Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $57,500 | $57,500 | $57,500 | $57,500 | $57,500 | $57,500 |
1 | $58,938 | $60,375 | $61,813 | $63,250 | $64,688 | $66,125 |
2 | $60,411 | $63,394 | $66,448 | $69,575 | $72,773 | $76,044 |
3 | $61,921 | $66,563 | $71,432 | $76,533 | $81,870 | $87,450 |
4 | $63,469 | $69,892 | $76,789 | $84,186 | $92,104 | $100,568 |
5 | $65,056 | $73,386 | $82,549 | $92,604 | $103,617 | $115,653 |
6 | $66,682 | $77,055 | $88,740 | $101,865 | $116,569 | $133,001 |
7 | $68,349 | $80,908 | $95,395 | $112,051 | $131,140 | $152,951 |
8 | $70,058 | $84,954 | $102,550 | $123,256 | $147,533 | $175,894 |
9 | $71,810 | $89,201 | $110,241 | $135,582 | $165,974 | $202,278 |
10 | $73,605 | $93,661 | $118,509 | $149,140 | $186,721 | $232,620 |
11 | $75,445 | $98,345 | $127,398 | $164,054 | $210,061 | $267,513 |
12 | $77,331 | $103,262 | $136,952 | $180,460 | $236,319 | $307,639 |
13 | $79,264 | $108,425 | $147,224 | $198,506 | $265,859 | $353,785 |
14 | $81,246 | $113,846 | $158,266 | $218,356 | $299,091 | $406,853 |
15 | $83,277 | $119,538 | $170,135 | $240,192 | $336,477 | $467,881 |