Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 |
1 | $71,750 | $73,500 | $75,250 | $77,000 | $78,750 | $80,500 |
2 | $73,544 | $77,175 | $80,894 | $84,700 | $88,594 | $92,575 |
3 | $75,382 | $81,034 | $86,961 | $93,170 | $99,668 | $106,461 |
4 | $77,267 | $85,085 | $93,483 | $102,487 | $112,126 | $122,430 |
5 | $79,199 | $89,340 | $100,494 | $112,736 | $126,142 | $140,795 |
6 | $81,179 | $93,807 | $108,031 | $124,009 | $141,910 | $161,914 |
7 | $83,208 | $98,497 | $116,133 | $136,410 | $159,649 | $186,201 |
8 | $85,288 | $103,422 | $124,843 | $150,051 | $179,605 | $214,132 |
9 | $87,420 | $108,593 | $134,207 | $165,056 | $202,056 | $246,251 |
10 | $89,606 | $114,023 | $144,272 | $181,562 | $227,312 | $283,189 |
11 | $91,846 | $119,724 | $155,093 | $199,718 | $255,727 | $325,667 |
12 | $94,142 | $125,710 | $166,725 | $219,690 | $287,692 | $374,518 |
13 | $96,496 | $131,995 | $179,229 | $241,659 | $323,654 | $430,695 |
14 | $98,908 | $138,595 | $192,671 | $265,825 | $364,111 | $495,299 |
15 | $101,381 | $145,525 | $207,121 | $292,407 | $409,624 | $569,594 |
16 | $103,915 | $152,801 | $222,656 | $321,648 | $460,828 | $655,033 |
17 | $106,513 | $160,441 | $239,355 | $353,813 | $518,431 | $753,288 |
18 | $109,176 | $168,463 | $257,306 | $389,194 | $583,235 | $866,282 |
19 | $111,906 | $176,887 | $276,604 | $428,114 | $656,139 | $996,224 |
20 | $114,703 | $185,731 | $297,350 | $470,925 | $738,157 | $1,145,658 |
21 | $117,571 | $195,017 | $319,651 | $518,017 | $830,426 | $1,317,506 |
22 | $120,510 | $204,768 | $343,625 | $569,819 | $934,229 | $1,515,132 |
23 | $123,523 | $215,007 | $369,396 | $626,801 | $1,051,008 | $1,742,402 |
24 | $126,611 | $225,757 | $397,101 | $689,481 | $1,182,384 | $2,003,762 |
25 | $129,776 | $237,045 | $426,884 | $758,429 | $1,330,182 | $2,304,327 |