ACCUMULATION OF WEALTH - 5% Compound Interest

Period
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49

Principal
1,000
1,050
1,103
1,158
1,216
1,276
1,340
1,407
1,477
1,551
1,629
1,710
1,796
1,886
1,980
2,079
2,183
2,292
2,407
2,527
2,653
2,786
2,925
3,072
3,225
3,386
3,556
3,733
3,920
4,116
4,322
4,538
4,765
5,003
5,253
5,516
5,792
6,081
6,385
6,705
7,040
7,392
7,762
8,150
8,557
8,985
9,434
9,906
10,401

5% Profit

TOTAL
50
53
55
58
61
64
67
70
74
78
81
86
90
94
99
104
109
115
120
126
133
139
146
154
161
169
178
187
196
206
216
227
238
250
263
276
290
304
319
335
352
370
388
407
428
449
472
495
520

1,050
1,103
1,158
1,216
1,276
1,340
1,407
1,477
1,551
1,629
1,710
1,796
1,886
1,980
2,079
2,183
2,292
2,407
2,527
2,653
2,786
2,925
3,072
3,225
3,386
3,556
3,733
3,920
4,116
4,322
4,538
4,765
5,003
5,253
5,516
5,792
6,081
6,385
6,705
7,040
7,392
7,762
8,150
8,557
8,985
9,434
9,906
10,401
10,921

No. Contr. @ 2 Pts.

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
2
2
2
2
2
2
2
2
2
2
3
3
3
3
3
3
3
4
4
4
4
4
4
5
5
5

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
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101

10,921
11,467
12,041
12,643
13,275
13,939
14,636
15,367
16,136
16,943
17,790
18,679
19,613
20,594
21,623
22,705
23,840
25,032
26,283
27,598
28,978
30,426
31,948
33,545
35,222
36,984
38,833
40,774
42,813
44,954
47,201
49,561
52,040
54,641
57,374
60,242
63,254
66,417
69,738
73,225
76,886
80,730
84,767
89,005
93,455
98,128
103,035
108,186
113,596
119,276
125,239
131,501

546
573
602
632
664
697
732
768
807
847
889
934
981
1,030
1,081
1,135
1,192
1,252
1,314
1,380
1,449
1,521
1,597
1,677
1,761
1,849
1,942
2,039
2,141
2,248
2,360
2,478
2,602
2,732
2,869
3,012
3,163
3,321
3,487
3,661
3,844
4,037
4,238
4,450
4,673
4,906
5,152
5,409
5,680
5,964
6,262
6,575

11,467
12,041
12,643
13,275
13,939
14,636
15,367
16,136
16,943
17,790
18,679
19,613
20,594
21,623
22,705
23,840
25,032
26,283
27,598
28,978
30,426
31,948
33,545
35,222
36,984
38,833
40,774
42,813
44,954
47,201
49,561
52,040
54,641
57,374
60,242
63,254
66,417
69,738
73,225
76,886
80,730
84,767
89,005
93,455
98,128
103,035
108,186
113,596
119,276
125,239
131,501
138,076

5
6
6
6
7
7
7
8
8
8
9
9
10
10
11
11
12
13
13
14
14
15
16
17
18
18
19
20
21
22
24
25
26
27
29
30
32
33
35
37
38
40
42
45
47
49
52
54
57
60
63
66

102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153

138,076
144,980
152,229
159,841
167,833
176,224
185,035
194,287
204,002
214,202
224,912
236,157
247,965
260,363
273,382
287,051
301,403
316,473
332,297
348,912
366,358
384,675
403,909
424,105
445,310
467,575
490,954
515,502
541,277
568,341
596,758
626,596
657,926
690,822
725,363
761,631
799,713
839,698
881,683
925,767
972,056
1,020,659
1,071,691
1,125,276
1,181,540
1,240,617
1,302,648
1,367,780
1,436,169
1,507,977
1,583,376
1,662,545

6,904
7,249
7,611
7,992
8,392
8,811
9,252
9,714
10,200
10,710
11,246
11,808
12,398
13,018
13,669
14,353
15,070
15,824
16,615
17,446
18,318
19,234
20,195
21,205
22,265
23,379
24,548
25,775
27,064
28,417
29,838
31,330
32,896
34,541
36,268
38,082
39,986
41,985
44,084
46,288
48,603
51,033
53,585
56,264
59,077
62,031
65,132
68,389
71,808
75,399
79,169
83,127

144,980
152,229
159,841
167,833
176,224
185,035
194,287
204,002
214,202
224,912
236,157
247,965
260,363
273,382
287,051
301,403
316,473
332,297
348,912
366,358
384,675
403,909
424,105
445,310
467,575
490,954
515,502
541,277
568,341
596,758
626,596
657,926
690,822
725,363
761,631
799,713
839,698
881,683
925,767
972,056
1,020,659
1,071,691
1,125,276
1,181,540
1,240,617
1,302,648
1,367,780
1,436,169
1,507,977
1,583,376
1,662,545
1,745,672

69
72
76
80
84
88
93
97
102
107
112
118
124
130
137
144
151
158
166
174
183
192
202
212
223
234
245
258
271
284
298
313
329
345
363
381
400
420
441
463
486
510
536
563
591
620
651
684
718
754
792
831

154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205

1,745,672
1,832,956
1,924,604
2,020,834
2,121,876
2,227,970
2,339,368
2,456,336
2,579,153
2,708,111
2,843,516
2,985,692
3,134,977
3,291,726
3,456,312
3,629,128
3,810,584
4,001,113
4,201,169
4,411,227
4,631,789
4,863,378
5,106,547
5,361,874
5,629,968
5,911,467
6,207,040
6,517,392
6,843,261
7,185,425
7,544,696
7,921,931
8,318,027
8,733,928
9,170,625
9,629,156
10,110,614
10,616,145
11,146,952
11,704,299
12,289,514
12,903,990
13,549,190
14,226,649
14,937,981
15,684,881
16,469,125
17,292,581
18,157,210
19,065,070
20,018,324
21,019,240

87,284
91,648
96,230
101,042
106,094
111,398
116,968
122,817
128,958
135,406
142,176
149,285
156,749
164,586
172,816
181,456
190,529
200,056
210,058
220,561
231,589
243,169
255,327
268,094
281,498
295,573
310,352
325,870
342,163
359,271
377,235
396,097
415,901
436,696
458,531
481,458
505,531
530,807
557,348
585,215
614,476
645,200
677,459
711,332
746,899
784,244
823,456
864,629
907,860
953,254
1,000,916
1,050,962

1,832,956
1,924,604
2,020,834
2,121,876
2,227,970
2,339,368
2,456,336
2,579,153
2,708,111
2,843,516
2,985,692
3,134,977
3,291,726
3,456,312
3,629,128
3,810,584
4,001,113
4,201,169
4,411,227
4,631,789
4,863,378
5,106,547
5,361,874
5,629,968
5,911,467
6,207,040
6,517,392
6,843,261
7,185,425
7,544,696
7,921,931
8,318,027
8,733,928
9,170,625
9,629,156
10,110,614
10,616,145
11,146,952
11,704,299
12,289,514
12,903,990
13,549,190
14,226,649
14,937,981
15,684,881
16,469,125
17,292,581
18,157,210
19,065,070
20,018,324
21,019,240
22,070,202

873
916
962
1,010
1,061
1,114
1,170
1,228
1,290
1,354
1,422
1,493
1,567
1,646
1,728
1,815
1,905
2,001
2,101
2,206
2,316
2,432
2,553
2,681
2,815
2,956
3,104
3,259
3,422
3,593
3,772
3,961
4,159
4,367
4,585
4,815
5,055
5,308
5,573
5,852
6,145
6,452
6,775
7,113
7,469
7,842
8,235
8,646
9,079
9,533
10,009
10,510

206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250

22,070,202
1,103,510
23,173,712
1,158,686
24,332,398
1,216,620
25,549,018
1,277,451
26,826,469
1,341,323
28,167,792
1,408,390
29,576,182
1,478,809
31,054,991
1,552,750
32,607,740
1,630,387
34,238,127
1,711,906
35,950,034
1,797,502
37,747,535
1,887,377
39,634,912
1,981,746
41,616,658
2,080,833
43,697,490
2,184,875
45,882,365
2,294,118
48,176,483
2,408,824
50,585,307
2,529,265
53,114,573
2,655,729
55,770,301
2,788,515
58,558,816
2,927,941
61,486,757
3,074,338
64,561,095
3,228,055
67,789,150
3,389,457
71,178,607
3,558,930
74,737,538
3,736,877
78,474,415
3,923,721
82,398,135
4,119,907
86,518,042
4,325,902
90,843,944
4,542,197
95,386,142
4,769,307
100,155,449
5,007,772
105,163,221
5,258,161
110,421,382
5,521,069
115,942,451
5,797,123
121,739,574
6,086,979
127,826,552
6,391,328
134,217,880
6,710,894
140,928,774
7,046,439
147,975,213
7,398,761
155,373,973
7,768,699
163,142,672
8,157,134
171,299,806
8,564,990
179,864,796
8,993,240
188,858,036
9,442,902
There are 250 Trading Day per year

23,173,712
24,332,398
25,549,018
26,826,469
28,167,792
29,576,182
31,054,991
32,607,740
34,238,127
35,950,034
37,747,535
39,634,912
41,616,658
43,697,490
45,882,365
48,176,483
50,585,307
53,114,573
55,770,301
58,558,816
61,486,757
64,561,095
67,789,150
71,178,607
74,737,538
78,474,415
82,398,135
86,518,042
90,843,944
95,386,142
100,155,449
105,163,221
110,421,382
115,942,451
121,739,574
127,826,552
134,217,880
140,928,774
147,975,213
155,373,973
163,142,672
171,299,806
179,864,796
188,858,036
198,300,938

11,035
11,587
12,166
12,775
13,413
14,084
14,788
15,527
16,304
17,119
17,975
18,874
19,817
20,808
21,849
22,941
24,088
25,293
26,557
27,885
29,279
30,743
32,281
33,895
35,589
37,369
39,237
41,199
43,259
45,422
47,693
50,078
52,582
55,211
57,971
60,870
63,913
67,109
70,464
73,988
77,687
81,571
85,650
89,932
94,429

ACCUMULATION OF WEALTH-10%
Period
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49

Principal
5,000
5,500
6,050
6,655
7,321
8,053
8,858
9,744
10,718
11,790
12,969
14,266
15,692
17,261
18,987
20,886
22,975
25,272
27,800
30,580
33,637
37,001
40,701
44,772
49,249
54,174
59,591
65,550
72,105
79,315
87,247
95,972
105,569
116,126
127,738
140,512
154,563
170,020
187,022
205,724
226,296
248,926
273,818
301,200
331,320
364,452
400,898
440,987
485,086

10% Profit
500
550
605
666
732
805
886
974
1,072
1,179
1,297
1,427
1,569
1,726
1,899
2,089
2,297
2,527
2,780
3,058
3,364
3,700
4,070
4,477
4,925
5,417
5,959
6,555
7,210
7,932
8,725
9,597
10,557
11,613
12,774
14,051
15,456
17,002
18,702
20,572
22,630
24,893
27,382
30,120
33,132
36,445
40,090
44,099
48,509

TOTAL
5,500
6,050
6,655
7,321
8,053
8,858
9,744
10,718
11,790
12,969
14,266
15,692
17,261
18,987
20,886
22,975
25,272
27,800
30,580
33,637
37,001
40,701
44,772
49,249
54,174
59,591
65,550
72,105
79,315
87,247
95,972
105,569
116,126
127,738
140,512
154,563
170,020
187,022
205,724
226,296
248,926
273,818
301,200
331,320
364,452
400,898
440,987
485,086
533,595

No. Contr. @ 2 Pts.

5
6
6
7
7
8
9
10
11
12
13
14
16
17
19
21
23
25
28
31
34
37
41
45
49
54
60
66
72
79
87
96
106
116
128
141
155
170
187
206
226
249
274
301
331
364
401
441
485

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
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101

533,595
586,954
645,650
710,215
781,236
859,360
945,296
1,039,825
1,143,808
1,258,189
1,384,007
1,522,408
1,674,649
1,842,114
2,026,325
2,228,958
2,451,854
2,697,039
2,966,743
3,263,417
3,589,759
3,948,735
4,343,608
4,777,969
5,255,766
5,781,343
6,359,477
6,995,425
7,694,967
8,464,464
9,310,910
10,242,001
11,266,201
12,392,821
13,632,103
14,995,314
16,494,845
18,144,330
19,958,763
21,954,639
24,150,103
26,565,113
29,221,624
32,143,787
35,358,165
38,893,982
42,783,380
47,061,718
51,767,890
56,944,679
62,639,147
68,903,062

53,359
58,695
64,565
71,021
78,124
85,936
94,530
103,983
114,381
125,819
138,401
152,241
167,465
184,211
202,633
222,896
245,185
269,704
296,674
326,342
358,976
394,873
434,361
477,797
525,577
578,134
635,948
699,542
769,497
846,446
931,091
1,024,200
1,126,620
1,239,282
1,363,210
1,499,531
1,649,485
1,814,433
1,995,876
2,195,464
2,415,010
2,656,511
2,922,162
3,214,379
3,535,817
3,889,398
4,278,338
4,706,172
5,176,789
5,694,468
6,263,915
6,890,306

586,954
645,650
710,215
781,236
859,360
945,296
1,039,825
1,143,808
1,258,189
1,384,007
1,522,408
1,674,649
1,842,114
2,026,325
2,228,958
2,451,854
2,697,039
2,966,743
3,263,417
3,589,759
3,948,735
4,343,608
4,777,969
5,255,766
5,781,343
6,359,477
6,995,425
7,694,967
8,464,464
9,310,910
10,242,001
11,266,201
12,392,821
13,632,103
14,995,314
16,494,845
18,144,330
19,958,763
21,954,639
24,150,103
26,565,113
29,221,624
32,143,787
35,358,165
38,893,982
42,783,380
47,061,718
51,767,890
56,944,679
62,639,147
68,903,062
75,793,368

534
587
646
710
781
859
945
1,040
1,144
1,258
1,384
1,522
1,675
1,842
2,026
2,229
2,452
2,697
2,967
3,263
3,590
3,949
4,344
4,778
5,256
5,781
6,359
6,995
7,695
8,464
9,311
10,242
11,266
12,393
13,632
14,995
16,495
18,144
19,959
21,955
24,150
26,565
29,222
32,144
35,358
38,894
42,783
47,062
51,768
56,945
62,639
68,903

102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153

75,793,368
83,372,705
91,709,975
100,880,973
110,969,070
122,065,977
134,272,575
147,699,832
162,469,815
178,716,797
196,588,476
216,247,324
237,872,056
261,659,262
287,825,188
316,607,707
348,268,478
383,095,326
421,404,858
463,545,344
509,899,878
560,889,866
616,978,853
678,676,738
746,544,412
821,198,853
903,318,739
993,650,613
1,093,015,674
1,202,317,241
1,322,548,965
1,454,803,862
1,600,284,248
1,760,312,673
1,936,343,940
2,129,978,334
2,342,976,167
2,577,273,784
2,835,001,163
3,118,501,279
3,430,351,407
3,773,386,547
4,150,725,202
4,565,797,722
5,022,377,495
5,524,615,244
6,077,076,769
6,684,784,445
7,353,262,890
8,088,589,179
8,897,448,097
9,787,192,906

7,579,337
8,337,270
9,170,998
10,088,097
11,096,907
12,206,598
13,427,257
14,769,983
16,246,982
17,871,680
19,658,848
21,624,732
23,787,206
26,165,926
28,782,519
31,660,771
34,826,848
38,309,533
42,140,486
46,354,534
50,989,988
56,088,987
61,697,885
67,867,674
74,654,441
82,119,885
90,331,874
99,365,061
109,301,567
120,231,724
132,254,897
145,480,386
160,028,425
176,031,267
193,634,394
212,997,833
234,297,617
257,727,378
283,500,116
311,850,128
343,035,141
377,338,655
415,072,520
456,579,772
502,237,749
552,461,524
607,707,677
668,478,445
735,326,289
808,858,918
889,744,810
978,719,291

83,372,705
91,709,975
100,880,973
110,969,070
122,065,977
134,272,575
147,699,832
162,469,815
178,716,797
196,588,476
216,247,324
237,872,056
261,659,262
287,825,188
316,607,707
348,268,478
383,095,326
421,404,858
463,545,344
509,899,878
560,889,866
616,978,853
678,676,738
746,544,412
821,198,853
903,318,739
993,650,613
1,093,015,674
1,202,317,241
1,322,548,965
1,454,803,862
1,600,284,248
1,760,312,673
1,936,343,940
2,129,978,334
2,342,976,167
2,577,273,784
2,835,001,163
3,118,501,279
3,430,351,407
3,773,386,547
4,150,725,202
4,565,797,722
5,022,377,495
5,524,615,244
6,077,076,769
6,684,784,445
7,353,262,890
8,088,589,179
8,897,448,097
9,787,192,906
10,765,912,197

75,793
83,373
91,710
100,881
110,969
122,066
134,273
147,700
162,470
178,717
196,588
216,247
237,872
261,659
287,825
316,608
348,268
383,095
421,405
463,545
509,900
560,890
616,979
678,677
746,544
821,199
903,319
993,651
1,093,016
1,202,317
1,322,549
1,454,804
1,600,284
1,760,313
1,936,344
2,129,978
2,342,976
2,577,274
2,835,001
3,118,501
3,430,351
3,773,387
4,150,725
4,565,798
5,022,377
5,524,615
6,077,077
6,684,784
7,353,263
8,088,589
8,897,448
9,787,193

154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205

10,765,912,197
11,842,503,417
13,026,753,758
14,329,429,134
15,762,372,048
17,338,609,253
19,072,470,178
20,979,717,196
23,077,688,915
25,385,457,807
27,924,003,587
30,716,403,946
33,788,044,341
37,166,848,775
40,883,533,652
44,971,887,017
49,469,075,719
54,415,983,291
59,857,581,620
65,843,339,782
72,427,673,760
79,670,441,136
87,637,485,250
96,401,233,775
106,041,357,153
116,645,492,868
128,310,042,155
141,141,046,370
155,255,151,007
170,780,666,108
187,858,732,719
206,644,605,990
227,309,066,589
250,039,973,248
275,043,970,573
302,548,367,631
332,803,204,394
366,083,524,833
402,691,877,316
442,961,065,048
487,257,171,553
535,982,888,708
589,581,177,579
648,539,295,337
713,393,224,870
784,732,547,357
863,205,802,093
949,526,382,302
1,044,479,020,533
1,148,926,922,586
1,263,819,614,844
1,390,201,576,329

1,076,591,220
1,184,250,342
1,302,675,376
1,432,942,913
1,576,237,205
1,733,860,925
1,907,247,018
2,097,971,720
2,307,768,892
2,538,545,781
2,792,400,359
3,071,640,395
3,378,804,434
3,716,684,877
4,088,353,365
4,497,188,702
4,946,907,572
5,441,598,329
5,985,758,162
6,584,333,978
7,242,767,376
7,967,044,114
8,763,748,525
9,640,123,378
10,604,135,715
11,664,549,287
12,831,004,215
14,114,104,637
15,525,515,101
17,078,066,611
18,785,873,272
20,664,460,599
22,730,906,659
25,003,997,325
27,504,397,057
30,254,836,763
33,280,320,439
36,608,352,483
40,269,187,732
44,296,106,505
48,725,717,155
53,598,288,871
58,958,117,758
64,853,929,534
71,339,322,487
78,473,254,736
86,320,580,209
94,952,638,230
104,447,902,053
114,892,692,259
126,381,961,484
139,020,157,633

11,842,503,417
13,026,753,758
14,329,429,134
15,762,372,048
17,338,609,253
19,072,470,178
20,979,717,196
23,077,688,915
25,385,457,807
27,924,003,587
30,716,403,946
33,788,044,341
37,166,848,775
40,883,533,652
44,971,887,017
49,469,075,719
54,415,983,291
59,857,581,620
65,843,339,782
72,427,673,760
79,670,441,136
87,637,485,250
96,401,233,775
106,041,357,153
116,645,492,868
128,310,042,155
141,141,046,370
155,255,151,007
170,780,666,108
187,858,732,719
206,644,605,990
227,309,066,589
250,039,973,248
275,043,970,573
302,548,367,631
332,803,204,394
366,083,524,833
402,691,877,316
442,961,065,048
487,257,171,553
535,982,888,708
589,581,177,579
648,539,295,337
713,393,224,870
784,732,547,357
863,205,802,093
949,526,382,302
1,044,479,020,533
1,148,926,922,586
1,263,819,614,844
1,390,201,576,329
1,529,221,733,962

10,765,912
11,842,503
13,026,754
14,329,429
15,762,372
17,338,609
19,072,470
20,979,717
23,077,689
25,385,458
27,924,004
30,716,404
33,788,044
37,166,849
40,883,534
44,971,887
49,469,076
54,415,983
59,857,582
65,843,340
72,427,674
79,670,441
87,637,485
96,401,234
106,041,357
116,645,493
128,310,042
141,141,046
155,255,151
170,780,666
187,858,733
206,644,606
227,309,067
250,039,973
275,043,971
302,548,368
332,803,204
366,083,525
402,691,877
442,961,065
487,257,172
535,982,889
589,581,178
648,539,295
713,393,225
784,732,547
863,205,802
949,526,382
1,044,479,021
1,148,926,923
1,263,819,615
1,390,201,576

206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250

1,529,221,733,962
152,922,173,396
1,682,143,907,358
168,214,390,736
1,850,358,298,094
185,035,829,809
2,035,394,127,903
203,539,412,790
2,238,933,540,693
223,893,354,069
2,462,826,894,763
246,282,689,476
2,709,109,584,239
270,910,958,424
2,980,020,542,663
298,002,054,266
3,278,022,596,929
327,802,259,693
3,605,824,856,622
360,582,485,662
3,966,407,342,284
396,640,734,228
4,363,048,076,513
436,304,807,651
4,799,352,884,164
479,935,288,416
5,279,288,172,580
527,928,817,258
5,807,216,989,838
580,721,698,984
6,387,938,688,822
638,793,868,882
7,026,732,557,704
702,673,255,770
7,729,405,813,475
772,940,581,347
8,502,346,394,822
850,234,639,482
9,352,581,034,304
935,258,103,430
10,287,839,137,735
1,028,783,913,773
11,316,623,051,508
1,131,662,305,151
12,448,285,356,659
1,244,828,535,666
13,693,113,892,325
1,369,311,389,233
15,062,425,281,558
1,506,242,528,156
16,568,667,809,713
1,656,866,780,971
18,225,534,590,685
1,822,553,459,068
20,048,088,049,753
2,004,808,804,975
22,052,896,854,729
2,205,289,685,473
24,258,186,540,201
2,425,818,654,020
26,684,005,194,222
2,668,400,519,422
29,352,405,713,644
2,935,240,571,364
32,287,646,285,008
3,228,764,628,501
35,516,410,913,509
3,551,641,091,351
39,068,052,004,860
3,906,805,200,486
42,974,857,205,346
4,297,485,720,535
47,272,342,925,880
4,727,234,292,588
51,999,577,218,468
5,199,957,721,847
57,199,534,940,315
5,719,953,494,032
62,919,488,434,347
6,291,948,843,435
69,211,437,277,781
6,921,143,727,778
76,132,581,005,560
7,613,258,100,556
83,745,839,106,116
8,374,583,910,612
92,120,423,016,727
9,212,042,301,673
101,332,465,318,400 10,133,246,531,840
There are 250 Trading Day per year

1,682,143,907,358
1,529,221,734
1,850,358,298,094
1,682,143,907
2,035,394,127,903
1,850,358,298
2,238,933,540,693
2,035,394,128
2,462,826,894,763
2,238,933,541
2,709,109,584,239
2,462,826,895
2,980,020,542,663
2,709,109,584
3,278,022,596,929
2,980,020,543
3,605,824,856,622
3,278,022,597
3,966,407,342,284
3,605,824,857
4,363,048,076,513
3,966,407,342
4,799,352,884,164
4,363,048,077
5,279,288,172,580
4,799,352,884
5,807,216,989,838
5,279,288,173
6,387,938,688,822
5,807,216,990
7,026,732,557,704
6,387,938,689
7,729,405,813,475
7,026,732,558
8,502,346,394,822
7,729,405,813
9,352,581,034,304
8,502,346,395
10,287,839,137,735
9,352,581,034
11,316,623,051,508
10,287,839,138
12,448,285,356,659
11,316,623,052
13,693,113,892,325
12,448,285,357
15,062,425,281,558
13,693,113,892
16,568,667,809,713
15,062,425,282
18,225,534,590,685
16,568,667,810
20,048,088,049,753
18,225,534,591
22,052,896,854,729
20,048,088,050
24,258,186,540,201
22,052,896,855
26,684,005,194,222
24,258,186,540
29,352,405,713,644
26,684,005,194
32,287,646,285,008
29,352,405,714
35,516,410,913,509
32,287,646,285
39,068,052,004,860
35,516,410,914
42,974,857,205,346
39,068,052,005
47,272,342,925,880
42,974,857,205
51,999,577,218,468
47,272,342,926
57,199,534,940,315
51,999,577,218
62,919,488,434,347
57,199,534,940
69,211,437,277,781
62,919,488,434
76,132,581,005,560
69,211,437,278
83,745,839,106,116
76,132,581,006
92,120,423,016,727
83,745,839,106
101,332,465,318,400
92,120,423,017
111,465,711,850,240 101,332,465,318

ACCUMULATION OF WEALTH-15%
Period
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49

Principal
5,000
5,750
6,613
7,604
8,745
10,057
11,565
13,300
15,295
17,589
20,228
23,262
26,751
30,764
35,379
40,685
46,788
53,806
61,877
71,159
81,833
94,108
108,224
124,457
143,126
164,595
189,284
217,677
250,328
287,877
331,059
380,718
437,825
503,499
579,024
665,878
765,759
880,623
1,012,717
1,164,624
1,339,318
1,540,215
1,771,248
2,036,935
2,342,475
2,693,846
3,097,923
3,562,612
4,097,004

15% Profit
750
863
992
1,141
1,312
1,509
1,735
1,995
2,294
2,638
3,034
3,489
4,013
4,615
5,307
6,103
7,018
8,071
9,282
10,674
12,275
14,116
16,234
18,669
21,469
24,689
28,393
32,651
37,549
43,182
49,659
57,108
65,674
75,525
86,854
99,882
114,864
132,093
151,907
174,694
200,898
231,032
265,687
305,540
351,371
404,077
464,688
534,392
614,551

TOTAL
5,750
6,613
7,604
8,745
10,057
11,565
13,300
15,295
17,589
20,228
23,262
26,751
30,764
35,379
40,685
46,788
53,806
61,877
71,159
81,833
94,108
108,224
124,457
143,126
164,595
189,284
217,677
250,328
287,877
331,059
380,718
437,825
503,499
579,024
665,878
765,759
880,623
1,012,717
1,164,624
1,339,318
1,540,215
1,771,248
2,036,935
2,342,475
2,693,846
3,097,923
3,562,612
4,097,004
4,711,554

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
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101

4,711,554
5,418,287
6,231,030
7,165,685
8,240,538
9,476,618
10,898,111
12,532,828
14,412,752
16,574,664
19,060,864
21,919,994
25,207,993
28,989,192
33,337,570
38,338,206
44,088,937
50,702,277
58,307,619
67,053,762
77,111,826
88,678,600
101,980,390
117,277,449
134,869,066
155,099,426
178,364,340
205,118,991
235,886,839
271,269,865
311,960,345
358,754,397
412,567,557
474,452,690
545,620,594
627,463,683
721,583,235
829,820,720
954,293,828
1,097,437,902
1,262,053,588
1,451,361,626
1,669,065,870
1,919,425,750
2,207,339,613
2,538,440,555
2,919,206,638
3,357,087,634
3,860,650,779
4,439,748,396
5,105,710,655
5,871,567,254

706,733
812,743
934,655
1,074,853
1,236,081
1,421,493
1,634,717
1,879,924
2,161,913
2,486,200
2,859,130
3,287,999
3,781,199
4,348,379
5,000,636
5,750,731
6,613,341
7,605,342
8,746,143
10,058,064
11,566,774
13,301,790
15,297,059
17,591,617
20,230,360
23,264,914
26,754,651
30,767,849
35,383,026
40,690,480
46,794,052
53,813,160
61,885,133
71,167,904
81,843,089
94,119,552
108,237,485
124,473,108
143,144,074
164,615,685
189,308,038
217,704,244
250,359,880
287,913,863
331,100,942
380,766,083
437,880,996
503,563,145
579,097,617
665,962,259
765,856,598
880,735,088

5,418,287
6,231,030
7,165,685
8,240,538
9,476,618
10,898,111
12,532,828
14,412,752
16,574,664
19,060,864
21,919,994
25,207,993
28,989,192
33,337,570
38,338,206
44,088,937
50,702,277
58,307,619
67,053,762
77,111,826
88,678,600
101,980,390
117,277,449
134,869,066
155,099,426
178,364,340
205,118,991
235,886,839
271,269,865
311,960,345
358,754,397
412,567,557
474,452,690
545,620,594
627,463,683
721,583,235
829,820,720
954,293,828
1,097,437,902
1,262,053,588
1,451,361,626
1,669,065,870
1,919,425,750
2,207,339,613
2,538,440,555
2,919,206,638
3,357,087,634
3,860,650,779
4,439,748,396
5,105,710,655
5,871,567,254
6,752,302,342

102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153

6,752,302,342
7,765,147,693
8,929,919,847
10,269,407,824
11,809,818,997
13,581,291,847
15,618,485,624
17,961,258,467
20,655,447,238
23,753,764,323
27,316,828,972
31,414,353,317
36,126,506,315
41,545,482,262
47,777,304,602
54,943,900,292
63,185,485,336
72,663,308,136
83,562,804,356
96,097,225,010
110,511,808,761
127,088,580,075
146,151,867,087
168,074,647,149
193,285,844,222
222,278,720,855
255,620,528,983
293,963,608,331
338,058,149,581
388,766,872,018
447,081,902,820
514,144,188,244
591,265,816,480
679,955,688,952
781,949,042,295
899,241,398,639
1,034,127,608,435
1,189,246,749,700
1,367,633,762,155
1,572,778,826,478
1,808,695,650,450
2,079,999,998,018
2,391,999,997,720
2,750,799,997,378
3,163,419,996,985
3,637,932,996,533
4,183,622,946,013
4,811,166,387,915
5,532,841,346,102
6,362,767,548,018
7,317,182,680,220
8,414,760,082,253

1,012,845,351
1,164,772,154
1,339,487,977
1,540,411,174
1,771,472,850
2,037,193,777
2,342,772,844
2,694,188,770
3,098,317,086
3,563,064,648
4,097,524,346
4,712,152,998
5,418,975,947
6,231,822,339
7,166,595,690
8,241,585,044
9,477,822,800
10,899,496,220
12,534,420,653
14,414,583,751
16,576,771,314
19,063,287,011
21,922,780,063
25,211,197,072
28,992,876,633
33,341,808,128
38,343,079,348
44,094,541,250
50,708,722,437
58,315,030,803
67,062,285,423
77,121,628,237
88,689,872,472
101,993,353,343
117,292,356,344
134,886,209,796
155,119,141,265
178,387,012,455
205,145,064,323
235,916,823,972
271,304,347,568
311,999,999,703
358,799,999,658
412,619,999,607
474,512,999,548
545,689,949,480
627,543,441,902
721,674,958,187
829,926,201,915
954,415,132,203
1,097,577,402,033
1,262,214,012,338

7,765,147,693
8,929,919,847
10,269,407,824
11,809,818,997
13,581,291,847
15,618,485,624
17,961,258,467
20,655,447,238
23,753,764,323
27,316,828,972
31,414,353,317
36,126,506,315
41,545,482,262
47,777,304,602
54,943,900,292
63,185,485,336
72,663,308,136
83,562,804,356
96,097,225,010
110,511,808,761
127,088,580,075
146,151,867,087
168,074,647,149
193,285,844,222
222,278,720,855
255,620,528,983
293,963,608,331
338,058,149,581
388,766,872,018
447,081,902,820
514,144,188,244
591,265,816,480
679,955,688,952
781,949,042,295
899,241,398,639
1,034,127,608,435
1,189,246,749,700
1,367,633,762,155
1,572,778,826,478
1,808,695,650,450
2,079,999,998,018
2,391,999,997,720
2,750,799,997,378
3,163,419,996,985
3,637,932,996,533
4,183,622,946,013
4,811,166,387,915
5,532,841,346,102
6,362,767,548,018
7,317,182,680,220
8,414,760,082,253
9,676,974,094,591

154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205

9,676,974,094,591
11,128,520,208,780
12,797,798,240,097
14,717,467,976,111
16,925,088,172,528
19,463,851,398,407
22,383,429,108,168
25,740,943,474,394
29,602,084,995,553
34,042,397,744,885
39,148,757,406,618
45,021,071,017,611
51,774,231,670,253
59,540,366,420,791
68,471,421,383,909
78,742,134,591,495
90,553,454,780,220
104,136,472,997,253
119,756,943,946,841
137,720,485,538,867
158,378,558,369,697
182,135,342,125,151
209,455,643,443,924
240,873,989,960,512
277,005,088,454,589
318,555,851,722,778
366,339,229,481,194
421,290,113,903,373
484,483,630,988,879
557,156,175,637,211
640,729,601,982,793
736,839,042,280,212
847,364,898,622,244
974,469,633,415,580
1,120,640,078,427,920
1,288,736,090,192,100
1,482,046,503,720,920
1,704,353,479,279,060
1,960,006,501,170,920
2,254,007,476,346,550
2,592,108,597,798,540
2,980,924,887,468,320
3,428,063,620,588,570
3,942,273,163,676,850
4,533,614,138,228,380
5,213,656,258,962,640
5,995,704,697,807,030
6,895,060,402,478,090
7,929,319,462,849,800
9,118,717,382,277,270
10,486,524,989,618,900
12,059,503,738,061,700

1,451,546,114,189
1,669,278,031,317
1,919,669,736,015
2,207,620,196,417
2,538,763,225,879
2,919,577,709,761
3,357,514,366,225
3,861,141,521,159
4,440,312,749,333
5,106,359,661,733
5,872,313,610,993
6,753,160,652,642
7,766,134,750,538
8,931,054,963,119
10,270,713,207,586
11,811,320,188,724
13,583,018,217,033
15,620,470,949,588
17,963,541,592,026
20,658,072,830,830
23,756,783,755,455
27,320,301,318,773
31,418,346,516,589
36,131,098,494,077
41,550,763,268,188
47,783,377,758,417
54,950,884,422,179
63,193,517,085,506
72,672,544,648,332
83,573,426,345,582
96,109,440,297,419
110,525,856,342,032
127,104,734,793,337
146,170,445,012,337
168,096,011,764,188
193,310,413,528,816
222,306,975,558,138
255,653,021,891,859
294,000,975,175,638
338,101,121,451,983
388,816,289,669,781
447,138,733,120,248
514,209,543,088,285
591,340,974,551,528
680,042,120,734,257
782,048,438,844,395
899,355,704,671,055
1,034,259,060,371,710
1,189,397,919,427,470
1,367,807,607,341,590
1,572,978,748,442,830
1,808,925,560,709,250

11,128,520,208,780
12,797,798,240,097
14,717,467,976,111
16,925,088,172,528
19,463,851,398,407
22,383,429,108,168
25,740,943,474,394
29,602,084,995,553
34,042,397,744,885
39,148,757,406,618
45,021,071,017,611
51,774,231,670,253
59,540,366,420,791
68,471,421,383,909
78,742,134,591,495
90,553,454,780,220
104,136,472,997,253
119,756,943,946,841
137,720,485,538,867
158,378,558,369,697
182,135,342,125,151
209,455,643,443,924
240,873,989,960,512
277,005,088,454,589
318,555,851,722,778
366,339,229,481,194
421,290,113,903,373
484,483,630,988,879
557,156,175,637,211
640,729,601,982,793
736,839,042,280,212
847,364,898,622,244
974,469,633,415,580
1,120,640,078,427,920
1,288,736,090,192,100
1,482,046,503,720,920
1,704,353,479,279,060
1,960,006,501,170,920
2,254,007,476,346,550
2,592,108,597,798,540
2,980,924,887,468,320
3,428,063,620,588,570
3,942,273,163,676,850
4,533,614,138,228,380
5,213,656,258,962,640
5,995,704,697,807,030
6,895,060,402,478,090
7,929,319,462,849,800
9,118,717,382,277,270
10,486,524,989,618,900
12,059,503,738,061,700
13,868,429,298,770,900

206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250

13,868,429,298,770,900
2,080,264,394,815,640
15,948,693,693,586,600
2,392,304,054,037,990
18,340,997,747,624,600
2,751,149,662,143,680
21,092,147,409,768,200
3,163,822,111,465,240
24,255,969,521,233,500
3,638,395,428,185,020
27,894,364,949,418,500
4,184,154,742,412,780
32,078,519,691,831,300
4,811,777,953,774,690
36,890,297,645,606,000
5,533,544,646,840,900
42,423,842,292,446,900
6,363,576,343,867,030
48,787,418,636,313,900
7,318,112,795,447,080
56,105,531,431,761,000
8,415,829,714,764,150
64,521,361,146,525,100
9,678,204,171,978,770
74,199,565,318,503,900
11,129,934,797,775,600
85,329,500,116,279,500
12,799,425,017,441,900
98,128,925,133,721,400
14,719,338,770,058,200
112,848,263,903,780,000
16,927,239,585,566,900
129,775,503,489,347,000
19,466,325,523,402,000
149,241,829,012,749,000
22,386,274,351,912,300
171,628,103,364,661,000
25,744,215,504,699,100
197,372,318,869,360,000
29,605,847,830,404,000
226,978,166,699,764,000
34,046,725,004,964,600
261,024,891,704,729,000
39,153,733,755,709,300
300,178,625,460,438,000
45,026,793,819,065,700
345,205,419,279,504,000
51,780,812,891,925,500
396,986,232,171,429,000
59,547,934,825,714,400
456,534,166,997,143,000
68,480,125,049,571,500
525,014,292,046,715,000
78,752,143,807,007,200
603,766,435,853,722,000
90,564,965,378,058,300
694,331,401,231,780,000 104,149,710,184,767,000
798,481,111,416,548,000 119,772,166,712,482,000
918,253,278,129,030,000 137,737,991,719,354,000
1,055,991,269,848,380,000 158,398,690,477,258,000
1,214,389,960,325,640,000 182,158,494,048,846,000
1,396,548,454,374,490,000 209,482,268,156,173,000
1,606,030,722,530,660,000 240,904,608,379,599,000
1,846,935,330,910,260,000 277,040,299,636,539,000
2,123,975,630,546,800,000 318,596,344,582,020,000
2,442,571,975,128,820,000 366,385,796,269,323,000
2,808,957,771,398,140,000 421,343,665,709,721,000
3,230,301,437,107,860,000 484,545,215,566,180,000
3,714,846,652,674,040,000 557,226,997,901,106,000
4,272,073,650,575,150,000 640,811,047,586,272,000
4,912,884,698,161,420,000 736,932,704,724,213,000
5,649,817,402,885,630,000 847,472,610,432,845,000
6,497,290,013,318,480,000 649,729,001,331,848,000
There are 250 Trading Day per year

15,948,693,693,586,600
18,340,997,747,624,600
21,092,147,409,768,200
24,255,969,521,233,500
27,894,364,949,418,500
32,078,519,691,831,300
36,890,297,645,606,000
42,423,842,292,446,900
48,787,418,636,313,900
56,105,531,431,761,000
64,521,361,146,525,100
74,199,565,318,503,900
85,329,500,116,279,500
98,128,925,133,721,400
112,848,263,903,780,000
129,775,503,489,347,000
149,241,829,012,749,000
171,628,103,364,661,000
197,372,318,869,360,000
226,978,166,699,764,000
261,024,891,704,729,000
300,178,625,460,438,000
345,205,419,279,504,000
396,986,232,171,429,000
456,534,166,997,143,000
525,014,292,046,715,000
603,766,435,853,722,000
694,331,401,231,780,000
798,481,111,416,548,000
918,253,278,129,030,000
1,055,991,269,848,380,000
1,214,389,960,325,640,000
1,396,548,454,374,490,000
1,606,030,722,530,660,000
1,846,935,330,910,260,000
2,123,975,630,546,800,000
2,442,571,975,128,820,000
2,808,957,771,398,140,000
3,230,301,437,107,860,000
3,714,846,652,674,040,000
4,272,073,650,575,150,000
4,912,884,698,161,420,000
5,649,817,402,885,630,000
6,497,290,013,318,480,000
7,147,019,014,650,330,000

No. Contr. @ 2 Pts.

8
9
10
11
13
15
17
20
23
26
30
35
40
46
53
61
70
81
93
107
123
141
162
187
215
247
284
327
375
432
497
571
657
755
869
999
1,149
1,321
1,519
1,747
2,009
2,310
2,657
3,055
3,514
4,041
4,647
5,344
6,146

7,067
8,127
9,347
10,749
12,361
14,215
16,347
18,799
21,619
24,862
28,591
32,880
37,812
43,484
50,006
57,507
66,133
76,053
87,461
100,581
115,668
133,018
152,971
175,916
202,304
232,649
267,547
307,678
353,830
406,905
467,941
538,132
618,851
711,679
818,431
941,196
1,082,375
1,244,731
1,431,441
1,646,157
1,893,080
2,177,042
2,503,599
2,879,139
3,311,009
3,807,661
4,378,810
5,035,631
5,790,976
6,659,623
7,658,566
8,807,351

10,128,454
11,647,722
13,394,880
15,404,112
17,714,728
20,371,938
23,427,728
26,941,888
30,983,171
35,630,646
40,975,243
47,121,530
54,189,759
62,318,223
71,665,957
82,415,850
94,778,228
108,994,962
125,344,207
144,145,838
165,767,713
190,632,870
219,227,801
252,111,971
289,928,766
333,418,081
383,430,793
440,945,412
507,087,224
583,150,308
670,622,854
771,216,282
886,898,725
1,019,933,533
1,172,923,563
1,348,862,098
1,551,191,413
1,783,870,125
2,051,450,643
2,359,168,240
2,713,043,476
3,119,999,997
3,587,999,997
4,126,199,996
4,745,129,995
5,456,899,495
6,275,434,419
7,216,749,582
8,299,262,019
9,544,151,322
10,975,774,020
12,622,140,123

14,515,461,142
16,692,780,313
19,196,697,360
22,076,201,964
25,387,632,259
29,195,777,098
33,575,143,662
38,611,415,212
44,403,127,493
51,063,596,617
58,723,136,110
67,531,606,526
77,661,347,505
89,310,549,631
102,707,132,076
118,113,201,887
135,830,182,170
156,204,709,496
179,635,415,920
206,580,728,308
237,567,837,555
273,203,013,188
314,183,465,166
361,310,984,941
415,507,632,682
477,833,777,584
549,508,844,222
631,935,170,855
726,725,446,483
835,734,263,456
961,094,402,974
1,105,258,563,420
1,271,047,347,933
1,461,704,450,123
1,680,960,117,642
1,933,104,135,288
2,223,069,755,581
2,556,530,218,919
2,940,009,751,756
3,381,011,214,520
3,888,162,896,698
4,471,387,331,202
5,142,095,430,883
5,913,409,745,515
6,800,421,207,343
7,820,484,388,444
8,993,557,046,711
10,342,590,603,717
11,893,979,194,275
13,678,076,073,416
15,729,787,484,428
18,089,255,607,093

20,802,643,948,156
23,923,040,540,380
27,511,496,621,437
31,638,221,114,652
36,383,954,281,850
41,841,547,424,128
48,117,779,537,747
55,335,446,468,409
63,635,763,438,670
73,181,127,954,471
84,158,297,147,642
96,782,041,719,788
111,299,347,977,756
127,994,250,174,419
147,193,387,700,582
169,272,395,855,669
194,663,255,234,020
223,862,743,519,123
257,442,155,046,991
296,058,478,304,040
340,467,250,049,646
391,537,337,557,093
450,267,938,190,657
517,808,128,919,255
595,479,348,257,144
684,801,250,495,715
787,521,438,070,072
905,649,653,780,583
1,041,497,101,847,670
1,197,721,667,124,820
1,377,379,917,193,540
1,583,986,904,772,580
1,821,584,940,488,460
2,094,822,681,561,730
2,409,046,083,795,990
2,770,402,996,365,390
3,185,963,445,820,200
3,663,857,962,693,230
4,213,436,657,097,210
4,845,452,155,661,790
5,572,269,979,011,060
6,408,110,475,862,720
7,369,327,047,242,130
8,474,726,104,328,450
6,497,290,013,318,480

ACCUMULATION OF WEALTH-20%
Period
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49

Principal

20% Profit
5,000
6,000
7,200
8,640
10,368
12,442
14,930
17,916
21,499
25,799
30,959
37,150
44,581
53,497
64,196
77,035
92,442
110,931
133,117
159,740
191,688
230,026
276,031
331,237
397,484
476,981
572,377
686,853
824,223
989,068
1,186,882
1,424,258
1,709,109
2,050,931
2,461,118
2,953,341
3,544,009
4,252,811
5,103,373
6,124,048
7,348,858
8,818,629
10,582,355
12,698,826
15,238,592
18,286,310
21,943,572
26,332,286
31,598,744

1,000
1,200
1,440
1,728
2,074
2,488
2,986
3,583
4,300
5,160
6,192
7,430
8,916
10,699
12,839
15,407
18,488
22,186
26,623
31,948
38,338
46,005
55,206
66,247
79,497
95,396
114,475
137,371
164,845
197,814
237,376
284,852
341,822
410,186
492,224
590,668
708,802
850,562
1,020,675
1,224,810
1,469,772
1,763,726
2,116,471
2,539,765
3,047,718
3,657,262
4,388,714
5,266,457
6,319,749

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
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101

37,918,492
45,502,191
54,602,629
65,523,155
78,627,786
94,353,343
113,224,011
135,868,814
163,042,576
195,651,092
234,781,310
281,737,572
338,085,086
405,702,103
486,842,524
584,211,029
701,053,235
841,263,881
1,009,516,658
1,211,419,989
1,453,703,987
1,744,444,785
2,093,333,742
2,512,000,490
3,014,400,588
3,617,280,705
4,340,736,847
5,208,884,216
6,250,661,059
7,500,793,271
9,000,951,925
10,801,142,310
12,961,370,772
15,553,644,926
18,664,373,912
22,397,248,694
26,876,698,433
32,252,038,120
38,702,445,743
46,442,934,892
55,731,521,871
66,877,826,245
80,253,391,494
96,304,069,792
115,564,883,751
138,677,860,501
166,413,432,601
199,696,119,121
239,635,342,946
287,562,411,535
345,074,893,842
414,089,872,610

7,583,698
9,100,438
10,920,526
13,104,631
15,725,557
18,870,669
22,644,802
27,173,763
32,608,515
39,130,218
46,956,262
56,347,514
67,617,017
81,140,421
97,368,505
116,842,206
140,210,647
168,252,776
201,903,332
242,283,998
290,740,797
348,888,957
418,666,748
502,400,098
602,880,118
723,456,141
868,147,369
1,041,776,843
1,250,132,212
1,500,158,654
1,800,190,385
2,160,228,462
2,592,274,154
3,110,728,985
3,732,874,782
4,479,449,739
5,375,339,687
6,450,407,624
7,740,489,149
9,288,586,978
11,146,304,374
13,375,565,249
16,050,678,299
19,260,813,958
23,112,976,750
27,735,572,100
33,282,686,520
39,939,223,824
47,927,068,589
57,512,482,307
69,014,978,768
82,817,974,522

102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153

496,907,847,132
596,289,416,559
715,547,299,870
858,656,759,844
1,030,388,111,813
1,236,465,734,176
1,483,758,881,011
1,780,510,657,213
2,136,612,788,656
2,563,935,346,387
3,076,722,415,664
3,692,066,898,797
4,430,480,278,556
5,316,576,334,268
6,379,891,601,121
7,655,869,921,345
9,187,043,905,614
11,024,452,686,737
13,229,343,224,085
15,875,211,868,902
19,050,254,242,682
22,860,305,091,218
27,432,366,109,462
32,918,839,331,355
39,502,607,197,626
47,403,128,637,151
56,883,754,364,581
68,260,505,237,497
81,912,606,284,996
98,295,127,541,995
117,954,153,050,394
141,544,983,660,473
169,853,980,392,568
203,824,776,471,082
244,589,731,765,298
293,507,678,118,358
352,209,213,742,029
422,651,056,490,435
507,181,267,788,522
608,617,521,346,226
730,341,025,615,472
876,409,230,738,566
1,051,691,076,886,280
1,262,029,292,263,530
1,514,435,150,716,240
1,817,322,180,859,490
2,180,786,617,031,390
2,616,943,940,437,670
3,140,332,728,525,200
3,768,399,274,230,240
4,522,079,129,076,290
5,426,494,954,891,540

99,381,569,426
119,257,883,312
143,109,459,974
171,731,351,969
206,077,622,363
247,293,146,835
296,751,776,202
356,102,131,443
427,322,557,731
512,787,069,277
615,344,483,133
738,413,379,759
886,096,055,711
1,063,315,266,854
1,275,978,320,224
1,531,173,984,269
1,837,408,781,123
2,204,890,537,347
2,645,868,644,817
3,175,042,373,780
3,810,050,848,536
4,572,061,018,244
5,486,473,221,892
6,583,767,866,271
7,900,521,439,525
9,480,625,727,430
11,376,750,872,916
13,652,101,047,499
16,382,521,256,999
19,659,025,508,399
23,590,830,610,079
28,308,996,732,095
33,970,796,078,514
40,764,955,294,216
48,917,946,353,060
58,701,535,623,672
70,441,842,748,406
84,530,211,298,087
101,436,253,557,704
121,723,504,269,245
146,068,205,123,094
175,281,846,147,713
210,338,215,377,256
252,405,858,452,707
302,887,030,143,248
363,464,436,171,898
436,157,323,406,278
523,388,788,087,533
628,066,545,705,040
753,679,854,846,048
904,415,825,815,257
1,085,298,990,978,310

154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205

6,511,793,945,869,850
7,814,152,735,043,820
9,376,983,282,052,590
11,252,379,938,463,100
13,502,855,926,155,700
16,203,427,111,386,900
19,444,112,533,664,200
23,332,935,040,397,100
27,999,522,048,476,500
33,599,426,458,171,800
40,319,311,749,806,200
48,383,174,099,767,400
58,059,808,919,720,900
69,671,770,703,665,100
83,606,124,844,398,100
100,327,349,813,278,000
120,392,819,775,933,000
144,471,383,731,120,000
173,365,660,477,344,000
208,038,792,572,813,000
249,646,551,087,375,000
299,575,861,304,850,000
359,491,033,565,820,000
431,389,240,278,985,000
517,667,088,334,781,000
621,200,506,001,738,000
745,440,607,202,085,000
894,528,728,642,502,000
1,073,434,474,371,000,000
1,288,121,369,245,200,000
1,545,745,643,094,240,000
1,854,894,771,713,090,000
2,225,873,726,055,710,000
2,671,048,471,266,850,000
3,205,258,165,520,220,000
3,846,309,798,624,270,000
4,615,571,758,349,120,000
5,538,686,110,018,950,000
6,646,423,332,022,740,000
7,975,707,998,427,290,000
9,570,849,598,112,740,000
11,485,019,517,735,300,000
13,782,023,421,282,400,000
16,538,428,105,538,800,000
19,846,113,726,646,600,000
23,815,336,471,975,900,000
28,578,403,766,371,100,000
34,294,084,519,645,300,000
41,152,901,423,574,400,000
49,383,481,708,289,200,000
59,260,178,049,947,100,000
71,112,213,659,936,500,000

1,302,358,789,173,970
1,562,830,547,008,760
1,875,396,656,410,520
2,250,475,987,692,620
2,700,571,185,231,150
3,240,685,422,277,370
3,888,822,506,732,850
4,666,587,008,079,420
5,599,904,409,695,300
6,719,885,291,634,360
8,063,862,349,961,240
9,676,634,819,953,490
11,611,961,783,944,200
13,934,354,140,733,000
16,721,224,968,879,600
20,065,469,962,655,500
24,078,563,955,186,700
28,894,276,746,224,000
34,673,132,095,468,800
41,607,758,514,562,600
49,929,310,217,475,100
59,915,172,260,970,100
71,898,206,713,164,100
86,277,848,055,796,900
103,533,417,666,956,000
124,240,101,200,348,000
149,088,121,440,417,000
178,905,745,728,500,000
214,686,894,874,201,000
257,624,273,849,041,000
309,149,128,618,849,000
370,978,954,342,619,000
445,174,745,211,142,000
534,209,694,253,371,000
641,051,633,104,045,000
769,261,959,724,854,000
923,114,351,669,825,000
1,107,737,222,003,790,000
1,329,284,666,404,550,000
1,595,141,599,685,460,000
1,914,169,919,622,550,000
2,297,003,903,547,060,000
2,756,404,684,256,470,000
3,307,685,621,107,760,000
3,969,222,745,329,320,000
4,763,067,294,395,180,000
5,715,680,753,274,220,000
6,858,816,903,929,060,000
8,230,580,284,714,870,000
9,876,696,341,657,850,000
11,852,035,609,989,400,000
14,222,442,731,987,300,000

206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250

85,334,656,391,923,800,000
102,401,587,670,309,000,000
122,881,905,204,370,000,000
147,458,286,245,244,000,000
176,949,943,494,293,000,000
212,339,932,193,152,000,000
254,807,918,631,782,000,000
305,769,502,358,139,000,000
366,923,402,829,766,000,000
440,308,083,395,719,000,000
528,369,700,074,863,000,000
634,043,640,089,836,000,000
760,852,368,107,803,000,000
913,022,841,729,364,000,000
1,095,627,410,075,240,000,000
1,314,752,892,090,280,000,000
1,577,703,470,508,340,000,000
1,893,244,164,610,010,000,000
2,271,892,997,532,010,000,000
2,726,271,597,038,410,000,000
3,271,525,916,446,100,000,000
3,925,831,099,735,310,000,000
4,710,997,319,682,380,000,000
5,653,196,783,618,850,000,000
6,783,836,140,342,620,000,000
8,140,603,368,411,150,000,000
9,768,724,042,093,380,000,000
11,722,468,850,512,100,000,000
14,066,962,620,614,500,000,000
16,880,355,144,737,400,000,000
20,256,426,173,684,800,000,000
24,307,711,408,421,800,000,000
29,169,253,690,106,200,000,000
35,003,104,428,127,400,000,000
42,003,725,313,752,900,000,000
50,404,470,376,503,400,000,000
60,485,364,451,804,100,000,000
72,582,437,342,164,900,000,000
87,098,924,810,597,900,000,000
104,518,709,772,718,000,000,000
125,422,451,727,261,000,000,000
150,506,942,072,713,000,000,000
180,608,330,487,256,000,000,000
216,729,996,584,707,000,000,000
260,075,995,901,648,000,000,000
There are 250 Trading Day per year

17,066,931,278,384,800,000
20,480,317,534,061,700,000
24,576,381,040,874,100,000
29,491,657,249,048,900,000
35,389,988,698,858,600,000
42,467,986,438,630,400,000
50,961,583,726,356,400,000
61,153,900,471,627,700,000
73,384,680,565,953,200,000
88,061,616,679,143,900,000
105,673,940,014,973,000,000
126,808,728,017,967,000,000
152,170,473,621,561,000,000
182,604,568,345,873,000,000
219,125,482,015,047,000,000
262,950,578,418,057,000,000
315,540,694,101,668,000,000
378,648,832,922,002,000,000
454,378,599,506,402,000,000
545,254,319,407,683,000,000
654,305,183,289,219,000,000
785,166,219,947,063,000,000
942,199,463,936,476,000,000
1,130,639,356,723,770,000,000
1,356,767,228,068,520,000,000
1,628,120,673,682,230,000,000
1,953,744,808,418,680,000,000
2,344,493,770,102,410,000,000
2,813,392,524,122,890,000,000
3,376,071,028,947,470,000,000
4,051,285,234,736,970,000,000
4,861,542,281,684,360,000,000
5,833,850,738,021,230,000,000
7,000,620,885,625,480,000,000
8,400,745,062,750,570,000,000
10,080,894,075,300,700,000,000
12,097,072,890,360,800,000,000
14,516,487,468,433,000,000,000
17,419,784,962,119,600,000,000
20,903,741,954,543,500,000,000
25,084,490,345,452,200,000,000
30,101,388,414,542,600,000,000
36,121,666,097,451,200,000,000
43,345,999,316,941,400,000,000
52,015,199,180,329,700,000,000

WEALTH-20%
TOTAL

No. Contr. @ 2 Pts.

6,000
7,200
8,640
10,368
12,442
14,930
17,916
21,499
25,799
30,959
37,150
44,581
53,497
64,196
77,035
92,442
110,931
133,117
159,740
191,688
230,026
276,031
331,237
397,484
476,981
572,377
686,853
824,223
989,068
1,186,882
1,424,258
1,709,109
2,050,931
2,461,118
2,953,341
3,544,009
4,252,811
5,103,373
6,124,048
7,348,858
8,818,629
10,582,355
12,698,826
15,238,592
18,286,310
21,943,572
26,332,286
31,598,744
37,918,492

10
12
14
17
21
25
30
36
43
52
62
74
89
107
128
154
185
222
266
319
383
460
552
662
795
954
1,145
1,374
1,648
1,978
2,374
2,849
3,418
4,102
4,922
5,907
7,088
8,506
10,207
12,248
14,698
17,637
21,165
25,398
30,477
36,573
43,887
52,665
63,197

45,502,191
54,602,629
65,523,155
78,627,786
94,353,343
113,224,011
135,868,814
163,042,576
195,651,092
234,781,310
281,737,572
338,085,086
405,702,103
486,842,524
584,211,029
701,053,235
841,263,881
1,009,516,658
1,211,419,989
1,453,703,987
1,744,444,785
2,093,333,742
2,512,000,490
3,014,400,588
3,617,280,705
4,340,736,847
5,208,884,216
6,250,661,059
7,500,793,271
9,000,951,925
10,801,142,310
12,961,370,772
15,553,644,926
18,664,373,912
22,397,248,694
26,876,698,433
32,252,038,120
38,702,445,743
46,442,934,892
55,731,521,871
66,877,826,245
80,253,391,494
96,304,069,792
115,564,883,751
138,677,860,501
166,413,432,601
199,696,119,121
239,635,342,946
287,562,411,535
345,074,893,842
414,089,872,610
496,907,847,132

75,837
91,004
109,205
131,046
157,256
188,707
226,448
271,738
326,085
391,302
469,563
563,475
676,170
811,404
973,685
1,168,422
1,402,106
1,682,528
2,019,033
2,422,840
2,907,408
3,488,890
4,186,667
5,024,001
6,028,801
7,234,561
8,681,474
10,417,768
12,501,322
15,001,587
18,001,904
21,602,285
25,922,742
31,107,290
37,328,748
44,794,497
53,753,397
64,504,076
77,404,891
92,885,870
111,463,044
133,755,652
160,506,783
192,608,140
231,129,768
277,355,721
332,826,865
399,392,238
479,270,686
575,124,823
690,149,788
828,179,745

596,289,416,559
715,547,299,870
858,656,759,844
1,030,388,111,813
1,236,465,734,176
1,483,758,881,011
1,780,510,657,213
2,136,612,788,656
2,563,935,346,387
3,076,722,415,664
3,692,066,898,797
4,430,480,278,556
5,316,576,334,268
6,379,891,601,121
7,655,869,921,345
9,187,043,905,614
11,024,452,686,737
13,229,343,224,085
15,875,211,868,902
19,050,254,242,682
22,860,305,091,218
27,432,366,109,462
32,918,839,331,355
39,502,607,197,626
47,403,128,637,151
56,883,754,364,581
68,260,505,237,497
81,912,606,284,996
98,295,127,541,995
117,954,153,050,394
141,544,983,660,473
169,853,980,392,568
203,824,776,471,082
244,589,731,765,298
293,507,678,118,358
352,209,213,742,029
422,651,056,490,435
507,181,267,788,522
608,617,521,346,226
730,341,025,615,472
876,409,230,738,566
1,051,691,076,886,280
1,262,029,292,263,530
1,514,435,150,716,240
1,817,322,180,859,490
2,180,786,617,031,390
2,616,943,940,437,670
3,140,332,728,525,200
3,768,399,274,230,240
4,522,079,129,076,290
5,426,494,954,891,540
6,511,793,945,869,850

993,815,694
1,192,578,833
1,431,094,600
1,717,313,520
2,060,776,224
2,472,931,468
2,967,517,762
3,561,021,314
4,273,225,577
5,127,870,693
6,153,444,831
7,384,133,798
8,860,960,557
10,633,152,669
12,759,783,202
15,311,739,843
18,374,087,811
22,048,905,373
26,458,686,448
31,750,423,738
38,100,508,485
45,720,610,182
54,864,732,219
65,837,678,663
79,005,214,395
94,806,257,274
113,767,508,729
136,521,010,475
163,825,212,570
196,590,255,084
235,908,306,101
283,089,967,321
339,707,960,785
407,649,552,942
489,179,463,531
587,015,356,237
704,418,427,484
845,302,112,981
1,014,362,535,577
1,217,235,042,692
1,460,682,051,231
1,752,818,461,477
2,103,382,153,773
2,524,058,584,527
3,028,870,301,432
3,634,644,361,719
4,361,573,234,063
5,233,887,880,875
6,280,665,457,050
7,536,798,548,460
9,044,158,258,153
10,852,989,909,783

7,814,152,735,043,820
9,376,983,282,052,590
11,252,379,938,463,100
13,502,855,926,155,700
16,203,427,111,386,900
19,444,112,533,664,200
23,332,935,040,397,100
27,999,522,048,476,500
33,599,426,458,171,800
40,319,311,749,806,200
48,383,174,099,767,400
58,059,808,919,720,900
69,671,770,703,665,100
83,606,124,844,398,100
100,327,349,813,278,000
120,392,819,775,933,000
144,471,383,731,120,000
173,365,660,477,344,000
208,038,792,572,813,000
249,646,551,087,375,000
299,575,861,304,850,000
359,491,033,565,820,000
431,389,240,278,985,000
517,667,088,334,781,000
621,200,506,001,738,000
745,440,607,202,085,000
894,528,728,642,502,000
1,073,434,474,371,000,000
1,288,121,369,245,200,000
1,545,745,643,094,240,000
1,854,894,771,713,090,000
2,225,873,726,055,710,000
2,671,048,471,266,850,000
3,205,258,165,520,220,000
3,846,309,798,624,270,000
4,615,571,758,349,120,000
5,538,686,110,018,950,000
6,646,423,332,022,740,000
7,975,707,998,427,290,000
9,570,849,598,112,740,000
11,485,019,517,735,300,000
13,782,023,421,282,400,000
16,538,428,105,538,800,000
19,846,113,726,646,600,000
23,815,336,471,975,900,000
28,578,403,766,371,100,000
34,294,084,519,645,300,000
41,152,901,423,574,400,000
49,383,481,708,289,200,000
59,260,178,049,947,100,000
71,112,213,659,936,500,000
85,334,656,391,923,800,000

13,023,587,891,740
15,628,305,470,088
18,753,966,564,105
22,504,759,876,926
27,005,711,852,312
32,406,854,222,774
38,888,225,067,329
46,665,870,080,794
55,999,044,096,953
67,198,852,916,344
80,638,623,499,612
96,766,348,199,535
116,119,617,839,442
139,343,541,407,330
167,212,249,688,796
200,654,699,626,555
240,785,639,551,867
288,942,767,462,240
346,731,320,954,688
416,077,585,145,625
499,293,102,174,751
599,151,722,609,701
718,982,067,131,641
862,778,480,557,969
1,035,334,176,669,560
1,242,401,012,003,480
1,490,881,214,404,170
1,789,057,457,285,000
2,146,868,948,742,010
2,576,242,738,490,410
3,091,491,286,188,490
3,709,789,543,426,190
4,451,747,452,111,420
5,342,096,942,533,710
6,410,516,331,040,450
7,692,619,597,248,540
9,231,143,516,698,250
11,077,372,220,037,900
13,292,846,664,045,500
15,951,415,996,854,600
19,141,699,196,225,500
22,970,039,035,470,600
27,564,046,842,564,700
33,076,856,211,077,600
39,692,227,453,293,200
47,630,672,943,951,800
57,156,807,532,742,200
68,588,169,039,290,600
82,305,802,847,148,700
98,766,963,416,578,500
118,520,356,099,894,000
142,224,427,319,873,000

102,401,587,670,309,000,000
122,881,905,204,370,000,000
147,458,286,245,244,000,000
176,949,943,494,293,000,000
212,339,932,193,152,000,000
254,807,918,631,782,000,000
305,769,502,358,139,000,000
366,923,402,829,766,000,000
440,308,083,395,719,000,000
528,369,700,074,863,000,000
634,043,640,089,836,000,000
760,852,368,107,803,000,000
913,022,841,729,364,000,000
1,095,627,410,075,240,000,000
1,314,752,892,090,280,000,000
1,577,703,470,508,340,000,000
1,893,244,164,610,010,000,000
2,271,892,997,532,010,000,000
2,726,271,597,038,410,000,000
3,271,525,916,446,100,000,000
3,925,831,099,735,310,000,000
4,710,997,319,682,380,000,000
5,653,196,783,618,850,000,000
6,783,836,140,342,620,000,000
8,140,603,368,411,150,000,000
9,768,724,042,093,380,000,000
11,722,468,850,512,100,000,000
14,066,962,620,614,500,000,000
16,880,355,144,737,400,000,000
20,256,426,173,684,800,000,000
24,307,711,408,421,800,000,000
29,169,253,690,106,200,000,000
35,003,104,428,127,400,000,000
42,003,725,313,752,900,000,000
50,404,470,376,503,400,000,000
60,485,364,451,804,100,000,000
72,582,437,342,164,900,000,000
87,098,924,810,597,900,000,000
104,518,709,772,718,000,000,000
125,422,451,727,261,000,000,000
150,506,942,072,713,000,000,000
180,608,330,487,256,000,000,000
216,729,996,584,707,000,000,000
260,075,995,901,648,000,000,000
312,091,195,081,978,000,000,000

170,669,312,783,848,000
204,803,175,340,617,000
245,763,810,408,741,000
294,916,572,490,489,000
353,899,886,988,586,000
424,679,864,386,304,000
509,615,837,263,564,000
611,539,004,716,277,000
733,846,805,659,532,000
880,616,166,791,439,000
1,056,739,400,149,730,000
1,268,087,280,179,670,000
1,521,704,736,215,610,000
1,826,045,683,458,730,000
2,191,254,820,150,470,000
2,629,505,784,180,570,000
3,155,406,941,016,680,000
3,786,488,329,220,020,000
4,543,785,995,064,020,000
5,452,543,194,076,830,000
6,543,051,832,892,190,000
7,851,662,199,470,630,000
9,421,994,639,364,760,000
11,306,393,567,237,700,000
13,567,672,280,685,200,000
16,281,206,736,822,300,000
19,537,448,084,186,800,000
23,444,937,701,024,100,000
28,133,925,241,228,900,000
33,760,710,289,474,700,000
40,512,852,347,369,700,000
48,615,422,816,843,600,000
58,338,507,380,212,300,000
70,006,208,856,254,800,000
84,007,450,627,505,700,000
100,808,940,753,007,000,000
120,970,728,903,608,000,000
145,164,874,684,330,000,000
174,197,849,621,196,000,000
209,037,419,545,435,000,000
250,844,903,454,522,000,000
301,013,884,145,426,000,000
361,216,660,974,512,000,000
433,459,993,169,414,000,000
520,151,991,803,297,000,000

ACCUMULATION OF WEALTH - 50%

Period
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40

Principal
5,000
7,500
11,250
16,875
25,313
37,969
56,953
85,430
128,145
192,217
288,325
432,488
648,732
973,098
1,459,646
2,189,469
3,284,204
4,926,306
7,389,459
11,084,189
16,626,284
24,939,425
37,409,138
56,113,707
84,170,561
126,255,841
189,383,762
284,075,643
426,113,465
639,170,197
958,755,296
1,438,132,944
2,157,199,416
3,235,799,125
4,853,698,687
7,280,548,030
10,920,822,045
16,381,233,068
24,571,849,602
36,857,774,403

50% Profit
2,500
3,750
5,625
8,438
12,656
18,984
28,477
42,715
64,072
96,108
144,163
216,244
324,366
486,549
729,823
1,094,735
1,642,102
2,463,153
3,694,730
5,542,095
8,313,142
12,469,713
18,704,569
28,056,854
42,085,280
63,127,921
94,691,881
142,037,822
213,056,732
319,585,099
479,377,648
719,066,472
1,078,599,708
1,617,899,562
2,426,849,343
3,640,274,015
5,460,411,023
8,190,616,534
12,285,924,801
18,428,887,202

TOTAL
7,500
11,250
16,875
25,313
37,969
56,953
85,430
128,145
192,217
288,325
432,488
648,732
973,098
1,459,646
2,189,469
3,284,204
4,926,306
7,389,459
11,084,189
16,626,284
24,939,425
37,409,138
56,113,707
84,170,561
126,255,841
189,383,762
284,075,643
426,113,465
639,170,197
958,755,296
1,438,132,944
2,157,199,416
3,235,799,125
4,853,698,687
7,280,548,030
10,920,822,045
16,381,233,068
24,571,849,602
36,857,774,403
55,286,661,605

No. Contr. @ 2 Pts.

3
1
2
3
5
7
11
17
25
38
57
86
129
194
290
435
653
980
1,469
2,204
3,306
4,959
7,439
11,158
16,737
25,106
37,659
56,488
84,732
127,099
190,648
285,972
428,958
643,437
965,156
1,447,734
2,171,600
3,257,401
4,886,101
7,329,152

ACCUMULATION OF WEALTH - 75%

Period
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40

Principal

75% Profit
5,000
3,750
8,750
6,563
15,313
11,484
26,797
20,098
46,895
35,171
82,065
61,549
143,615
107,711
251,325
188,494
439,819
329,865
769,684
577,263
1,346,947
1,010,210
2,357,157
1,767,868
4,125,025
3,093,769
7,218,794
5,414,095
12,632,889
9,474,667
22,107,556
16,580,667
38,688,223
29,016,167
67,704,390
50,778,293
118,482,683
88,862,012
207,344,696
155,508,522
362,853,217
272,139,913
634,993,130
476,244,848
1,111,237,978
833,428,483
1,944,666,461
1,458,499,846
3,403,166,307
2,552,374,730
5,955,541,037
4,466,655,777
10,422,196,814
7,816,647,611
18,238,844,425
13,679,133,318
31,917,977,743
23,938,483,307
55,856,461,050
41,892,345,788
97,748,806,838
73,311,605,129
171,060,411,967
128,295,308,975
299,355,720,942
224,516,790,707
523,872,511,649
392,904,383,736
916,776,895,385
687,582,671,539
1,604,359,566,924
1,203,269,675,193
2,807,629,242,117
2,105,721,931,588
4,913,351,173,705
3,685,013,380,279
8,598,364,553,983
6,448,773,415,488
15,047,137,969,471 11,285,353,477,103

TOTAL
8,750
15,313
26,797
46,895
82,065
143,615
251,325
439,819
769,684
1,346,947
2,357,157
4,125,025
7,218,794
12,632,889
22,107,556
38,688,223
67,704,390
118,482,683
207,344,696
362,853,217
634,993,130
1,111,237,978
1,944,666,461
3,403,166,307
5,955,541,037
10,422,196,814
18,238,844,425
31,917,977,743
55,856,461,050
97,748,806,838
171,060,411,967
299,355,720,942
523,872,511,649
916,776,895,385
1,604,359,566,924
2,807,629,242,117
4,913,351,173,705
8,598,364,553,983
15,047,137,969,471
26,332,491,446,574

No. Contr. @ 2 Pts.

1
2
4
8
16
32
64
128
256
512
1,024
2,048
4,096
8,192
16,384
32,768
65,536
131,072
262,144
524,288
1,048,576
2,097,152
4,194,304
8,388,608
16,777,216
33,554,432
67,108,864
134,217,728
268,435,456
536,870,912
1,073,741,824
2,147,483,648
4,294,967,296
8,589,934,592
17,179,869,184
34,359,738,368
68,719,476,736
137,438,953,472
274,877,906,944
549,755,813,888

ACCUMULATION OF WEALTH - 100%

Period
Principal
100% Profit
1
2,000
2,000
2
4,000
4,000
3
8,000
8,000
4
16,000
16,000
5
32,000
32,000
6
64,000
64,000
7
128,000
128,000
8
256,000
256,000
9
512,000
512,000
10
1,024,000
1,024,000
11
2,048,000
2,048,000
12
4,096,000
4,096,000
13
8,192,000
8,192,000
14
16,384,000
16,384,000
15
32,768,000
32,768,000
16
65,536,000
65,536,000
17
131,072,000
131,072,000
18
262,144,000
262,144,000
19
524,288,000
524,288,000
20
1,048,576,000
1,048,576,000
21
2,097,152,000
2,097,152,000
22
4,194,304,000
4,194,304,000
23
8,388,608,000
8,388,608,000
24
16,777,216,000
16,777,216,000
25
33,554,432,000
33,554,432,000
26
67,108,864,000
67,108,864,000
27
134,217,728,000
134,217,728,000
28
268,435,456,000
268,435,456,000
29
536,870,912,000
536,870,912,000
30
1,073,741,824,000
1,073,741,824,000
31
2,147,483,648,000
2,147,483,648,000
32
4,294,967,296,000
4,294,967,296,000
33
8,589,934,592,000
8,589,934,592,000
34
17,179,869,184,000
17,179,869,184,000
35
34,359,738,368,000
34,359,738,368,000
36
68,719,476,736,000
68,719,476,736,000
37
137,438,953,472,000
137,438,953,472,000
38
274,877,906,944,000
274,877,906,944,000
39
549,755,813,888,000
549,755,813,888,000
40
1,099,511,627,776,000 1,099,511,627,776,000

TOTAL

No. Contr. @ 2 Pts.

4,000
1
8,000
2
16,000
4
32,000
8
64,000
16
128,000
32
256,000
64
512,000
128
1,024,000
256
2,048,000
512
4,096,000
1,024
8,192,000
2,048
16,384,000
4,096
32,768,000
8,192
65,536,000
16,384
131,072,000
32,768
262,144,000
65,536
524,288,000
131,072
1,048,576,000
262,144
2,097,152,000
524,288
4,194,304,000
1,048,576
8,388,608,000
2,097,152
16,777,216,000
4,194,304
33,554,432,000
8,388,608
67,108,864,000
16,777,216
134,217,728,000
33,554,432
268,435,456,000
67,108,864
536,870,912,000
134,217,728
1,073,741,824,000
268,435,456
2,147,483,648,000
536,870,912
4,294,967,296,000
1,073,741,824
8,589,934,592,000
2,147,483,648
17,179,869,184,000
4,294,967,296
34,359,738,368,000
8,589,934,592
68,719,476,736,000
17,179,869,184
137,438,953,472,000
34,359,738,368
274,877,906,944,000
68,719,476,736
549,755,813,888,000 137,438,953,472
1,099,511,627,776,000 274,877,906,944
2,199,023,255,552,000 549,755,813,888

ontr. @ 2 Pts.