Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 |
1 | $47,150 | $48,300 | $49,450 | $50,600 | $51,750 | $52,900 |
2 | $48,329 | $50,715 | $53,159 | $55,660 | $58,219 | $60,835 |
3 | $49,537 | $53,251 | $57,146 | $61,226 | $65,496 | $69,960 |
4 | $50,775 | $55,913 | $61,432 | $67,349 | $73,683 | $80,454 |
5 | $52,045 | $58,709 | $66,039 | $74,083 | $82,893 | $92,522 |
6 | $53,346 | $61,644 | $70,992 | $81,492 | $93,255 | $106,401 |
7 | $54,680 | $64,727 | $76,316 | $89,641 | $104,912 | $122,361 |
8 | $56,047 | $67,963 | $82,040 | $98,605 | $118,026 | $140,715 |
9 | $57,448 | $71,361 | $88,193 | $108,466 | $132,779 | $161,822 |
10 | $58,884 | $74,929 | $94,807 | $119,312 | $149,377 | $186,096 |
11 | $60,356 | $78,676 | $101,918 | $131,243 | $168,049 | $214,010 |
12 | $61,865 | $82,609 | $109,562 | $144,368 | $189,055 | $246,112 |
13 | $63,412 | $86,740 | $117,779 | $158,804 | $212,687 | $283,028 |
14 | $64,997 | $91,077 | $126,612 | $174,685 | $239,273 | $325,482 |
15 | $66,622 | $95,631 | $136,108 | $192,153 | $269,182 | $374,305 |
16 | $68,287 | $100,412 | $146,316 | $211,369 | $302,830 | $430,451 |
17 | $69,994 | $105,433 | $157,290 | $232,506 | $340,683 | $495,018 |
18 | $71,744 | $110,704 | $169,087 | $255,756 | $383,269 | $569,271 |
19 | $73,538 | $116,240 | $181,769 | $281,332 | $431,177 | $654,661 |
20 | $75,376 | $122,052 | $195,401 | $309,465 | $485,074 | $752,861 |
21 | $77,261 | $128,154 | $210,056 | $340,411 | $545,709 | $865,790 |
22 | $79,192 | $134,562 | $225,810 | $374,453 | $613,922 | $995,658 |
23 | $81,172 | $141,290 | $242,746 | $411,898 | $690,662 | $1,145,007 |
24 | $83,201 | $148,355 | $260,952 | $453,088 | $776,995 | $1,316,758 |
25 | $85,281 | $155,772 | $280,524 | $498,396 | $874,120 | $1,514,272 |