Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 |
1 | $74,825 | $76,650 | $78,475 | $80,300 | $82,125 | $83,950 |
2 | $76,696 | $80,483 | $84,361 | $88,330 | $92,391 | $96,543 |
3 | $78,613 | $84,507 | $90,688 | $97,163 | $103,939 | $111,024 |
4 | $80,578 | $88,732 | $97,489 | $106,879 | $116,932 | $127,677 |
5 | $82,593 | $93,169 | $104,801 | $117,567 | $131,548 | $146,829 |
6 | $84,658 | $97,827 | $112,661 | $129,324 | $147,992 | $168,853 |
7 | $86,774 | $102,718 | $121,111 | $142,256 | $166,491 | $194,181 |
8 | $88,943 | $107,854 | $130,194 | $156,482 | $187,302 | $223,309 |
9 | $91,167 | $113,247 | $139,958 | $172,130 | $210,715 | $256,805 |
10 | $93,446 | $118,909 | $150,455 | $189,343 | $237,054 | $295,326 |
11 | $95,782 | $124,855 | $161,739 | $208,278 | $266,686 | $339,625 |
12 | $98,177 | $131,098 | $173,870 | $229,105 | $300,022 | $390,568 |
13 | $100,631 | $137,652 | $186,910 | $252,016 | $337,525 | $449,153 |
14 | $103,147 | $144,535 | $200,928 | $277,217 | $379,715 | $516,527 |
15 | $105,726 | $151,762 | $215,998 | $304,939 | $427,180 | $594,005 |
16 | $108,369 | $159,350 | $232,198 | $335,433 | $480,577 | $683,106 |
17 | $111,078 | $167,317 | $249,613 | $368,976 | $540,649 | $785,572 |
18 | $113,855 | $175,683 | $268,334 | $405,874 | $608,231 | $903,408 |
19 | $116,701 | $184,467 | $288,459 | $446,461 | $684,259 | $1,038,919 |
20 | $119,619 | $193,691 | $310,093 | $491,107 | $769,792 | $1,194,757 |
21 | $122,609 | $203,375 | $333,350 | $540,218 | $866,016 | $1,373,971 |
22 | $125,675 | $213,544 | $358,351 | $594,240 | $974,268 | $1,580,066 |
23 | $128,817 | $224,221 | $385,228 | $653,664 | $1,096,051 | $1,817,076 |
24 | $132,037 | $235,432 | $414,120 | $719,030 | $1,233,058 | $2,089,638 |
25 | $135,338 | $247,204 | $445,179 | $790,934 | $1,387,190 | $2,403,084 |
26 | $138,721 | $259,564 | $478,567 | $870,027 | $1,560,589 | $2,763,546 |
27 | $142,189 | $272,542 | $514,460 | $957,030 | $1,755,662 | $3,178,078 |
28 | $145,744 | $286,169 | $553,044 | $1,052,733 | $1,975,120 | $3,654,790 |
29 | $149,388 | $300,478 | $594,523 | $1,158,006 | $2,222,010 | $4,203,008 |
30 | $153,122 | $315,502 | $639,112 | $1,273,806 | $2,499,761 | $4,833,459 |