This one has a fighting chance of actually living up to the standards that you're trying to impose on a withdrawal portfolio. This one actually succeeds 62.14% of the time. It succeeds over twice as much as the one that you're proposing using. If you have gold in a portfolio or some other alternatives, that tends to diversify the portfolio further and give you a higher projected-safe-foot-drawal rate.