Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $66,500 | $66,500 | $66,500 | $66,500 | $66,500 | $66,500 |
1 | $68,163 | $69,825 | $71,488 | $73,150 | $74,813 | $76,475 |
2 | $69,867 | $73,316 | $76,849 | $80,465 | $84,164 | $87,946 |
3 | $71,613 | $76,982 | $82,613 | $88,512 | $94,685 | $101,138 |
4 | $73,404 | $80,831 | $88,809 | $97,363 | $106,520 | $116,309 |
5 | $75,239 | $84,873 | $95,469 | $107,099 | $119,835 | $133,755 |
6 | $77,120 | $89,116 | $102,630 | $117,809 | $134,815 | $153,819 |
7 | $79,048 | $93,572 | $110,327 | $129,590 | $151,666 | $176,891 |
8 | $81,024 | $98,251 | $118,601 | $142,549 | $170,625 | $203,425 |
9 | $83,049 | $103,163 | $127,496 | $156,804 | $191,953 | $233,939 |
10 | $85,126 | $108,321 | $137,059 | $172,484 | $215,947 | $269,030 |
11 | $87,254 | $113,738 | $147,338 | $189,732 | $242,940 | $309,384 |
12 | $89,435 | $119,424 | $158,388 | $208,705 | $273,308 | $355,792 |
13 | $91,671 | $125,396 | $170,267 | $229,576 | $307,471 | $409,160 |
14 | $93,963 | $131,665 | $183,038 | $252,534 | $345,905 | $470,534 |
15 | $96,312 | $138,249 | $196,765 | $277,787 | $389,143 | $541,115 |
16 | $98,720 | $145,161 | $211,523 | $305,566 | $437,786 | $622,282 |
17 | $101,188 | $152,419 | $227,387 | $336,122 | $492,509 | $715,624 |
18 | $103,717 | $160,040 | $244,441 | $369,735 | $554,073 | $822,968 |
19 | $106,310 | $168,042 | $262,774 | $406,708 | $623,332 | $946,413 |
20 | $108,968 | $176,444 | $282,482 | $447,379 | $701,249 | $1,088,375 |
21 | $111,692 | $185,267 | $303,668 | $492,117 | $788,905 | $1,251,631 |
22 | $114,484 | $194,530 | $326,443 | $541,328 | $887,518 | $1,439,376 |
23 | $117,347 | $204,256 | $350,927 | $595,461 | $998,458 | $1,655,282 |
24 | $120,280 | $214,469 | $377,246 | $655,007 | $1,123,265 | $1,903,574 |
25 | $123,287 | $225,193 | $405,540 | $720,508 | $1,263,673 | $2,189,110 |