Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $48,500 | $48,500 | $48,500 | $48,500 | $48,500 | $48,500 |
1 | $49,713 | $50,925 | $52,138 | $53,350 | $54,563 | $55,775 |
2 | $50,955 | $53,471 | $56,048 | $58,685 | $61,383 | $64,141 |
3 | $52,229 | $56,145 | $60,251 | $64,554 | $69,056 | $73,762 |
4 | $53,535 | $58,952 | $64,770 | $71,009 | $77,688 | $84,827 |
5 | $54,873 | $61,900 | $69,628 | $78,110 | $87,399 | $97,551 |
6 | $56,245 | $64,995 | $74,850 | $85,921 | $98,323 | $112,183 |
7 | $57,651 | $68,244 | $80,464 | $94,513 | $110,614 | $129,011 |
8 | $59,093 | $71,657 | $86,499 | $103,964 | $124,441 | $148,363 |
9 | $60,570 | $75,239 | $92,986 | $114,360 | $139,996 | $170,617 |
10 | $62,084 | $79,001 | $99,960 | $125,797 | $157,495 | $196,210 |
11 | $63,636 | $82,951 | $107,457 | $138,376 | $177,182 | $225,641 |
12 | $65,227 | $87,099 | $115,516 | $152,214 | $199,330 | $259,487 |
13 | $66,858 | $91,454 | $124,180 | $167,435 | $224,246 | $298,410 |
14 | $68,529 | $96,027 | $133,494 | $184,179 | $252,277 | $343,172 |
15 | $70,242 | $100,828 | $143,506 | $202,597 | $283,811 | $394,647 |
16 | $71,999 | $105,869 | $154,268 | $222,856 | $319,288 | $453,845 |
17 | $73,798 | $111,163 | $165,839 | $245,142 | $359,199 | $521,921 |
18 | $75,643 | $116,721 | $178,276 | $269,656 | $404,098 | $600,209 |
19 | $77,535 | $122,557 | $191,647 | $296,622 | $454,611 | $690,241 |
20 | $79,473 | $128,685 | $206,021 | $326,284 | $511,437 | $793,777 |
21 | $81,460 | $135,119 | $221,472 | $358,912 | $575,367 | $912,844 |
22 | $83,496 | $141,875 | $238,083 | $394,803 | $647,288 | $1,049,770 |
23 | $85,584 | $148,969 | $255,939 | $434,284 | $728,198 | $1,207,236 |
24 | $87,723 | $156,417 | $275,134 | $477,712 | $819,223 | $1,388,321 |
25 | $89,916 | $164,238 | $295,769 | $525,483 | $921,626 | $1,596,569 |
26 | $92,164 | $172,450 | $317,952 | $578,032 | $1,036,829 | $1,836,055 |
27 | $94,468 | $181,073 | $341,799 | $635,835 | $1,166,433 | $2,111,463 |
28 | $96,830 | $190,126 | $367,433 | $699,418 | $1,312,237 | $2,428,182 |
29 | $99,251 | $199,633 | $394,991 | $769,360 | $1,476,267 | $2,792,410 |
30 | $101,732 | $209,614 | $424,615 | $846,296 | $1,660,800 | $3,211,271 |