Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $55,500 | $55,500 | $55,500 | $55,500 | $55,500 | $55,500 |
1 | $56,888 | $58,275 | $59,663 | $61,050 | $62,438 | $63,825 |
2 | $58,310 | $61,189 | $64,137 | $67,155 | $70,242 | $73,399 |
3 | $59,767 | $64,248 | $68,947 | $73,871 | $79,022 | $84,409 |
4 | $61,262 | $67,461 | $74,119 | $81,258 | $88,900 | $97,070 |
5 | $62,793 | $70,834 | $79,677 | $89,383 | $100,013 | $111,630 |
6 | $64,363 | $74,375 | $85,653 | $98,322 | $112,514 | $128,375 |
7 | $65,972 | $78,094 | $92,077 | $108,154 | $126,579 | $147,631 |
8 | $67,621 | $81,999 | $98,983 | $118,969 | $142,401 | $169,776 |
9 | $69,312 | $86,099 | $106,407 | $130,866 | $160,201 | $195,242 |
10 | $71,045 | $90,404 | $114,387 | $143,953 | $180,226 | $224,528 |
11 | $72,821 | $94,924 | $122,966 | $158,348 | $202,755 | $258,208 |
12 | $74,641 | $99,670 | $132,189 | $174,183 | $228,099 | $296,939 |
13 | $76,507 | $104,654 | $142,103 | $191,601 | $256,611 | $341,480 |
14 | $78,420 | $109,886 | $152,761 | $210,761 | $288,688 | $392,702 |
15 | $80,381 | $115,381 | $164,218 | $231,837 | $324,774 | $451,607 |
16 | $82,390 | $121,150 | $176,534 | $255,021 | $365,370 | $519,348 |
17 | $84,450 | $127,207 | $189,774 | $280,523 | $411,042 | $597,250 |
18 | $86,561 | $133,567 | $204,007 | $308,575 | $462,422 | $686,838 |
19 | $88,725 | $140,246 | $219,308 | $339,433 | $520,225 | $789,863 |
20 | $90,943 | $147,258 | $235,756 | $373,376 | $585,253 | $908,343 |
21 | $93,217 | $154,621 | $253,437 | $410,714 | $658,409 | $1,044,594 |
22 | $95,547 | $162,352 | $272,445 | $451,785 | $740,710 | $1,201,283 |
23 | $97,936 | $170,470 | $292,879 | $496,964 | $833,299 | $1,381,476 |
24 | $100,384 | $178,993 | $314,845 | $546,660 | $937,462 | $1,588,697 |
25 | $102,894 | $187,943 | $338,458 | $601,326 | $1,054,644 | $1,827,002 |