Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 |
1 | $70,725 | $72,450 | $74,175 | $75,900 | $77,625 | $79,350 |
2 | $72,493 | $76,073 | $79,738 | $83,490 | $87,328 | $91,253 |
3 | $74,305 | $79,876 | $85,718 | $91,839 | $98,244 | $104,940 |
4 | $76,163 | $83,870 | $92,147 | $101,023 | $110,525 | $120,681 |
5 | $78,067 | $88,063 | $99,058 | $111,125 | $124,340 | $138,784 |
6 | $80,019 | $92,467 | $106,488 | $122,238 | $139,883 | $159,601 |
7 | $82,019 | $97,090 | $114,474 | $134,461 | $157,368 | $183,541 |
8 | $84,070 | $101,944 | $123,060 | $147,908 | $177,039 | $211,073 |
9 | $86,172 | $107,042 | $132,289 | $162,698 | $199,169 | $242,733 |
10 | $88,326 | $112,394 | $142,211 | $178,968 | $224,065 | $279,143 |
11 | $90,534 | $118,013 | $152,877 | $196,865 | $252,073 | $321,015 |
12 | $92,797 | $123,914 | $164,343 | $216,552 | $283,582 | $369,167 |
13 | $95,117 | $130,110 | $176,669 | $238,207 | $319,030 | $424,542 |
14 | $97,495 | $136,615 | $189,919 | $262,027 | $358,909 | $488,224 |
15 | $99,933 | $143,446 | $204,163 | $288,230 | $403,773 | $561,457 |
16 | $102,431 | $150,618 | $219,475 | $317,053 | $454,244 | $645,676 |
17 | $104,992 | $158,149 | $235,935 | $348,758 | $511,025 | $742,527 |
18 | $107,616 | $166,057 | $253,630 | $383,634 | $574,903 | $853,906 |
19 | $110,307 | $174,360 | $272,653 | $421,998 | $646,766 | $981,992 |
20 | $113,065 | $183,078 | $293,102 | $464,197 | $727,611 | $1,129,291 |
21 | $115,891 | $192,231 | $315,084 | $510,617 | $818,563 | $1,298,685 |
22 | $118,788 | $201,843 | $338,716 | $561,679 | $920,883 | $1,493,487 |
23 | $121,758 | $211,935 | $364,119 | $617,847 | $1,035,994 | $1,717,511 |
24 | $124,802 | $222,532 | $391,428 | $679,632 | $1,165,493 | $1,975,137 |
25 | $127,922 | $233,658 | $420,785 | $747,595 | $1,311,180 | $2,271,408 |