Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 |
1 | $68,675 | $70,350 | $72,025 | $73,700 | $75,375 | $77,050 |
2 | $70,392 | $73,868 | $77,427 | $81,070 | $84,797 | $88,608 |
3 | $72,152 | $77,561 | $83,234 | $89,177 | $95,396 | $101,899 |
4 | $73,955 | $81,439 | $89,476 | $98,095 | $107,321 | $117,183 |
5 | $75,804 | $85,511 | $96,187 | $107,904 | $120,736 | $134,761 |
6 | $77,699 | $89,786 | $103,401 | $118,695 | $135,828 | $154,975 |
7 | $79,642 | $94,276 | $111,156 | $130,564 | $152,807 | $178,221 |
8 | $81,633 | $98,990 | $119,493 | $143,620 | $171,908 | $204,955 |
9 | $83,674 | $103,939 | $128,455 | $157,982 | $193,396 | $235,698 |
10 | $85,766 | $109,136 | $138,089 | $173,781 | $217,571 | $271,052 |
11 | $87,910 | $114,593 | $148,446 | $191,159 | $244,767 | $311,710 |
12 | $90,108 | $120,322 | $159,579 | $210,275 | $275,363 | $358,467 |
13 | $92,360 | $126,338 | $171,548 | $231,302 | $309,783 | $412,237 |
14 | $94,669 | $132,655 | $184,414 | $254,432 | $348,506 | $474,072 |
15 | $97,036 | $139,288 | $198,245 | $279,876 | $392,069 | $545,183 |
16 | $99,462 | $146,253 | $213,113 | $307,863 | $441,078 | $626,961 |
17 | $101,948 | $153,565 | $229,097 | $338,650 | $496,212 | $721,005 |
18 | $104,497 | $161,243 | $246,279 | $372,514 | $558,239 | $829,155 |
19 | $107,110 | $169,306 | $264,750 | $409,766 | $628,019 | $953,529 |
20 | $109,787 | $177,771 | $284,606 | $450,742 | $706,521 | $1,096,558 |
21 | $112,532 | $186,659 | $305,951 | $495,817 | $794,836 | $1,261,042 |
22 | $115,345 | $195,992 | $328,898 | $545,398 | $894,191 | $1,450,198 |
23 | $118,229 | $205,792 | $353,565 | $599,938 | $1,005,965 | $1,667,728 |
24 | $121,185 | $216,082 | $380,083 | $659,932 | $1,131,710 | $1,917,887 |
25 | $124,214 | $226,886 | $408,589 | $725,925 | $1,273,174 | $2,205,570 |
26 | $127,320 | $238,230 | $439,233 | $798,518 | $1,432,321 | $2,536,405 |
27 | $130,503 | $250,142 | $472,175 | $878,370 | $1,611,361 | $2,916,866 |
28 | $133,765 | $262,649 | $507,589 | $966,207 | $1,812,781 | $3,354,396 |
29 | $137,109 | $275,781 | $545,658 | $1,062,827 | $2,039,379 | $3,857,555 |
30 | $140,537 | $289,570 | $586,582 | $1,169,110 | $2,294,301 | $4,436,189 |