END 1 13,132.00 157,584.00 157,584.00 15,758.40 173,342.40 5 13,132.00 157,584.00 962,066.08 96,206.61 1,058,272.69 10 13,132.00 157,584.00 2,511,483.12 251,148.31 2,762,631.43 15 13,132.00 157,584.00 5,006,834.76 500,683.48 5,507,518.23 25 13,132.00 157,584.00 15,497,923.01 1,549,792.30 17,047,715.32 35 13,132.00 157,584.00 42,709,104.08 4,270,910.41 46,980,014.49 INVESTMENT ACCUMULATION @ 10% RETURN PER YEAR