Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $74,500 | $74,500 | $74,500 | $74,500 | $74,500 | $74,500 |
1 | $76,363 | $78,225 | $80,088 | $81,950 | $83,813 | $85,675 |
2 | $78,272 | $82,136 | $86,094 | $90,145 | $94,289 | $98,526 |
3 | $80,228 | $86,243 | $92,551 | $99,160 | $106,075 | $113,305 |
4 | $82,234 | $90,555 | $99,492 | $109,075 | $119,335 | $130,301 |
5 | $84,290 | $95,083 | $106,954 | $119,983 | $134,251 | $149,846 |
6 | $86,397 | $99,837 | $114,976 | $131,981 | $151,033 | $172,323 |
7 | $88,557 | $104,829 | $123,599 | $145,179 | $169,912 | $198,171 |
8 | $90,771 | $110,070 | $132,869 | $159,697 | $191,151 | $227,897 |
9 | $93,040 | $115,574 | $142,834 | $175,667 | $215,045 | $262,082 |
10 | $95,366 | $121,353 | $153,547 | $193,234 | $241,925 | $301,394 |
11 | $97,750 | $127,420 | $165,063 | $212,557 | $272,166 | $346,603 |
12 | $100,194 | $133,791 | $177,443 | $233,813 | $306,187 | $398,594 |
13 | $102,699 | $140,481 | $190,751 | $257,194 | $344,460 | $458,383 |
14 | $105,267 | $147,505 | $205,057 | $282,914 | $387,518 | $527,140 |
15 | $107,898 | $154,880 | $220,436 | $311,205 | $435,957 | $606,211 |
16 | $110,596 | $162,624 | $236,969 | $342,325 | $490,452 | $697,143 |
17 | $113,361 | $170,755 | $254,742 | $376,558 | $551,759 | $801,714 |
18 | $116,195 | $179,293 | $273,847 | $414,214 | $620,728 | $921,971 |
19 | $119,099 | $188,258 | $294,386 | $455,635 | $698,320 | $1,060,267 |
20 | $122,077 | $197,671 | $316,465 | $501,199 | $785,609 | $1,219,307 |