Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 |
1 | $62,525 | $64,050 | $65,575 | $67,100 | $68,625 | $70,150 |
2 | $64,088 | $67,253 | $70,493 | $73,810 | $77,203 | $80,673 |
3 | $65,690 | $70,615 | $75,780 | $81,191 | $86,854 | $92,773 |
4 | $67,333 | $74,146 | $81,464 | $89,310 | $97,710 | $106,689 |
5 | $69,016 | $77,853 | $87,573 | $98,241 | $109,924 | $122,693 |
6 | $70,741 | $81,746 | $94,141 | $108,065 | $123,664 | $141,097 |
7 | $72,510 | $85,833 | $101,202 | $118,872 | $139,123 | $162,261 |
8 | $74,323 | $90,125 | $108,792 | $130,759 | $156,513 | $186,600 |
9 | $76,181 | $94,631 | $116,952 | $143,835 | $176,077 | $214,590 |
10 | $78,085 | $99,363 | $125,723 | $158,218 | $198,087 | $246,779 |
11 | $80,037 | $104,331 | $135,152 | $174,040 | $222,847 | $283,796 |
12 | $82,038 | $109,547 | $145,289 | $191,444 | $250,703 | $326,365 |
13 | $84,089 | $115,025 | $156,185 | $210,589 | $282,041 | $375,320 |
14 | $86,191 | $120,776 | $167,899 | $231,647 | $317,296 | $431,618 |
15 | $88,346 | $126,815 | $180,492 | $254,812 | $356,958 | $496,361 |
16 | $90,555 | $133,155 | $194,028 | $280,293 | $401,578 | $570,815 |
17 | $92,819 | $139,813 | $208,581 | $308,323 | $451,776 | $656,437 |
18 | $95,139 | $146,804 | $224,224 | $339,155 | $508,247 | $754,903 |
19 | $97,518 | $154,144 | $241,041 | $373,070 | $571,778 | $868,138 |
20 | $99,956 | $161,851 | $259,119 | $410,377 | $643,251 | $998,359 |
21 | $102,454 | $169,944 | $278,553 | $451,415 | $723,657 | $1,148,113 |
22 | $105,016 | $178,441 | $299,444 | $496,557 | $814,114 | $1,320,329 |
23 | $107,641 | $187,363 | $321,903 | $546,212 | $915,878 | $1,518,379 |
24 | $110,332 | $196,731 | $346,045 | $600,834 | $1,030,363 | $1,746,136 |
25 | $113,091 | $206,568 | $371,999 | $660,917 | $1,159,159 | $2,008,056 |