Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 |
1 | $56,375 | $57,750 | $59,125 | $60,500 | $61,875 | $63,250 |
2 | $57,784 | $60,638 | $63,559 | $66,550 | $69,609 | $72,738 |
3 | $59,229 | $63,669 | $68,326 | $73,205 | $78,311 | $83,648 |
4 | $60,710 | $66,853 | $73,451 | $80,526 | $88,099 | $96,195 |
5 | $62,227 | $70,195 | $78,960 | $88,578 | $99,112 | $110,625 |
6 | $63,783 | $73,705 | $84,882 | $97,436 | $111,501 | $127,218 |
7 | $65,378 | $77,391 | $91,248 | $107,179 | $125,438 | $146,301 |
8 | $67,012 | $81,260 | $98,091 | $117,897 | $141,118 | $168,246 |
9 | $68,687 | $85,323 | $105,448 | $129,687 | $158,758 | $193,483 |
10 | $70,405 | $89,589 | $113,357 | $142,656 | $178,603 | $222,506 |
11 | $72,165 | $94,069 | $121,858 | $156,921 | $200,928 | $255,882 |
12 | $73,969 | $98,772 | $130,998 | $172,614 | $226,044 | $294,264 |
13 | $75,818 | $103,711 | $140,823 | $189,875 | $254,299 | $338,403 |
14 | $77,714 | $108,896 | $151,384 | $208,862 | $286,087 | $389,164 |
15 | $79,656 | $114,341 | $162,738 | $229,749 | $321,848 | $447,538 |
16 | $81,648 | $120,058 | $174,944 | $252,724 | $362,079 | $514,669 |
17 | $83,689 | $126,061 | $188,064 | $277,996 | $407,339 | $591,870 |
18 | $85,781 | $132,364 | $202,169 | $305,795 | $458,256 | $680,650 |
19 | $87,926 | $138,982 | $217,332 | $336,375 | $515,538 | $782,747 |
20 | $90,124 | $145,931 | $233,632 | $370,012 | $579,980 | $900,160 |
21 | $92,377 | $153,228 | $251,154 | $407,014 | $652,478 | $1,035,183 |
22 | $94,686 | $160,889 | $269,991 | $447,715 | $734,037 | $1,190,461 |
23 | $97,054 | $168,934 | $290,240 | $492,487 | $825,792 | $1,369,030 |
24 | $99,480 | $177,380 | $312,008 | $541,735 | $929,016 | $1,574,385 |
25 | $101,967 | $186,250 | $335,409 | $595,909 | $1,045,143 | $1,810,542 |