Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $69,500 | $69,500 | $69,500 | $69,500 | $69,500 | $69,500 |
1 | $71,238 | $72,975 | $74,713 | $76,450 | $78,188 | $79,925 |
2 | $73,018 | $76,624 | $80,316 | $84,095 | $87,961 | $91,914 |
3 | $74,844 | $80,455 | $86,340 | $92,505 | $98,956 | $105,701 |
4 | $76,715 | $84,478 | $92,815 | $101,755 | $111,326 | $121,556 |
5 | $78,633 | $88,702 | $99,776 | $111,930 | $125,241 | $139,789 |
6 | $80,599 | $93,137 | $107,259 | $123,123 | $140,896 | $160,758 |
7 | $82,614 | $97,793 | $115,304 | $135,436 | $158,508 | $184,871 |
8 | $84,679 | $102,683 | $123,952 | $148,979 | $178,322 | $212,602 |
9 | $86,796 | $107,817 | $133,248 | $163,877 | $200,612 | $244,492 |
10 | $88,966 | $113,208 | $143,242 | $180,265 | $225,689 | $281,166 |
11 | $91,190 | $118,869 | $153,985 | $198,292 | $253,900 | $323,341 |
12 | $93,470 | $124,812 | $165,534 | $218,121 | $285,637 | $371,842 |
13 | $95,807 | $131,053 | $177,949 | $239,933 | $321,342 | $427,619 |
14 | $98,202 | $137,605 | $191,295 | $263,926 | $361,510 | $491,762 |
15 | $100,657 | $144,486 | $205,642 | $290,319 | $406,699 | $565,526 |
16 | $103,173 | $151,710 | $221,065 | $319,351 | $457,536 | $650,355 |
17 | $105,752 | $159,295 | $237,645 | $351,286 | $514,728 | $747,908 |
18 | $108,396 | $167,260 | $255,468 | $386,414 | $579,069 | $860,094 |
19 | $111,106 | $175,623 | $274,629 | $425,056 | $651,452 | $989,108 |
20 | $113,884 | $184,404 | $295,226 | $467,561 | $732,884 | $1,137,474 |