Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 |
1 | $49,200 | $50,400 | $51,600 | $52,800 | $54,000 | $55,200 |
2 | $50,430 | $52,920 | $55,470 | $58,080 | $60,750 | $63,480 |
3 | $51,691 | $55,566 | $59,630 | $63,888 | $68,344 | $73,002 |
4 | $52,983 | $58,344 | $64,103 | $70,277 | $76,887 | $83,952 |
5 | $54,308 | $61,262 | $68,910 | $77,304 | $86,498 | $96,545 |
6 | $55,665 | $64,325 | $74,078 | $85,035 | $97,310 | $111,027 |
7 | $57,057 | $67,541 | $79,634 | $93,538 | $109,473 | $127,681 |
8 | $58,483 | $70,918 | $85,607 | $102,892 | $123,158 | $146,833 |
9 | $59,945 | $74,464 | $92,027 | $113,181 | $138,552 | $168,858 |
10 | $61,444 | $78,187 | $98,930 | $124,500 | $155,871 | $194,187 |
11 | $62,980 | $82,096 | $106,349 | $136,950 | $175,355 | $223,315 |
12 | $64,555 | $86,201 | $114,325 | $150,645 | $197,275 | $256,812 |
13 | $66,169 | $90,511 | $122,900 | $165,709 | $221,934 | $295,334 |
14 | $67,823 | $95,037 | $132,117 | $182,280 | $249,676 | $339,634 |
15 | $69,518 | $99,789 | $142,026 | $200,508 | $280,885 | $390,579 |
16 | $71,256 | $104,778 | $152,678 | $220,559 | $315,996 | $449,166 |
17 | $73,038 | $110,017 | $164,129 | $242,615 | $355,496 | $516,541 |
18 | $74,864 | $115,518 | $176,439 | $266,876 | $399,932 | $594,022 |
19 | $76,735 | $121,294 | $189,671 | $293,564 | $449,924 | $683,125 |
20 | $78,654 | $127,358 | $203,897 | $322,920 | $506,165 | $785,594 |
21 | $80,620 | $133,726 | $219,189 | $355,212 | $569,435 | $903,433 |
22 | $82,635 | $140,413 | $235,628 | $390,733 | $640,614 | $1,038,948 |
23 | $84,701 | $147,433 | $253,300 | $429,807 | $720,691 | $1,194,790 |
24 | $86,819 | $154,805 | $272,298 | $472,787 | $810,778 | $1,374,008 |
25 | $88,989 | $162,545 | $292,720 | $520,066 | $912,125 | $1,580,110 |
26 | $91,214 | $170,672 | $314,674 | $572,072 | $1,026,140 | $1,817,126 |
27 | $93,494 | $179,206 | $338,275 | $629,280 | $1,154,408 | $2,089,695 |
28 | $95,832 | $188,166 | $363,646 | $692,208 | $1,298,709 | $2,403,149 |
29 | $98,228 | $197,575 | $390,919 | $761,428 | $1,461,048 | $2,763,622 |
30 | $100,683 | $207,453 | $420,238 | $837,571 | $1,643,679 | $3,178,165 |