Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 |
1 | $65,600 | $67,200 | $68,800 | $70,400 | $72,000 | $73,600 |
2 | $67,240 | $70,560 | $73,960 | $77,440 | $81,000 | $84,640 |
3 | $68,921 | $74,088 | $79,507 | $85,184 | $91,125 | $97,336 |
4 | $70,644 | $77,792 | $85,470 | $93,702 | $102,516 | $111,936 |
5 | $72,410 | $81,682 | $91,880 | $103,073 | $115,330 | $128,727 |
6 | $74,220 | $85,766 | $98,771 | $113,380 | $129,746 | $148,036 |
7 | $76,076 | $90,054 | $106,179 | $124,718 | $145,965 | $170,241 |
8 | $77,978 | $94,557 | $114,143 | $137,190 | $164,210 | $195,777 |
9 | $79,927 | $99,285 | $122,703 | $150,909 | $184,736 | $225,144 |
10 | $81,925 | $104,249 | $131,906 | $166,000 | $207,829 | $258,916 |
11 | $83,974 | $109,462 | $141,799 | $182,599 | $233,807 | $297,753 |
12 | $86,073 | $114,935 | $152,434 | $200,859 | $263,033 | $342,416 |
13 | $88,225 | $120,682 | $163,866 | $220,945 | $295,912 | $393,778 |
14 | $90,430 | $126,716 | $176,156 | $243,040 | $332,901 | $452,845 |
15 | $92,691 | $133,051 | $189,368 | $267,344 | $374,514 | $520,772 |
16 | $95,008 | $139,704 | $203,571 | $294,078 | $421,328 | $598,888 |
17 | $97,384 | $146,689 | $218,839 | $323,486 | $473,994 | $688,721 |
18 | $99,818 | $154,024 | $235,251 | $355,835 | $533,243 | $792,029 |
19 | $102,314 | $161,725 | $252,895 | $391,418 | $599,899 | $910,833 |
20 | $104,871 | $169,811 | $271,862 | $430,560 | $674,886 | $1,047,458 |