| Year |
Starting Amount |
Semi-Annual Contribution |
Total Contributions |
Return |
Total Return |
End Balance |
|---|---|---|---|---|---|---|
| 2025 | $25,000.00 | $2,500.00 | $5,000.00 | $1,060.00 | $1,060.00 | $31,060.00 |
| 2026 | $31,060.00 | $2,500.00 | $10,000.00 | $1,304.82 | $2,364.82 | $37,364.82 |
| 2027 | $37,364.82 | $2,500.00 | $15,000.00 | $1,559.54 | $3,924.36 | $43,924.36 |
| 2028 | $43,924.36 | $2,500.00 | $20,000.00 | $1,824.55 | $5,748.91 | $50,748.91 |
| 2029 | $50,748.91 | $2,500.00 | $25,000.00 | $2,100.25 | $7,849.16 | $57,849.16 |