RESULTS OF INVESTING $ 4800 ANNUALLY UNTIL RETIREMENT
IF MARKET PERFORMS AS IT DID STARTING IN 1901

Accumulation / Withdrawal Year By Year Detai

YEAR YOUR
AGE
START OF
YEAR
* DJIA
+/- pct
+ CHANGE in
MKT VALUE
Red Values = loss
+ ANNUAL
INVESTED
or
WITHDRAWN
= PORTFOLIO
@ END OF
YEAR
1901 35 0 0.09 0 + 4,800 4,800
1902 36 4,800 0.00 -19 + 4,800 9,581
1903 37 9,581 0.24 -2,261 + 4,800 12,120
1904 38 12,120 0.42 5,054 + 4,800 21,974
1905 39 21,974 0.38 8,394 + 4,800 35,168
1906 40 35,168 0.02 -668 + 4,800 39,299
1907 41 39,299 0.38 -14,816 + 4,800 29,284
1908 42 29,284 0.47 13,646 + 4,800 47,730
1909 43 47,730 0.15 7,159 + 4,800 59,689
1910 44 59,689 0.18 -10,684 + 4,800 53,805
1911 45 53,805 0.00 215 + 4,800 58,820
1912 46 58,820 0.08 4,470 + 4,800 68,090
1913 47 68,090 0.10 -7,013 + 4,800 65,877
1914 48 65,877 0.31 -20,224 + 4,800 50,453
1915 49 50,453 0.82 41,220 + 4,800 96,473
1916 50 96,473 0.04 -4,052 + 4,800 97,221
1917 51 97,221 0.22 -21,097 + 4,800 80,924
1918 52 80,924 0.11 8,497 + 4,800 94,221
1919 53 94,221 0.31 28,737 + 4,800 127,758
1920 54 127,758 0.33 -42,032 + 4,800 90,526
1921 55 90,526 0.13 11,497 + 4,800 106,823
1922 56 106,823 0.22 23,181 + 4,800 134,803
1923 57 134,803 0.03 -4,449 + 4,800 135,155
1924 58 135,155 0.26 35,411 + 4,800 175,365
1925 59 175,365 0.30 52,610 + 4,800 232,775
1926 60 232,775 0.00 698 + 4,800 238,273
1927 61 238,273 0.29 68,623 + 4,800 311,696
1928 62 311,696 0.48 150,237 + 4,800 466,733
1929 63 466,733 0.17 -80,278 + 4,800 391,255
1930 64 391,255 0.34 -132,244 + 4,800 263,811
1931 65 263,811 0.527 -128,601 -19,786 115,424
1932 66 115,424 0.231 -23,198 -15,000 77,226
1933 67 77,226 0.667 41,505 -15,000 103,731
1934 68 103,731 0.041 3,638 -15,000 92,368
1935 69 92,368 0.385 29,787 -15,000 107,155
1936 70 107,155 0.248 22,855 -15,000 115,010
1937 71 115,010 0.328 -32,803 -15,000 67,207
1938 72 67,207 0.281 14,670 -15,000 66,877
1939 73 66,877 0.029 -1,504 -15,000 50,372
1940 74 50,372 0.127 -4,492 -15,000 30,880
1941 75 30,880 0.154 -2,446 -15,000 13,434
1942 75 13,434 0.076 0 -0 0


* DJIA = the historical year end values of the Dow Jones Industrial Average for the years 1900 through 2015