Date Beg Bal Add'tn End Bal YE Target
123121 $10,440 $ 0 $10,440 $ 50,440
013122 $10,440 $3,354 $13,794 $ 50,440
022822 $13,794 $2,382 $16,176 $ 58,440 (revised target)
033122 $16,176 $6,750 $22,926 $ 58,440
043022 $22,926 $8,975* $31,901 $ 58,440
053122 $31,901 $5,401 $37,302 $ 58,440
063022 $37,302 $4,000 $41,302 $ 58,440
073122 $41,302 $4,003 $45,305 $ 58,440
083122 $45,305 $3,976 $49,281 $ 58,440
093022 $49,281 $4,220 $43,501 $ 58,440
*Includes $3,000 employer contribution