Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $39,500 | $39,500 | $39,500 | $39,500 | $39,500 | $39,500 |
1 | $40,488 | $41,475 | $42,463 | $43,450 | $44,438 | $45,425 |
2 | $41,500 | $43,549 | $45,647 | $47,795 | $49,992 | $52,239 |
3 | $42,537 | $45,726 | $49,071 | $52,575 | $56,241 | $60,075 |
4 | $43,601 | $48,012 | $52,751 | $57,832 | $63,271 | $69,086 |
5 | $44,691 | $50,413 | $56,707 | $63,615 | $71,180 | $79,449 |
6 | $45,808 | $52,934 | $60,960 | $69,977 | $80,078 | $91,366 |
7 | $46,953 | $55,580 | $65,532 | $76,974 | $90,088 | $105,071 |
8 | $48,127 | $58,359 | $70,447 | $84,672 | $101,348 | $120,831 |
9 | $49,330 | $61,277 | $75,731 | $93,139 | $114,017 | $138,956 |
10 | $50,563 | $64,341 | $81,411 | $102,453 | $128,269 | $159,800 |
11 | $51,827 | $67,558 | $87,517 | $112,698 | $144,303 | $183,769 |
12 | $53,123 | $70,936 | $94,080 | $123,968 | $162,341 | $211,335 |
13 | $54,451 | $74,483 | $101,136 | $136,365 | $182,633 | $243,035 |
14 | $55,812 | $78,207 | $108,722 | $150,001 | $205,462 | $279,490 |
15 | $57,208 | $82,118 | $116,876 | $165,001 | $231,145 | $321,414 |
16 | $58,638 | $86,224 | $125,641 | $181,501 | $260,038 | $369,626 |
17 | $60,104 | $90,535 | $135,064 | $199,652 | $292,543 | $425,070 |
18 | $61,607 | $95,061 | $145,194 | $219,617 | $329,111 | $488,830 |
19 | $63,147 | $99,815 | $156,084 | $241,578 | $370,250 | $562,155 |
20 | $64,725 | $104,805 | $167,790 | $265,736 | $416,531 | $646,478 |
21 | $66,343 | $110,046 | $180,374 | $292,310 | $468,598 | $743,450 |
22 | $68,002 | $115,548 | $193,902 | $321,541 | $527,172 | $854,967 |
23 | $69,702 | $121,325 | $208,445 | $353,695 | $593,069 | $983,213 |
24 | $71,445 | $127,391 | $224,079 | $389,064 | $667,202 | $1,130,694 |
25 | $73,231 | $133,761 | $240,884 | $427,971 | $750,603 | $1,300,299 |
26 | $75,062 | $140,449 | $258,951 | $470,768 | $844,428 | $1,495,343 |
27 | $76,938 | $147,472 | $278,372 | $517,845 | $949,982 | $1,719,645 |
28 | $78,862 | $154,845 | $299,250 | $569,629 | $1,068,729 | $1,977,592 |
29 | $80,833 | $162,587 | $321,694 | $626,592 | $1,202,320 | $2,274,230 |
30 | $82,854 | $170,717 | $345,821 | $689,251 | $1,352,611 | $2,615,365 |