.

Stock Price10.00Stock Price10.00

.

Yield/ Growth5.00%1% Dividend GrowthYield/ Growth2.00%5% Dividend Growth

.

Starting Capital100,000.00Starting Capital100,000.00

.

Dividend0.50Dividend0.20

.

Stock AStock BStock CBonds

.

YearStocksDPSAnnual IncomeStocksYearStocksDPSAnnual IncomeStocksYearStocksDPSAnnual IncomeStocksValueAnnual Income

.

200710,000.000.505,000.00500.00200710,000.000.202,000.00200.00200710,000.000.05500.0050.002007100,000.00

.

200810,500.000.515,302.50530.25200810,200.000.212,142.00214.20200810,050.000.06552.7555.282008106,000.006000

.

200911,030.250.515,625.98562.60200910,414.200.222,296.33229.63200910,105.280.06611.3761.142009112,360.006360

.

201011,592.850.525,972.06597.21201010,643.830.232,464.31246.43201010,166.410.07676.5767.662010119,101.606741.60000000001

.

201112,190.050.526,342.51634.25201110,890.260.242,647.44264.74201110,234.070.07749.1974.922011126,247.707146.096

.

201212,824.300.536,739.24673.92201211,155.010.262,847.39284.74201210,308.990.08830.1483.012012133,822.567574.86176000001

.

201313,498.230.537,164.32716.43201311,439.750.273,066.07306.61201310,392.000.09920.5092.052013141,851.918029.3534656

.

201414,214.660.547,620.02762.00201411,746.350.283,305.66330.57201410,484.050.101,021.52102.152014150,363.038511.11467353601

.

201514,976.660.548,108.79810.88201512,076.920.303,568.62356.86201510,586.200.111,134.62113.462015159,384.819021.78155394818

.

201615,787.540.558,633.30863.33201612,433.780.313,857.78385.78201610,699.670.121,261.46126.152016168,947.909563.08844718506

.

201716,650.870.559,196.46919.65201712,819.560.334,176.34417.63201710,825.810.131,403.97140.402017179,084.7710136.8737540162

.

201817,570.520.569,801.44980.14201813,237.190.344,528.02452.80201810,966.210.141,564.39156.442018189,829.8610745.0861792571

.

201918,550.660.5610,451.671,045.17201913,690.000.364,917.05491.71201911,122.650.161,745.38174.542019201,219.6511389.7913500126

.

202019,595.830.5711,150.941,115.09202014,181.700.385,348.34534.83202011,297.190.171,950.05195.002020213,292.8312073.1788310133

.

202120,710.920.5711,903.341,190.33202114,716.540.405,827.55582.75202111,492.190.192,182.08218.212021226,090.4012797.5695608741

.

202221,901.260.5812,713.341,271.33202215,299.290.426,361.22636.12202211,710.400.212,445.86244.592022239,655.8213565.4237345266

.

202323,172.590.5913,585.841,358.58202315,935.410.446,957.00695.70202311,954.990.232,746.64274.662023254,035.1714379.3491585982

.

202424,531.170.5914,526.191,452.62202416,631.110.467,623.76762.38202412,229.650.253,090.72309.072024269,277.2815242.110108114

.

202525,983.790.6015,540.221,554.02202517,393.490.488,371.90837.19202512,538.720.283,485.71348.572025285,433.9216156.6367146009

.

202627,537.820.6016,634.341,663.43202618,230.680.519,213.60921.36202612,887.290.313,940.88394.092026302,559.9517126.0349174769

.

202729,201.250.6117,815.541,781.55202719,152.040.5310,163.211,016.32202713,281.380.344,467.52446.752027320,713.5518153.5970125255

.

202830,982.800.6219,091.481,909.15202820,168.360.5611,237.661,123.77202813,728.130.375,079.58507.962028339,956.3619242.8128332771

.

202932,891.950.6220,470.572,047.06202921,292.130.5912,457.001,245.70202914,236.090.415,794.29579.432029360,353.7420397.3816032737

.

203034,939.010.6321,962.012,196.20203022,537.830.6113,845.091,384.51203014,815.520.456,633.13663.312030381,974.9721621.2244994701

.

203137,135.210.6323,575.932,357.59203123,922.340.6515,430.391,543.04203115,478.830.497,623.12762.312031404,893.4622918.4979694384

.

203239,492.800.6425,323.422,532.34203225,465.370.6817,246.961,724.70203216,241.150.548,798.40879.842032429,187.0724293.6078476047

.

203342,025.150.6527,216.672,721.67203327,190.070.7119,335.801,933.58203317,120.990.6010,202.551,020.252033454,938.3025751.224318461

.

203444,746.810.6529,269.092,926.91203429,123.650.7521,746.382,174.64203418,141.240.6611,891.581,189.162034482,234.5927296.2977775686

.

203547,673.720.6631,495.433,149.54203531,298.290.7824,538.672,453.87203519,330.400.7213,938.181,393.822035511,168.6728934.0756442227

.

203650,823.260.6733,911.923,391.19203633,752.150.8227,785.692,778.57203620,724.220.7916,437.511,643.752036541,838.7930670.1201828761

.

203754,214.460.6736,536.453,653.64203736,530.720.8631,576.743,157.67203722,367.970.8719,515.381,951.542037574,349.1232510.3273938487

.

203857,868.100.6839,388.723,938.87203839,688.400.9136,021.503,602.15203824,319.500.9623,339.842,333.982038608,810.0634460.9470374796

.

203961,806.970.6942,490.464,249.05203943,290.550.9541,255.394,125.54203926,653.491.0628,137.792,813.782039645,338.6736528.6038597283

.

204066,056.020.6945,865.674,586.57204047,416.091.0047,446.324,744.63204029,467.271.1634,219.093,421.912040684,058.9938720.320091312

.

204170,642.580.7049,540.834,954.08204152,160.721.0554,803.685,480.37204132,889.181.2842,012.094,201.212041725,102.5341043.5392967908

.

204275,596.670.7153,545.225,354.52204257,641.091.1063,589.826,358.98204237,090.391.4152,116.515,211.652042768,608.6843506.1516545982

.

204380,951.190.7257,911.225,791.12204364,000.071.1674,135.337,413.53204342,302.041.5565,383.476,538.352043814,725.2046116.5207538741

.

204486,742.310.7262,674.646,267.46204471,413.601.2286,859.038,685.90204448,840.381.7083,038.308,303.832044863,608.7148883.5119991066

.

204593,009.780.7367,875.156,787.52204580,099.511.28102,294.7110,229.47204557,144.211.87106,872.0910,687.212045915,425.2351816.522719053

.

204699,797.290.7473,556.727,355.67204690,328.981.34121,126.6612,112.67204667,831.422.06139,545.4413,954.542046970,350.7554925.5140821962

.

2047107,152.960.7479,768.087,976.812047102,441.641.41144,237.6014,423.76204781,785.972.26185,078.6018,507.8620471,028,571.7958221.0449271279

.

2048115,129.770.7586,563.338,656.332048116,865.401.48172,773.5417,277.352048100,293.832.49249,657.3224,965.7320481,090,286.1061714.3076227555

.

2049123,786.100.7694,002.549,400.252049134,142.761.55208,232.1520,823.222049125,259.562.740.0020491,155,703.2765417.166080121