| 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
