| Year | Contributions | Year Returns | Dividends | Balance |
|---|---|---|---|---|
| 1 | $16,000 | $955 | $200 | $17,155 |
| 2 | $22,000 | $1,473 | $343 | $24,971 |
| 3 | $28,000 | $2,038 | $499 | $33,508 |
| 4 | $34,000 | $2,655 | $670 | $42,833 |
| 5 | $40,000 | $3,329 | $857 | $53,018 |
| 6 | $46,000 | $4,065 | $1,060 | $64,144 |
| 7 | $52,000 | $4,869 | $1,283 | $76,296 |
| 8 | $58,000 | $5,748 | $1,526 | $89,570 |
| 9 | $64,000 | $6,707 | $1,791 | $104,069 |
| 10 | $70,000 | $7,756 | $2,081 | $119,906 |
| ... 7 more years ... | ||||
| 18 | $118,000 | $20,487 | $5,604 | $312,273 |
| 19 | $124,000 | $22,807 | $6,245 | $347,325 |
| 20 | $130,000 | $25,341 | $6,946 | $385,612 |