Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $58,500 | $58,500 | $58,500 | $58,500 | $58,500 | $58,500 |
1 | $59,963 | $61,425 | $62,888 | $64,350 | $65,813 | $67,275 |
2 | $61,462 | $64,496 | $67,604 | $70,785 | $74,039 | $77,366 |
3 | $62,998 | $67,721 | $72,674 | $77,864 | $83,294 | $88,971 |
4 | $64,573 | $71,107 | $78,125 | $85,650 | $93,706 | $102,317 |
5 | $66,187 | $74,662 | $83,984 | $94,215 | $105,419 | $117,664 |
6 | $67,842 | $78,396 | $90,283 | $103,636 | $118,596 | $135,314 |
7 | $69,538 | $82,315 | $97,054 | $114,000 | $133,421 | $155,611 |
8 | $71,277 | $86,431 | $104,333 | $125,400 | $150,098 | $178,953 |
9 | $73,058 | $90,753 | $112,158 | $137,940 | $168,861 | $205,796 |
10 | $74,885 | $95,290 | $120,570 | $151,734 | $189,968 | $236,665 |
11 | $76,757 | $100,055 | $129,613 | $166,907 | $213,714 | $272,165 |
12 | $78,676 | $105,058 | $139,334 | $183,598 | $240,429 | $312,990 |
13 | $80,643 | $110,310 | $149,784 | $201,958 | $270,482 | $359,938 |
14 | $82,659 | $115,826 | $161,018 | $222,154 | $304,292 | $413,929 |
15 | $84,725 | $121,617 | $173,094 | $244,369 | $342,329 | $476,018 |
16 | $86,844 | $127,698 | $186,076 | $268,806 | $385,120 | $547,421 |
17 | $89,015 | $134,083 | $200,032 | $295,687 | $433,260 | $629,534 |
18 | $91,240 | $140,787 | $215,035 | $325,255 | $487,418 | $723,964 |
19 | $93,521 | $147,827 | $231,162 | $357,781 | $548,345 | $832,559 |
20 | $95,859 | $155,218 | $248,499 | $393,559 | $616,888 | $957,442 |
21 | $98,256 | $162,979 | $267,137 | $432,915 | $693,999 | $1,101,059 |
22 | $100,712 | $171,128 | $287,172 | $476,206 | $780,749 | $1,266,218 |
23 | $103,230 | $179,684 | $308,710 | $523,827 | $878,342 | $1,456,150 |
24 | $105,810 | $188,668 | $331,863 | $576,209 | $988,135 | $1,674,573 |
25 | $108,456 | $198,102 | $356,753 | $633,830 | $1,111,652 | $1,925,759 |