help!-incremental value contribution

notes 5-page 194, or reading vol 6|page 144, where does incremental value contribtion come from?it is not equal to “begining value* incremental return” e.g., on notes-p194, 451,067,710*3.33% = 15,020,554.74, but the value contribution is 15,054,379? thanks!