Wintergreen, I believe you are flat out wrong....
with those numbers (1.26mil portfolio and 56,400 spend/year) inputed at Firecalc:
"Here is how your portfolio would have fared in each of the 124 cycles. The lowest and highest portfolio balance at the end of your retirement was $-1,379,793 to $6,612,793, with an average at the end of $1,903,289. (Note: this is looking at all the possible periods; values are in terms of the dollars as of the beginning of the retirement period for each cycle.)
For our purposes, failure means the portfolio was depleted before the end of the 30 years. FIRECalc found that 19 cycles failed, for a success rate of 84.7%."
For 1mil portfolio and 30k spend:
"Here is how your portfolio would have fared in each of the 124 cycles. The lowest and highest portfolio balance at the end of your retirement was $546,203 to $6,585,050, with an average at the end of $2,717,054. (Note: this is looking at all the possible periods; values are in terms of the dollars as of the beginning of the retirement period for each cycle.)
For our purposes, failure means the portfolio was depleted before the end of the 30 years. FIRECalc found that 0 cycles failed, for a success rate of 100.0%."