Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 | $74,000 |
1 | $75,850 | $77,700 | $79,550 | $81,400 | $83,250 | $85,100 |
2 | $77,746 | $81,585 | $85,516 | $89,540 | $93,656 | $97,865 |
3 | $79,690 | $85,664 | $91,930 | $98,494 | $105,363 | $112,545 |
4 | $81,682 | $89,947 | $98,825 | $108,343 | $118,534 | $129,426 |
5 | $83,724 | $94,445 | $106,237 | $119,178 | $133,350 | $148,840 |
6 | $85,817 | $99,167 | $114,204 | $131,096 | $150,019 | $171,166 |
7 | $87,963 | $104,125 | $122,770 | $144,205 | $168,772 | $196,841 |
8 | $90,162 | $109,332 | $131,977 | $158,626 | $189,868 | $226,368 |
9 | $92,416 | $114,798 | $141,876 | $174,488 | $213,602 | $260,323 |
10 | $94,726 | $120,538 | $152,516 | $191,937 | $240,302 | $299,371 |
11 | $97,094 | $126,565 | $163,955 | $211,131 | $270,339 | $344,277 |
12 | $99,522 | $132,893 | $176,252 | $232,244 | $304,132 | $395,919 |
13 | $102,010 | $139,538 | $189,471 | $255,468 | $342,148 | $455,306 |
14 | $104,560 | $146,515 | $203,681 | $281,015 | $384,917 | $523,602 |
15 | $107,174 | $153,841 | $218,957 | $309,116 | $433,032 | $602,143 |
16 | $109,853 | $161,533 | $235,379 | $340,028 | $487,161 | $692,464 |
17 | $112,600 | $169,609 | $253,032 | $374,031 | $548,056 | $796,334 |
18 | $115,415 | $178,090 | $272,010 | $411,434 | $616,563 | $915,784 |
19 | $118,300 | $186,994 | $292,410 | $452,577 | $693,633 | $1,053,151 |
20 | $121,258 | $196,344 | $314,341 | $497,835 | $780,337 | $1,211,124 |
21 | $124,289 | $206,161 | $337,917 | $547,618 | $877,879 | $1,392,792 |
22 | $127,396 | $216,469 | $363,260 | $602,380 | $987,614 | $1,601,711 |
23 | $130,581 | $227,293 | $390,505 | $662,618 | $1,111,066 | $1,841,968 |
24 | $133,846 | $238,657 | $419,793 | $728,880 | $1,249,949 | $2,118,263 |
25 | $137,192 | $250,590 | $451,277 | $801,768 | $1,406,193 | $2,436,002 |