Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 |
1 | $60,475 | $61,950 | $63,425 | $64,900 | $66,375 | $67,850 |
2 | $61,987 | $65,048 | $68,182 | $71,390 | $74,672 | $78,028 |
3 | $63,537 | $68,300 | $73,296 | $78,529 | $84,006 | $89,732 |
4 | $65,125 | $71,715 | $78,793 | $86,382 | $94,507 | $103,191 |
5 | $66,753 | $75,301 | $84,702 | $95,020 | $106,320 | $118,670 |
6 | $68,422 | $79,066 | $91,055 | $104,522 | $119,610 | $136,471 |
7 | $70,132 | $83,019 | $97,884 | $114,974 | $134,561 | $156,941 |
8 | $71,886 | $87,170 | $105,225 | $126,472 | $151,381 | $180,482 |
9 | $73,683 | $91,528 | $113,117 | $139,119 | $170,304 | $207,555 |
10 | $75,525 | $96,105 | $121,601 | $153,031 | $191,592 | $238,688 |
11 | $77,413 | $100,910 | $130,721 | $168,334 | $215,541 | $274,491 |
12 | $79,348 | $105,956 | $140,525 | $185,167 | $242,484 | $315,665 |
13 | $81,332 | $111,253 | $151,064 | $203,684 | $272,794 | $363,014 |
14 | $83,365 | $116,816 | $162,394 | $224,052 | $306,893 | $417,467 |
15 | $85,450 | $122,657 | $174,574 | $246,458 | $345,255 | $480,087 |
16 | $87,586 | $128,790 | $187,667 | $271,103 | $388,412 | $552,100 |
17 | $89,775 | $135,229 | $201,742 | $298,214 | $436,963 | $634,915 |
18 | $92,020 | $141,991 | $216,872 | $328,035 | $491,584 | $730,152 |
19 | $94,320 | $149,090 | $233,138 | $360,839 | $553,032 | $839,675 |
20 | $96,678 | $156,545 | $250,623 | $396,922 | $622,161 | $965,626 |
21 | $99,095 | $164,372 | $269,420 | $436,615 | $699,931 | $1,110,470 |
22 | $101,573 | $172,590 | $289,626 | $480,276 | $787,422 | $1,277,040 |
23 | $104,112 | $181,220 | $311,348 | $528,304 | $885,850 | $1,468,596 |
24 | $106,715 | $190,281 | $334,700 | $581,134 | $996,581 | $1,688,885 |
25 | $109,383 | $199,795 | $359,802 | $639,248 | $1,121,153 | $1,942,218 |