Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $46,500 | $46,500 | $46,500 | $46,500 | $46,500 | $46,500 |
1 | $47,663 | $48,825 | $49,988 | $51,150 | $52,313 | $53,475 |
2 | $48,854 | $51,266 | $53,737 | $56,265 | $58,852 | $61,496 |
3 | $50,075 | $53,830 | $57,767 | $61,892 | $66,208 | $70,721 |
4 | $51,327 | $56,521 | $62,099 | $68,081 | $74,484 | $81,329 |
5 | $52,610 | $59,347 | $66,757 | $74,889 | $83,795 | $93,528 |
6 | $53,926 | $62,314 | $71,764 | $82,378 | $94,269 | $107,557 |
7 | $55,274 | $65,430 | $77,146 | $90,615 | $106,052 | $123,691 |
8 | $56,656 | $68,702 | $82,932 | $99,677 | $119,309 | $142,245 |
9 | $58,072 | $72,137 | $89,152 | $109,645 | $134,223 | $163,581 |
10 | $59,524 | $75,744 | $95,838 | $120,609 | $151,000 | $188,118 |
11 | $61,012 | $79,531 | $103,026 | $132,670 | $169,875 | $216,336 |
12 | $62,537 | $83,507 | $110,753 | $145,937 | $191,110 | $248,787 |
13 | $64,101 | $87,683 | $119,059 | $160,531 | $214,999 | $286,105 |
14 | $65,703 | $92,067 | $127,989 | $176,584 | $241,873 | $329,020 |
15 | $67,346 | $96,670 | $137,588 | $194,242 | $272,108 | $378,373 |
16 | $69,030 | $101,504 | $147,907 | $213,666 | $306,121 | $435,129 |
17 | $70,755 | $106,579 | $159,000 | $235,033 | $344,386 | $500,399 |
18 | $72,524 | $111,908 | $170,925 | $258,536 | $387,435 | $575,459 |
19 | $74,337 | $117,503 | $183,744 | $284,390 | $435,864 | $661,777 |
20 | $76,196 | $123,378 | $197,525 | $312,829 | $490,347 | $761,044 |
21 | $78,101 | $129,547 | $212,339 | $344,112 | $551,640 | $875,201 |
22 | $80,053 | $136,025 | $228,265 | $378,523 | $620,595 | $1,006,481 |
23 | $82,054 | $142,826 | $245,385 | $416,375 | $698,170 | $1,157,453 |
24 | $84,106 | $149,967 | $263,789 | $458,013 | $785,441 | $1,331,071 |
25 | $86,208 | $157,466 | $283,573 | $503,814 | $883,621 | $1,530,731 |
26 | $88,364 | $165,339 | $304,841 | $554,195 | $994,074 | $1,760,341 |
27 | $90,573 | $173,606 | $327,704 | $609,615 | $1,118,333 | $2,024,392 |
28 | $92,837 | $182,286 | $352,282 | $670,576 | $1,258,124 | $2,328,051 |
29 | $95,158 | $191,400 | $378,703 | $737,634 | $1,415,390 | $2,677,259 |
30 | $97,537 | $200,970 | $407,105 | $811,397 | $1,592,314 | $3,078,847 |