| Month | Days | Deposits | Total deposits | Interest | Total interest | Balance |
|---|---|---|---|---|---|---|
| 0 | -- | 1,117.00 | 1,117.00 | -- | -- | 1,117.00 |
| 1 | 30 | 429.00 | 1,546.00 | 12.94 | 12.94 | 1,558.94 |
| 2 | 30 | 429.00 | 1,975.00 | 16.63 | 29.57 | 2,004.57 |
| 3 | 30 | 429.00 | 2,404.00 | 20.36 | 49.93 | 2,453.93 |
| 4 | 30 | 429.00 | 2,833.00 | 24.12 | 74.05 | 2,907.05 |
| 5 | 30 | 429.00 | 3,262.00 | 27.91 | 101.96 | 3,363.96 |
| 6 | 30 | 429.00 | 3,691.00 | 31.74 | 133.70 | 3,824.70 |
| 7 | 30 | 429.00 | 4,120.00 | 35.59 | 169.29 | 4,289.29 |
| 8 | 30 | 429.00 | 4,549.00 | 39.48 | 208.77 | 4,757.77 |
| 9 | 30 | 429.00 | 4,978.00 | 43.40 | 252.17 | 5,230.17 |
| 10 | 30 | 429.00 | 5,407.00 | 47.35 | 299.52 | 5,706.52 |
| 11 | 30 | 429.00 | 5,836.00 | 51.34 | 350.85 | 6,186.85 |
| 12 | 30 | 429.00 | 6,265.00 | 55.35 | 406.21 | 6,671.21 |
| 13 | 30 | 429.00 | 6,694.00 | 59.41 | 465.61 | 7,159.61 |
| 14 | 30 | 429.00 | 7,123.00 | 63.49 | 529.11 | 7,652.11 |
| 15 | 30 | 429.00 | 7,552.00 | 67.61 | 596.72 | 8,148.72 |
| 16 | 30 | 429.00 | 7,981.00 | 71.77 | 668.49 | 8,649.49 |
| 17 | 30 | 429.00 | 8,410.00 | 75.96 | 744.45 | 9,154.45 |
| 18 | 30 | 429.00 | 8,839.00 | 80.18 | 824.64 | 9,663.64 |
| 19 | 30 | 429.00 | 9,268.00 | 84.44 | 909.08 | 10,177.08 |
| 20 | 30 | 429.00 | 9,697.00 | 88.74 | 997.82 | 10,694.82 |
| 21 | 30 | 429.00 | 10,126.00 | 93.07 | 1,090.89 | 11,216.89 |
| 22 | 30 | 429.00 | 10,555.00 | 97.44 | 1,188.34 | 11,743.34 |
| 23 | 30 | 429.00 | 10,984.00 | 101.85 | 1,290.18 | 12,274.18 |
| 24 | 30 | 429.00 | 11,413.00 | 106.29 | 1,396.47 | 12,809.47 |
| 25 | 30 | 429.00 | 11,842.00 | 110.77 | 1,507.24 | 13,349.24 |
| 26 | 30 | 429.00 | 12,271.00 | 115.28 | 1,622.52 | 13,893.52 |
| 27 | 30 | 429.00 | 12,700.00 | 119.84 | 1,742.35 | 14,442.35 |
| 28 | 30 | 429.00 | 13,129.00 | 124.43 | 1,866.78 | 14,995.78 |
| 29 | 30 | 429.00 | 13,558.00 | 129.06 | 1,995.84 | 15,553.84 |
| 30 | 30 | 429.00 | 13,987.00 | 133.73 | 2,129.57 | 16,116.57 |
| 31 | 30 | 429.00 | 14,416.00 | 138.44 | 2,268.01 | 16,684.01 |
| 32 | 30 | 429.00 | 14,845.00 | 143.18 | 2,411.19 | 17,256.19 |
| 33 | 30 | 429.00 | 15,274.00 | 147.97 | 2,559.16 | 17,833.16 |
| 34 | 30 | 429.00 | 15,703.00 | 152.80 | 2,711.96 | 18,414.96 |
| 35 | 30 | 429.00 | 16,132.00 | 157.67 | 2,869.63 | 19,001.63 |
| 36 | 30 | 429.00 | 16,561.00 | 162.58 | 3,032.20 | 19,593.20 |
| 37 | 30 | 429.00 | 16,990.00 | 167.53 | 3,199.73 | 20,189.73 |
| 38 | 30 | 429.00 | 17,419.00 | 172.52 | 3,372.25 | 20,791.25 |
| 39 | 30 | 429.00 | 17,848.00 | 177.55 | 3,549.80 | 21,397.80 |
| 40 | 30 | 429.00 | 18,277.00 | 182.62 | 3,732.42 | 22,009.42 |
| 41 | 30 | 429.00 | 18,706.00 | 187.74 | 3,920.16 | 22,626.16 |
| 42 | 30 | 429.00 | 19,135.00 | 192.90 | 4,113.06 | 23,248.06 |
| 43 | 30 | 429.00 | 19,564.00 | 198.11 | 4,311.17 | 23,875.17 |
| 44 | 30 | 429.00 | 19,993.00 | 203.35 | 4,514.52 | 24,507.52 |
| 45 | 30 | 429.00 | 20,422.00 | 208.64 | 4,723.17 | 25,145.17 |
| 46 | 30 | 429.00 | 20,851.00 | 213.98 | 4,937.14 | 25,788.14 |
| 47 | 30 | 429.00 | 21,280.00 | 219.36 | 5,156.50 | 26,436.50 |
| 48 | 30 | 429.00 | 21,709.00 | 224.78 | 5,381.29 | 27,090.29 |
| 49 | 30 | 429.00 | 22,138.00 | 230.25 | 5,611.54 | 27,749.54 |
| 50 | 30 | 429.00 | 22,567.00 | 235.77 | 5,847.31 | 28,414.31 |
| 51 | 30 | 429.00 | 22,996.00 | 241.33 | 6,088.64 | 29,084.64 |
| 52 | 30 | 429.00 | 23,425.00 | 246.94 | 6,335.58 | 29,760.58 |
| 53 | 30 | 429.00 | 23,854.00 | 252.60 | 6,588.18 | 30,442.18 |
| 54 | 14 | 429.00 | 24,283.00 | 120.27 | 6,708.45 | 30,991.45 |
| Month | Days | Deposits | Total deposits | Interest | Total interest | Balance |