Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 |
1 | $64,575 | $66,150 | $67,725 | $69,300 | $70,875 | $72,450 |
2 | $66,189 | $69,458 | $72,804 | $76,230 | $79,734 | $83,318 |
3 | $67,844 | $72,930 | $78,265 | $83,853 | $89,701 | $95,815 |
4 | $69,540 | $76,577 | $84,135 | $92,238 | $100,914 | $110,187 |
5 | $71,279 | $80,406 | $90,445 | $101,462 | $113,528 | $126,716 |
6 | $73,061 | $84,426 | $97,228 | $111,608 | $127,719 | $145,723 |
7 | $74,887 | $88,647 | $104,520 | $122,769 | $143,684 | $167,581 |
8 | $76,759 | $93,080 | $112,359 | $135,046 | $161,644 | $192,718 |
9 | $78,678 | $97,734 | $120,786 | $148,551 | $181,850 | $221,626 |
10 | $80,645 | $102,620 | $129,845 | $163,406 | $204,581 | $254,870 |
11 | $82,661 | $107,751 | $139,583 | $179,746 | $230,154 | $293,101 |
12 | $84,728 | $113,139 | $150,052 | $197,721 | $258,923 | $337,066 |
13 | $86,846 | $118,796 | $161,306 | $217,493 | $291,289 | $387,626 |
14 | $89,017 | $124,736 | $173,404 | $239,242 | $327,700 | $445,769 |
15 | $91,243 | $130,972 | $186,409 | $263,167 | $368,662 | $512,635 |
16 | $93,524 | $137,521 | $200,390 | $289,483 | $414,745 | $589,530 |
17 | $95,862 | $144,397 | $215,419 | $318,432 | $466,588 | $677,960 |
18 | $98,258 | $151,617 | $231,576 | $350,275 | $524,911 | $779,654 |
19 | $100,715 | $159,198 | $248,944 | $385,302 | $590,525 | $896,602 |
20 | $103,233 | $167,158 | $267,615 | $423,832 | $664,341 | $1,031,092 |
21 | $105,814 | $175,516 | $287,686 | $466,216 | $747,384 | $1,185,756 |
22 | $108,459 | $184,291 | $309,262 | $512,837 | $840,806 | $1,363,619 |
23 | $111,170 | $193,506 | $332,457 | $564,121 | $945,907 | $1,568,162 |
24 | $113,950 | $203,181 | $357,391 | $620,533 | $1,064,146 | $1,803,386 |
25 | $116,798 | $213,340 | $384,195 | $682,586 | $1,197,164 | $2,073,894 |
26 | $119,718 | $224,007 | $413,010 | $750,845 | $1,346,809 | $2,384,978 |
27 | $122,711 | $235,208 | $443,986 | $825,930 | $1,515,161 | $2,742,725 |
28 | $125,779 | $246,968 | $477,285 | $908,523 | $1,704,556 | $3,154,134 |
29 | $128,924 | $259,317 | $513,081 | $999,375 | $1,917,625 | $3,627,254 |
30 | $132,147 | $272,282 | $551,562 | $1,099,312 | $2,157,328 | $4,171,342 |