.0255, "simulated_success_at_required_portfolio": 0.9513, "simulated_success_at_25x_local_spending": 0.7842, "first_year_spending_local_currency": 20944.95, "first_year_tax_local_currency": 5326.39, "first_year_tax_share_of_spending": 0.2543, "largest_first_year_tax_component": "Tax on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Singapore", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.7798, "annual_spending_usd_local_purchasing_power": 31193, "local_currency": "SGD", "required_portfolio_usd": 1020000, "required_multiple_of_local_spending": 32.7, "implied_initial_withdrawal_rate": 0.0306, "simulated_success_at_required_portfolio": 0.9504, "simulated_success_at_25x_local_spending": 0.8801, "first_year_spending_local_currency": 39914.64, "first_year_tax_local_currency": 195.45, "first_year_tax_share_of_spending": 0.0049, "largest_first_year_tax_component": "Tax on remitted foreign investment income", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "South Africa", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.4202, "annual_spending_usd_local_purchasing_power": 16808, "local_currency": "ZAR", "required_portfolio_usd": 560000, "required_multiple_of_local_spending": 33.32, "implied_initial_withdrawal_rate": 0.03, "simulated_success_at_required_portfolio": 0.9513, "simulated_success_at_25x_local_spending": 0.8754, "first_year_spending_local_currency": 271367.61, "first_year_tax_local_currency": 14727.72, "first_year_tax_share_of_spending": 0.0543, "largest_first_year_tax_component": "South African tax \u2014 interest and dividends", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Spain", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.637, "annual_spending_usd_local_purchasing_power": 25478, "local_currency": "EUR", "required_portfolio_usd": 950000, "required_multiple_of_local_spending": 37.29, "implied_initial_withdrawal_rate": 0.0268, "simulated_success_at_required_portfolio": 0.9508, "simulated_success_at_25x_local_spending": 0.8156, "first_year_spending_local_currency": 22059.47, "first_year_tax_local_currency": 4114.47, "first_year_tax_share_of_spending": 0.1865, "largest_first_year_tax_component": "Savings tax on dividends/interest", "asset_based_tax_modeled": "yes", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Switzerland", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 1.2576, "annual_spending_usd_local_purchasing_power": 50302, "local_currency": "CHF", "required_portfolio_usd": 1750000, "required_multiple_of_local_spending": 34.79, "implied_initial_withdrawal_rate": 0.0287, "simulated_success_at_required_portfolio": 0.9501, "simulated_success_at_25x_local_spending": 0.8568, "first_year_spending_local_currency": 40873.28, "first_year_tax_local_currency": 5846.47, "first_year_tax_share_of_spending": 0.143, "largest_first_year_tax_component": "Cantonal wealth tax", "asset_based_tax_modeled": "yes", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Thailand", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.309, "annual_spending_usd_local_purchasing_power": 12361, "local_currency": "THB", "required_portfolio_usd": 420000, "required_multiple_of_local_spending": 33.98, "implied_initial_withdrawal_rate": 0.0294, "simulated_success_at_required_portfolio": 0.951, "simulated_success_at_25x_local_spending": 0.8657, "first_year_spending_local_currency": 409709.07, "first_year_tax_local_currency": 27840.96, "first_year_tax_share_of_spending": 0.068, "largest_first_year_tax_component": "Withholding on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "UAE", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.6979, "annual_spending_usd_local_purchasing_power": 27917, "local_currency": "AED", "required_portfolio_usd": 910000, "required_multiple_of_local_spending": 32.6, "implied_initial_withdrawal_rate": 0.0307, "simulated_success_at_required_portfolio": 0.9505, "simulated_success_at_25x_local_spending": 0.8812, "first_year_spending_local_currency": 102524.4, "first_year_tax_local_currency": 0.0, "first_year_tax_share_of_spending": 0.0, "largest_first_year_tax_component": "", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "UK", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.8726, "annual_spending_usd_local_purchasing_power": 34904, "local_currency": "GBP", "required_portfolio_usd": 1160000, "required_multiple_of_local_spending": 33.23, "implied_initial_withdrawal_rate": 0.0301, "simulated_success_at_required_portfolio": 0.9515, "simulated_success_at_25x_local_spending": 0.8715, "first_year_spending_local_currency": 25847.26, "first_year_tax_local_currency": 0.0, "first_year_tax_share_of_spending": 0.0, "largest_first_year_tax_component": "", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "US", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 1.0, "annual_spending_usd_local_purchasing_power": 40000, "local_currency": "USD", "required_portfolio_usd": 1310000, "required_multiple_of_local_spending": 32.75, "implied_initial_withdrawal_rate": 0.0305, "simulated_success_at_required_portfolio": 0.9515, "simulated_success_at_25x_local_spending": 0.8812, "first_year_spending_local_currency": 40000.0, "first_year_tax_local_currency": 0.0, "first_year_tax_share_of_spending": 0.0, "largest_first_year_tax_component": "", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Uruguay", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.7286, "annual_spending_usd_local_purchasing_power": 29143, "local_currency": "UYU", "required_portfolio_usd": 1000000, "required_multiple_of_local_spending": 34.31, "implied_initial_withdrawal_rate": 0.0291, "simulated_success_at_required_portfolio": 0.9515, "simulated_success_at_25x_local_spending": 0.8623, "first_year_spending_local_currency": 1173508.63, "first_year_tax_local_currency": 96640.8, "first_year_tax_share_of_spending": 0.0824, "largest_first_year_tax_component": "IRPF Category II (investment income)", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Vietnam", "annual_spending_usd_us_equivalent": 40000, "cost_of_living_multiplier": 0.2623, "annual_spending_usd_local_purchasing_power": 10490, "local_currency": "VND", "required_portfolio_usd": 350000, "required_multiple_of_local_spending": 33.37, "implied_initial_withdrawal_rate": 0.03, "simulated_success_at_required_portfolio": 0.9512, "simulated_success_at_25x_local_spending": 0.873, "first_year_spending_local_currency": 273223320.5, "first_year_tax_local_currency": 9429830.9, "first_year_tax_share_of_spending": 0.0345, "largest_first_year_tax_component": "Investment capital income tax", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Australia", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.9358, "annual_spending_usd_local_purchasing_power": 56148, "local_currency": "AUD", "required_portfolio_usd": 1980000, "required_multiple_of_local_spending": 35.26, "implied_initial_withdrawal_rate": 0.0284, "simulated_success_at_required_portfolio": 0.9508, "simulated_success_at_25x_local_spending": 0.8756, "first_year_spending_local_currency": 79533.74, "first_year_tax_local_currency": 3716.88, "first_year_tax_share_of_spending": 0.0467, "largest_first_year_tax_component": "Tax on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/8KlLCxYKmzE", "production_success_at_required_portfolio": 0.9507 }, { "country": "Austria", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.7798, "annual_spending_usd_local_purchasing_power": 46790, "local_currency": "EUR", "required_portfolio_usd": 1920000, "required_multiple_of_local_spending": 41.03, "implied_initial_withdrawal_rate": 0.0244, "simulated_success_at_required_portfolio": 0.9505, "simulated_success_at_25x_local_spending": 0.7867, "first_year_spending_local_currency": 40511.65, "first_year_tax_local_currency": 10037.8, "first_year_tax_share_of_spending": 0.2478, "largest_first_year_tax_component": "KESt on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/M6DTDHKdfh4", "production_success_at_required_portfolio": 0.9526 }, { "country": "Belgium", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.8141, "annual_spending_usd_local_purchasing_power": 48848, "local_currency": "EUR", "required_portfolio_usd": 1890000, "required_multiple_of_local_spending": 38.69, "implied_initial_withdrawal_rate": 0.0258, "simulated_success_at_required_portfolio": 0.9508, "simulated_success_at_25x_local_spending": 0.8305, "first_year_spending_local_currency": 42292.73, "first_year_tax_local_currency": 9402.7, "first_year_tax_share_of_spending": 0.2223, "largest_first_year_tax_component": "Pr\u00e9compte mobilier (dividends/interest)", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/BboBHLuV3qQ", "production_success_at_required_portfolio": 0.9527 }, { "country": "Brazil", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.4685, "annual_spending_usd_local_purchasing_power": 28108, "local_currency": "BRL", "required_portfolio_usd": 1070000, "required_multiple_of_local_spending": 38.07, "implied_initial_withdrawal_rate": 0.0263, "simulated_success_at_required_portfolio": 0.9506, "simulated_success_at_25x_local_spending": 0.8366, "first_year_spending_local_currency": 145734.87, "first_year_tax_local_currency": 18029.5, "first_year_tax_share_of_spending": 0.1237, "largest_first_year_tax_component": "Tax on investment income", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/EHzj-6TQydA", "production_success_at_required_portfolio": 0.9539 }, { "country": "Canada", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.9062, "annual_spending_usd_local_purchasing_power": 54372, "local_currency": "CAD", "required_portfolio_usd": 1890000, "required_multiple_of_local_spending": 34.76, "implied_initial_withdrawal_rate": 0.0288, "simulated_success_at_required_portfolio": 0.9502, "simulated_success_at_25x_local_spending": 0.8723, "first_year_spending_local_currency": 75663.42, "first_year_tax_local_currency": 5034.67, "first_year_tax_share_of_spending": 0.0665, "largest_first_year_tax_component": "Tax on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/M_4OPQN0TUw", "production_success_at_required_portfolio": 0.9504 }, { "country": "Chile", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.512, "annual_spending_usd_local_purchasing_power": 30720, "local_currency": "CLP", "required_portfolio_usd": 1060000, "required_multiple_of_local_spending": 34.51, "implied_initial_withdrawal_rate": 0.029, "simulated_success_at_required_portfolio": 0.9503, "simulated_success_at_25x_local_spending": 0.8768, "first_year_spending_local_currency": 28071936.0, "first_year_tax_local_currency": 392551.23, "first_year_tax_share_of_spending": 0.014, "largest_first_year_tax_component": "Global Complementary Tax \u2014 investment income", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/fzDN6S02rBI", "production_success_at_required_portfolio": 0.9514 }, { "country": "Costa Rica", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.6368, "annual_spending_usd_local_purchasing_power": 38211, "local_currency": "CRC", "required_portfolio_usd": 1370000, "required_multiple_of_local_spending": 35.85, "implied_initial_withdrawal_rate": 0.0279, "simulated_success_at_required_portfolio": 0.9505, "simulated_success_at_25x_local_spending": 0.8366, "first_year_spending_local_currency": 17233486.83, "first_year_tax_local_currency": 2128863.93, "first_year_tax_share_of_spending": 0.1235, "largest_first_year_tax_component": "Withholding on domestic dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/du-rEIAbxsI", "production_success_at_required_portfolio": 0.9622 }, { "country": "Cyprus", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.6395, "annual_spending_usd_local_purchasing_power": 38367, "local_currency": "EUR", "required_portfolio_usd": 1400000, "required_multiple_of_local_spending": 36.49, "implied_initial_withdrawal_rate": 0.0274, "simulated_success_at_required_portfolio": 0.951, "simulated_success_at_25x_local_spending": 0.8546, "first_year_spending_local_currency": 33218.87, "first_year_tax_local_currency": 3944.63, "first_year_tax_share_of_spending": 0.1187, "largest_first_year_tax_component": "Special Defence Contribution", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/AWZ5NBgWU1c", "production_success_at_required_portfolio": 0.953 }, { "country": "Czech Republic", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.6464, "annual_spending_usd_local_purchasing_power": 38785, "local_currency": "CZK", "required_portfolio_usd": 1370000, "required_multiple_of_local_spending": 35.32, "implied_initial_withdrawal_rate": 0.0283, "simulated_success_at_required_portfolio": 0.9506, "simulated_success_at_25x_local_spending": 0.854, "first_year_spending_local_currency": 813350.46, "first_year_tax_local_currency": 65928.37, "first_year_tax_share_of_spending": 0.0811, "largest_first_year_tax_component": "Czech personal income tax \u2014 investment income", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/F2WVK2NjhpA", "production_success_at_required_portfolio": 0.956 }, { "country": "France", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.776, "annual_spending_usd_local_purchasing_power": 46560, "local_currency": "EUR", "required_portfolio_usd": 1950000, "required_multiple_of_local_spending": 41.88, "implied_initial_withdrawal_rate": 0.0239, "simulated_success_at_required_portfolio": 0.9504, "simulated_success_at_25x_local_spending": 0.7641, "first_year_spending_local_currency": 40311.87, "first_year_tax_local_currency": 11789.65, "first_year_tax_share_of_spending": 0.2925, "largest_first_year_tax_component": "PFU on investment income", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/vWctFm2DHWE", "production_success_at_required_portfolio": 0.9523 }, { "country": "Germany", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.7593, "annual_spending_usd_local_purchasing_power": 45560, "local_currency": "EUR", "required_portfolio_usd": 1910000, "required_multiple_of_local_spending": 41.92, "implied_initial_withdrawal_rate": 0.0239, "simulated_success_at_required_portfolio": 0.9503, "simulated_success_at_25x_local_spending": 0.7994, "first_year_spending_local_currency": 39446.69, "first_year_tax_local_currency": 8625.12, "first_year_tax_share_of_spending": 0.2187, "largest_first_year_tax_component": "Abgeltungsteuer on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/EMBM6oHtCTc", "production_success_at_required_portfolio": 0.9621 }, { "country": "Greece", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.6037, "annual_spending_usd_local_purchasing_power": 36225, "local_currency": "EUR", "required_portfolio_usd": 1360000, "required_multiple_of_local_spending": 37.54, "implied_initial_withdrawal_rate": 0.0266, "simulated_success_at_required_portfolio": 0.9505, "simulated_success_at_25x_local_spending": 0.8366, "first_year_spending_local_currency": 31363.78, "first_year_tax_local_currency": 3876.8, "first_year_tax_share_of_spending": 0.1236, "largest_first_year_tax_component": "Dividend / interest tax", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/8oNAN9UF4Hw", "production_success_at_required_portfolio": 0.9503 }, { "country": "Hungary", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.5177, "annual_spending_usd_local_purchasing_power": 31061, "local_currency": "HUF", "required_portfolio_usd": 1210000, "required_multiple_of_local_spending": 38.96, "implied_initial_withdrawal_rate": 0.0257, "simulated_success_at_required_portfolio": 0.9506, "simulated_success_at_25x_local_spending": 0.8129, "first_year_spending_local_currency": 9762582.21, "first_year_tax_local_currency": 2241989.6, "first_year_tax_share_of_spending": 0.2297, "largest_first_year_tax_component": "Tax and social contribution on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/fPtDKdtBcLY", "production_success_at_required_portfolio": 0.9529 }, { "country": "Italy", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.6767, "annual_spending_usd_local_purchasing_power": 40599, "local_currency": "EUR", "required_portfolio_usd": 1720000, "required_multiple_of_local_spending": 42.37, "implied_initial_withdrawal_rate": 0.0236, "simulated_success_at_required_portfolio": 0.9508, "simulated_success_at_25x_local_spending": 0.7689, "first_year_spending_local_currency": 35151.42, "first_year_tax_local_currency": 11464.1, "first_year_tax_share_of_spending": 0.3261, "largest_first_year_tax_component": "Financial income tax", "asset_based_tax_modeled": "yes", "published_scenario_url": "/s/80Os-WlImRY", "production_success_at_required_portfolio": 0.9505 }, { "country": "Japan", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.6566, "annual_spending_usd_local_purchasing_power": 39395, "local_currency": "JPY", "required_portfolio_usd": 1550000, "required_multiple_of_local_spending": 39.35, "implied_initial_withdrawal_rate": 0.0254, "simulated_success_at_required_portfolio": 0.9507, "simulated_success_at_25x_local_spending": 0.8163, "first_year_spending_local_currency": 6276818.86, "first_year_tax_local_currency": 1089555.31, "first_year_tax_share_of_spending": 0.1736, "largest_first_year_tax_component": "Withholding on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/SsiTUpyi4ys", "production_success_at_required_portfolio": 0.9518 }, { "country": "Malaysia", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.3167, "annual_spending_usd_local_purchasing_power": 19000, "local_currency": "MYR", "required_portfolio_usd": 680000, "required_multiple_of_local_spending": 35.79, "implied_initial_withdrawal_rate": 0.0279, "simulated_success_at_required_portfolio": 0.9511, "simulated_success_at_25x_local_spending": 0.873, "first_year_spending_local_currency": 77627.74, "first_year_tax_local_currency": 0.0, "first_year_tax_share_of_spending": 0.0, "largest_first_year_tax_component": "", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/inrIT5Rab6k", "production_success_at_required_portfolio": 0.9519 }, { "country": "Malta", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.632, "annual_spending_usd_local_purchasing_power": 37917, "local_currency": "EUR", "required_portfolio_usd": 1380000, "required_multiple_of_local_spending": 36.4, "implied_initial_withdrawal_rate": 0.0275, "simulated_success_at_required_portfolio": 0.9504, "simulated_success_at_25x_local_spending": 0.8577, "first_year_spending_local_currency": 32828.95, "first_year_tax_local_currency": 3402.63, "first_year_tax_share_of_spending": 0.1036, "largest_first_year_tax_component": "Withholding on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/kl2H16d93Zs", "production_success_at_required_portfolio": 0.9506 }, { "country": "Mexico", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.5901, "annual_spending_usd_local_purchasing_power": 35405, "local_currency": "MXN", "required_portfolio_usd": 1290000, "required_multiple_of_local_spending": 36.44, "implied_initial_withdrawal_rate": 0.0274, "simulated_success_at_required_portfolio": 0.9507, "simulated_success_at_25x_local_spending": 0.8522, "first_year_spending_local_currency": 602757.88, "first_year_tax_local_currency": 47955.3, "first_year_tax_share_of_spending": 0.0796, "largest_first_year_tax_component": "Dividend tax (Art. 140)", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/fmd24QoXdxM", "production_success_at_required_portfolio": 0.9539 }, { "country": "Netherlands", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.8031, "annual_spending_usd_local_purchasing_power": 48184, "local_currency": "EUR", "required_portfolio_usd": 2480000, "required_multiple_of_local_spending": 51.47, "implied_initial_withdrawal_rate": 0.0194, "simulated_success_at_required_portfolio": 0.9502, "simulated_success_at_25x_local_spending": 0.7218, "first_year_spending_local_currency": 41718.48, "first_year_tax_local_currency": 41197.28, "first_year_tax_share_of_spending": 0.9875, "largest_first_year_tax_component": "Box 3 deemed-yield tax", "asset_based_tax_modeled": "yes", "published_scenario_url": "/s/A8EZX3q0czw", "production_success_at_required_portfolio": 0.9544 }, { "country": "Panama", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.5111, "annual_spending_usd_local_purchasing_power": 30664, "local_currency": "USD", "required_portfolio_usd": 1080000, "required_multiple_of_local_spending": 35.22, "implied_initial_withdrawal_rate": 0.0284, "simulated_success_at_required_portfolio": 0.9521, "simulated_success_at_25x_local_spending": 0.8522, "first_year_spending_local_currency": 30664.46, "first_year_tax_local_currency": 2446.75, "first_year_tax_share_of_spending": 0.0798, "largest_first_year_tax_component": "Domestic portfolio tax", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/JY2vn7HiyhQ", "production_success_at_required_portfolio": 0.9555 }, { "country": "Portugal", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.6048, "annual_spending_usd_local_purchasing_power": 36287, "local_currency": "EUR", "required_portfolio_usd": 1510000, "required_multiple_of_local_spending": 41.61, "implied_initial_withdrawal_rate": 0.024, "simulated_success_at_required_portfolio": 0.9506, "simulated_success_at_25x_local_spending": 0.7842, "first_year_spending_local_currency": 31417.42, "first_year_tax_local_currency": 7970.27, "first_year_tax_share_of_spending": 0.2537, "largest_first_year_tax_component": "Tax on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/CHx8gCpqs0U", "production_success_at_required_portfolio": 0.9527 }, { "country": "Singapore", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.7798, "annual_spending_usd_local_purchasing_power": 46790, "local_currency": "SGD", "required_portfolio_usd": 1680000, "required_multiple_of_local_spending": 35.91, "implied_initial_withdrawal_rate": 0.0279, "simulated_success_at_required_portfolio": 0.9505, "simulated_success_at_25x_local_spending": 0.8766, "first_year_spending_local_currency": 59871.95, "first_year_tax_local_currency": 900.47, "first_year_tax_share_of_spending": 0.015, "largest_first_year_tax_component": "Tax on remitted foreign investment income", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/SCPVmyHoDmU", "production_success_at_required_portfolio": 0.9525 }, { "country": "South Africa", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.4202, "annual_spending_usd_local_purchasing_power": 25213, "local_currency": "ZAR", "required_portfolio_usd": 900000, "required_multiple_of_local_spending": 35.7, "implied_initial_withdrawal_rate": 0.028, "simulated_success_at_required_portfolio": 0.952, "simulated_success_at_25x_local_spending": 0.8667, "first_year_spending_local_currency": 407051.42, "first_year_tax_local_currency": 34771.1, "first_year_tax_share_of_spending": 0.0854, "largest_first_year_tax_component": "South African tax \u2014 interest and dividends", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/fF6gHgJunag", "production_success_at_required_portfolio": 0.9525 }, { "country": "Spain", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.637, "annual_spending_usd_local_purchasing_power": 38218, "local_currency": "EUR", "required_portfolio_usd": 1500000, "required_multiple_of_local_spending": 39.25, "implied_initial_withdrawal_rate": 0.0255, "simulated_success_at_required_portfolio": 0.951, "simulated_success_at_25x_local_spending": 0.8125, "first_year_spending_local_currency": 33089.2, "first_year_tax_local_currency": 7971.75, "first_year_tax_share_of_spending": 0.2409, "largest_first_year_tax_component": "Savings tax on dividends/interest", "asset_based_tax_modeled": "yes", "published_scenario_url": "/s/OcKIUc7rNJQ", "production_success_at_required_portfolio": 0.9502 }, { "country": "Switzerland", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 1.2576, "annual_spending_usd_local_purchasing_power": 75454, "local_currency": "CHF", "required_portfolio_usd": 2730000, "required_multiple_of_local_spending": 36.18, "implied_initial_withdrawal_rate": 0.0276, "simulated_success_at_required_portfolio": 0.9506, "simulated_success_at_25x_local_spending": 0.8526, "first_year_spending_local_currency": 61309.92, "first_year_tax_local_currency": 10580.25, "first_year_tax_share_of_spending": 0.1726, "largest_first_year_tax_component": "Cantonal wealth tax", "asset_based_tax_modeled": "yes", "published_scenario_url": "/s/7ZGY_IFBn3k", "production_success_at_required_portfolio": 0.951 }, { "country": "Thailand", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.309, "annual_spending_usd_local_purchasing_power": 18542, "local_currency": "THB", "required_portfolio_usd": 650000, "required_multiple_of_local_spending": 35.06, "implied_initial_withdrawal_rate": 0.0285, "simulated_success_at_required_portfolio": 0.951, "simulated_success_at_25x_local_spending": 0.8657, "first_year_spending_local_currency": 614563.6, "first_year_tax_local_currency": 41761.44, "first_year_tax_share_of_spending": 0.068, "largest_first_year_tax_component": "Withholding on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/iG7yupCJ7Ow", "production_success_at_required_portfolio": 0.9504 }, { "country": "UAE", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.6979, "annual_spending_usd_local_purchasing_power": 41875, "local_currency": "AED", "required_portfolio_usd": 1430000, "required_multiple_of_local_spending": 34.15, "implied_initial_withdrawal_rate": 0.0293, "simulated_success_at_required_portfolio": 0.9514, "simulated_success_at_25x_local_spending": 0.8812, "first_year_spending_local_currency": 153786.6, "first_year_tax_local_currency": 0.0, "first_year_tax_share_of_spending": 0.0, "largest_first_year_tax_component": "", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/uHwEjTIDE_c", "production_success_at_required_portfolio": 0.9509 }, { "country": "UK", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.8726, "annual_spending_usd_local_purchasing_power": 52356, "local_currency": "GBP", "required_portfolio_usd": 1850000, "required_multiple_of_local_spending": 35.33, "implied_initial_withdrawal_rate": 0.0283, "simulated_success_at_required_portfolio": 0.9512, "simulated_success_at_25x_local_spending": 0.8671, "first_year_spending_local_currency": 38770.89, "first_year_tax_local_currency": 0.0, "first_year_tax_share_of_spending": 0.0, "largest_first_year_tax_component": "", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/Z90M_OMgCOM", "production_success_at_required_portfolio": 0.95 }, { "country": "US", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 1.0, "annual_spending_usd_local_purchasing_power": 60000, "local_currency": "USD", "required_portfolio_usd": 2060000, "required_multiple_of_local_spending": 34.33, "implied_initial_withdrawal_rate": 0.0291, "simulated_success_at_required_portfolio": 0.9511, "simulated_success_at_25x_local_spending": 0.8812, "first_year_spending_local_currency": 60000.0, "first_year_tax_local_currency": 0.0, "first_year_tax_share_of_spending": 0.0, "largest_first_year_tax_component": "", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/R56Uz9Glof8", "production_success_at_required_portfolio": 0.9542 }, { "country": "Uruguay", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.7286, "annual_spending_usd_local_purchasing_power": 43715, "local_currency": "UYU", "required_portfolio_usd": 1600000, "required_multiple_of_local_spending": 36.6, "implied_initial_withdrawal_rate": 0.0273, "simulated_success_at_required_portfolio": 0.9515, "simulated_success_at_25x_local_spending": 0.8623, "first_year_spending_local_currency": 1760262.95, "first_year_tax_local_currency": 144961.2, "first_year_tax_share_of_spending": 0.0824, "largest_first_year_tax_component": "IRPF Category II (investment income)", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/IMoogxIcRQU", "production_success_at_required_portfolio": 0.9514 }, { "country": "Vietnam", "annual_spending_usd_us_equivalent": 60000, "cost_of_living_multiplier": 0.2623, "annual_spending_usd_local_purchasing_power": 15735, "local_currency": "VND", "required_portfolio_usd": 570000, "required_multiple_of_local_spending": 36.22, "implied_initial_withdrawal_rate": 0.0276, "simulated_success_at_required_portfolio": 0.9536, "simulated_success_at_25x_local_spending": 0.873, "first_year_spending_local_currency": 409834980.76, "first_year_tax_local_currency": 14275551.13, "first_year_tax_share_of_spending": 0.0348, "largest_first_year_tax_component": "Investment capital income tax", "asset_based_tax_modeled": "no", "published_scenario_url": "/s/dhUFlQCg5iU", "production_success_at_required_portfolio": 0.9539 }, { "country": "Australia", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.9358, "annual_spending_usd_local_purchasing_power": 74864, "local_currency": "AUD", "required_portfolio_usd": 2520000, "required_multiple_of_local_spending": 33.66, "implied_initial_withdrawal_rate": 0.0297, "simulated_success_at_required_portfolio": 0.9505, "simulated_success_at_25x_local_spending": 0.8683, "first_year_spending_local_currency": 106044.98, "first_year_tax_local_currency": 8032.77, "first_year_tax_share_of_spending": 0.0757, "largest_first_year_tax_component": "Tax on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Austria", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.7798, "annual_spending_usd_local_purchasing_power": 62387, "local_currency": "EUR", "required_portfolio_usd": 2430000, "required_multiple_of_local_spending": 38.95, "implied_initial_withdrawal_rate": 0.0257, "simulated_success_at_required_portfolio": 0.9506, "simulated_success_at_25x_local_spending": 0.7867, "first_year_spending_local_currency": 54015.53, "first_year_tax_local_currency": 13396.36, "first_year_tax_share_of_spending": 0.248, "largest_first_year_tax_component": "KESt on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Belgium", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.8141, "annual_spending_usd_local_purchasing_power": 65130, "local_currency": "EUR", "required_portfolio_usd": 2410000, "required_multiple_of_local_spending": 37.0, "implied_initial_withdrawal_rate": 0.027, "simulated_success_at_required_portfolio": 0.9502, "simulated_success_at_25x_local_spending": 0.8279, "first_year_spending_local_currency": 56390.31, "first_year_tax_local_currency": 12519.61, "first_year_tax_share_of_spending": 0.222, "largest_first_year_tax_component": "Pr\u00e9compte mobilier (dividends/interest)", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Brazil", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.4685, "annual_spending_usd_local_purchasing_power": 37477, "local_currency": "BRL", "required_portfolio_usd": 1340000, "required_multiple_of_local_spending": 35.76, "implied_initial_withdrawal_rate": 0.028, "simulated_success_at_required_portfolio": 0.9503, "simulated_success_at_25x_local_spending": 0.8366, "first_year_spending_local_currency": 194313.16, "first_year_tax_local_currency": 23959.67, "first_year_tax_share_of_spending": 0.1233, "largest_first_year_tax_component": "Tax on investment income", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Canada", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.9062, "annual_spending_usd_local_purchasing_power": 72495, "local_currency": "CAD", "required_portfolio_usd": 2460000, "required_multiple_of_local_spending": 33.93, "implied_initial_withdrawal_rate": 0.0295, "simulated_success_at_required_portfolio": 0.9503, "simulated_success_at_25x_local_spending": 0.8635, "first_year_spending_local_currency": 100884.55, "first_year_tax_local_currency": 8866.89, "first_year_tax_share_of_spending": 0.0879, "largest_first_year_tax_component": "Tax on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Chile", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.512, "annual_spending_usd_local_purchasing_power": 40960, "local_currency": "CLP", "required_portfolio_usd": 1360000, "required_multiple_of_local_spending": 33.2, "implied_initial_withdrawal_rate": 0.0301, "simulated_success_at_required_portfolio": 0.9513, "simulated_success_at_25x_local_spending": 0.8741, "first_year_spending_local_currency": 37429248.0, "first_year_tax_local_currency": 816992.34, "first_year_tax_share_of_spending": 0.0218, "largest_first_year_tax_component": "Global Complementary Tax \u2014 investment income", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Costa Rica", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.6368, "annual_spending_usd_local_purchasing_power": 50948, "local_currency": "CRC", "required_portfolio_usd": 1820000, "required_multiple_of_local_spending": 35.72, "implied_initial_withdrawal_rate": 0.028, "simulated_success_at_required_portfolio": 0.9502, "simulated_success_at_25x_local_spending": 0.8366, "first_year_spending_local_currency": 22977982.44, "first_year_tax_local_currency": 2831555.45, "first_year_tax_share_of_spending": 0.1232, "largest_first_year_tax_component": "Withholding on domestic dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Cyprus", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.6395, "annual_spending_usd_local_purchasing_power": 51157, "local_currency": "EUR", "required_portfolio_usd": 1780000, "required_multiple_of_local_spending": 34.8, "implied_initial_withdrawal_rate": 0.0287, "simulated_success_at_required_portfolio": 0.9502, "simulated_success_at_25x_local_spending": 0.8546, "first_year_spending_local_currency": 44291.82, "first_year_tax_local_currency": 5239.88, "first_year_tax_share_of_spending": 0.1183, "largest_first_year_tax_component": "Special Defence Contribution", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Czech Republic", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.6464, "annual_spending_usd_local_purchasing_power": 51713, "local_currency": "CZK", "required_portfolio_usd": 1800000, "required_multiple_of_local_spending": 34.81, "implied_initial_withdrawal_rate": 0.0287, "simulated_success_at_required_portfolio": 0.9504, "simulated_success_at_25x_local_spending": 0.8504, "first_year_spending_local_currency": 1084467.28, "first_year_tax_local_currency": 99249.35, "first_year_tax_share_of_spending": 0.0915, "largest_first_year_tax_component": "Czech personal income tax \u2014 investment income", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "France", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.776, "annual_spending_usd_local_purchasing_power": 62080, "local_currency": "EUR", "required_portfolio_usd": 2500000, "required_multiple_of_local_spending": 40.27, "implied_initial_withdrawal_rate": 0.0248, "simulated_success_at_required_portfolio": 0.9501, "simulated_success_at_25x_local_spending": 0.7604, "first_year_spending_local_currency": 53749.16, "first_year_tax_local_currency": 15761.12, "first_year_tax_share_of_spending": 0.2932, "largest_first_year_tax_component": "PFU on investment income", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Germany", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.7593, "annual_spending_usd_local_purchasing_power": 60747, "local_currency": "EUR", "required_portfolio_usd": 2320000, "required_multiple_of_local_spending": 38.19, "implied_initial_withdrawal_rate": 0.0262, "simulated_success_at_required_portfolio": 0.9507, "simulated_success_at_25x_local_spending": 0.798, "first_year_spending_local_currency": 52595.59, "first_year_tax_local_currency": 11737.32, "first_year_tax_share_of_spending": 0.2232, "largest_first_year_tax_component": "Abgeltungsteuer on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Greece", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.6037, "annual_spending_usd_local_purchasing_power": 48300, "local_currency": "EUR", "required_portfolio_usd": 1730000, "required_multiple_of_local_spending": 35.82, "implied_initial_withdrawal_rate": 0.0279, "simulated_success_at_required_portfolio": 0.9504, "simulated_success_at_25x_local_spending": 0.8366, "first_year_spending_local_currency": 41818.37, "first_year_tax_local_currency": 5162.42, "first_year_tax_share_of_spending": 0.1234, "largest_first_year_tax_component": "Dividend / interest tax", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Hungary", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.5177, "annual_spending_usd_local_purchasing_power": 41415, "local_currency": "HUF", "required_portfolio_usd": 1560000, "required_multiple_of_local_spending": 37.67, "implied_initial_withdrawal_rate": 0.0265, "simulated_success_at_required_portfolio": 0.951, "simulated_success_at_25x_local_spending": 0.8131, "first_year_spending_local_currency": 13016776.29, "first_year_tax_local_currency": 2710708.06, "first_year_tax_share_of_spending": 0.2082, "largest_first_year_tax_component": "Tax and social contribution on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Italy", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.6767, "annual_spending_usd_local_purchasing_power": 54133, "local_currency": "EUR", "required_portfolio_usd": 2180000, "required_multiple_of_local_spending": 40.27, "implied_initial_withdrawal_rate": 0.0248, "simulated_success_at_required_portfolio": 0.9501, "simulated_success_at_25x_local_spending": 0.7689, "first_year_spending_local_currency": 46868.56, "first_year_tax_local_currency": 15249.31, "first_year_tax_share_of_spending": 0.3254, "largest_first_year_tax_component": "Financial income tax", "asset_based_tax_modeled": "yes", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Japan", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.6566, "annual_spending_usd_local_purchasing_power": 52527, "local_currency": "JPY", "required_portfolio_usd": 1950000, "required_multiple_of_local_spending": 37.12, "implied_initial_withdrawal_rate": 0.0269, "simulated_success_at_required_portfolio": 0.9509, "simulated_success_at_25x_local_spending": 0.8163, "first_year_spending_local_currency": 8369091.81, "first_year_tax_local_currency": 1454422.57, "first_year_tax_share_of_spending": 0.1738, "largest_first_year_tax_component": "Withholding on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Malaysia", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.3167, "annual_spending_usd_local_purchasing_power": 25334, "local_currency": "MYR", "required_portfolio_usd": 850000, "required_multiple_of_local_spending": 33.55, "implied_initial_withdrawal_rate": 0.0298, "simulated_success_at_required_portfolio": 0.9516, "simulated_success_at_25x_local_spending": 0.868, "first_year_spending_local_currency": 103503.65, "first_year_tax_local_currency": 0.0, "first_year_tax_share_of_spending": 0.0, "largest_first_year_tax_component": "", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Malta", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.632, "annual_spending_usd_local_purchasing_power": 50556, "local_currency": "EUR", "required_portfolio_usd": 1750000, "required_multiple_of_local_spending": 34.62, "implied_initial_withdrawal_rate": 0.0289, "simulated_success_at_required_portfolio": 0.9509, "simulated_success_at_25x_local_spending": 0.8577, "first_year_spending_local_currency": 43771.93, "first_year_tax_local_currency": 4545.5, "first_year_tax_share_of_spending": 0.1038, "largest_first_year_tax_component": "Withholding on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Mexico", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.5901, "annual_spending_usd_local_purchasing_power": 47206, "local_currency": "MXN", "required_portfolio_usd": 1640000, "required_multiple_of_local_spending": 34.74, "implied_initial_withdrawal_rate": 0.0288, "simulated_success_at_required_portfolio": 0.9507, "simulated_success_at_25x_local_spending": 0.8522, "first_year_spending_local_currency": 803677.17, "first_year_tax_local_currency": 63940.4, "first_year_tax_share_of_spending": 0.0796, "largest_first_year_tax_component": "Dividend tax (Art. 140)", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Netherlands", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.8031, "annual_spending_usd_local_purchasing_power": 64246, "local_currency": "EUR", "required_portfolio_usd": 3170000, "required_multiple_of_local_spending": 49.34, "implied_initial_withdrawal_rate": 0.0203, "simulated_success_at_required_portfolio": 0.9502, "simulated_success_at_25x_local_spending": 0.7153, "first_year_spending_local_currency": 55624.63, "first_year_tax_local_currency": 56719.52, "first_year_tax_share_of_spending": 1.0197, "largest_first_year_tax_component": "Box 3 deemed-yield tax", "asset_based_tax_modeled": "yes", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Panama", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.5111, "annual_spending_usd_local_purchasing_power": 40886, "local_currency": "USD", "required_portfolio_usd": 1420000, "required_multiple_of_local_spending": 34.73, "implied_initial_withdrawal_rate": 0.0288, "simulated_success_at_required_portfolio": 0.9507, "simulated_success_at_25x_local_spending": 0.8522, "first_year_spending_local_currency": 40885.95, "first_year_tax_local_currency": 3252.23, "first_year_tax_share_of_spending": 0.0795, "largest_first_year_tax_component": "Domestic portfolio tax", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Portugal", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.6048, "annual_spending_usd_local_purchasing_power": 48382, "local_currency": "EUR", "required_portfolio_usd": 1890000, "required_multiple_of_local_spending": 39.06, "implied_initial_withdrawal_rate": 0.0256, "simulated_success_at_required_portfolio": 0.9506, "simulated_success_at_25x_local_spending": 0.7842, "first_year_spending_local_currency": 41889.9, "first_year_tax_local_currency": 10614.16, "first_year_tax_share_of_spending": 0.2534, "largest_first_year_tax_component": "Tax on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Singapore", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.7798, "annual_spending_usd_local_purchasing_power": 62386, "local_currency": "SGD", "required_portfolio_usd": 2070000, "required_multiple_of_local_spending": 33.18, "implied_initial_withdrawal_rate": 0.0301, "simulated_success_at_required_portfolio": 0.9509, "simulated_success_at_25x_local_spending": 0.8726, "first_year_spending_local_currency": 79829.27, "first_year_tax_local_currency": 1987.09, "first_year_tax_share_of_spending": 0.0249, "largest_first_year_tax_component": "Tax on remitted foreign investment income", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "South Africa", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.4202, "annual_spending_usd_local_purchasing_power": 33617, "local_currency": "ZAR", "required_portfolio_usd": 1160000, "required_multiple_of_local_spending": 34.51, "implied_initial_withdrawal_rate": 0.029, "simulated_success_at_required_portfolio": 0.951, "simulated_success_at_25x_local_spending": 0.8581, "first_year_spending_local_currency": 542735.22, "first_year_tax_local_currency": 60999.86, "first_year_tax_share_of_spending": 0.1124, "largest_first_year_tax_component": "South African tax \u2014 interest and dividends", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Spain", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.637, "annual_spending_usd_local_purchasing_power": 50957, "local_currency": "EUR", "required_portfolio_usd": 1980000, "required_multiple_of_local_spending": 38.86, "implied_initial_withdrawal_rate": 0.0257, "simulated_success_at_required_portfolio": 0.9511, "simulated_success_at_25x_local_spending": 0.8064, "first_year_spending_local_currency": 44118.93, "first_year_tax_local_currency": 14010.71, "first_year_tax_share_of_spending": 0.3176, "largest_first_year_tax_component": "Savings tax on dividends/interest", "asset_based_tax_modeled": "yes", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Switzerland", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 1.2576, "annual_spending_usd_local_purchasing_power": 100605, "local_currency": "CHF", "required_portfolio_usd": 3600000, "required_multiple_of_local_spending": 35.78, "implied_initial_withdrawal_rate": 0.0279, "simulated_success_at_required_portfolio": 0.9501, "simulated_success_at_25x_local_spending": 0.8485, "first_year_spending_local_currency": 81746.57, "first_year_tax_local_currency": 17246.88, "first_year_tax_share_of_spending": 0.211, "largest_first_year_tax_component": "Cantonal wealth tax", "asset_based_tax_modeled": "yes", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Thailand", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.309, "annual_spending_usd_local_purchasing_power": 24723, "local_currency": "THB", "required_portfolio_usd": 840000, "required_multiple_of_local_spending": 33.98, "implied_initial_withdrawal_rate": 0.0294, "simulated_success_at_required_portfolio": 0.951, "simulated_success_at_25x_local_spending": 0.8657, "first_year_spending_local_currency": 819418.14, "first_year_tax_local_currency": 55681.92, "first_year_tax_share_of_spending": 0.068, "largest_first_year_tax_component": "Withholding on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "UAE", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.6979, "annual_spending_usd_local_purchasing_power": 55834, "local_currency": "AED", "required_portfolio_usd": 1820000, "required_multiple_of_local_spending": 32.6, "implied_initial_withdrawal_rate": 0.0307, "simulated_success_at_required_portfolio": 0.9505, "simulated_success_at_25x_local_spending": 0.8812, "first_year_spending_local_currency": 205048.8, "first_year_tax_local_currency": 0.0, "first_year_tax_share_of_spending": 0.0, "largest_first_year_tax_component": "", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "UK", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.8726, "annual_spending_usd_local_purchasing_power": 69808, "local_currency": "GBP", "required_portfolio_usd": 2340000, "required_multiple_of_local_spending": 33.52, "implied_initial_withdrawal_rate": 0.0298, "simulated_success_at_required_portfolio": 0.9505, "simulated_success_at_25x_local_spending": 0.8637, "first_year_spending_local_currency": 51694.53, "first_year_tax_local_currency": 657.68, "first_year_tax_share_of_spending": 0.0127, "largest_first_year_tax_component": "Dividend / savings tax", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "US", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 1.0, "annual_spending_usd_local_purchasing_power": 80000, "local_currency": "USD", "required_portfolio_usd": 2610000, "required_multiple_of_local_spending": 32.62, "implied_initial_withdrawal_rate": 0.0307, "simulated_success_at_required_portfolio": 0.9506, "simulated_success_at_25x_local_spending": 0.8812, "first_year_spending_local_currency": 80000.0, "first_year_tax_local_currency": 0.0, "first_year_tax_share_of_spending": 0.0, "largest_first_year_tax_component": "", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Uruguay", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.7286, "annual_spending_usd_local_purchasing_power": 58286, "local_currency": "UYU", "required_portfolio_usd": 1990000, "required_multiple_of_local_spending": 34.14, "implied_initial_withdrawal_rate": 0.0293, "simulated_success_at_required_portfolio": 0.9502, "simulated_success_at_25x_local_spending": 0.8623, "first_year_spending_local_currency": 2347017.27, "first_year_tax_local_currency": 192315.19, "first_year_tax_share_of_spending": 0.0819, "largest_first_year_tax_component": "IRPF Category II (investment income)", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Vietnam", "annual_spending_usd_us_equivalent": 80000, "cost_of_living_multiplier": 0.2623, "annual_spending_usd_local_purchasing_power": 20980, "local_currency": "VND", "required_portfolio_usd": 700000, "required_multiple_of_local_spending": 33.37, "implied_initial_withdrawal_rate": 0.03, "simulated_success_at_required_portfolio": 0.9512, "simulated_success_at_25x_local_spending": 0.873, "first_year_spending_local_currency": 546446641.01, "first_year_tax_local_currency": 18859661.81, "first_year_tax_share_of_spending": 0.0345, "largest_first_year_tax_component": "Investment capital income tax", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Australia", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.9358, "annual_spending_usd_local_purchasing_power": 112296, "local_currency": "AUD", "required_portfolio_usd": 3880000, "required_multiple_of_local_spending": 34.55, "implied_initial_withdrawal_rate": 0.0289, "simulated_success_at_required_portfolio": 0.9502, "simulated_success_at_25x_local_spending": 0.8556, "first_year_spending_local_currency": 159067.47, "first_year_tax_local_currency": 19633.05, "first_year_tax_share_of_spending": 0.1234, "largest_first_year_tax_component": "Tax on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Austria", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.7798, "annual_spending_usd_local_purchasing_power": 93581, "local_currency": "EUR", "required_portfolio_usd": 3640000, "required_multiple_of_local_spending": 38.9, "implied_initial_withdrawal_rate": 0.0257, "simulated_success_at_required_portfolio": 0.9505, "simulated_success_at_25x_local_spending": 0.7867, "first_year_spending_local_currency": 81023.3, "first_year_tax_local_currency": 20075.6, "first_year_tax_share_of_spending": 0.2478, "largest_first_year_tax_component": "KESt on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Belgium", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.8141, "annual_spending_usd_local_purchasing_power": 97695, "local_currency": "EUR", "required_portfolio_usd": 3630000, "required_multiple_of_local_spending": 37.16, "implied_initial_withdrawal_rate": 0.0269, "simulated_success_at_required_portfolio": 0.9503, "simulated_success_at_25x_local_spending": 0.8254, "first_year_spending_local_currency": 84585.47, "first_year_tax_local_currency": 18922.09, "first_year_tax_share_of_spending": 0.2237, "largest_first_year_tax_component": "Pr\u00e9compte mobilier (dividends/interest)", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Brazil", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.4685, "annual_spending_usd_local_purchasing_power": 56215, "local_currency": "BRL", "required_portfolio_usd": 2010000, "required_multiple_of_local_spending": 35.76, "implied_initial_withdrawal_rate": 0.028, "simulated_success_at_required_portfolio": 0.9503, "simulated_success_at_25x_local_spending": 0.8366, "first_year_spending_local_currency": 291469.74, "first_year_tax_local_currency": 35939.51, "first_year_tax_share_of_spending": 0.1233, "largest_first_year_tax_component": "Tax on investment income", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Canada", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.9062, "annual_spending_usd_local_purchasing_power": 108743, "local_currency": "CAD", "required_portfolio_usd": 3770000, "required_multiple_of_local_spending": 34.67, "implied_initial_withdrawal_rate": 0.0288, "simulated_success_at_required_portfolio": 0.9502, "simulated_success_at_25x_local_spending": 0.8536, "first_year_spending_local_currency": 151326.83, "first_year_tax_local_currency": 17077.57, "first_year_tax_share_of_spending": 0.1129, "largest_first_year_tax_component": "Tax on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Chile", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.512, "annual_spending_usd_local_purchasing_power": 61440, "local_currency": "CLP", "required_portfolio_usd": 2060000, "required_multiple_of_local_spending": 33.53, "implied_initial_withdrawal_rate": 0.0298, "simulated_success_at_required_portfolio": 0.9508, "simulated_success_at_25x_local_spending": 0.8689, "first_year_spending_local_currency": 56143872.0, "first_year_tax_local_currency": 2062577.75, "first_year_tax_share_of_spending": 0.0367, "largest_first_year_tax_component": "Global Complementary Tax \u2014 investment income", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Costa Rica", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.6368, "annual_spending_usd_local_purchasing_power": 76422, "local_currency": "CRC", "required_portfolio_usd": 2730000, "required_multiple_of_local_spending": 35.72, "implied_initial_withdrawal_rate": 0.028, "simulated_success_at_required_portfolio": 0.9502, "simulated_success_at_25x_local_spending": 0.8366, "first_year_spending_local_currency": 34466973.66, "first_year_tax_local_currency": 4247333.18, "first_year_tax_share_of_spending": 0.1232, "largest_first_year_tax_component": "Withholding on domestic dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Cyprus", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.6395, "annual_spending_usd_local_purchasing_power": 76735, "local_currency": "EUR", "required_portfolio_usd": 2670000, "required_multiple_of_local_spending": 34.8, "implied_initial_withdrawal_rate": 0.0287, "simulated_success_at_required_portfolio": 0.9502, "simulated_success_at_25x_local_spending": 0.8546, "first_year_spending_local_currency": 66437.73, "first_year_tax_local_currency": 7859.82, "first_year_tax_share_of_spending": 0.1183, "largest_first_year_tax_component": "Special Defence Contribution", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Czech Republic", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.6464, "annual_spending_usd_local_purchasing_power": 77569, "local_currency": "CZK", "required_portfolio_usd": 2720000, "required_multiple_of_local_spending": 35.07, "implied_initial_withdrawal_rate": 0.0285, "simulated_success_at_required_portfolio": 0.9502, "simulated_success_at_25x_local_spending": 0.8455, "first_year_spending_local_currency": 1626700.92, "first_year_tax_local_currency": 165891.31, "first_year_tax_share_of_spending": 0.102, "largest_first_year_tax_component": "Czech personal income tax \u2014 investment income", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "France", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.776, "annual_spending_usd_local_purchasing_power": 93119, "local_currency": "EUR", "required_portfolio_usd": 3800000, "required_multiple_of_local_spending": 40.81, "implied_initial_withdrawal_rate": 0.0245, "simulated_success_at_required_portfolio": 0.9502, "simulated_success_at_25x_local_spending": 0.7502, "first_year_spending_local_currency": 80623.75, "first_year_tax_local_currency": 24007.08, "first_year_tax_share_of_spending": 0.2978, "largest_first_year_tax_component": "PFU on investment income", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Germany", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.7593, "annual_spending_usd_local_purchasing_power": 91121, "local_currency": "EUR", "required_portfolio_usd": 3490000, "required_multiple_of_local_spending": 38.3, "implied_initial_withdrawal_rate": 0.0261, "simulated_success_at_required_portfolio": 0.9506, "simulated_success_at_25x_local_spending": 0.7959, "first_year_spending_local_currency": 78893.38, "first_year_tax_local_currency": 17925.52, "first_year_tax_share_of_spending": 0.2272, "largest_first_year_tax_component": "Abgeltungsteuer on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Greece", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.6037, "annual_spending_usd_local_purchasing_power": 72450, "local_currency": "EUR", "required_portfolio_usd": 2590000, "required_multiple_of_local_spending": 35.75, "implied_initial_withdrawal_rate": 0.028, "simulated_success_at_required_portfolio": 0.9502, "simulated_success_at_25x_local_spending": 0.8366, "first_year_spending_local_currency": 62727.56, "first_year_tax_local_currency": 7733.65, "first_year_tax_share_of_spending": 0.1233, "largest_first_year_tax_component": "Dividend / interest tax", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Hungary", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.5177, "annual_spending_usd_local_purchasing_power": 62123, "local_currency": "HUF", "required_portfolio_usd": 2310000, "required_multiple_of_local_spending": 37.18, "implied_initial_withdrawal_rate": 0.0269, "simulated_success_at_required_portfolio": 0.9502, "simulated_success_at_25x_local_spending": 0.8163, "first_year_spending_local_currency": 19525164.43, "first_year_tax_local_currency": 3520168.27, "first_year_tax_share_of_spending": 0.1803, "largest_first_year_tax_component": "Tax and social contribution on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Italy", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.6767, "annual_spending_usd_local_purchasing_power": 81199, "local_currency": "EUR", "required_portfolio_usd": 3270000, "required_multiple_of_local_spending": 40.27, "implied_initial_withdrawal_rate": 0.0248, "simulated_success_at_required_portfolio": 0.9501, "simulated_success_at_25x_local_spending": 0.7689, "first_year_spending_local_currency": 70302.84, "first_year_tax_local_currency": 22873.97, "first_year_tax_share_of_spending": 0.3254, "largest_first_year_tax_component": "Financial income tax", "asset_based_tax_modeled": "yes", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Japan", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.6566, "annual_spending_usd_local_purchasing_power": 78790, "local_currency": "JPY", "required_portfolio_usd": 2920000, "required_multiple_of_local_spending": 37.06, "implied_initial_withdrawal_rate": 0.027, "simulated_success_at_required_portfolio": 0.9507, "simulated_success_at_25x_local_spending": 0.8163, "first_year_spending_local_currency": 12553637.72, "first_year_tax_local_currency": 2179110.62, "first_year_tax_share_of_spending": 0.1736, "largest_first_year_tax_component": "Withholding on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Malaysia", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.3167, "annual_spending_usd_local_purchasing_power": 38001, "local_currency": "MYR", "required_portfolio_usd": 1290000, "required_multiple_of_local_spending": 33.95, "implied_initial_withdrawal_rate": 0.0295, "simulated_success_at_required_portfolio": 0.9501, "simulated_success_at_25x_local_spending": 0.8562, "first_year_spending_local_currency": 155255.47, "first_year_tax_local_currency": 0.0, "first_year_tax_share_of_spending": 0.0, "largest_first_year_tax_component": "", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Malta", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.632, "annual_spending_usd_local_purchasing_power": 75834, "local_currency": "EUR", "required_portfolio_usd": 2620000, "required_multiple_of_local_spending": 34.55, "implied_initial_withdrawal_rate": 0.0289, "simulated_success_at_required_portfolio": 0.9504, "simulated_success_at_25x_local_spending": 0.8577, "first_year_spending_local_currency": 65657.9, "first_year_tax_local_currency": 6805.27, "first_year_tax_share_of_spending": 0.1036, "largest_first_year_tax_component": "Withholding on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Mexico", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.5901, "annual_spending_usd_local_purchasing_power": 70809, "local_currency": "MXN", "required_portfolio_usd": 2460000, "required_multiple_of_local_spending": 34.74, "implied_initial_withdrawal_rate": 0.0288, "simulated_success_at_required_portfolio": 0.9507, "simulated_success_at_25x_local_spending": 0.8522, "first_year_spending_local_currency": 1205515.75, "first_year_tax_local_currency": 95910.61, "first_year_tax_share_of_spending": 0.0796, "largest_first_year_tax_component": "Dividend tax (Art. 140)", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Netherlands", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.8031, "annual_spending_usd_local_purchasing_power": 96369, "local_currency": "EUR", "required_portfolio_usd": 4840000, "required_multiple_of_local_spending": 50.22, "implied_initial_withdrawal_rate": 0.0199, "simulated_success_at_required_portfolio": 0.9502, "simulated_success_at_25x_local_spending": 0.7034, "first_year_spending_local_currency": 83436.95, "first_year_tax_local_currency": 87951.02, "first_year_tax_share_of_spending": 1.0541, "largest_first_year_tax_component": "Box 3 deemed-yield tax", "asset_based_tax_modeled": "yes", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Panama", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.5111, "annual_spending_usd_local_purchasing_power": 61329, "local_currency": "USD", "required_portfolio_usd": 2130000, "required_multiple_of_local_spending": 34.73, "implied_initial_withdrawal_rate": 0.0288, "simulated_success_at_required_portfolio": 0.9507, "simulated_success_at_25x_local_spending": 0.8522, "first_year_spending_local_currency": 61328.93, "first_year_tax_local_currency": 4878.35, "first_year_tax_share_of_spending": 0.0795, "largest_first_year_tax_component": "Domestic portfolio tax", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Portugal", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.6048, "annual_spending_usd_local_purchasing_power": 72573, "local_currency": "EUR", "required_portfolio_usd": 2830000, "required_multiple_of_local_spending": 38.99, "implied_initial_withdrawal_rate": 0.0256, "simulated_success_at_required_portfolio": 0.9503, "simulated_success_at_25x_local_spending": 0.7842, "first_year_spending_local_currency": 62834.85, "first_year_tax_local_currency": 15901.93, "first_year_tax_share_of_spending": 0.2531, "largest_first_year_tax_component": "Tax on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Singapore", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.7798, "annual_spending_usd_local_purchasing_power": 93579, "local_currency": "SGD", "required_portfolio_usd": 3140000, "required_multiple_of_local_spending": 33.55, "implied_initial_withdrawal_rate": 0.0298, "simulated_success_at_required_portfolio": 0.9509, "simulated_success_at_25x_local_spending": 0.8688, "first_year_spending_local_currency": 119743.91, "first_year_tax_local_currency": 4719.81, "first_year_tax_share_of_spending": 0.0394, "largest_first_year_tax_component": "Tax on remitted foreign investment income", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "South Africa", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.4202, "annual_spending_usd_local_purchasing_power": 50425, "local_currency": "ZAR", "required_portfolio_usd": 1780000, "required_multiple_of_local_spending": 35.3, "implied_initial_withdrawal_rate": 0.0283, "simulated_success_at_required_portfolio": 0.9502, "simulated_success_at_25x_local_spending": 0.8476, "first_year_spending_local_currency": 814102.83, "first_year_tax_local_currency": 130570.29, "first_year_tax_share_of_spending": 0.1604, "largest_first_year_tax_component": "South African tax \u2014 interest and dividends", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Spain", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.637, "annual_spending_usd_local_purchasing_power": 76435, "local_currency": "EUR", "required_portfolio_usd": 3120000, "required_multiple_of_local_spending": 40.82, "implied_initial_withdrawal_rate": 0.0245, "simulated_success_at_required_portfolio": 0.9503, "simulated_success_at_25x_local_spending": 0.7876, "first_year_spending_local_currency": 66178.4, "first_year_tax_local_currency": 31069.58, "first_year_tax_share_of_spending": 0.4695, "largest_first_year_tax_component": "Wealth tax (Impuesto sobre el Patrimonio)", "asset_based_tax_modeled": "yes", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Switzerland", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 1.2576, "annual_spending_usd_local_purchasing_power": 150907, "local_currency": "CHF", "required_portfolio_usd": 5540000, "required_multiple_of_local_spending": 36.71, "implied_initial_withdrawal_rate": 0.0272, "simulated_success_at_required_portfolio": 0.9503, "simulated_success_at_25x_local_spending": 0.8397, "first_year_spending_local_currency": 122619.85, "first_year_tax_local_currency": 33275.33, "first_year_tax_share_of_spending": 0.2714, "largest_first_year_tax_component": "Cantonal wealth tax", "asset_based_tax_modeled": "yes", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Thailand", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.309, "annual_spending_usd_local_purchasing_power": 37084, "local_currency": "THB", "required_portfolio_usd": 1260000, "required_multiple_of_local_spending": 33.98, "implied_initial_withdrawal_rate": 0.0294, "simulated_success_at_required_portfolio": 0.951, "simulated_success_at_25x_local_spending": 0.8657, "first_year_spending_local_currency": 1229127.21, "first_year_tax_local_currency": 83522.88, "first_year_tax_share_of_spending": 0.068, "largest_first_year_tax_component": "Withholding on dividends/interest", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "UAE", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.6979, "annual_spending_usd_local_purchasing_power": 83750, "local_currency": "AED", "required_portfolio_usd": 2730000, "required_multiple_of_local_spending": 32.6, "implied_initial_withdrawal_rate": 0.0307, "simulated_success_at_required_portfolio": 0.9505, "simulated_success_at_25x_local_spending": 0.8812, "first_year_spending_local_currency": 307573.19, "first_year_tax_local_currency": 0.0, "first_year_tax_share_of_spending": 0.0, "largest_first_year_tax_component": "", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "UK", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.8726, "annual_spending_usd_local_purchasing_power": 104713, "local_currency": "GBP", "required_portfolio_usd": 3550000, "required_multiple_of_local_spending": 33.9, "implied_initial_withdrawal_rate": 0.0295, "simulated_success_at_required_portfolio": 0.9505, "simulated_success_at_25x_local_spending": 0.8585, "first_year_spending_local_currency": 77541.79, "first_year_tax_local_currency": 2437.7, "first_year_tax_share_of_spending": 0.0314, "largest_first_year_tax_component": "Dividend / savings tax", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "US", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 1.0, "annual_spending_usd_local_purchasing_power": 120000, "local_currency": "USD", "required_portfolio_usd": 3910000, "required_multiple_of_local_spending": 32.58, "implied_initial_withdrawal_rate": 0.0307, "simulated_success_at_required_portfolio": 0.9503, "simulated_success_at_25x_local_spending": 0.8812, "first_year_spending_local_currency": 120000.0, "first_year_tax_local_currency": 0.0, "first_year_tax_share_of_spending": 0.0, "largest_first_year_tax_component": "", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Uruguay", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.7286, "annual_spending_usd_local_purchasing_power": 87430, "local_currency": "UYU", "required_portfolio_usd": 2990000, "required_multiple_of_local_spending": 34.2, "implied_initial_withdrawal_rate": 0.0292, "simulated_success_at_required_portfolio": 0.9505, "simulated_success_at_25x_local_spending": 0.8623, "first_year_spending_local_currency": 3520525.9, "first_year_tax_local_currency": 288955.99, "first_year_tax_share_of_spending": 0.0821, "largest_first_year_tax_component": "IRPF Category II (investment income)", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" }, { "country": "Vietnam", "annual_spending_usd_us_equivalent": 120000, "cost_of_living_multiplier": 0.2623, "annual_spending_usd_local_purchasing_power": 31470, "local_currency": "VND", "required_portfolio_usd": 1050000, "required_multiple_of_local_spending": 33.37, "implied_initial_withdrawal_rate": 0.03, "simulated_success_at_required_portfolio": 0.9512, "simulated_success_at_25x_local_spending": 0.873, "first_year_spending_local_currency": 819669961.51, "first_year_tax_local_currency": 28289492.71, "first_year_tax_share_of_spending": 0.0345, "largest_first_year_tax_component": "Investment capital income tax", "asset_based_tax_modeled": "no", "published_scenario_url": "", "production_success_at_required_portfolio": "" } ], "cells_without_a_threshold": [], "exchange_rate_snapshot": { "provider": "frankfurter.dev", "as_of": "2026-08-14", "retrieved_at": "2026-08-14T22:37:40.526482+00:00", "source_quality": "live" }, "published_calibration": { "method": "production_oracle", "target_success": 0.95, "note": "Published cells are calibrated against production: the locally located threshold is a lower bound, raised until a production run clears the target. The figure published is that run's, and the share link is that run. See research/README.md rule 3.", "cells_calibrated": 31 }, "threshold_selection_note": "" }