| Year | Balance | Contributions | Earnings |
|---|---|---|---|
| 1 | $١٦٬٩٥٥ | $١٦٬٠٠٠ | $٩٥٥ |
| 2 | $٢٤٬٤١٣ | $٢٢٬٠٠٠ | $٢٬٤١٣ |
| 3 | $٣٢٬٤١١ | $٢٨٬٠٠٠ | $٤٬٤١١ |
| 4 | $٤٠٬٩٨٦ | $٣٤٬٠٠٠ | $٦٬٩٨٦ |
| 5 | $٥٠٬١٨٢ | $٤٠٬٠٠٠ | $١٠٬١٨٢ |
| 6 | $٦٠٬٠٤٢ | $٤٦٬٠٠٠ | $١٤٬٠٤٢ |
| 7 | $٧٠٬٦١٤ | $٥٢٬٠٠٠ | $١٨٬٦١٤ |
| 8 | $٨١٬٩٥٢ | $٥٨٬٠٠٠ | $٢٣٬٩٥٢ |
| 9 | $٩٤٬١٠٨ | $٦٤٬٠٠٠ | $٣٠٬١٠٨ |
| 10 | $١٠٧٬١٤٤ | $٧٠٬٠٠٠ | $٣٧٬١٤٤ |
| 11 | $١٢١٬١٢٢ | $٧٦٬٠٠٠ | $٤٥٬١٢٢ |
| 12 | $١٣٦٬١١٠ | $٨٢٬٠٠٠ | $٥٤٬١١٠ |
| 13 | $١٥٢٬١٨٢ | $٨٨٬٠٠٠ | $٦٤٬١٨٢ |
| 14 | $١٦٩٬٤١٦ | $٩٤٬٠٠٠ | $٧٥٬٤١٦ |
| 15 | $١٨٧٬٨٩٥ | $١٠٠٬٠٠٠ | $٨٧٬٨٩٥ |
| 16 | $٢٠٧٬٧١٠ | $١٠٦٬٠٠٠ | $١٠١٬٧١٠ |
| 17 | $٢٢٨٬٩٥٨ | $١١٢٬٠٠٠ | $١١٦٬٩٥٨ |
| 18 | $٢٥١٬٧٤٢ | $١١٨٬٠٠٠ | $١٣٣٬٧٤٢ |
| 19 | $٢٧٦٬١٧٣ | $١٢٤٬٠٠٠ | $١٥٢٬١٧٣ |
| 20 | $٣٠٢٬٣٧٠ | $١٣٠٬٠٠٠ | $١٧٢٬٣٧٠ |
| 21 | $٣٣٠٬٤٦١ | $١٣٦٬٠٠٠ | $١٩٤٬٤٦١ |
| 22 | $٣٦٠٬٥٨٢ | $١٤٢٬٠٠٠ | $٢١٨٬٥٨٢ |
| 23 | $٣٩٢٬٨٨١ | $١٤٨٬٠٠٠ | $٢٤٤٬٨٨١ |
| 24 | $٤٢٧٬٥١٥ | $١٥٤٬٠٠٠ | $٢٧٣٬٥١٥ |
| 25 | $٤٦٤٬٦٥٣ | $١٦٠٬٠٠٠ | $٣٠٤٬٦٥٣ |
| 26 | $٥٠٤٬٤٧٥ | $١٦٦٬٠٠٠ | $٣٣٨٬٤٧٥ |
| 27 | $٥٤٧٬١٧٦ | $١٧٢٬٠٠٠ | $٣٧٥٬١٧٦ |
| 28 | $٥٩٢٬٩٦٤ | $١٧٨٬٠٠٠ | $٤١٤٬٩٦٤ |
| 29 | $٦٤٢٬٠٦٢ | $١٨٤٬٠٠٠ | $٤٥٨٬٠٦٢ |
| 30 | $٦٩٤٬٧٠٩ | $١٩٠٬٠٠٠ | $٥٠٤٬٧٠٩ |
$٦٩٤٬٧٠٩
Final Balance
