Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $42,500 | $42,500 | $42,500 | $42,500 | $42,500 | $42,500 |
1 | $43,563 | $44,625 | $45,688 | $46,750 | $47,813 | $48,875 |
2 | $44,652 | $46,856 | $49,114 | $51,425 | $53,789 | $56,206 |
3 | $45,768 | $49,199 | $52,798 | $56,568 | $60,513 | $64,637 |
4 | $46,912 | $51,659 | $56,757 | $62,224 | $68,077 | $74,333 |
5 | $48,085 | $54,242 | $61,014 | $68,447 | $76,586 | $85,483 |
6 | $49,287 | $56,954 | $65,590 | $75,291 | $86,160 | $98,305 |
7 | $50,519 | $59,802 | $70,510 | $82,820 | $96,930 | $113,051 |
8 | $51,782 | $62,792 | $75,798 | $91,103 | $109,046 | $130,008 |
9 | $53,077 | $65,931 | $81,483 | $100,213 | $122,677 | $149,510 |
10 | $54,404 | $69,228 | $87,594 | $110,234 | $138,011 | $171,936 |
11 | $55,764 | $72,689 | $94,163 | $121,257 | $155,263 | $197,727 |
12 | $57,158 | $76,324 | $101,226 | $133,383 | $174,670 | $227,386 |
13 | $58,587 | $80,140 | $108,818 | $146,722 | $196,504 | $261,493 |
14 | $60,051 | $84,147 | $116,979 | $161,394 | $221,067 | $300,717 |
15 | $61,553 | $88,354 | $125,752 | $177,533 | $248,701 | $345,825 |
16 | $63,091 | $92,772 | $135,184 | $195,286 | $279,788 | $397,699 |
17 | $64,669 | $97,411 | $145,322 | $214,815 | $314,762 | $457,354 |
18 | $66,285 | $102,281 | $156,222 | $236,296 | $354,107 | $525,957 |
19 | $67,943 | $107,395 | $167,938 | $259,926 | $398,370 | $604,850 |
20 | $69,641 | $112,765 | $180,534 | $285,919 | $448,166 | $695,578 |
21 | $71,382 | $118,403 | $194,074 | $314,511 | $504,187 | $799,915 |
22 | $73,167 | $124,324 | $208,629 | $345,962 | $567,211 | $919,902 |
23 | $74,996 | $130,540 | $224,276 | $380,558 | $638,112 | $1,057,887 |
24 | $76,871 | $137,067 | $241,097 | $418,614 | $717,876 | $1,216,570 |
25 | $78,793 | $143,920 | $259,179 | $460,475 | $807,611 | $1,399,055 |