RESULTS OF INVESTING $ 4800 ANNUALLY UNTIL RETIREMENT
IF MARKET PERFORMS AS IT DID STARTING IN 1910

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WITHDRAWN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
1910 35 0 0.18 0 + 4,800 4,800
1911 36 4,800 0.00 19 + 4,800 9,619
1912 37 9,619 0.08 731 + 4,800 15,150
1913 38 15,150 0.10 -1,560 + 4,800 18,390
1914 39 18,390 0.31 -5,646 + 4,800 17,544
1915 40 17,544 0.82 14,334 + 4,800 36,678
1916 41 36,678 0.04 -1,540 + 4,800 39,937
1917 42 39,937 0.22 -8,666 + 4,800 36,071
1918 43 36,071 0.11 3,787 + 4,800 44,658
1919 44 44,658 0.31 13,621 + 4,800 63,079
1920 45 63,079 0.33 -20,753 + 4,800 47,126
1921 46 47,126 0.13 5,985 + 4,800 57,911
1922 47 57,911 0.22 12,567 + 4,800 75,278
1923 48 75,278 0.03 -2,484 + 4,800 77,594
1924 49 77,594 0.26 20,330 + 4,800 102,723
1925 50 102,723 0.30 30,817 + 4,800 138,340
1926 51 138,340 0.00 415 + 4,800 143,555
1927 52 143,555 0.29 41,344 + 4,800 189,699
1928 53 189,699 0.48 91,435 + 4,800 285,934
1929 54 285,934 0.17 -49,181 + 4,800 241,553
1930 55 241,553 0.34 -81,645 + 4,800 164,708
1931 56 164,708 0.53 -86,801 + 4,800 82,707
1932 57 82,707 0.23 -19,105 + 4,800 68,402
1933 58 68,402 0.67 45,624 + 4,800 118,826
1934 59 118,826 0.04 4,872 + 4,800 128,497
1935 60 128,497 0.39 49,472 + 4,800 182,769
1936 61 182,769 0.25 45,327 + 4,800 232,896
1937 62 232,896 0.33 -76,390 + 4,800 161,306
1938 63 161,306 0.28 45,327 + 4,800 211,433
1939 64 211,433 0.03 -6,132 + 4,800 210,101
1940 65 210,101 0.127 -24,682 -15,758 169,662
1941 66 169,662 0.154 -23,818 -15,000 130,844
1942 67 130,844 0.076 8,804 -15,000 124,648
1943 68 124,648 0.138 15,131 -15,000 124,780
1944 69 124,780 0.121 13,283 -15,000 123,063
1945 70 123,063 0.266 28,745 -15,000 136,808
1946 71 136,808 0.081 -9,866 -15,000 111,941
1947 72 111,941 0.022 2,133 -15,000 99,074
1948 73 99,074 0.021 -1,766 -15,000 82,308
1949 74 82,308 0.129 8,683 -15,000 75,991
1950 75 75,991 0.176 10,734 -15,000 71,726
1951 76 71,726 0.144 8,169 -15,000 64,894
1952 77 64,894 0.084 4,191 -15,000 54,085
1953 78 54,085 0.038 -1,485 -15,000 37,600
1954 79 37,600 0.440 9,944 -15,000 32,544
1955 80 32,544 0.208 3,649 -15,000 21,193
1956 81 21,193 0.023 142 -15,000 6,336
1957 81 6,336 0.128 0 -0 0


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