Beginning of Year

Amount invested

Previous year
balance

Percent
15

10000

10000

10000

10000

21500

10000

34725

10000

49933

10000

67422

10000

87535

10000

110665

10000

137624

10000

167907

10

10000

203093

11

10000

243556

12

10000

290089

13

10000

343602

14

10000

405142

15

10000

475913

16

10000

557299

17

10000

650893

18

10000

758526

19

10000

882304

20

10000

1024649

Earning

Total at End of Year

0

10000

1500

21500

3225

34725

5208

49933

7489

67422

10113

87535

13130

110665

16599

137264

20643

167907

25186

203093

30463

243556

36533

290089

43513

343602

51540

405142

60771

475913

71386

557299

83594

650893

97633

758526

113778

882304

132345

1024649

153697

1188346

Beginning of Year

Amount invested

Previous year
balance

Percent
15

20000

20000

20000

20000

43000

20000

69450

20000

99867

20000

124847

20000

163574

20000

208110

20000

259326

20000

318224

10

20000

385957

11

20000

463850

12

20000

553427

13

20000

656441

14

20000

774907

15

20000

911143

16

20000

1067814

17

20000

1247986

18

20000

1455183

19

20000

1693460

20

20000

1947479

Earning

Total at End of Year

0

20000

3000

43000

6450

69450

10417

99867

14980

124847

18727

163574

24536

208110

31216

259326

38898

318224

47733

385957

57893

463850

69577

553427

83014

656441

98466

774907

116236

911143

136671

1067814

160172

1247986

187197

1455183

218277

1693460

254019

1947479

292121

2259600