Year,Age,Start Balance (USD),Contributions This Year (USD),Interest This Year (USD),End Balance (USD)
0,30,5000.0,0.0,0.0,5000.0
1,31,5000.0,6000.0,550.36,11550.36
2,32,11550.36,6000.0,989.05,18539.41
3,33,18539.41,6000.0,1457.12,25996.54
4,34,25996.54,6000.0,1956.54,33953.08
5,35,33953.08,6000.0,2489.4,42442.48
6,36,42442.48,6000.0,3057.95,51500.43
7,37,51500.43,6000.0,3664.58,61165.02
8,38,61165.02,6000.0,4311.84,71476.85
9,39,71476.85,6000.0,5002.44,82479.29
10,40,82479.29,6000.0,5739.29,94218.59
11,41,94218.59,6000.0,6525.5,106744.08
12,42,106744.08,6000.0,7364.35,120108.44
13,43,120108.44,6000.0,8259.39,134367.82
14,44,134367.82,6000.0,9214.37,149582.19
15,45,149582.19,6000.0,10233.3,165815.49
16,46,165815.49,6000.0,11320.47,183135.96
17,47,183135.96,6000.0,12480.46,201616.42
18,48,201616.42,6000.0,13718.13,221334.55
19,49,221334.55,6000.0,15038.69,242373.23
20,50,242373.23,6000.0,16447.69,264820.92
21,51,264820.92,6000.0,17951.05,288771.97
22,52,288771.97,6000.0,19555.1,314327.07
23,53,314327.07,6000.0,21266.57,341593.64
24,54,341593.64,6000.0,23092.66,370686.3
25,55,370686.3,6000.0,25041.05,401727.35
26,56,401727.35,6000.0,27119.93,434847.28
27,57,434847.28,6000.0,29338.03,470185.31
28,58,470185.31,6000.0,31704.68,507889.99
29,59,507889.99,6000.0,34229.84,548119.83
30,60,548119.83,6000.0,36924.1,591043.93
31,61,591043.93,6000.0,39798.81,636842.74
32,62,636842.74,6000.0,42866.04,685708.78
33,63,685708.78,6000.0,46138.69,737847.47
34,64,737847.47,6000.0,49630.51,793477.99
35,65,793477.99,6000.0,53356.19,852834.18