|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Initial |
|
|
|
|
|
|
|
|
Investment= |
|
|
Ending |
Spending Income |
|
|
|
Ending |
|
$1,000,000 |
|
|
Index |
(100= Beginning Index Value) |
Ending |
Ending |
|
Monetary |
|
|
|
|
Values |
|
Index Value |
Index Value |
|
Values |
Ending Value |
Ending Value, |
|
|
|
|
(12/31/41), |
(12/31/41), |
|
|
(12/31/41), |
(12/31/41), |
|
|
(1926-1941) |
Initial Asset Allocation |
If Investment |
If Investment |
|
|
If Investment |
If Investment |
|
|
|
|
(Remains Untouched) |
Begins |
Begins |
|
|
Begins |
Begins |
|
|
|
|
(Equity %/Fixed Income %) |
on 1/1/26 |
on 1/1/29 |
|
|
on 1/1/26 |
on 1/1/29 |
|
|
|
|
|
|
|
|
|
|
|
100/0 |
68 |
36 |
|
|
$681,041 |
$356,896 |
|
|
|
|
70/30 |
84 |
58 |
|
843,181 |
582,110 |
|
|
|
|
60/40 |
90 |
66 |
|
897,227 |
657,182 |
|
|
|
|
50/50 |
95 |
73 |
|
951,274 |
732,253 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Rebalancing |
|
|
|
|
|
|
|
|
to maintain equities |
|
|
|
|
|
|
|
|
between 50% and |
|
|
|
|
|
|
|
|
|
70%, adding 1/4 of |
|
|
|
|
|
|
|
|
reserves for every |
|
|
|
|
|
|
|
|
10% market decline |
|
|
|
|
|
|
|
|
[Beginning equity target 70%] |
|
54 |
|
|
$539,128 |
|
|
|
|
|
|
|
|
|
|
|
[Beginning equity target 60%] |
|
61 |
|
|
$608,371 |
|
|
|
|
|
|
|
|
|
|
|
[Beginning equity target 50%] |
|
68 |
|
|
$681,788 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Source: Data supplied by
Ibbotson Associates |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|