Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $62,500 | $62,500 | $62,500 | $62,500 | $62,500 | $62,500 |
1 | $64,063 | $65,625 | $67,188 | $68,750 | $70,313 | $71,875 |
2 | $65,664 | $68,906 | $72,227 | $75,625 | $79,102 | $82,656 |
3 | $67,306 | $72,352 | $77,644 | $83,188 | $88,989 | $95,055 |
4 | $68,988 | $75,969 | $83,467 | $91,506 | $100,113 | $109,313 |
5 | $70,713 | $79,768 | $89,727 | $100,657 | $112,627 | $125,710 |
6 | $72,481 | $83,756 | $96,456 | $110,723 | $126,705 | $144,566 |
7 | $74,293 | $87,944 | $103,691 | $121,795 | $142,544 | $166,251 |
8 | $76,150 | $92,341 | $111,467 | $133,974 | $160,362 | $191,189 |
9 | $78,054 | $96,958 | $119,827 | $147,372 | $180,407 | $219,867 |
10 | $80,005 | $101,806 | $128,814 | $162,109 | $202,958 | $252,847 |
11 | $82,005 | $106,896 | $138,476 | $178,320 | $228,327 | $290,774 |
12 | $84,056 | $112,241 | $148,861 | $196,152 | $256,868 | $334,391 |
13 | $86,157 | $117,853 | $160,026 | $215,767 | $288,977 | $384,549 |
14 | $88,311 | $123,746 | $172,028 | $237,344 | $325,099 | $442,232 |
15 | $90,519 | $129,933 | $184,930 | $261,078 | $365,736 | $508,566 |
16 | $92,782 | $136,430 | $198,800 | $287,186 | $411,453 | $584,851 |
17 | $95,101 | $143,251 | $213,710 | $315,904 | $462,885 | $672,579 |
18 | $97,479 | $150,414 | $229,738 | $347,495 | $520,745 | $773,466 |
19 | $99,916 | $157,934 | $246,968 | $382,244 | $585,839 | $889,486 |
20 | $102,414 | $165,831 | $265,491 | $420,469 | $659,068 | $1,022,909 |
21 | $104,974 | $174,123 | $285,402 | $462,516 | $741,452 | $1,176,345 |
22 | $107,598 | $182,829 | $306,808 | $508,767 | $834,133 | $1,352,797 |
23 | $110,288 | $191,970 | $329,818 | $559,644 | $938,400 | $1,555,716 |
24 | $113,045 | $201,569 | $354,555 | $615,608 | $1,055,700 | $1,789,074 |
25 | $115,872 | $211,647 | $381,146 | $677,169 | $1,187,663 | $2,057,435 |