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 |
16 | $63,834 | $93,864 | $136,774 | $197,584 | $283,080 | $402,378 |
17 | $65,430 | $98,557 | $147,032 | $217,342 | $318,465 | $462,734 |
18 | $67,065 | $103,485 | $158,060 | $239,076 | $358,273 | $532,145 |
19 | $68,742 | $108,659 | $169,914 | $262,984 | $403,057 | $611,966 |
20 | $70,461 | $114,092 | $182,658 | $289,282 | $453,439 | $703,761 |
21 | $72,222 | $119,796 | $196,357 | $318,211 | $510,119 | $809,325 |
22 | $74,028 | $125,786 | $211,084 | $350,032 | $573,884 | $930,724 |
23 | $75,878 | $132,076 | $226,915 | $385,035 | $645,619 | $1,070,333 |
24 | $77,775 | $138,679 | $243,934 | $423,539 | $726,322 | $1,230,883 |
25 | $79,720 | $145,613 | $262,229 | $465,892 | $817,112 | $1,415,515 |
26 | $81,713 | $152,894 | $281,896 | $512,482 | $919,251 | $1,627,842 |
27 | $83,755 | $160,539 | $303,038 | $563,730 | $1,034,157 | $1,872,019 |
28 | $85,849 | $168,566 | $325,766 | $620,103 | $1,163,427 | $2,152,821 |
29 | $87,996 | $176,994 | $350,198 | $682,113 | $1,308,855 | $2,475,745 |
30 | $90,195 | $185,844 | $376,463 | $750,324 | $1,472,462 | $2,847,106 |