Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $40,500 | $40,500 | $40,500 | $40,500 | $40,500 | $40,500 |
1 | $41,513 | $42,525 | $43,538 | $44,550 | $45,563 | $46,575 |
2 | $42,550 | $44,651 | $46,803 | $49,005 | $51,258 | $53,561 |
3 | $43,614 | $46,884 | $50,313 | $53,906 | $57,665 | $61,595 |
4 | $44,704 | $49,228 | $54,087 | $59,296 | $64,873 | $70,835 |
5 | $45,822 | $51,689 | $58,143 | $65,226 | $72,982 | $81,460 |
6 | $46,968 | $54,274 | $62,504 | $71,748 | $82,105 | $93,679 |
7 | $48,142 | $56,988 | $67,191 | $78,923 | $92,368 | $107,731 |
8 | $49,345 | $59,837 | $72,231 | $86,815 | $103,914 | $123,890 |
9 | $50,579 | $62,829 | $77,648 | $95,497 | $116,904 | $142,474 |
10 | $51,843 | $65,970 | $83,472 | $105,047 | $131,517 | $163,845 |
11 | $53,140 | $69,269 | $89,732 | $115,551 | $147,956 | $188,422 |
12 | $54,468 | $72,732 | $96,462 | $127,106 | $166,451 | $216,685 |
13 | $55,830 | $76,369 | $103,697 | $139,817 | $187,257 | $249,188 |
14 | $57,225 | $80,187 | $111,474 | $153,799 | $210,664 | $286,566 |
15 | $58,656 | $84,197 | $119,835 | $169,179 | $236,997 | $329,551 |
16 | $60,122 | $88,406 | $128,822 | $186,096 | $266,622 | $378,984 |
17 | $61,626 | $92,827 | $138,484 | $204,706 | $299,949 | $435,831 |
18 | $63,166 | $97,468 | $148,870 | $225,177 | $337,443 | $501,206 |
19 | $64,745 | $102,341 | $160,035 | $247,694 | $379,623 | $576,387 |
20 | $66,364 | $107,459 | $172,038 | $272,464 | $427,076 | $662,845 |