Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $49,500 | $49,500 | $49,500 | $49,500 | $49,500 | $49,500 |
1 | $50,738 | $51,975 | $53,213 | $54,450 | $55,688 | $56,925 |
2 | $52,006 | $54,574 | $57,203 | $59,895 | $62,648 | $65,464 |
3 | $53,306 | $57,302 | $61,494 | $65,885 | $70,479 | $75,283 |
4 | $54,639 | $60,168 | $66,106 | $72,473 | $79,289 | $86,576 |
5 | $56,005 | $63,176 | $71,064 | $79,720 | $89,201 | $99,562 |
6 | $57,405 | $66,335 | $76,393 | $87,692 | $100,351 | $114,497 |
7 | $58,840 | $69,651 | $82,123 | $96,461 | $112,895 | $131,671 |
8 | $60,311 | $73,134 | $88,282 | $106,108 | $127,006 | $151,422 |
9 | $61,819 | $76,791 | $94,903 | $116,718 | $142,882 | $174,135 |
10 | $63,364 | $80,630 | $102,021 | $128,390 | $160,742 | $200,255 |
11 | $64,948 | $84,662 | $109,673 | $141,229 | $180,835 | $230,293 |
12 | $66,572 | $88,895 | $117,898 | $155,352 | $203,440 | $264,837 |
13 | $68,236 | $93,340 | $126,740 | $170,887 | $228,870 | $304,563 |
14 | $69,942 | $98,007 | $136,246 | $187,976 | $257,478 | $350,247 |
15 | $71,691 | $102,907 | $146,464 | $206,774 | $289,663 | $402,785 |
16 | $73,483 | $108,052 | $157,449 | $227,451 | $325,871 | $463,202 |
17 | $75,320 | $113,455 | $169,258 | $250,196 | $366,605 | $532,683 |
18 | $77,203 | $119,128 | $181,952 | $275,216 | $412,430 | $612,585 |
19 | $79,133 | $125,084 | $195,599 | $302,737 | $463,984 | $704,473 |
20 | $81,112 | $131,338 | $210,269 | $333,011 | $521,982 | $810,144 |