Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 |
1 | $66,625 | $68,250 | $69,875 | $71,500 | $73,125 | $74,750 |
2 | $68,291 | $71,663 | $75,116 | $78,650 | $82,266 | $85,963 |
3 | $69,998 | $75,246 | $80,749 | $86,515 | $92,549 | $98,857 |
4 | $71,748 | $79,008 | $86,805 | $95,167 | $104,117 | $113,685 |
5 | $73,542 | $82,958 | $93,316 | $104,683 | $117,132 | $130,738 |
6 | $75,380 | $87,106 | $100,315 | $115,151 | $131,774 | $150,349 |
7 | $77,265 | $91,462 | $107,838 | $126,667 | $148,245 | $172,901 |
8 | $79,196 | $96,035 | $115,926 | $139,333 | $166,776 | $198,836 |
9 | $81,176 | $100,836 | $124,621 | $153,267 | $187,623 | $228,662 |
10 | $83,205 | $105,878 | $133,967 | $168,593 | $211,076 | $262,961 |
11 | $85,286 | $111,172 | $144,015 | $185,453 | $237,460 | $302,405 |
12 | $87,418 | $116,731 | $154,816 | $203,998 | $267,143 | $347,766 |
13 | $89,603 | $122,567 | $166,427 | $224,398 | $300,536 | $399,931 |
14 | $91,843 | $128,696 | $178,909 | $246,837 | $338,103 | $459,921 |
15 | $94,139 | $135,130 | $192,327 | $271,521 | $380,366 | $528,909 |
16 | $96,493 | $141,887 | $206,752 | $298,673 | $427,911 | $608,245 |
17 | $98,905 | $148,981 | $222,258 | $328,541 | $481,400 | $699,482 |
18 | $101,378 | $156,430 | $238,927 | $361,395 | $541,575 | $804,404 |
19 | $103,912 | $164,252 | $256,847 | $397,534 | $609,272 | $925,065 |
20 | $106,510 | $172,464 | $276,110 | $437,287 | $685,431 | $1,063,825 |