Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 |
1 | $43,050 | $44,100 | $45,150 | $46,200 | $47,250 | $48,300 |
2 | $44,126 | $46,305 | $48,536 | $50,820 | $53,156 | $55,545 |
3 | $45,229 | $48,620 | $52,176 | $55,902 | $59,801 | $63,877 |
4 | $46,360 | $51,051 | $56,090 | $61,492 | $67,276 | $73,458 |
5 | $47,519 | $53,604 | $60,296 | $67,641 | $75,685 | $84,477 |
6 | $48,707 | $56,284 | $64,819 | $74,406 | $85,146 | $97,149 |
7 | $49,925 | $59,098 | $69,680 | $81,846 | $95,789 | $111,721 |
8 | $51,173 | $62,053 | $74,906 | $90,031 | $107,763 | $128,479 |
9 | $52,452 | $65,156 | $80,524 | $99,034 | $121,233 | $147,751 |
10 | $53,764 | $68,414 | $86,563 | $108,937 | $136,387 | $169,913 |
11 | $55,108 | $71,834 | $93,056 | $119,831 | $153,436 | $195,400 |
12 | $56,485 | $75,426 | $100,035 | $131,814 | $172,615 | $224,711 |
13 | $57,897 | $79,197 | $107,537 | $144,995 | $194,192 | $258,417 |
14 | $59,345 | $83,157 | $115,603 | $159,495 | $218,466 | $297,180 |
15 | $60,829 | $87,315 | $124,273 | $175,444 | $245,775 | $341,757 |
16 | $62,349 | $91,681 | $133,593 | $192,989 | $276,497 | $393,020 |
17 | $63,908 | $96,265 | $143,613 | $212,288 | $311,059 | $451,973 |
18 | $65,506 | $101,078 | $154,384 | $233,517 | $349,941 | $519,769 |
19 | $67,143 | $106,132 | $165,963 | $256,868 | $393,684 | $597,734 |
20 | $68,822 | $111,439 | $178,410 | $282,555 | $442,894 | $687,395 |
21 | $70,542 | $117,010 | $191,790 | $310,810 | $498,256 | $790,504 |
22 | $72,306 | $122,861 | $206,175 | $341,892 | $560,538 | $909,079 |
23 | $74,114 | $129,004 | $221,638 | $376,081 | $630,605 | $1,045,441 |
24 | $75,966 | $135,454 | $238,261 | $413,689 | $709,430 | $1,202,257 |
25 | $77,866 | $142,227 | $256,130 | $455,058 | $798,109 | $1,382,596 |
26 | $79,812 | $149,338 | $275,340 | $500,563 | $897,873 | $1,589,985 |
27 | $81,808 | $156,805 | $295,991 | $550,620 | $1,010,107 | $1,828,483 |
28 | $83,853 | $164,645 | $318,190 | $605,682 | $1,136,370 | $2,102,756 |
29 | $85,949 | $172,878 | $342,054 | $666,250 | $1,278,417 | $2,418,169 |
30 | $88,098 | $181,522 | $367,708 | $732,875 | $1,438,219 | $2,780,894 |