Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $63,500 | $63,500 | $63,500 | $63,500 | $63,500 | $63,500 |
1 | $65,088 | $66,675 | $68,263 | $69,850 | $71,438 | $73,025 |
2 | $66,715 | $70,009 | $73,382 | $76,835 | $80,367 | $83,979 |
3 | $68,383 | $73,509 | $78,886 | $84,519 | $90,413 | $96,576 |
4 | $70,092 | $77,185 | $84,802 | $92,970 | $101,715 | $111,062 |
5 | $71,844 | $81,044 | $91,162 | $102,267 | $114,429 | $127,721 |
6 | $73,641 | $85,096 | $98,000 | $112,494 | $128,733 | $146,879 |
7 | $75,482 | $89,351 | $105,350 | $123,744 | $144,824 | $168,911 |
8 | $77,369 | $93,818 | $113,251 | $136,118 | $162,927 | $194,248 |
9 | $79,303 | $98,509 | $121,745 | $149,730 | $183,293 | $223,385 |
10 | $81,285 | $103,435 | $130,876 | $164,703 | $206,205 | $256,893 |
11 | $83,318 | $108,607 | $140,691 | $181,173 | $231,980 | $295,427 |
12 | $85,400 | $114,037 | $151,243 | $199,290 | $260,978 | $339,741 |
13 | $87,535 | $119,739 | $162,586 | $219,219 | $293,600 | $390,702 |
14 | $89,724 | $125,726 | $174,780 | $241,141 | $330,300 | $449,307 |
15 | $91,967 | $132,012 | $187,889 | $265,255 | $371,588 | $516,703 |
16 | $94,266 | $138,613 | $201,980 | $291,781 | $418,036 | $594,209 |
17 | $96,623 | $145,543 | $217,129 | $320,959 | $470,291 | $683,340 |
18 | $99,038 | $152,820 | $233,414 | $353,055 | $529,077 | $785,841 |
19 | $101,514 | $160,461 | $250,920 | $388,360 | $595,212 | $903,717 |
20 | $104,052 | $168,484 | $269,739 | $427,196 | $669,613 | $1,039,275 |
21 | $106,653 | $176,909 | $289,969 | $469,916 | $753,315 | $1,195,166 |
22 | $109,320 | $185,754 | $311,717 | $516,907 | $847,480 | $1,374,441 |
23 | $112,053 | $195,042 | $335,095 | $568,598 | $953,414 | $1,580,608 |
24 | $114,854 | $204,794 | $360,228 | $625,458 | $1,072,591 | $1,817,699 |
25 | $117,725 | $215,034 | $387,245 | $688,004 | $1,206,665 | $2,090,353 |