Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 |
1 | $59,450 | $60,900 | $62,350 | $63,800 | $65,250 | $66,700 |
2 | $60,936 | $63,945 | $67,026 | $70,180 | $73,406 | $76,705 |
3 | $62,460 | $67,142 | $72,053 | $77,198 | $82,582 | $88,211 |
4 | $64,021 | $70,499 | $77,457 | $84,918 | $92,905 | $101,442 |
5 | $65,622 | $74,024 | $83,267 | $93,410 | $104,518 | $116,659 |
6 | $67,262 | $77,726 | $89,511 | $102,751 | $117,583 | $134,158 |
7 | $68,944 | $81,612 | $96,225 | $113,026 | $132,280 | $154,281 |
8 | $70,667 | $85,692 | $103,442 | $124,328 | $148,816 | $177,423 |
9 | $72,434 | $89,977 | $111,200 | $136,761 | $167,417 | $204,037 |
10 | $74,245 | $94,476 | $119,540 | $150,437 | $188,345 | $234,642 |
11 | $76,101 | $99,200 | $128,505 | $165,481 | $211,888 | $269,839 |
12 | $78,004 | $104,160 | $138,143 | $182,029 | $238,374 | $310,315 |
13 | $79,954 | $109,368 | $148,504 | $200,232 | $268,170 | $356,862 |
14 | $81,952 | $114,836 | $159,642 | $220,255 | $301,692 | $410,391 |
15 | $84,001 | $120,578 | $171,615 | $242,280 | $339,403 | $471,950 |