Sno	Initial Balance	Final Balance	Difference	Period	Output(%gain/period)
0	12,222.00	500,000.00	-487,778.00	24	16.72
1	14,265.52	500,000.00	-485,734.48	24	16.72
2	16,650.71	500,000.00	-483,349.29	24	16.72
3	19,434.71	500,000.00	-480,565.29	24	16.72
4	22,684.20	500,000.00	-477,315.80	24	16.72
5	26,476.99	500,000.00	-473,523.01	24	16.72
6	30,903.95	500,000.00	-469,096.05	24	16.72
7	36,071.09	500,000.00	-463,928.91	24	16.72
8	42,102.17	500,000.00	-457,897.83	24	16.72
9	49,141.66	500,000.00	-450,858.34	24	16.72
10	57,358.14	500,000.00	-442,641.86	24	16.72
11	66,948.42	500,000.00	-433,051.58	24	16.72
12	78,142.20	500,000.00	-421,857.80	24	16.72
13	91,207.57	500,000.00	-408,792.43	24	16.72
14	106,457.48	500,000.00	-393,542.52	24	16.72
15	124,257.17	500,000.00	-375,742.83	24	16.72
16	145,032.97	500,000.00	-354,967.03	24	16.72
17	169,282.48	500,000.00	-330,717.52	24	16.72
18	197,586.51	500,000.00	-302,413.49	24	16.72
19	230,622.98	500,000.00	-269,377.02	24	16.72
20	269,183.14	500,000.00	-230,816.86	24	16.72
21	314,190.56	500,000.00	-185,809.44	24	16.72
22	366,723.22	500,000.00	-133,276.78	24	16.72
23	428,039.35	500,000.00	-71,960.65	24	16.72
24	499,607.53	500,000.00	-392.47	24	16.72
25	583,141.91	500,000.00	83,141.91	24	16.72
26	680,643.23	500,000.00	180,643.23	24	16.72
27	794,446.78	500,000.00	294,446.78	24	16.72
28	927,278.28	500,000.00	427,278.28	24	16.72
29	1,082,319.21	500,000.00	582,319.21	24	16.72
30	1,263,282.98	500,000.00	763,282.98	24	16.72
31	1,474,503.90	500,000.00	974,503.90	24	16.72
32	1,721,040.95	500,000.00	1,221,040.95	24	16.72
33	2,008,799.00	500,000.00	1,508,799.00	24	16.72
34	2,344,670.19	500,000.00	1,844,670.19	24	16.72
35	2,736,699.04	500,000.00	2,236,699.04	24	16.72
36	3,194,275.12	500,000.00	2,694,275.12	24	16.72
37	3,728,357.92	500,000.00	3,228,357.92	24	16.72
38	4,351,739.37	500,000.00	3,851,739.37	24	16.72
39	5,079,350.19	500,000.00	4,579,350.19	24	16.72
40	5,928,617.54	500,000.00	5,428,617.54	24	16.72
41	6,919,882.40	500,000.00	6,419,882.40	24	16.72
42	8,076,886.73	500,000.00	7,576,886.73	24	16.72
43	9,427,342.20	500,000.00	8,927,342.20	24	16.72
44	11,003,593.81	500,000.00	10,503,593.81	24	16.72
45	12,843,394.70	500,000.00	12,343,394.70	24	16.72
46	14,990,810.29	500,000.00	14,490,810.29	24	16.72
47	17,497,273.77	500,000.00	16,997,273.77	24	16.72
48	20,422,817.94	500,000.00	19,922,817.94	24	16.72
49	23,837,513.10	500,000.00	23,337,513.10	24	16.72
50	27,823,145.29	500,000.00	27,323,145.29	24	16.72
51	32,475,175.19	500,000.00	31,975,175.19	24	16.72
52	37,905,024.48	500,000.00	37,405,024.48	24	16.72
53	44,242,744.57	500,000.00	43,742,744.57	24	16.72
54	51,640,131.46	500,000.00	51,140,131.46	24	16.72
55	60,274,361.44	500,000.00	59,774,361.44	24	16.72
56	70,352,234.68	500,000.00	69,852,234.68	24	16.72
57	82,115,128.31	500,000.00	81,615,128.31	24	16.72
58	95,844,777.77	500,000.00	95,344,777.77	24	16.72
59	111,870,024.61	500,000.00	111,370,024.61	24	16.72
60	130,574,692.73	500,000.00	130,074,692.73	24	16.72
61	152,406,781.35	500,000.00	151,906,781.35	24	16.72
62	177,889,195.19	500,000.00	177,389,195.19	24	16.72
63	207,632,268.63	500,000.00	207,132,268.63	24	16.72
64	242,348,383.94	500,000.00	241,848,383.94	24	16.72
65	282,869,033.74	500,000.00	282,369,033.74	24	16.72
66	330,164,736.18	500,000.00	329,664,736.18	24	16.72
67	385,368,280.06	500,000.00	384,868,280.06	24	16.72
68	449,801,856.49	500,000.00	449,301,856.49	24	16.72
69	525,008,726.90	500,000.00	524,508,726.90	24	16.72
70	612,790,186.03	500,000.00	612,290,186.03	24	16.72
71	715,248,705.14	500,000.00	714,748,705.14	24	16.72
72	834,838,288.64	500,000.00	834,338,288.64	24	16.72
73	974,423,250.50	500,000.00	973,923,250.50	24	16.72
74	1,137,346,817.98	500,000.00	1,136,846,817.98	24	16.72
75	1,327,511,205.95	500,000.00	1,327,011,205.95	24	16.72
76	1,549,471,079.58	500,000.00	1,548,971,079.58	24	16.72
77	1,808,542,644.09	500,000.00	1,808,042,644.09	24	16.72
78	2,110,930,974.18	500,000.00	2,110,430,974.18	24	16.72
79	2,463,878,633.07	500,000.00	2,463,378,633.07	24	16.72
80	2,875,839,140.51	500,000.00	2,875,339,140.51	24	16.72
81	3,356,679,444.81	500,000.00	3,356,179,444.81	24	16.72
82	3,917,916,247.98	500,000.00	3,917,416,247.98	24	16.72
83	4,572,991,844.64	500,000.00	4,572,491,844.64	24	16.72
84	5,337,596,081.07	500,000.00	5,337,096,081.07	24	16.72
85	6,230,042,145.82	500,000.00	6,229,542,145.82	24	16.72
86	7,271,705,192.60	500,000.00	7,271,205,192.60	24	16.72
87	8,487,534,300.81	500,000.00	8,487,034,300.81	24	16.72
88	9,906,650,035.90	500,000.00	9,906,150,035.90	24	16.72
89	11,563,041,921.90	500,000.00	11,562,541,921.90	24	16.72
90	13,496,382,531.24	500,000.00	13,495,882,531.24	24	16.72
91	15,752,977,690.47	500,000.00	15,752,477,690.47	24	16.72
92	18,386,875,560.31	500,000.00	18,386,375,560.31	24	16.72
93	21,461,161,154.00	500,000.00	21,460,661,154.00	24	16.72
94	25,049,467,298.95	500,000.00	25,048,967,298.95	24	16.72
95	29,237,738,231.33	500,000.00	29,237,238,231.33	24	16.72
96	34,126,288,063.61	500,000.00	34,125,788,063.61	24	16.72
97	39,832,203,427.85	500,000.00	39,831,703,427.85	24	16.72
98	46,492,147,840.98	500,000.00	46,491,647,840.98	24	16.72
99	54,265,634,959.99	500,000.00	54,265,134,959.99	24	16.72
100	63,338,849,125.31	500,000.00	63,338,349,125.31	24	16.72