No, because what it does is include $28,800 of expense withdrawals for the mortgage for the entire projection period but since the $28,800 of offsetting pension income starts when the mortgage ends its offsets the mortgage payments... the netresult is withdrawals of zero from when the mortgage ends until the end of the projection period.
