| Year | Balance | Contributions | Earnings |
|---|---|---|---|
| 1 | $16.955 | $16.000 | $955 |
| 2 | $24.413 | $22.000 | $2.413 |
| 3 | $32.411 | $28.000 | $4.411 |
| 4 | $40.986 | $34.000 | $6.986 |
| 5 | $50.182 | $40.000 | $10.182 |
| 6 | $60.042 | $46.000 | $14.042 |
| 7 | $70.614 | $52.000 | $18.614 |
| 8 | $81.952 | $58.000 | $23.952 |
| 9 | $94.108 | $64.000 | $30.108 |
| 10 | $107.144 | $70.000 | $37.144 |
| 11 | $121.122 | $76.000 | $45.122 |
| 12 | $136.110 | $82.000 | $54.110 |
| 13 | $152.182 | $88.000 | $64.182 |
| 14 | $169.416 | $94.000 | $75.416 |
| 15 | $187.895 | $100.000 | $87.895 |
| 16 | $207.710 | $106.000 | $101.710 |
| 17 | $228.958 | $112.000 | $116.958 |
| 18 | $251.742 | $118.000 | $133.742 |
| 19 | $276.173 | $124.000 | $152.173 |
| 20 | $302.370 | $130.000 | $172.370 |
| 21 | $330.461 | $136.000 | $194.461 |
| 22 | $360.582 | $142.000 | $218.582 |
| 23 | $392.881 | $148.000 | $244.881 |
| 24 | $427.515 | $154.000 | $273.515 |
| 25 | $464.653 | $160.000 | $304.653 |
| 26 | $504.475 | $166.000 | $338.475 |
| 27 | $547.176 | $172.000 | $375.176 |
| 28 | $592.964 | $178.000 | $414.964 |
| 29 | $642.062 | $184.000 | $458.062 |
| 30 | $694.709 | $190.000 | $504.709 |
$694.709
Final Balance
