Months Monthly return Starting balance Ending balance

1 50% 400$ 600$

2 50% 600$ 900$
3 50% 900$ 1,350$
4 50% 1,350$ 2,025$
5 50% 2,025$ 3,035$
6 50% 3,035$ 4,555$
7 50% 4,555$ 6,830$
8 50% 6,830$ 10,250$
9 50% 10,250$ 15,377$
10 50% 15,377$ 23,066$
11 50% 23,066$ 34,590$
12 50% 34,590$ 51,890$
13 50% 51,890$ 77,840$
14 50% 77,840$ 116,770$
15 50% 116,770$ 175,150$
16 50% 175,150$ 262,738$
17 50% 262,730$ 394,104$
18 50% 394,104$ 591,150$
19 50% 591,150$ 886,630$
20 50% 886,630$ 1,330,100$
21 50% 130,100$ 1,995,150$
22 50% 1,995,150$ 2,992,750$
23 50% 2,992,730$ 4,489,095$
24 50% 4,489,095$ $6,500,000