Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 |
1 | $44,075 | $45,150 | $46,225 | $47,300 | $48,375 | $49,450 |
2 | $45,177 | $47,408 | $49,692 | $52,030 | $54,422 | $56,868 |
3 | $46,306 | $49,778 | $53,419 | $57,233 | $61,225 | $65,398 |
4 | $47,464 | $52,267 | $57,425 | $62,956 | $68,878 | $75,207 |
5 | $48,651 | $54,880 | $61,732 | $69,252 | $77,487 | $86,488 |
6 | $49,867 | $57,624 | $66,362 | $76,177 | $87,173 | $99,462 |
7 | $51,113 | $60,505 | $71,339 | $83,795 | $98,070 | $114,381 |
8 | $52,391 | $63,531 | $76,690 | $92,174 | $110,329 | $131,538 |
9 | $53,701 | $66,707 | $82,441 | $101,392 | $124,120 | $151,269 |
10 | $55,044 | $70,042 | $88,624 | $111,531 | $139,635 | $173,959 |
11 | $56,420 | $73,545 | $95,271 | $122,684 | $157,089 | $200,053 |
12 | $57,830 | $77,222 | $102,417 | $134,952 | $176,725 | $230,061 |
13 | $59,276 | $81,083 | $110,098 | $148,448 | $198,816 | $264,570 |
14 | $60,758 | $85,137 | $118,355 | $163,292 | $223,668 | $304,255 |
15 | $62,277 | $89,394 | $127,232 | $179,622 | $251,626 | $349,894 |