7.

10%
2023 50000 3550
2024 12000 65550 4654.05
2025 15000 85204.05 6049.49
2026 20000 111253.53755 7899.00
2027 25000 144152.538716 10234.83
2028 30000 184387.368965 13091.50
2029 35000 232478.872161 16506.00
2030 40000 288984.872085 20517.93
2031 45000 354502.798003 25169.70
2032 50000 429672.496661 30506.75
2033 55000 515179.243924 36577.73
2034 60000 611756.970243 43434.74
2035 65000 720191.71513 51133.61
2036 70000 841325.326904 59734.10
2037 75000 976059.425114 69300.22
2038 80000 1125359.6443 79900.53
2039 85000 1,290,260.18 91,608.47
2040 90000 1471868.65175 104502.67
2041 95000 1671371.32603 118667.36
2042 100000 1890038.69018 134192.75
2043 105000 2129231.43718 151175.43
2044 110000 2390406.86922 169718.89
2045 115000 2675125.75693 189933.93
2046 120000 2985059.68568 211939.24
2047 125000 3321998.92336 235861.92
2048 130000 3687860.84692 261838.12
2049 135000 4084698.96705 290013.63
2050 140000 4,514,712.59 320544.59 4,835,257.19

2,077,000.00 38,798,692.79 2,758,257.19