Day Date Deposits Earnings Reinvest 100% Total Earnings Cash Out Balance

1 02 Jan 2023 $0.00 $260.00 $260.00 $260.00 $0.00 $1,260.00

2 03 Jan 2023 $0.00 $327.60 $327.60 $587.60 $0.00 $1,587.60

3 04 Jan 2023 $0.00 $412.78 $412.78 $1,000.38 $0.00 $2,000.38

4 05 Jan 2023 $0.00 $520.10 $520.10 $1,520.47 $0.00 $2,520.47

5 06 Jan 2023 $0.00 $655.32 $655.32 $2,175.80 $0.00 $3,175.80

6 07 Jan 2023 $0.00 $825.71 $825.71 $3,001.50 $0.00 $4,001.50

7 08 Jan 2023 $0.00 $1,040.39 $1,040.39 $4,041.90 $0.00 $5,041.90

8 09 Jan 2023 $0.00 $1,310.89 $1,310.89 $5,352.79 $0.00 $6,352.79

9 10 Jan 2023 $0.00 $1,651.72 $1,651.72 $7,004.51 $0.00 $8,004.51

10 11 Jan 2023 $0.00 $2,081.17 $2,081.17 $9,085.69 $0.00 $10,085.69

11 12 Jan 2023 $0.00 $2,622.28 $2,622.28 $11,707.96 $0.00 $12,707.96

12 13 Jan 2023 $0.00 $3,304.07 $3,304.07 $15,012.04 $0.00 $16,012.04

13 14 Jan 2023 $0.00 $4,163.13 $4,163.13 $19,175.16 $0.00 $20,175.16

14 15 Jan 2023 $0.00 $5,245.54 $5,245.54 $24,420.71 $0.00 $25,420.71

15 16 Jan 2023 $0.00 $6,609.38 $6,609.38 $31,030.09 $0.00 $32,030.09

16 17 Jan 2023 $0.00 $8,327.82 $8,327.82 $39,357.92 $0.00 $40,357.92

17 18 Jan 2023 $0.00 $10,493.06 $10,493.06 $49,850.97 $0.00 $50,850.97

18 19 Jan 2023 $0.00 $13,221.25 $13,221.25 $63,072.23 $0.00 $64,072.23

19 20 Jan 2023 $0.00 $16,658.78 $16,658.78 $79,731.00 $0.00 $80,731.00

20 21 Jan 2023 $0.00 $20,990.06 $20,990.06 $100,721.07 $0.00 $101,721.07

21 22 Jan 2023 $0.00 $26,447.48 $26,447.48 $127,168.54 $0.00 $128,168.54

22 23 Jan 2023 $0.00 $33,323.82 $33,323.82 $160,492.36 $0.00 $161,492.36

23 24 Jan 2023 $0.00 $41,988.01 $41,988.01 $202,480.38 $0.00 $203,480.38

24 25 Jan 2023 $0.00 $52,904.90 $52,904.90 $255,385.28 $0.00 $256,385.28

25 26 Jan 2023 $0.00 $66,660.17 $66,660.17 $322,045.45 $0.00 $323,045.45

26 27 Jan 2023 $0.00 $83,991.82 $83,991.82 $406,037.27 $0.00 $407,037.27

27 28 Jan 2023 $0.00 $105,829.69 $105,829.69 $511,866.96 $0.00 $512,866.96

28 29 Jan 2023 $0.00 $133,345.41 $133,345.41 $645,212.36 $0.00 $646,212.36

29 30 Jan 2023 $0.00 $168,015.21 $168,015.21 $813,227.58 $0.00 $814,227.58

30 31 Jan 2023 $0.00 $211,699.17 $211,699.17 $1,024,926.75 $0.00 $1,025,926.75

 $1,060.00 $10,902.86 $112,143.75
$1,123.60 $11,557.03 $118,872.38
2 12 22
$1,191.02 $12,250.45 $126,004.72
$1,262.48 $12,985.48 $133,565.00
$1,338.23 $13,764.61 $141,578.90
$1,418.52 $14,590.49 $150,073.64
3 13 23
$1,503.63 $15,465.92 $159,078.06
$1,593.85 $16,393.87 $168,622.74
$1,689.48 $17,377.50 $178,740.10
$1,790.85 $18,420.15 $189,464.51
4 14 24
$1,898.30 $19,525.36 $200,832.38
$2,012.20 $20,696.89 $212,882.32
$2,132.93 $21,938.70 $225,655.26
$2,260.90 $23,255.02 $239,194.58
5 15 25
$2,396.56 $24,650.32 $253,546.25
$2,540.35 $26,129.34 $268,759.03
$2,692.77 $27,697.10 $284,884.57
$2,854.34 $29,358.93 $301,977.65
6 16 26
$3,025.60 $31,120.46 $320,096.31
$3,207.14 $32,987.69 $339,302.08
$3,399.56 $34,966.95 $359,660.21
$3,603.54 $37,064.97 $381,239.82
7 17 27
$3,819.75 $39,288.87 $404,114.21
$4,048.93 $41,646.20 $428,361.06
$4,291.87 $44,144.97 $454,062.73
$4,549.38 $46,793.67 $481,306.49
8 18 28
$4,822.35 $49,601.29 $510,184.88
$5,111.69 $52,577.37 $540,795.97
$5,418.39 $55,732.01 $573,243.73
$5,743.49 $59,075.93 $607,638.35
9 19 29
$6,088.10 $62,620.49 $644,096.66
$6,453.39 $66,377.72 $682,742.46
$6,840.59 $70,360.38 $723,707.00
$7,251.03 $74,582.00 $767,129.42
10 20 30
$7,686.09 $79,056.92 $813,157.19
$8,147.25 $83,800.34 $861,946.62
$8,636.09 $88,828.36 $913,663.42
$9,154.25 $94,158.06 $968,483.22
11 21 31
$9,703.51 $99,807.54 $1,026,592.21
$10,285.72 $105,795.99 $1,088,187.75