Very neat. What is interesting is how the market return affects the amount you have from retirement to 100. For the specifications I put in a 6% rate of return on the market would put me at about dead broke at 100, a 6.5% rate of return would put me at about even savings at 100, and at 7% I would gain savings from retirement until 100.
