Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 |
1 | $76,875 | $78,750 | $80,625 | $82,500 | $84,375 | $86,250 |
2 | $78,797 | $82,688 | $86,672 | $90,750 | $94,922 | $99,188 |
3 | $80,767 | $86,822 | $93,172 | $99,825 | $106,787 | $114,066 |
4 | $82,786 | $91,163 | $100,160 | $109,808 | $120,135 | $131,175 |
5 | $84,856 | $95,721 | $107,672 | $120,788 | $135,152 | $150,852 |
6 | $86,977 | $100,507 | $115,748 | $132,867 | $152,046 | $173,480 |
7 | $89,151 | $105,533 | $124,429 | $146,154 | $171,052 | $199,501 |
8 | $91,380 | $110,809 | $133,761 | $160,769 | $192,434 | $229,427 |
9 | $93,665 | $116,350 | $143,793 | $176,846 | $216,488 | $263,841 |
10 | $96,006 | $122,167 | $154,577 | $194,531 | $243,549 | $303,417 |
11 | $98,406 | $128,275 | $166,171 | $213,984 | $273,993 | $348,929 |
12 | $100,867 | $134,689 | $178,633 | $235,382 | $308,242 | $401,269 |
13 | $103,388 | $141,424 | $192,031 | $258,920 | $346,772 | $461,459 |
14 | $105,973 | $148,495 | $206,433 | $284,812 | $390,119 | $530,678 |
15 | $108,622 | $155,920 | $221,916 | $313,294 | $438,883 | $610,280 |
16 | $111,338 | $163,716 | $238,559 | $344,623 | $493,744 | $701,822 |
17 | $114,121 | $171,901 | $256,451 | $379,085 | $555,462 | $807,095 |
18 | $116,974 | $180,496 | $275,685 | $416,994 | $624,894 | $928,159 |
19 | $119,899 | $189,521 | $296,362 | $458,693 | $703,006 | $1,067,383 |
20 | $122,896 | $198,997 | $318,589 | $504,562 | $790,882 | $1,227,490 |