| S&P 500 | 11.0% |
| Long-Term Corporate Bonds | 5.7 |
| Long-Term Government Bonds | 5.3 |
| 30-Day T-Bills | 3.8 |
| Inflation | 3.1 |
| Source: Ibbotson Associates. | |
| Portfolio Success Rates: 1926 to 1995
(Percentage of all past payout periods supported by the portfolio) Withdrawal Rate as a % of Initial Portfolio Value: |
||||||||||
| Payout Period | 3% | 4% | 5% | 6% | 7% | 8% | 9% | 10% | 11% | 12% |
| 100% Stocks | ||||||||||
| 15 Years | 100 | 100 | 98 | 98 | 93 | 91 | 88 | 77 | 63 | 55 |
| 20 Years | 100 | 98 | 96 | 94 | 92 | 84 | 73 | 61 | 47 | 43 |
| 25 Years | 100 | 98 | 96 | 91 | 87 | 78 | 70 | 50 | 43 | 35 |
| 30 Years | 100 | 98 | 95 | 90 | 85 | 78 | 68 | 54 | 49 | 34 |
| 75% Stocks/25% Bonds | ||||||||||
| 15 Years | 100 | 100 | 100 | 100 | 96 | 95 | 91 | 79 | 63 | 46 |
| 20 Years | 100 | 100 | 100 | 96 | 94 | 88 | 71 | 51 | 41 | 33 |
| 25 Years | 100 | 100 | 98 | 96 | 91 | 78 | 57 | 46 | 33 | 26 |
| 30 Years | 100 | 100 | 98 | 95 | 88 | 73 | 54 | 46 | 37 | 24 |
| 50% Stocks/50% Bonds | ||||||||||
| 15 Years | 100 | 100 | 100 | 100 | 100 | 98 | 91 | 71 | 50 | 36 |
| 20 Years | 100 | 100 | 100 | 100 | 96 | 88 | 61 | 41 | 25 | 10 |
| 25 Years | 100 | 100 | 100 | 98 | 96 | 70 | 43T | 22 | 7 | 0 |
| 30 Years | 100 | 100 | 100 | 98 | 90 | 51 | 37 | 15 | 0 | 0 |
| 25% Stocks/75% Bonds | ||||||||||
| 15 Years | 100 | 100 | 100 | 100 | 100 | 100 | 91 | 50 | 21 | 14 |
| 20 Years | 100 | 100 | 100 | 100 | 100 | 71 | 24 | 12 | 4 | 2 |
| 25 Years | 100 | 100 | 100 | 100 | 78 | 22 | 9 | 0 | 0 | 0 |
| 30 Years | 100 | 100 | 100 | 100 | 32 | 5 | 0 | 0 | 0 | 0 |
| 100% Bonds | ||||||||||
| 15 Years | 100 | 100 | 100 | 100 | 100 | 79 | 43 | 38 | 14 | 7 |
| 20 Years | 100 | 100 | 100 | 96 | 47 | 35 | 16 | 6 | 0 | 0 |
| 25 Years | 100 | 100 | 98 | 52 | 26 | 7 | 2 | 0 | 0 | 0 |
| 30 Years | 100 | 100 | 51 | 27 | 0 | 0 | 0 | 0 | 0 | 0 |
| Note: Numbers are rounded to the nearest whole percentage. The number of overlapping 15-year payout periods from 1946-95, inclusively, is 36; 20-year periods, 31; 25-year periods, 26; 30-year periods, 21. Stocks are represented by the S&P 500 index, and bonds are represented by long-term, high-grade corporates. | ||||||||||
| Source: Ibbotson Associates. | ||||||||||
| Inflation-Adjusted Portfolio Success Rates: 1926 to 1995 (Percentage of all past payout periods supported by the portfolio after adjusting withdrawals for inflation) Withdrawal Rate as a % of Initial Portfolio Value: |
||||||||||
| Payout Period | 3% | 4% | 5% | 6% | 7% | 8% | 9% | 10% | 11% | 12% |
| 100% Stocks | ||||||||||
| 15 Years | 100 | 100 | 100 | 91 | 79 | 70 | 63 | 55 | 43 | 34 |
| 20 Years | 100 | 100 | 88 | 75 | 63 | 53 | 43 | 33 | 29 | 24 |
| 25 Years | 100 | 100 | 87 | 70 | 59 | 46 | 35 | 30 | 26 | 20 |
| 30 Years | 100 | 95 | 85 | 68 | 59 | 41 | 34 | 34 | 27 | 15 |
| 75% Stocks/25% Bonds | ||||||||||
| 15 Years | 100 | 100 | 100 | 95 | 82 | 68 | 64 | 46 | 36 | 27 |
| 20 Years | 100 | 100 | 90 | 75 | 61 | 51 | 37 | 27 | 20 | 12 |
| 25 Years | 100 | 100 | 85 | 65 | 50 | 37 | 30 | 22 | 7 | 2 |
| 30 Years | 100 | 98 | 83 | 68 | 49 | 34 | 22 | 7 | 2 | 0 |
| 50% Stocks/50% Bonds | ||||||||||
| 15 Years | 100 | 100 | 100 | 93 | 79 | 64 | 50 | 32 | 23 | 13 |
| 20 Years | 100 | 100 | 90 | 75 | 55 | 33 | 22 | 10 | 0 | 0 |
| 25 Years | 100 | 100 | 80 | 57 | 37 | 20 | 7 | 0 | 0 | 0 |
| 30 Years | 100 | 95 | 76 | 51 | 17 | 5 | 0 | 0 | 0 | 0 |
| 25% Stocks/75% Bonds | ||||||||||
| 15 Years | 100 | 100 | 100 | 89 | 70 | 50 | 32 | 18 | 13 | 7 |
| 20 Years | 100 | 100 | 82 | 47 | 31 | 16 | 8 | 4 | 0 | 0 |
| 25 Years | 100 | 93 | 48 | 24 | 15 | 4 | 2 | 0 | 0 | 0 |
| 30 Years | 100 | 71 | 27 | 20 | 5 | 0 | 0 | 0 | 0 | 0 |
| 100% Bonds | ||||||||||
| 15 Years | 100 | 100 | 100 | 71 | 39 | 21 | 18 | 16 | 14 | 9 |
| 20 Years | 100 | 90 | 47 | 20 | 14 | 12 | 10 | 2 | 0 | 0 |
| 25 Years | 100 | 46 | 17 | 15 | 11 | 2 | 0 | 0 | 0 | 0 |
| 30 Years | 80 | 20 | 17 | 12 | 0 | 0 | 0 | 0 | 0 | 0 |
| Note: Numbers are rounded to the nearest whole percentage. The number of overlapping 15-year payout periods from 1926-95, inclusively, is 56; 20-year periods, 51; 25-year periods, 46; 30-year periods, 41. Stocks are represented by the S&P 500 index, and bonds are represented by long-term, high-grade corporates, and inflation (deflation) rates are based on the Consumer Price Index (CPI). | ||||||||||
| Source: Ibbotson Associates. | ||||||||||
| Current annual income | $120,000 |
| Current annual expenses | $100,000 |
| Annual savings | $20,000 |
| Estimate of future expenses | $100,000 |
| Social Security | ($15,000) |
| Defined benefits | ($5,000) |
| Gap | $80,000 |