Growth Grown Withdrawn Balance on

Year Investment Growth Withdrawal %

Rate Value Amount Growth
1 50000 12% 6000 56000
2 50000 12% 12720 118720
3 50000 12% 20246 188966
4 50000 12% 28676 267642
5 50000 12% 38117 355759
6 12% 42691 398451 15% 59768 338683
7 12% 40642 439093 15% 65864 373229
8 12% 44787 483880 15% 72582 411298
9 12% 49356 533236 15% 79985 453250
10 12% 54390 587626 15% 88144 499482
11 12% 59938 647564 15% 97135 550429
12 12% 66051 713615 15% 107042 606573
13 12% 72789 786404 15% 117961 668443
14 12% 80213 866617 15% 129993 736624
15 12% 88395 955012 15% 143252 811760
16 12% 97411 1052423
17 12% 126291 1178714
18 12% 141446 1320160
19 12% 158419 1478579
20 12% 177429 1656008
Maturity Value 1656008 Total Withdrawal 961724