Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $50,500 | $50,500 | $50,500 | $50,500 | $50,500 | $50,500 |
1 | $51,763 | $53,025 | $54,288 | $55,550 | $56,813 | $58,075 |
2 | $53,057 | $55,676 | $58,359 | $61,105 | $63,914 | $66,786 |
3 | $54,383 | $58,460 | $62,736 | $67,216 | $71,903 | $76,804 |
4 | $55,743 | $61,383 | $67,441 | $73,937 | $80,891 | $88,325 |
5 | $57,136 | $64,452 | $72,499 | $81,331 | $91,003 | $101,574 |
6 | $58,565 | $67,675 | $77,937 | $89,464 | $102,378 | $116,810 |
7 | $60,029 | $71,059 | $83,782 | $98,410 | $115,175 | $134,331 |
8 | $61,529 | $74,611 | $90,066 | $108,251 | $129,572 | $154,481 |
9 | $63,068 | $78,342 | $96,821 | $119,076 | $145,769 | $177,653 |
10 | $64,644 | $82,259 | $104,082 | $130,984 | $163,990 | $204,301 |
11 | $66,260 | $86,372 | $111,888 | $144,082 | $184,488 | $234,946 |
12 | $67,917 | $90,691 | $120,280 | $158,491 | $207,549 | $270,188 |
13 | $69,615 | $95,225 | $129,301 | $174,340 | $233,493 | $310,716 |
14 | $71,355 | $99,987 | $138,998 | $191,774 | $262,680 | $357,323 |
15 | $73,139 | $104,986 | $149,423 | $210,951 | $295,515 | $410,922 |
16 | $74,968 | $110,235 | $160,630 | $232,046 | $332,454 | $472,560 |
17 | $76,842 | $115,747 | $172,677 | $255,251 | $374,011 | $543,444 |
18 | $78,763 | $121,534 | $185,628 | $280,776 | $420,762 | $624,960 |
19 | $80,732 | $127,611 | $199,550 | $308,853 | $473,358 | $718,704 |
20 | $82,750 | $133,992 | $214,516 | $339,739 | $532,527 | $826,510 |
21 | $84,819 | $140,691 | $230,605 | $373,713 | $599,093 | $950,487 |
22 | $86,939 | $147,726 | $247,901 | $411,084 | $673,980 | $1,093,060 |
23 | $89,113 | $155,112 | $266,493 | $452,192 | $758,227 | $1,257,019 |
24 | $91,341 | $162,868 | $286,480 | $497,412 | $853,006 | $1,445,571 |
25 | $93,624 | $171,011 | $307,966 | $547,153 | $959,631 | $1,662,407 |