Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $52,500 | $52,500 | $52,500 | $52,500 | $52,500 | $52,500 |
1 | $53,813 | $55,125 | $56,438 | $57,750 | $59,063 | $60,375 |
2 | $55,158 | $57,881 | $60,670 | $63,525 | $66,445 | $69,431 |
3 | $56,537 | $60,775 | $65,221 | $69,878 | $74,751 | $79,846 |
4 | $57,950 | $63,814 | $70,112 | $76,865 | $84,095 | $91,823 |
5 | $59,399 | $67,005 | $75,371 | $84,552 | $94,607 | $105,596 |
6 | $60,884 | $70,355 | $81,023 | $93,007 | $106,433 | $121,436 |
7 | $62,406 | $73,873 | $87,100 | $102,308 | $119,737 | $139,651 |
8 | $63,966 | $77,566 | $93,633 | $112,538 | $134,704 | $160,599 |
9 | $65,565 | $81,445 | $100,655 | $123,792 | $151,542 | $184,689 |
10 | $67,204 | $85,517 | $108,204 | $136,171 | $170,484 | $212,392 |
11 | $68,885 | $89,793 | $116,319 | $149,789 | $191,795 | $244,251 |
12 | $70,607 | $94,282 | $125,043 | $164,767 | $215,769 | $280,888 |
13 | $72,372 | $98,997 | $134,422 | $181,244 | $242,740 | $323,021 |
14 | $74,181 | $103,946 | $144,503 | $199,369 | $273,083 | $371,475 |
15 | $76,036 | $109,144 | $155,341 | $219,306 | $307,218 | $427,196 |
16 | $77,937 | $114,601 | $166,992 | $241,236 | $345,621 | $491,275 |
17 | $79,885 | $120,331 | $179,516 | $265,360 | $388,823 | $564,966 |
18 | $81,882 | $126,348 | $192,980 | $291,896 | $437,426 | $649,711 |
19 | $83,929 | $132,665 | $207,453 | $321,085 | $492,104 | $747,168 |
20 | $86,027 | $139,298 | $223,012 | $353,194 | $553,617 | $859,243 |
21 | $88,178 | $146,263 | $239,738 | $388,513 | $622,820 | $988,130 |
22 | $90,382 | $153,576 | $257,718 | $427,364 | $700,672 | $1,136,349 |
23 | $92,642 | $161,255 | $277,047 | $470,101 | $788,256 | $1,306,802 |
24 | $94,958 | $169,318 | $297,826 | $517,111 | $886,788 | $1,502,822 |
25 | $97,332 | $177,784 | $320,163 | $568,822 | $997,637 | $1,728,245 |