Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $47,500 | $47,500 | $47,500 | $47,500 | $47,500 | $47,500 |
1 | $48,688 | $49,875 | $51,063 | $52,250 | $53,438 | $54,625 |
2 | $49,905 | $52,369 | $54,892 | $57,475 | $60,117 | $62,819 |
3 | $51,152 | $54,987 | $59,009 | $63,223 | $67,632 | $72,242 |
4 | $52,431 | $57,737 | $63,435 | $69,545 | $76,086 | $83,078 |
5 | $53,742 | $60,623 | $68,192 | $76,499 | $85,597 | $95,539 |
6 | $55,085 | $63,655 | $73,307 | $84,149 | $96,296 | $109,870 |
7 | $56,463 | $66,837 | $78,805 | $92,564 | $108,333 | $126,351 |
8 | $57,874 | $70,179 | $84,715 | $101,820 | $121,875 | $145,304 |
9 | $59,321 | $73,688 | $91,069 | $112,003 | $137,109 | $167,099 |
10 | $60,804 | $77,372 | $97,899 | $123,203 | $154,248 | $192,164 |
11 | $62,324 | $81,241 | $105,241 | $135,523 | $173,529 | $220,989 |
12 | $63,882 | $85,303 | $113,135 | $149,075 | $195,220 | $254,137 |
13 | $65,479 | $89,568 | $121,620 | $163,983 | $219,622 | $292,257 |
14 | $67,116 | $94,047 | $130,741 | $180,381 | $247,075 | $336,096 |
15 | $68,794 | $98,749 | $140,547 | $198,419 | $277,959 | $386,510 |
16 | $70,514 | $103,687 | $151,088 | $218,261 | $312,704 | $444,487 |
17 | $72,277 | $108,871 | $162,419 | $240,087 | $351,792 | $511,160 |
18 | $74,084 | $114,314 | $174,601 | $264,096 | $395,766 | $587,834 |
19 | $75,936 | $120,030 | $187,696 | $290,506 | $445,237 | $676,009 |
20 | $77,834 | $126,032 | $201,773 | $319,556 | $500,892 | $777,411 |
21 | $79,780 | $132,333 | $216,906 | $351,512 | $563,503 | $894,022 |
22 | $81,775 | $138,950 | $233,174 | $386,663 | $633,941 | $1,028,125 |
23 | $83,819 | $145,897 | $250,662 | $425,329 | $713,184 | $1,182,344 |
24 | $85,914 | $153,192 | $269,462 | $467,862 | $802,332 | $1,359,696 |
25 | $88,062 | $160,852 | $289,671 | $514,649 | $902,624 | $1,563,650 |
26 | $90,264 | $168,894 | $311,396 | $566,113 | $1,015,452 | $1,798,198 |
27 | $92,521 | $177,339 | $334,751 | $622,725 | $1,142,383 | $2,067,927 |
28 | $94,834 | $186,206 | $359,858 | $684,997 | $1,285,181 | $2,378,117 |
29 | $97,204 | $195,516 | $386,847 | $753,497 | $1,445,828 | $2,734,834 |
30 | $99,634 | $205,292 | $415,860 | $828,847 | $1,626,557 | $3,145,059 |