37

38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74

Investment
Return net of inflation
1
120,000
2
252,000
3
397,200
4
556,920
5
732,612
6
925,873
7 1,138,461
8 1,372,307
9 1,629,537
10 1,912,491
11 2,223,740
12 2,566,114
13 2,942,725
14 3,356,998
15 3,812,698
16 4,313,968
17 4,865,364
18 5,471,901
19 6,139,091
20 6,873,000
21 7,680,300
22 8,568,330
23 9,545,163
24 10,619,679
25 11,801,647
26 13,101,812
27 14,531,993
28 16,105,192
29 17,835,712
30 19,739,283
31 21,833,211
32 24,136,532
33 26,670,185
34 29,457,204
35 32,522,924
36 35,895,217
37 39,604,738
38 43,685,212

120000
10%
12,000
25,200
39,720
55,692
73,261
92,587
113,846
137,231
162,954
191,249
222,374
256,611
294,273
335,700
381,270
431,397
486,536
547,190
613,909
687,300
768,030
856,833
954,516
1,061,968
1,180,165
1,310,181
1,453,199
1,610,519
1,783,571
1,973,928
2,183,321
2,413,653
2,667,019
2,945,720
3,252,292
3,589,522
3,960,474
4,368,521

132,000
277,200
436,920
612,612
805,873
1,018,461
1,252,307
1,509,537
1,792,491
2,103,740
2,446,114
2,822,725
3,236,998
3,692,698
4,193,968
4,745,364
5,351,901
6,019,091
6,753,000
7,560,300
8,448,330
9,425,163
10,499,679
11,681,647
12,981,812
14,411,993
15,985,192
17,715,712
19,619,283
21,713,211
24,016,532
26,550,185
29,337,204
32,402,924
35,775,217
39,484,738
43,565,212
48,053,733