Year Beginning Earnings Expenses Ending
1 3,000,000.00 150,000.00 ($173,890.71) 2,976,109.29
2 2,976,109.29 148,805.46 ($177,368.53) 2,947,546.23
3 2,947,546.23 147,377.31 ($180,915.90) 2,914,007.64
4 2,914,007.64 145,700.38 ($184,534.21) 2,875,173.81
5 2,875,173.81 143,758.69 ($188,224.90) 2,830,707.60
6 2,830,707.60 141,535.38 ($191,989.40) 2,780,253.58
7 2,780,253.58 139,012.68 ($195,829.18) 2,723,437.08
8 2,723,437.08 136,171.85 ($199,745.77) 2,659,863.16
9 2,659,863.16 132,993.16 ($203,740.68) 2,589,115.64
10 2,589,115.64 129,455.78 ($207,815.50) 2,510,755.92
11 2,510,755.92 125,537.80 ($211,971.81) 2,424,321.91
12 2,424,321.91 121,216.10 ($216,211.24) 2,329,326.76
13 2,329,326.76 116,466.34 ($220,535.47) 2,225,257.63
14 2,225,257.63 111,262.88 ($224,946.18) 2,111,574.33
15 2,111,574.33 105,578.72 ($229,445.10) 1,987,707.95
16 1,987,707.95 99,385.40 ($234,034.00) 1,853,059.34
17 1,853,059.34 92,652.97 ($238,714.68) 1,706,997.62
18 1,706,997.62 85,349.88 ($243,488.98) 1,548,858.53
19 1,548,858.53 77,442.93 ($248,358.76) 1,377,942.70
20 1,377,942.70 68,897.13 ($253,325.93) 1,193,513.90
21 1,193,513.90 59,675.69 ($258,392.45) 994,797.14
22 994,797.14 49,739.86 ($263,560.30) 780,976.70
23 780,976.70 39,048.84 ($268,831.51) 551,194.03
24 551,194.03 27,559.70 ($274,208.14) 304,545.59
25 304,545.59 15,227.28 ($279,692.30) 40,080.58