Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $60,500 | $60,500 | $60,500 | $60,500 | $60,500 | $60,500 |
1 | $62,013 | $63,525 | $65,038 | $66,550 | $68,063 | $69,575 |
2 | $63,563 | $66,701 | $69,915 | $73,205 | $76,570 | $80,011 |
3 | $65,152 | $70,036 | $75,159 | $80,526 | $86,142 | $92,013 |
4 | $66,781 | $73,538 | $80,796 | $88,578 | $96,909 | $105,815 |
5 | $68,450 | $77,215 | $86,856 | $97,436 | $109,023 | $121,687 |
6 | $70,161 | $81,076 | $93,370 | $107,179 | $122,651 | $139,940 |
7 | $71,915 | $85,130 | $100,372 | $117,897 | $137,982 | $160,931 |
8 | $73,713 | $89,386 | $107,900 | $129,687 | $155,230 | $185,071 |
9 | $75,556 | $93,855 | $115,993 | $142,656 | $174,634 | $212,832 |
10 | $77,445 | $98,548 | $124,692 | $156,921 | $196,463 | $244,756 |
11 | $79,381 | $103,476 | $134,044 | $172,614 | $221,021 | $281,470 |
12 | $81,366 | $108,649 | $144,098 | $189,875 | $248,648 | $323,690 |
13 | $83,400 | $114,082 | $154,905 | $208,862 | $279,729 | $372,244 |
14 | $85,485 | $119,786 | $166,523 | $229,749 | $314,696 | $428,080 |
15 | $87,622 | $125,775 | $179,012 | $252,724 | $354,033 | $492,292 |
16 | $89,813 | $132,064 | $192,438 | $277,996 | $398,287 | $566,136 |
17 | $92,058 | $138,667 | $206,871 | $305,795 | $448,072 | $651,056 |
18 | $94,359 | $145,600 | $222,386 | $336,375 | $504,082 | $748,715 |
19 | $96,718 | $152,880 | $239,065 | $370,012 | $567,092 | $861,022 |
20 | $99,136 | $160,525 | $256,995 | $407,014 | $637,978 | $990,176 |
21 | $101,615 | $168,551 | $276,270 | $447,715 | $717,725 | $1,138,702 |
22 | $104,155 | $176,978 | $296,990 | $492,487 | $807,441 | $1,309,507 |
23 | $106,759 | $185,827 | $319,264 | $541,735 | $908,371 | $1,505,933 |
24 | $109,428 | $195,119 | $343,209 | $595,909 | $1,021,918 | $1,731,823 |
25 | $112,164 | $204,874 | $368,950 | $655,500 | $1,149,657 | $1,991,597 |
26 | $114,968 | $215,118 | $396,621 | $721,050 | $1,293,365 | $2,290,336 |
27 | $117,842 | $225,874 | $426,367 | $793,155 | $1,455,035 | $2,633,887 |
28 | $120,788 | $237,168 | $458,345 | $872,470 | $1,636,915 | $3,028,970 |
29 | $123,808 | $249,026 | $492,721 | $959,717 | $1,841,529 | $3,483,315 |
30 | $126,903 | $261,478 | $529,675 | $1,055,689 | $2,071,720 | $4,005,812 |