Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $68,500 | $68,500 | $68,500 | $68,500 | $68,500 | $68,500 |
1 | $70,213 | $71,925 | $73,638 | $75,350 | $77,063 | $78,775 |
2 | $71,968 | $75,521 | $79,160 | $82,885 | $86,695 | $90,591 |
3 | $73,767 | $79,297 | $85,097 | $91,174 | $97,532 | $104,180 |
4 | $75,611 | $83,262 | $91,480 | $100,291 | $109,724 | $119,807 |
5 | $77,501 | $87,425 | $98,341 | $110,320 | $123,439 | $137,778 |
6 | $79,439 | $91,797 | $105,716 | $121,352 | $138,869 | $158,445 |
7 | $81,425 | $96,386 | $113,645 | $133,487 | $156,228 | $182,211 |
8 | $83,461 | $101,206 | $122,168 | $146,836 | $175,756 | $209,543 |
9 | $85,547 | $106,266 | $131,331 | $161,519 | $197,726 | $240,975 |
10 | $87,686 | $111,579 | $141,181 | $177,671 | $222,441 | $277,121 |
11 | $89,878 | $117,158 | $151,769 | $195,438 | $250,247 | $318,689 |
12 | $92,125 | $123,016 | $163,152 | $214,982 | $281,528 | $366,492 |
13 | $94,428 | $129,167 | $175,388 | $236,481 | $316,718 | $421,466 |
14 | $96,789 | $135,625 | $188,542 | $260,129 | $356,308 | $484,686 |
15 | $99,208 | $142,407 | $202,683 | $286,141 | $400,847 | $557,389 |
16 | $101,689 | $149,527 | $217,884 | $314,756 | $450,953 | $640,997 |
17 | $104,231 | $157,003 | $234,226 | $346,231 | $507,322 | $737,147 |
18 | $106,837 | $164,853 | $251,793 | $380,854 | $570,737 | $847,719 |
19 | $109,508 | $173,096 | $270,677 | $418,940 | $642,079 | $974,876 |
20 | $112,245 | $181,751 | $290,978 | $460,834 | $722,339 | $1,121,108 |
21 | $115,051 | $190,838 | $312,801 | $506,917 | $812,631 | $1,289,274 |
22 | $117,928 | $200,380 | $336,261 | $557,609 | $914,210 | $1,482,665 |
23 | $120,876 | $210,399 | $361,481 | $613,370 | $1,028,486 | $1,705,065 |
24 | $123,898 | $220,919 | $388,592 | $674,707 | $1,157,047 | $1,960,825 |
25 | $126,995 | $231,965 | $417,736 | $742,177 | $1,301,678 | $2,254,948 |