Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 |
1 | $69,700 | $71,400 | $73,100 | $74,800 | $76,500 | $78,200 |
2 | $71,443 | $74,970 | $78,583 | $82,280 | $86,063 | $89,930 |
3 | $73,229 | $78,719 | $84,476 | $90,508 | $96,820 | $103,420 |
4 | $75,059 | $82,654 | $90,812 | $99,559 | $108,923 | $118,932 |
5 | $76,936 | $86,787 | $97,623 | $109,515 | $122,538 | $136,772 |
6 | $78,859 | $91,127 | $104,945 | $120,466 | $137,855 | $157,288 |
7 | $80,831 | $95,683 | $112,815 | $132,513 | $155,087 | $180,881 |
8 | $82,851 | $100,467 | $121,276 | $145,764 | $174,473 | $208,014 |
9 | $84,923 | $105,490 | $130,372 | $160,340 | $196,283 | $239,216 |
10 | $87,046 | $110,765 | $140,150 | $176,374 | $220,818 | $275,098 |
11 | $89,222 | $116,303 | $150,661 | $194,012 | $248,420 | $316,363 |
12 | $91,452 | $122,118 | $161,961 | $213,413 | $279,473 | $363,817 |
13 | $93,739 | $128,224 | $174,108 | $234,754 | $314,407 | $418,390 |
14 | $96,082 | $134,635 | $187,166 | $258,230 | $353,707 | $481,148 |
15 | $98,484 | $141,367 | $201,204 | $284,053 | $397,921 | $553,320 |
16 | $100,946 | $148,435 | $216,294 | $312,458 | $447,661 | $636,318 |
17 | $103,470 | $155,857 | $232,516 | $343,704 | $503,619 | $731,766 |
18 | $106,057 | $163,650 | $249,955 | $378,074 | $566,571 | $841,531 |
19 | $108,708 | $171,833 | $268,701 | $415,882 | $637,392 | $967,760 |
20 | $111,426 | $180,424 | $288,854 | $457,470 | $717,066 | $1,112,925 |
21 | $114,212 | $189,445 | $310,518 | $503,217 | $806,700 | $1,279,863 |
22 | $117,067 | $198,918 | $333,807 | $553,539 | $907,537 | $1,471,843 |
23 | $119,994 | $208,864 | $358,842 | $608,893 | $1,020,979 | $1,692,619 |
24 | $122,993 | $219,307 | $385,755 | $669,782 | $1,148,602 | $1,946,512 |
25 | $126,068 | $230,272 | $414,687 | $736,760 | $1,292,177 | $2,238,489 |