Sheet1AmountReturnValueAccumulated Amount$300.005%$15.00$315.001$315.005%$15.75$330.752$330.755%$16.54$347.293$347.295%$17.36$364.654$364.655%$18.23$382.885$382.885%$19.14$402.036$402.035%$20.10$422.137$422.135%$21.11$443.248$443.245%$22.16$465.409$465.405%$23.27$488.6710$488.675%$24.43$513.1011$513.105%$25.66$538.7612$538.765%$26.94$565.6913$565.695%$28.28$593.9814$593.985%$29.70$623.6815$623.685%$31.18$654.8616$654.865%$32.74$687.6117$687.615%$34.38$721.9918$721.995%$36.10$758.0919$758.095%$37.90$795.9920$795.995%$39.80$835.7921$835.795%$41.79$877.5822$877.585%$43.88$921.4623$921.465%$46.07$967.5324$967.535%$48.38$1,015.9125$1,015.915%$50.80$1,066.7026$1,066.705%$53.34$1,120.0427$1,120.045%$56.00$1,176.0428$1,176.045%$58.80$1,234.8429$1,234.845%$61.74$1,296.5830$1,296.585%$64.83$1,361.4131$1,361.415%$68.07$1,429.4832$1,429.485%$71.47$1,500.9633$1,500.965%$75.05$1,576.0034$1,576.005%$78.80$1,654.8035$1,654.805%$82.74$1,737.5436$1,737.545%$86.88$1,824.4237$1,824.425%$91.22$1,915.6438$1,915.645%$95.78$2,011.4339$2,011.435%$100.57$2,112.0040$2,112.005%$105.60$2,217.6041$2,217.605%$110.88$2,328.4842$2,328.485%$116.42$2,444.9043$2,444.905%$122.25$2,567.1544$2,567.155%$128.36$2,695.5045$2,695.505%$134.78$2,830.2846$2,830.285%$141.51$2,971.7947$2,971.795%$148.59$3,120.3848$3,120.385%$156.02$3,276.4049$3,276.405%$163.82$3,440.2250$3,440.225%$172.01$3,612.2351$3,612.235%$180.61$3,792.8452$3,792.845%$189.64$3,982.4853$3,982.485%$199.12$4,181.6154$4,181.615%$209.08$4,390.6955$4,390.695%$219.53$4,610.2256$4,610.225%$230.51$4,840.7357$4,840.735%$242.04$5,082.7758$5,082.775%$254.14$5,336.9159$5,336.915%$266.85$5,603.7660$5,603.765%$280.19$5,883.9461$5,883.945%$294.20$6,178.1462$6,178.145%$308.91$6,487.0563$6,487.055%$324.35$6,811.4064$6,811.405%$340.57$7,151.9765$7,151.975%$357.60$7,509.5766$7,509.575%$375.48$7,885.0567$7,885.055%$394.25$8,279.3068$8,279.305%$413.96$8,693.2669$8,693.265%$434.66$9,127.9370$9,127.935%$456.40$9,584.3271$9,584.325%$479.22$10,063.5472$10,063.545%$503.18$10,566.7273$10,566.725%$528.34$11,095.0574$11,095.055%$554.75$11,649.8175$11,649.815%$582.49$12,232.3076$12,232.305%$611.61$12,843.9177$12,843.915%$642.20$13,486.1178$13,486.115%$674.31$14,160.4179$14,160.415%$708.02$14,868.4380$14,868.435%$743.42$15,611.8581$15,611.855%$780.59$16,392.4582$16,392.455%$819.62$17,212.0783$17,212.075%$860.60$18,072.6784$18,072.675%$903.63$18,976.3185$18,976.315%$948.82$19,925.1286$19,925.125%$996.26$20,921.3887$20,921.385%$1,046.07$21,967.4588$21,967.455%$1,098.37$23,065.8289$23,065.825%$1,153.29$24,219.1190$24,219.115%$1,210.96$25,430.0691$25,430.065%$1,271.50$26,701.5792$26,701.575%$1,335.08$28,036.6593$28,036.655%$1,401.83$29,438.4894$29,438.485%$1,471.92$30,910.4095$30,910.405%$1,545.52$32,455.9296$32,455.925%$1,622.80$34,078.7297$34,078.725%$1,703.94$35,782.6698$35,782.665%$1,789.13$37,571.7999$37,571.795%$1,878.59$39,450.38100$39,450.385%$1,972.52$41,422.90101$41,422.905%$2,071.14$43,494.04102$43,494.045%$2,174.70$45,668.74103$45,668.745%$2,283.44$47,952.18104$47,952.185%$2,397.61$50,349.79105$50,349.795%$2,517.49$52,867.28106$52,867.285%$2,643.36$55,510.64107$55,510.645%$2,775.53$58,286.17108$58,286.175%$2,914.31$61,200.48109$61,200.485%$3,060.02$64,260.51110$64,260.515%$3,213.03$67,473.53111$67,473.535%$3,373.68$70,847.21112$70,847.215%$3,542.36$74,389.57113$74,389.575%$3,719.48$78,109.05114$78,109.055%$3,905.45$82,014.50115$82,014.505%$4,100.73$86,115.23116$86,115.235%$4,305.76$90,420.99117$90,420.995%$4,521.05$94,942.04118$94,942.045%$4,747.10$99,689.14119$99,689.145%$4,984.46$104,673.60120$104,673.605%$5,233.68$109,907.28121$109,907.285%$5,495.36$115,402.64122$115,402.645%$5,770.13$121,172.77123$121,172.775%$6,058.64$127,231.41124$127,231.415%$6,361.57$133,592.98125$133,592.985%$6,679.65$140,272.63126$140,272.635%$7,013.63$147,286.26127$147,286.265%$7,364.31$154,650.57128$154,650.575%$7,732.53$162,383.10129$162,383.105%$8,119.16$170,502.26130$170,502.265%$8,525.11$179,027.37131$179,027.375%$8,951.37$187,978.74132$187,978.745%$9,398.94$197,377.68133$197,377.685%$9,868.88$207,246.56134$207,246.565%$10,362.33$217,608.89135$217,608.895%$10,880.44$228,489.33136$228,489.335%$11,424.47$239,913.80137$239,913.805%$11,995.69$251,909.49138$251,909.495%$12,595.47$264,504.96139$264,504.965%$13,225.25$277,730.21140$277,730.215%$13,886.51$291,616.72141$291,616.725%$14,580.84$306,197.56142

Sheet2

Sheet3