compound_leverage.log

========= anually 0.24% ==== monthly add 100,000 === monthly side 0 ==========
Year 0 will be 1,000,000
Year 1 (month 1) will have equity 1,120,000 with addition of 100,000 and passive 20,000
Year 1 (month 2) will have equity 1,242,400 with addition of 100,000 and passive 22,400
Year 1 (month 3) will have equity 1,367,248 with addition of 100,000 and passive 24,848
Year 1 (month 4) will have equity 1,494,592.96 with addition of 100,000 and passive 27,344.96
Year 1 (month 5) will have equity 1,624,484.819 with addition of 100,000 and passive 29,891.859
Year 1 (month 6) will have equity 1,756,974.516 with addition of 100,000 and passive 32,489.696
Year 1 (month 7) will have equity 1,892,114.006 with addition of 100,000 and passive 35,139.49
Year 1 (month 8) will have equity 2,029,956.286 with addition of 100,000 and passive 37,842.28
Year 1 (month 9) will have equity 2,170,555.412 with addition of 100,000 and passive 40,599.126
Year 1 (month 10) will have equity 2,313,966.52 with addition of 100,000 and passive 43,411.108
Year 1 (month 11) will have equity 2,460,245.85 with addition of 100,000 and passive 46,279.33
Year 1 (month 12) will have equity 2,609,450.767 with addition of 100,000 and passive 49,204.917
Year 2 (month 13) will have equity 2,761,639.783 with addition of 100,000 and passive 52,189.015
Year 2 (month 14) will have equity 2,916,872.578 with addition of 100,000 and passive 55,232.796
Year 2 (month 15) will have equity 3,075,210.03 with addition of 100,000 and passive 58,337.452
Year 2 (month 16) will have equity 3,236,714.231 with addition of 100,000 and passive 61,504.201
Year 2 (month 17) will have equity 3,401,448.515 with addition of 100,000 and passive 64,734.285
Year 2 (month 18) will have equity 3,569,477.485 with addition of 100,000 and passive 68,028.97
Year 2 (month 19) will have equity 3,740,867.035 with addition of 100,000 and passive 71,389.55
Year 2 (month 20) will have equity 3,915,684.376 with addition of 100,000 and passive 74,817.341
Year 2 (month 21) will have equity 4,093,998.063 with addition of 100,000 and passive 78,313.688
Year 2 (month 22) will have equity 4,275,878.025 with addition of 100,000 and passive 81,879.961
Year 2 (month 23) will have equity 4,461,395.585 with addition of 100,000 and passive 85,517.56
Year 2 (month 24) will have equity 4,650,623.497 with addition of 100,000 and passive 89,227.912
Year 3 (month 25) will have equity 4,843,635.967 with addition of 100,000 and passive 93,012.47
Year 3 (month 26) will have equity 5,040,508.686 with addition of 100,000 and passive 96,872.719
Year 3 (month 27) will have equity 5,241,318.86 with addition of 100,000 and passive 100,810.174
Year 3 (month 28) will have equity 5,446,145.237 with addition of 100,000 and passive 104,826.377
Year 3 (month 29) will have equity 5,655,068.142 with addition of 100,000 and passive 108,922.905
Year 3 (month 30) will have equity 5,868,169.505 with addition of 100,000 and passive 113,101.363
Year 3 (month 31) will have equity 6,085,532.895 with addition of 100,000 and passive 117,363.39
Year 3 (month 32) will have equity 6,307,243.553 with addition of 100,000 and passive 121,710.658
Year 3 (month 33) will have equity 6,533,388.424 with addition of 100,000 and passive 126,144.871
Year 3 (month 34) will have equity 6,764,056.192 with addition of 100,000 and passive 130,667.768
Year 3 (month 35) will have equity 6,999,337.316 with addition of 100,000 and passive 135,281.124
Year 3 (month 36) will have equity 7,239,324.062 with addition of 100,000 and passive 139,986.746
Side money 0
Final 7,239,324.062

========= anually 0.36% ==== monthly add 33,000 === monthly side 67,000 ==========
Year 0 will be 1,000,000
Year 1 (month 1) will have equity 1,063,000 with addition of 33,000 and passive 30,000
Year 1 (month 2) will have equity 1,127,890 with addition of 33,000 and passive 31,890
Year 1 (month 3) will have equity 1,194,726.7 with addition of 33,000 and passive 33,836.7
Year 1 (month 4) will have equity 1,263,568.501 with addition of 33,000 and passive 35,841.801
Year 1 (month 5) will have equity 1,334,475.556 with addition of 33,000 and passive 37,907.055
Year 1 (month 6) will have equity 1,407,509.823 with addition of 33,000 and passive 40,034.267
Year 1 (month 7) will have equity 1,482,735.117 with addition of 33,000 and passive 42,225.295
Year 1 (month 8) will have equity 1,560,217.171 with addition of 33,000 and passive 44,482.054
Year 1 (month 9) will have equity 1,640,023.686 with addition of 33,000 and passive 46,806.515
Year 1 (month 10) will have equity 1,722,224.397 with addition of 33,000 and passive 49,200.711
Year 1 (month 11) will have equity 1,806,891.129 with addition of 33,000 and passive 51,666.732
Year 1 (month 12) will have equity 1,894,097.862 with addition of 33,000 and passive 54,206.734
Year 2 (month 13) will have equity 1,983,920.798 with addition of 33,000 and passive 56,822.936
Year 2 (month 14) will have equity 2,076,438.422 with addition of 33,000 and passive 59,517.624
Year 2 (month 15) will have equity 2,171,731.575 with addition of 33,000 and passive 62,293.153
Year 2 (month 16) will have equity 2,269,883.522 with addition of 33,000 and passive 65,151.947
Year 2 (month 17) will have equity 2,370,980.028 with addition of 33,000 and passive 68,096.506
Year 2 (month 18) will have equity 2,475,109.429 with addition of 33,000 and passive 71,129.401
Year 2 (month 19) will have equity 2,582,362.711 with addition of 33,000 and passive 74,253.283
Year 2 (month 20) will have equity 2,692,833.593 with addition of 33,000 and passive 77,470.881
Year 2 (month 21) will have equity 2,806,618.601 with addition of 33,000 and passive 80,785.008
Year 2 (month 22) will have equity 2,923,817.159 with addition of 33,000 and passive 84,198.558
Year 2 (month 23) will have equity 3,044,531.673 with addition of 33,000 and passive 87,714.515
Year 2 (month 24) will have equity 3,168,867.624 with addition of 33,000 and passive 91,335.95
Year 3 (month 25) will have equity 3,296,933.652 with addition of 33,000 and passive 95,066.029
Year 3 (month 26) will have equity 3,428,841.662 with addition of 33,000 and passive 98,908.01
Year 3 (month 27) will have equity 3,564,706.912 with addition of 33,000 and passive 102,865.25
Year 3 (month 28) will have equity 3,704,648.119 with addition of 33,000 and passive 106,941.207
Year 3 (month 29) will have equity 3,848,787.563 with addition of 33,000 and passive 111,139.444
Year 3 (month 30) will have equity 3,997,251.189 with addition of 33,000 and passive 115,463.627
Year 3 (month 31) will have equity 4,150,168.725 with addition of 33,000 and passive 119,917.536
Year 3 (month 32) will have equity 4,307,673.787 with addition of 33,000 and passive 124,505.062
Year 3 (month 33) will have equity 4,469,904.001 with addition of 33,000 and passive 129,230.214
Year 3 (month 34) will have equity 4,637,001.121 with addition of 33,000 and passive 134,097.12
Year 3 (month 35) will have equity 4,809,111.154 with addition of 33,000 and passive 139,110.034
Year 3 (month 36) will have equity 4,986,384.489 with addition of 33,000 and passive 144,273.335
Side money 2,412,000
Final 7,398,384.489