| # Days | Start | 3% | |
|---|---|---|---|
| 1 | $100 | $3.00 | |
| 2 | $103.00 | $3.09 | |
| 3 | $106.09 | $3.18 | |
| 4 | $109.27 | $3.28 | |
| 5 | $112.55 | $3.38 | |
| 6 | $115.93 | $3.48 | |
| 7 | $119.41 | $3.58 | |
| 8 | $122.99 | $3.69 | |
| 9 | $126.68 | $3.80 | |
| 10 | $130.48 | $3.91 | |
| 11 | $134.39 | $4.03 | |
| 12 | $138.42 | $4.15 | |
| 13 | $142.58 | $4.28 | |
| 14 | $146.85 | $4.41 | |
| 15 | $151.26 | $4.54 | |
| 16 | $155.80 | $4.67 | |
| 17 | $160.47 | $4.81 | |
| 18 | $165.28 | $4.96 | |
| 19 | $170.24 | $5.11 | |
| 20 | $175.35 | $5.26 | |
| 21 | $180.61 | $5.42 | |
| 22 | $186.03 | $5.58 | |
| 23 | $191.61 | $5.75 | |
| 24 | $197.36 | $5.92 | |
| 25 | $203.28 | $6.10 | |
| 26 | $209.38 | $6.28 | |
| 27 | $215.66 | $6.47 | |
| 28 | $222.13 | $6.66 | |
| 29 | $228.79 | $6.86 | |
| 30 | $235.66 | $7.07 | |
| 31 | $242.73 | $7.28 | |
| 32 | $250.01 | $7.50 | |
| 33 | $257.51 | $7.73 | |
| 34 | $265.23 | $7.96 | |
| 35 | $273.19 | $8.20 | |
| 36 | $281.39 | $8.44 | |
| 37 | $289.83 | $8.69 | |
| 38 | $298.52 | $8.96 | |
| 39 | $307.48 | $9.22 | |
| 40 | $316.70 | $9.50 | |
| 41 | $326.20 | $9.79 | |
| 42 | $335.99 | $10.08 | |
| 43 | $346.07 | $10.38 | |
| 44 | $356.45 | $10.69 | |
| 45 | $367.15 | $11.01 | |
| 46 | $378.16 | $11.34 | |
| 47 | $389.50 | $11.69 | |
| 48 | $401.19 | $12.04 | |
| 49 | $413.23 | $12.40 | |
| 50 | $425.62 | $12.77 | |
| 51 | $438.39 | $13.15 | |
| 52 | $451.54 | $13.55 | |
| 53 | $465.09 | $13.95 | |
| 54 | $479.04 | $14.37 | |
| 55 | $493.41 | $14.80 | |
| 56 | $508.21 | $15.25 | |
| 57 | $523.46 | $15.70 | |
| 58 | $539.17 | $16.17 | |
| 59 | $555.34 | $16.66 | |
| 60 | $572.00 | $17.16 | |
| 61 | $589.16 | $17.67 | |
| 62 | $606.84 | $18.21 | |
| 63 | $625.04 | $18.75 | |
| 64 | $643.79 | $19.31 | |
| 65 | $663.11 | $19.89 | |
| 66 | $683.00 | $20.49 | |
| 67 | $703.49 | $21.10 | |
| 68 | $724.59 | $21.74 | |
| 69 | $746.33 | $22.39 | |
| 70 | $768.72 | $23.06 | |
| 71 | $791.78 | $23.75 | |
| 72 | $815.54 | $24.47 | |
| 73 | $840.00 | $25.20 | |
| 74 | $865.20 | $25.96 | |
| 75 | $891.16 | $26.73 | |
| 76 | $917.89 | $27.54 | |
| 77 | $945.43 | $28.36 | |
| 78 | $973.79 | $29.21 | |
| 79 | $1003.01 | $30.09 | |
| 80 | $1033.10 | $30.99 | |
| 81 | $1064.09 | $31.92 | |
| 82 | $1096.01 | $32.88 | |
| 83 | $1128.89 | $33.87 | |
| 84 | $1162.76 | $34.88 | |
| 85 | $1197.64 | $35.93 | |
| 86 | $1233.57 | $37.01 | |
| 87 | $1270.58 | $38.12 | |
| 88 | $1308.70 | $39.26 | |
| 89 | $1347.96 | $40.44 | |
| 90 | $1388.39 | $41.65 | |
| 91 | $1430.05 | $42.90 | |
| 92 | $1472.95 | $44.19 | |
| 93 | $1517.14 | $45.51 | |
| 94 | $1562.65 | $46.88 | |
| 95 | $1609.53 | $48.29 | |
| 96 | $1657.82 | $49.73 | |
| 97 | $1707.55 | $51.23 | |
| 98 | $1758.78 | $52.76 | |
| 99 | $1811.54 | $54.35 | |
| 100 | $1865.89 | $55.98 | |
| 101 | $1921.86 | $57.66 | |
| 102 | $1979.52 | $59.39 | |
| 103 | $2038.90 | $61.17 | |
| 104 | $2100.07 | $63.00 | |
| 105 | $2163.07 | $64.89 | |
| 106 | $2227.97 | $66.84 | |
| 107 | $2294.81 | $68.84 | |
| 108 | $2363.65 | $70.91 | |
| 109 | $2434.56 | $73.04 | |
| 110 | $2507.60 | $75.23 | |
| 111 | $2582.82 | $77.48 | |
| 112 | $2660.31 | $79.81 | |
| 113 | $2740.12 | $82.20 | |
| 114 | $2822.32 | $84.67 | |
| 115 | $2906.99 | $87.21 | |
| 116 | $2994.20 | $89.83 | |
| 117 | $3084.03 | $92.52 | |
| 118 | $3176.55 | $95.30 | |
| 119 | $3271.84 | $98.16 | |
| 120 | $3370.00 | $101.10 | |
| 121 | $3471.10 | $104.13 | |
| 122 | $3575.23 | $107.26 | |
| 123 | $3682.49 | $110.47 | |
| 124 | $3792.96 | $113.79 | |
| 125 | $3906.75 | $117.20 | |
| 126 | $4023.95 | $120.72 | |
| 127 | $4144.67 | $124.34 | |
| 128 | $4269.01 | $128.07 | |
| 129 | $4397.08 | $131.91 | |
| 130 | $4529.00 | $135.87 | |
| 131 | $4664.87 | $139.95 | |
| 132 | $4804.81 | $144.14 | |
| 133 | $4948.96 | $148.47 | |
| 134 | $5097.43 | $152.92 | |
| 135 | $5250.35 | $157.51 | |
| 136 | $5407.86 | $162.24 | |
| 137 | $5570.09 | $167.10 | |
| 138 | $5737.20 | $172.12 | |
| 139 | $5909.31 | $177.28 | |
| 140 | $6086.59 | $182.60 | |
| 141 | $6269.19 | $188.08 | |
| 142 | $6457.27 | $193.72 | |
| 143 | $6650.98 | $199.53 | |
| 144 | $6850.51 | $205.52 | |
| 145 | $7056.03 | $211.68 | |
| 146 | $7267.71 | $218.03 | |
| 147 | $7485.74 | $224.57 | |
| 148 | $7710.31 | $231.31 | |
| 149 | $7941.62 | $238.25 | |
| 150 | $8179.87 | $245.40 | |
| 151 | $8425.27 | $252.76 | |
| 152 | $8678.03 | $260.34 | |
| 153 | $8938.37 | $268.15 | |
| 154 | $9206.52 | $276.20 | |
| 155 | $9482.71 | $284.48 | |
| 156 | $9767.19 | $293.02 | |
| 157 | $10060.21 | $301.81 | |
| 158 | $10362.02 | $310.86 | |
| 159 | $10672.88 | $320.19 | |
| 160 | $10993.06 | $329.79 | |
| 161 | $11322.86 | $339.69 | |
| 162 | $11662.54 | $349.88 | |
| 163 | $12012.42 | $360.37 | |
| 164 | $12372.79 | $371.18 | |
| 165 | $12743.97 | $382.32 | |
| 166 | $13126.29 | $393.79 | |
| 167 | $13520.08 | $405.60 | |
| 168 | $13925.68 | $417.77 | |
| 169 | $14343.45 | $430.30 | |
| 170 | $14773.76 | $443.21 | |
| 171 | $15216.97 | $456.51 | |
| 172 | $15673.48 | $470.20 | |
| 173 | $16143.68 | $484.31 | |
| 174 | $16627.99 | $498.84 | |
| 175 | $17126.83 | $513.81 | |
| 176 | $17640.64 | $529.22 | |
| 177 | $18169.86 | $545.10 | |
| 178 | $18714.95 | $561.45 | |
| 179 | $19276.40 | $578.29 | |
| 180 | $19854.70 | $595.64 | |
| 181 | $20450.34 | $613.51 | |
| 182 | $21063.85 | $631.92 | |
| 183 | $21695.76 | $650.87 | |
| 184 | $22346.63 | $670.40 | |
| 185 | $23017.03 | $690.51 | |
| 186 | $23707.54 | $711.23 | |
| 187 | $24418.77 | $732.56 | |
| 188 | $25151.33 | $754.54 | |
| 189 | $25905.87 | $777.18 | |
| 190 | $26683.05 | $800.49 | |
| 191 | $27483.54 | $824.51 | |
| 192 | $28308.05 | $849.24 | |
| 193 | $29157.29 | $874.72 | |
| 194 | $30032.01 | $900.96 | |
| 195 | $30932.97 | $927.99 | |
| 196 | $31860.96 | $955.83 | |
| 197 | $32816.79 | $984.50 | |
| 198 | $33801.29 | $1014.04 | |
| 199 | $34815.33 | $1044.46 | |
| 200 | $35859.79 | $1075.79 | |
| 201 | $36935.58 | $1108.07 | |
| 202 | $38043.65 | $1141.31 | |
| 203 | $39184.96 | $1175.55 | |
| 204 | $40360.51 | $1210.82 | |
| 205 | $41571.32 | $1247.14 | |
| 206 | $42818.46 | $1284.55 | |
| 207 | $44103.02 | $1323.09 | |
| 208 | $45426.11 | $1362.78 | |
| 209 | $46788.89 | $1403.67 | |
| 210 | $48192.56 | $1445.78 | |
| 211 | $49638.33 | $1489.15 | |
| 212 | $51127.48 | $1533.82 | |
| 213 | $52661.31 | $1579.84 | |
| 214 | $54241.15 | $1627.23 | |
| 215 | $55868.38 | $1676.05 | |
| 216 | $57544.43 | $1726.33 | |
| 217 | $59270.77 | $1778.12 | |
| 218 | $61048.89 | $1831.47 | |
| 219 | $62880.36 | $1886.41 | |
| 220 | $64766.77 | $1943.00 | |
| 221 | $66709.77 | $2001.29 | |
| 222 | $68711.06 | $2061.33 | |
| 223 | $70772.39 | $2123.17 | |
| 224 | $72895.57 | $2186.87 | |
| 225 | $75082.43 | $2252.47 | |
| 226 | $77334.91 | $2320.05 | |
| 227 | $79654.95 | $2389.65 | |
| 228 | $82044.60 | $2461.34 | |
| 229 | $84505.94 | $2535.18 | |
| 230 | $87041.12 | $2611.23 | |
| 231 | $89652.35 | $2689.57 | |
| 232 | $92341.92 | $2770.26 | |
| 233 | $95112.18 | $2853.37 | |
| 234 | $97965.54 | $2938.97 | |
| 235 | $100904.51 | $3027.14 | |
| 236 | $103931.65 | $3117.95 | |
| 237 | $107049.60 | $3211.49 | |
| 238 | $110261.08 | $3307.83 | |
| 239 | $113568.92 | $3407.07 | |
| 240 | $116975.98 | $3509.28 | |
| 241 | $120485.26 | $3614.56 | |
| 242 | $124099.82 | $3722.99 | |
| 243 | $127822.82 | $3834.68 | |
| 244 | $131657.50 | $3949.72 | |
| 245 | $135607.22 | $4068.22 | |
| 246 | $139675.44 | $4190.26 | |
| 247 | $143865.70 | $4315.97 | |
| 248 | $148181.68 | $4445.45 | |
| 249 | $152627.13 | $4578.81 | |
| 250 | $157205.94 | $4716.18 | |
| 251 | $161922.12 | $4857.66 | |
| 252 | $166779.78 | $5003.39 | |
| 253 | $171783.18 | $5153.50 | |
| 254 | $176936.67 | $5308.10 | |
| 255 | $182244.77 | $5467.34 | |
| 256 | $187712.11 | $5631.36 | |
| 257 | $193343.48 | $5800.30 | |
| 258 | $199143.78 | $5974.31 | |
| 259 | $205118.09 | $6153.54 | |
| 260 | $211271.64 | $6338.15 | |
| 261 | $217609.79 | $6528.29 | |
| 262 | $224138.08 | $6724.14 | |
| 263 | $230862.22 | $6925.87 | |
| 264 | $237788.09 | $7133.64 | |
| 265 | $244921.73 | $7347.65 | |
| 266 | $252269.38 | $7568.08 | |
| 267 | $259837.47 | $7795.12 | |
| 268 | $267632.59 | $8028.98 | |
| 269 | $275661.57 | $8269.85 | |
| 270 | $283931.41 | $8517.94 | |
| 271 | $292449.36 | $8773.48 | |
| 272 | $301222.84 | $9036.69 | |
| 273 | $310259.52 | $9307.79 | |
| 274 | $319567.31 | $9587.02 | |
| 275 | $329154.33 | $9874.63 | |
| 276 | $339028.96 | $10170.87 | |
| 277 | $349199.83 | $10475.99 | |
| 278 | $359675.82 | $10790.27 | |
| 279 | $370466.10 | $11113.98 | |
| 280 | $381580.08 | $11447.40 | |
| 281 | $393027.48 | $11790.82 | |
| 282 | $404818.31 | $12144.55 | |
| 283 | $416962.85 | $12508.89 | |
| 284 | $429471.74 | $12884.15 | |
| 285 | $442355.89 | $13270.68 | |
| 286 | $455626.57 | $13668.80 | |
| 287 | $469295.37 | $14078.86 | |
| 288 | $483374.23 | $14501.23 | |
| 289 | $497875.45 | $14936.26 | |
| 290 | $512811.72 | $15384.35 | |
| 291 | $528196.07 | $15845.88 | |
| 292 | $544041.95 | $16321.26 | |
| 293 | $560363.21 | $16810.90 | |
| 294 | $577174.11 | $17315.22 | |
| 295 | $594489.33 | $17834.68 | |
| 296 | $612324.01 | $18369.72 | |
| 297 | $630693.73 | $18920.81 | |
| 298 | $649614.54 | $19488.44 | |
| 299 | $669102.98 | $20073.09 | |
| 300 | $689176.07 | $20675.28 | |
| 301 | $709851.35 | $21295.54 | |
| 302 | $731146.89 | $21934.41 | |
| 303 | $753081.30 | $22592.44 | |
| 304 | $775673.73 | $23270.21 | |
| 305 | $798943.95 | $23968.32 | |
| 306 | $822912.26 | $24687.37 | |
| 307 | $847599.63 | $25427.99 | |
| 308 | $873027.62 | $26190.83 | |
| 309 | $899218.45 | $26976.55 | |
| 310 | $926195.00 | $27785.85 | |
| 311 | $953980.85 | $28619.43 | |
| 312 | $982600.28 | $29478.01 | |
| 313 | $1012078.29 | $30362.35 | |
| 314 | $1042440.64 | $31273.22 | |
| 315 | $1073713.86 | $32211.42 | |
| 316 | $1105925.27 | $33177.76 | |
| 317 | $1139103.03 | $34173.09 | |
| 318 | $1173276.12 | $35198.28 | |
| 319 | $1208474.40 | $36254.23 | |
| 320 | $1244728.64 | $37341.86 | |
| 321 | $1282070.50 | $38462.11 | |
| 322 | $1320532.61 | $39615.98 | |
| 323 | $1360148.59 | $40804.46 | |
| 324 | $1400953.05 | $42028.59 | |
| 325 | $1442981.64 | $43289.45 | |
| 326 | $1486271.09 | $44588.13 | |
| 327 | $1530859.22 | $45925.78 | |
| 328 | $1576785.00 | $47303.55 | |
| 329 | $1624088.55 | $48722.66 | |
| 330 | $1672811.20 | $50184.34 | |
| 331 | $1722995.54 | $51689.87 | |
| 332 | $1774685.40 | $53240.56 | |
| 333 | $1827925.97 | $54837.78 | |
| 334 | $1882763.74 | $56482.91 | |
| 335 | $1939246.66 | $58177.40 | |
| 336 | $1997424.06 | $59922.72 | |
| 337 | $2057346.78 | $61720.40 | |
| 338 | $2119067.18 | $63572.02 | |
| 339 | $2182639.20 | $65479.18 | |
| 340 | $2248118.37 | $67443.55 | |
| 341 | $2315561.92 | $69466.86 | |
| 342 | $2385028.78 | $71550.86 | |
| 343 | $2456579.65 | $73697.39 | |
| 344 | $2530277.04 | $75908.31 | |
| 345 | $2606185.35 | $78185.56 | |
| 346 | $2684370.91 | $80531.13 | |
| 347 | $2764902.03 | $82947.06 | |
| 348 | $2847849.10 | $85435.47 | |
| 349 | $2933284.57 | $87998.54 | |
| 350 | $3021283.10 | $90638.49 | |
| 351 | $3111921.60 | $93357.65 | |
| 352 | $3205279.25 | $96158.38 | |
| 353 | $3301437.62 | $99043.13 | |
| 354 | $3400480.75 | $102014.42 | |
| 355 | $3502495.17 | $105074.86 | |
| 356 | $3607570.03 | $108227.10 | |
| 357 | $3715797.13 | $111473.91 | |
| 358 | $3827271.04 | $114818.13 | |
| 359 | $3942089.18 | $118262.68 | |
| 360 | $4060351.85 | $121810.56 | |
| 361 | $4182162.41 | $125464.87 | |
| 362 | $4307627.28 | $129228.82 | |
| 363 | $4436856.10 | $133105.68 | |
| 364 | $4569961.78 | $137098.85 | |
| 365 | $4707060.63 | $141,211.82 |