RESULTS OF INVESTING $ 4800 ANNUALLY UNTIL RETIREMENT
IF MARKET PERFORMS AS IT DID STARTING IN 1903

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WITHDRAWN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
1903 35 0 0.24 0 + 4,800 4,800
1904 36 4,800 0.42 2,002 + 4,800 11,602
1905 37 11,602 0.38 4,432 + 4,800 20,833
1906 38 20,833 0.02 -396 + 4,800 25,238
1907 39 25,238 0.38 -9,515 + 4,800 20,523
1908 40 20,523 0.47 9,564 + 4,800 34,887
1909 41 34,887 0.15 5,233 + 4,800 44,920
1910 42 44,920 0.18 -8,041 + 4,800 41,679
1911 43 41,679 0.00 167 + 4,800 46,646
1912 44 46,646 0.08 3,545 + 4,800 54,991
1913 45 54,991 0.10 -5,664 + 4,800 54,127
1914 46 54,127 0.31 -16,617 + 4,800 42,310
1915 47 42,310 0.82 34,567 + 4,800 81,677
1916 48 81,677 0.04 -3,430 + 4,800 83,047
1917 49 83,047 0.22 -18,021 + 4,800 69,826
1918 50 69,826 0.11 7,332 + 4,800 81,957
1919 51 81,957 0.31 24,997 + 4,800 111,754
1920 52 111,754 0.33 -36,767 + 4,800 79,787
1921 53 79,787 0.13 10,133 + 4,800 94,720
1922 54 94,720 0.22 20,554 + 4,800 120,074
1923 55 120,074 0.03 -3,962 + 4,800 120,912
1924 56 120,912 0.26 31,679 + 4,800 157,391
1925 57 157,391 0.30 47,217 + 4,800 209,408
1926 58 209,408 0.00 628 + 4,800 214,836
1927 59 214,836 0.29 61,873 + 4,800 281,509
1928 60 281,509 0.48 135,687 + 4,800 421,996
1929 61 421,996 0.17 -72,583 + 4,800 354,213
1930 62 354,213 0.34 -119,724 + 4,800 239,289
1931 63 239,289 0.53 -126,105 + 4,800 117,984
1932 64 117,984 0.23 -27,254 + 4,800 95,529
1933 65 95,529 0.667 53,713 -15,000 134,243
1934 66 134,243 0.041 4,889 -15,000 124,132
1935 67 124,132 0.385 42,016 -15,000 151,147
1936 68 151,147 0.248 33,764 -15,000 169,912
1937 69 169,912 0.328 -50,811 -15,000 104,101
1938 70 104,101 0.281 25,037 -15,000 114,138
1939 71 114,138 0.029 -2,875 -15,000 96,263
1940 72 96,263 0.127 -10,320 -15,000 70,942
1941 73 70,942 0.154 -8,615 -15,000 47,327
1942 74 47,327 0.076 2,457 -15,000 34,784
1943 75 34,784 0.138 2,730 -15,000 22,514
1944 76 22,514 0.121 909 -15,000 8,424
1945 76 8,424 0.266 0 -0 0


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