Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 |
1 | $77,900 | $79,800 | $81,700 | $83,600 | $85,500 | $87,400 |
2 | $79,848 | $83,790 | $87,828 | $91,960 | $96,188 | $100,510 |
3 | $81,844 | $87,980 | $94,415 | $101,156 | $108,211 | $115,587 |
4 | $83,890 | $92,378 | $101,496 | $111,272 | $121,737 | $132,924 |
5 | $85,987 | $96,997 | $109,108 | $122,399 | $136,954 | $152,863 |
6 | $88,137 | $101,847 | $117,291 | $134,639 | $154,074 | $175,793 |
7 | $90,340 | $106,940 | $126,088 | $148,102 | $173,333 | $202,162 |
8 | $92,599 | $112,287 | $135,544 | $162,913 | $195,000 | $232,486 |
9 | $94,914 | $117,901 | $145,710 | $179,204 | $219,375 | $267,359 |
10 | $97,286 | $123,796 | $156,638 | $197,124 | $246,796 | $307,462 |
11 | $99,719 | $129,986 | $168,386 | $216,837 | $277,646 | $353,582 |
12 | $102,212 | $136,485 | $181,015 | $238,521 | $312,352 | $406,619 |
13 | $104,767 | $143,309 | $194,591 | $262,373 | $351,396 | $467,612 |
14 | $107,386 | $150,475 | $209,186 | $288,610 | $395,320 | $537,754 |
15 | $110,071 | $157,999 | $224,875 | $317,471 | $444,735 | $618,417 |
16 | $112,822 | $165,898 | $241,740 | $349,218 | $500,327 | $711,179 |
17 | $115,643 | $174,193 | $259,871 | $384,140 | $562,868 | $817,856 |
18 | $118,534 | $182,903 | $279,361 | $422,554 | $633,226 | $940,534 |
19 | $121,497 | $192,048 | $300,313 | $464,809 | $712,380 | $1,081,615 |
20 | $124,535 | $201,651 | $322,837 | $511,290 | $801,427 | $1,243,857 |
21 | $127,648 | $211,733 | $347,049 | $562,419 | $901,606 | $1,430,435 |
22 | $130,839 | $222,320 | $373,078 | $618,661 | $1,014,306 | $1,645,001 |
23 | $134,110 | $233,436 | $401,059 | $680,527 | $1,141,094 | $1,891,751 |
24 | $137,463 | $245,108 | $431,138 | $748,580 | $1,283,731 | $2,175,513 |
25 | $140,900 | $257,363 | $463,474 | $823,438 | $1,444,198 | $2,501,840 |