When you're crunching a lot of numbers, more accurate sources would be helpful. How sure are you about the performance of the S&P 500? For a similar period, including dividends but net of tax, I'd say 10-11% per year, not 9-10% per year. What makes you now that we are in the bear market? Overall, but interesting first contribution. @ccf