Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 |
1 | $48,175 | $49,350 | $50,525 | $51,700 | $52,875 | $54,050 |
2 | $49,379 | $51,818 | $54,314 | $56,870 | $59,484 | $62,158 |
3 | $50,614 | $54,408 | $58,388 | $62,557 | $66,920 | $71,481 |
4 | $51,879 | $57,129 | $62,767 | $68,813 | $75,285 | $82,203 |
5 | $53,176 | $59,985 | $67,475 | $75,694 | $84,696 | $94,534 |
6 | $54,506 | $62,984 | $72,535 | $83,263 | $95,282 | $108,714 |
7 | $55,868 | $66,134 | $77,975 | $91,590 | $107,193 | $125,021 |
8 | $57,265 | $69,440 | $83,823 | $100,749 | $120,592 | $143,774 |
9 | $58,697 | $72,912 | $90,110 | $110,824 | $135,666 | $165,340 |
10 | $60,164 | $76,558 | $96,868 | $121,906 | $152,624 | $190,141 |
11 | $61,668 | $80,386 | $104,134 | $134,096 | $171,702 | $218,662 |
12 | $63,210 | $84,405 | $111,944 | $147,506 | $193,165 | $251,462 |
13 | $64,790 | $88,626 | $120,339 | $162,257 | $217,310 | $289,181 |
14 | $66,410 | $93,057 | $129,365 | $178,482 | $244,474 | $332,558 |
15 | $68,070 | $97,710 | $139,067 | $196,331 | $275,034 | $382,442 |
16 | $69,772 | $102,595 | $149,497 | $215,964 | $309,413 | $439,808 |
17 | $71,516 | $107,725 | $160,710 | $237,560 | $348,089 | $505,779 |
18 | $73,304 | $113,111 | $172,763 | $261,316 | $391,601 | $581,646 |
19 | $75,137 | $118,767 | $185,720 | $287,448 | $440,551 | $668,893 |
20 | $77,015 | $124,705 | $199,649 | $316,192 | $495,619 | $769,227 |