Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $75,500 | $75,500 | $75,500 | $75,500 | $75,500 | $75,500 |
1 | $77,388 | $79,275 | $81,163 | $83,050 | $84,938 | $86,825 |
2 | $79,322 | $83,239 | $87,250 | $91,355 | $95,555 | $99,849 |
3 | $81,305 | $87,401 | $93,793 | $100,491 | $107,499 | $114,826 |
4 | $83,338 | $91,771 | $100,828 | $110,540 | $120,936 | $132,050 |
5 | $85,421 | $96,359 | $108,390 | $121,594 | $136,053 | $151,857 |
6 | $87,557 | $101,177 | $116,519 | $133,753 | $153,060 | $174,636 |
7 | $89,746 | $106,236 | $125,258 | $147,128 | $172,193 | $200,832 |
8 | $91,989 | $111,548 | $134,653 | $161,841 | $193,717 | $230,956 |
9 | $94,289 | $117,125 | $144,752 | $178,025 | $217,931 | $265,600 |
10 | $96,646 | $122,982 | $155,608 | $195,828 | $245,173 | $305,440 |
11 | $99,063 | $129,131 | $167,278 | $215,410 | $275,819 | $351,256 |
12 | $101,539 | $135,587 | $179,824 | $236,951 | $310,297 | $403,944 |
13 | $104,078 | $142,367 | $193,311 | $260,646 | $349,084 | $464,535 |
14 | $106,680 | $149,485 | $207,810 | $286,711 | $392,719 | $534,216 |
15 | $109,347 | $156,959 | $223,395 | $315,382 | $441,809 | $614,348 |
16 | $112,080 | $164,807 | $240,150 | $346,920 | $497,035 | $706,500 |
17 | $114,882 | $173,047 | $258,161 | $381,613 | $559,165 | $812,475 |
18 | $117,754 | $181,700 | $277,523 | $419,774 | $629,060 | $934,347 |
19 | $120,698 | $190,785 | $298,337 | $461,751 | $707,693 | $1,074,499 |
20 | $123,716 | $200,324 | $320,713 | $507,926 | $796,155 | $1,235,674 |
21 | $126,808 | $210,340 | $344,766 | $558,719 | $895,674 | $1,421,025 |
22 | $129,979 | $220,857 | $370,624 | $614,591 | $1,007,633 | $1,634,178 |
23 | $133,228 | $231,900 | $398,420 | $676,050 | $1,133,587 | $1,879,305 |
24 | $136,559 | $243,495 | $428,302 | $743,655 | $1,275,286 | $2,161,201 |
25 | $139,973 | $255,670 | $460,425 | $818,020 | $1,434,696 | $2,485,381 |