PathFinder111

Has anyone tried to do the same calculation of VFCP earnings in the DOL website using an excel? I'm trying to create one based on the IRC 6621 Table of Interest Rates, IRS Factors (3-13%) | Leap Year, IRS Factors (14-24%) | Leap Year but I can't seem to get the exact amount.