| 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
